Unit 3 Individual Project

profileqgoesp9e8
BJSHUMBLEDELIGHTSLLCUNIT2INDIVIDUALPROJECT.xlsm

Home

1

&8

EZ NUMBERS TERMS & CONDITIONS / DISCLAIMER

EZ Numbers, LLC has worked very hard to make EZ Numbers the most easy-to-use, comprehensive, error-free business model tool available and to make it adhere to all applicable guidelines. It is, however, provided strictly on an "AS IS" basis. EZ Numbers, LLC, can take no responsibility for errors, omissions, accounting or taxation conventions used, the user's inability to obtain funding, etc. It is solely the user's responsibility to check for: 1) Calculation errors which may provide inaccurate results. 2) Overall appropriateness of the EZ Numbers to the user's specific business. 3) Compliance with all applicable IRS, GAAP, and SEC guidelines. Links for more information for these entities is provided here for your convenience: www.irs.gov/businesses/small/index.html http://cpaclass.com/gaap/gaap-us-101.htm www.sec.gov/info/smallbus.shtml That said, we hope EZ Numbers helps you grab the brass ring.

EZ Numbers Navigator EZ Numbers gives you real-time feedback on every number you enter. This immediate feedback helps you understand your business much better. You can see above what each component does. Try it out once you get started, and you'll find it a powerful yet simple tool that's at your disposal on every sheet. We're confident that you'll benefit from the real time feedback the EZ Numbers Navigator provides. We've had a lot of customer feedback saying that they really learned their business for the first time when seeing the effect of each and every input as they made it. Help Options Click Help on any sheet for information specific to that sheet. You can also go to www.eznumbers.com/support.html for FAQs and a Glossary. For help configuring EZ in Excel: www.eznumbers.com/excel2007.html www.eznumbers.com/excel2003.html Input conventions Input cells are light blue Many of them will turn darker blue when you enter a number, which makes it easier to spot at a glance which cells have input. EZ Numbers also allows you to over-write formula cells. Formula cells, which automatically make calculations for you, are light green, and won't turn a different color if you enter a number, but can be customized. Freeze - Unfreeze Excel lets you "freeze" the window to keep part of it in the same place while you scroll other areas. EZ Numbers automates this for you throughout various sheets. Optional Inputs Startup: -Historicals - Where you enter information for existing companies -Taxes - Where you can modify corporate tax rates Loans: -Manual / Line of Credit - No monthly payments, interest-only, etc. -Grants - Money with no repayment or equity Investment: -Dividends - How you give money to C Corp investors -Distributions - How you give money to S Corp and LLC investors Accounting Conventions EZ Numbers uses GAAP (Generally Accepted Accounting Principles). Some items of note include: Accrual Basis EZ Numbers uses the Accrual Basis as opposed to the Cash Basis. This means that revenues are included on the Profit & Loss Statement (P&L) when they are earned not necessarily when they are received. Your Cash Flow Statement serves to reconcile this difference with Accounts Receivable and Accounst Payable. Company Type / Taxes You can select either C Corp, S Corp, LLC, or LLP depending on what's best suited for your business. EZ Numbers will calculate and deduct taxes if you select "Yes." Capital Expenditures vs. Operating Expenses Capital Expenditures are "big ticket" items such as land, buildings, furniture, equipment, etc. The thinking is that if purchase an asset, such as a building, in Year 1, not all of the cost should count against your profit in that year because you will use that same asset in other years. This allows you to show a profit sooner by spreading the cost over more than one year. Operating Expenses are your typical costs such as rent, utilities, travel, etc. Depreciation (used for Tangible Assets - equipment, furniture, etc.) EZ Numbers uses MACR (Modified Accelerated Cost Recovery) which allows you to deduct a greater portion of your capital expenditures in the early years than you could under the Straight Line method. With computer software, however, you typically employ a three year Straight Line depreciation schedule. This is displayed on Startup. Amortization (used for Intangible Assets - licenses, intellectual property, etc.) You can also depreciate intangible assets using Straight Line amortization. You can find detailed Help for each sheet by clicking Help. Here are some of the most common questions we get here at the worldwide EZ Numbers Headquarters: Q: How do I get money to investors? A: There are three ways to pay off investors: 1. Dividends / Distributions (Dividends are for C Corps, Distributions for S Corps, LLCs, and LLPs) 2. Revenue / Profit Share 3. Pro Rata share of proceeds of company sale Each of these is found in Investment. Q: What is Least Cash / Shortfall on the EZ Navigator on the top of the screen? A: This is simply the lowest ending monthly cash flow balance. Q: What if I have more than 50 products or services? A: Since you presumably won't be displaying each of your more than 50 revenue lines on the P&L, you'll need to put them in categories. What you can do is import your own custom revenue model sheet where you track as many revenue and COGS lines as you want. Then place them into up to 50 categories. Then from the Revenue and COGS cells on Sales, link to your monthly amounts. This data will then flow through to the P&L and throughout the EZ Numbers model. You can also link to your own custom monthly values for Bad Debt & Returns, Commissions, Royalties, and Inventory.Complete instructions for this are provided on Sales. Q: How do I purchase an asset before Month 1? A: Enter a negative month number up to -24 in either the Depreciation or Amortization sections. Q: How do I lease an asset that will be depreciated? A: Enter the acquisition on Startup. Then on Loans, enter a loan for the same amount with the same start month.

Congratulations! You now have the world's easiest and most powerful software to make your custom pro formas. As you can see from the App Map to the right, all you need to do is enter data in the Input screens, and the Results screens (pro formas, etc.) are made automatically for you. Watch the demo movie, read the instructions, or get started right away. You'll get the hang of EZ Numbers in no time. Good luck with your business! The EZ Numbers Team

General Instructions Don't worry, you don't need to know accounting or how to use Excel, the only thing you need to know is your business. EZ Numbers has a proprietary method of laying out how you enter your business numbers. The six input screens are grouped into Costs and Resources: INPUT Costs (where you spend money) -Startup (Capital Expenditures) -Expenses -Personnel Think of Costs as the Weight on your business. Resources (where you get money) -Sales -Loans -Investment Think of Resources as the Thrust on your business. The more thrust you have, the more weight you can support. RESULTS Diagnostics -Assumptions -Analysis -Breakeven Pro Formas: -P&L -Cash Flow -Balance Sheet Overall Reports: -Investors -Reports EZ Numbers Navigator

Startup

$4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707 P&L $0 Least Cash ($74,063) Net Sales Co. Type LLC BJ's Humble Delights Pro Forma Financial Statements Pro Forma Financial Projections for: BJ's Humble Delights 10 Year Vessels, Greenhouses, Fruit/Nut Trees Vessels / Greenhouses MACRS Land 3 5 7 15 27.5 39
$945,352 $915,265 $1,117,303 $1,368,901 $1,682,816 Startup $0 Most Cash $21,679,861 COGS Taxes $0 20 Year Farm buildings that are not agricultural Farm Buildings Straight-Line ASSETS COMPUTERS REGISTERS AND IPS 0 Depreciation #5 Depreciation #6 Depreciation #7 Depreciation #8 Depreciation #9 Depreciation #10 Depreciation #11 Depreciation #12 Depreciation #13 Depreciation #14 Depreciation #15 Depreciation #16 Depreciation #17 Depreciation #18 Depreciation #19 Depreciation #20 Depreciation #21 Depreciation #22 Depreciation #23 Depreciation #24 Depreciation #25
$1,761,355 $1,619,872 $1,676,582 $1,735,488 $1,796,683 Startup - BJ's Humble Delights Pro Forma Financial Statements $0 Breakeven Aug, 2018 Expenses Cap. Ex. $141,000
$7,664 $11,238 $8,043 $4,663 $3,414 $60 $0 Investment $100,000 Tax Dep Int Max. Emp. 3
$1,768,144 $3,073,060 $4,112,870 $5,425,399 $7,079,795 $60 $0 Debt $25,000 Net Income Valuation Revenue (1x)
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$7,664 $11,238 $8,043 $4,663 $3,414 $0 $0 $0 $0 $0 $0
$141,000 N/A Amount $35,000 Amount $2,500 Amount $3,500 Amount $0 Amount $0 Amount $0 Amount $0 Amount $0 Amount $0 Amount $0 Amount $0 Amount $0 Amount $0 Amount $0 Amount $0 Amount $0 Amount $0 Amount $0 Amount $0 Amount $0 Amount $0 Amount $0 Amount $0 Amount $0 Amount $0 0
$3 Month 1 Month 1 Month 1 Month 0 Month 0 Month 0 Month 0 Month 0 Month 0 Month 0 Month 0 Month 0 Month 0 Month 0 Month 0 Month 0 Month 0 Month 0 Month 0 Month 0 Month 0 Month 0 Month 0 Month 0 Month 0
Revenue (1x) Years 7 Years 5 Years 3 Years 0 Years 0 Years 0 Years 0 Years 0 Years 0 Years 0 Years 0 Years 0 Years 0 Years 0 Years 0 Years 0 Years 0 Years 0 Years 0 Years 0 Years 0 Years 0 Years 0 Years 0 Years 0 Totals by Class
Method MACRS Method MACRS Method Straight-Line Method MACRS Method MACRS Method MACRS Method MACRS Method MACRS Method MACRS Method MACRS Method MACRS Method MACRS Method MACRS Method MACRS Method MACRS Method MACRS Method MACRS Method MACRS Method MACRS Method MACRS Method MACRS Method MACRS Method MACRS Method MACRS Method MACRS
Months 90 Months 66 Months 36 Months 6 Months 6 Months 6 Months 6 Months 6 Months 6 Months 6 Months 6 Months 6 Months 6 Months 6 Months 6 Months 6 Months 6 Months 6 Months 6 Months 6 Months 6 Months 6 Months 6 Months 6 Months 6 Total Depreciation Purchases by Month
Adjusted Months 90 Adjusted Months 66 Adjusted Months 36 Adjusted Months 6 Adjusted Months 6 Adjusted Months 6 Adjusted Months 6 Adjusted Months 6 Adjusted Months 6 Adjusted Months 6 Adjusted Months 6 Adjusted Months 6 Adjusted Months 6 Adjusted Months 6 Adjusted Months 6 Adjusted Months 6 Adjusted Months 6 Adjusted Months 6 Adjusted Months 6 Adjusted Months 6 Adjusted Months 6 Adjusted Months 6 Adjusted Months 6 Adjusted Months 6 Adjusted Months 6 Depreciation Purchases
Company Information Lookup 4 Lookup 3 Lookup 2 Lookup ERROR:#N/A Lookup ERROR:#N/A Lookup ERROR:#N/A Lookup ERROR:#N/A Lookup ERROR:#N/A Lookup ERROR:#N/A Lookup ERROR:#N/A Lookup ERROR:#N/A Lookup ERROR:#N/A Lookup ERROR:#N/A Lookup ERROR:#N/A Lookup ERROR:#N/A Lookup ERROR:#N/A Lookup ERROR:#N/A Lookup ERROR:#N/A Lookup ERROR:#N/A Lookup ERROR:#N/A Lookup ERROR:#N/A Lookup ERROR:#N/A Lookup ERROR:#N/A Lookup ERROR:#N/A Lookup ERROR:#N/A Land 3 5 7 10 15 20 27.5 39 Land 3 5 7 10 15 20 27.5 39 Land 3 5 7 10 15 20 27.5 39 Land 3 5 7 10 15 20 27.5 39
Company Name BJ's Humble Delights -24 Mon -24 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -24 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
-23 Mon -23 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -23 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Company Type LLC Start Month Jun -22 Mon -22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -22 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Start Year 2018 -21 Mon -21 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -21 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Deduct Taxes? No -20 Mon -20 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -20 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
State Florida -19 Mon -19 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -19 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
City Tax Rate (If any) -18 Mon -18 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -18 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Method -17 Mon -17 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -17 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
MACRS -16 Mon -16 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -16 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
MACRS -15 Mon -15 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -15 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
-14 Mon -14 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -14 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Number of Tangible Asset Expenditures 10 (Enter up to 25) -13 Mon -13 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -13 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
-12 Mon -12 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -12 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Tangible - Depreciated Description Amount Month
Paul Hynek: Enter a negative number up to -24 for prior months, and these amounts will automatically appear on Historicals. The purchase amount and accumulated depreciation will then carry through to the future numbers.
Years -11 Mon -11 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -11 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
1 ASSETS $35,000 1 7 Depreciation Guidelines 1 -10 Mon -10 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
2 COMPUTERS $2,500 1 5 Years Customizable Balance Sheet Names 1 -9 Mon -9 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -9 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
3 REGISTERS AND IPS $3,500 1 3 3 Software 1 -8 Mon -8 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -8 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
4 5 Computers 0 -7 Mon -7 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -7 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
5 Depreciation #5 7 Furniture & Equipment 0 -6 Mon -6 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -6 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
6 Depreciation #6 15 Leasehold Improvements 0 -5 Mon -5 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
7 Depreciation #7 27.5 Residential Rental Property 0 -4 Mon -4 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
8 Depreciation #8 39 Non-Residential Property 0 -3 Mon -3 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
9 Depreciation #9 None Land 0 -2 Mon -2 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
10 Depreciation #10 0 -1 Mon -1 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 -1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
11 Depreciation #11 ERROR:#DIV/0! 0 1 Mon 1 1 0.012 $416.79 1 0.017 $41.67 1 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 1 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $3,500 $2,500 $35,000 $0 $0 $0 $0 $0 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $3,500 $2,500 $35,000 $0 $0 $0 $0 $0
12 Depreciation #12 ERROR:#DIV/0! 0 2 Mon 2 2 0.012 $416.79 2 0.017 $41.67 2 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 2 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
13 Depreciation #13 ERROR:#DIV/0! 0 3 Mon 3 3 0.012 $416.79 3 0.017 $41.67 3 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 3 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
14 Depreciation #14 ERROR:#DIV/0! 0 4 Mon 4 4 0.012 $416.79 4 0.017 $41.67 4 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 4 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
15 Depreciation #15 ERROR:#DIV/0! 0 5 Mon 5 5 0.012 $416.79 5 0.017 $41.67 5 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 5 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
16 Depreciation #16 ERROR:#DIV/0! 0 6 Mon 6 6 0.012 $416.79 6 0.017 $41.67 6 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 6 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
17 Depreciation #17 ERROR:#DIV/0! 0 7 Mon 7 7 0.012 $416.79 7 0.017 $41.67 7 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 7 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
18 Depreciation #18 ERROR:#DIV/0! 0 8 Mon 8 8 0.012 $416.79 8 0.017 $41.67 8 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 8 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
19 Depreciation #19 ERROR:#DIV/0! 0 9 Mon 9 9 0.012 $416.79 9 0.017 $41.67 9 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 9 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
20 Depreciation #20 ERROR:#DIV/0! 0 10 Mon 10 10 0.012 $416.79 10 0.017 $41.67 10 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 10 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
21 Depreciation #21 ERROR:#DIV/0! 0 11 Mon 11 11 0.012 $416.79 11 0.017 $41.67 11 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 11 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
22 Depreciation #22 ERROR:#DIV/0! 0 12 Mon 12 12 0.012 $416.79 12 0.017 $41.67 12 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 12 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $42 $417 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
23 Depreciation #23 ERROR:#DIV/0! 0 13 Mon 13 13 0.020 $714.29 13 0.027 $66.67 13 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 13 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
24 Depreciation #24 ERROR:#DIV/0! 0 14 Mon 14 14 0.020 $714.29 14 0.027 $66.67 14 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 14 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
25 Depreciation #25 ERROR:#DIV/0! 0 15 Mon 15 15 0.020 $714.29 15 0.027 $66.67 15 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 15 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
26 Expenditure #26 ERROR:#DIV/0! 0 16 Mon 16 16 0.020 $714.29 16 0.027 $66.67 16 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 16 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
27 Expenditure #27 ERROR:#DIV/0! 0 17 Mon 17 17 0.020 $714.29 17 0.027 $66.67 17 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 17 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
28 Expenditure #28 ERROR:#DIV/0! 0 18 Mon 18 18 0.020 $714.29 18 0.027 $66.67 18 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 18 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
29 Expenditure #29 ERROR:#DIV/0! 0 19 Mon 19 19 0.020 $714.29 19 0.027 $66.67 19 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 19 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
30 Expenditure #30 ERROR:#DIV/0! 0 20 Mon 20 20 0.020 $714.29 20 0.027 $66.67 20 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 20 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
31 Expenditure #31 ERROR:#DIV/0! 0 21 Mon 21 21 0.020 $714.29 21 0.027 $66.67 21 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 21 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
32 Expenditure #32 ERROR:#DIV/0! 0 22 Mon 22 22 0.020 $714.29 22 0.027 $66.67 22 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 22 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
33 Expenditure #33 ERROR:#DIV/0! 0 23 Mon 23 23 0.020 $714.29 23 0.027 $66.67 23 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 23 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
34 Expenditure #34 ERROR:#DIV/0! 0 24 Mon 24 24 0.020 $714.29 24 0.027 $66.67 24 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 24 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $67 $714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
35 Expenditure #35 ERROR:#DIV/0! 0 25 Mon 25 25 0.015 $510.13 25 0.016 $40.00 25 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 25 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
36 Expenditure #36 ERROR:#DIV/0! 0 26 Mon 26 26 0.015 $510.13 26 0.016 $40.00 26 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 26 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
37 Expenditure #37 ERROR:#DIV/0! 0 27 Mon 27 27 0.015 $510.13 27 0.016 $40.00 27 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 27 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
38 Expenditure #38 ERROR:#DIV/0! 0 28 Mon 28 28 0.015 $510.13 28 0.016 $40.00 28 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 28 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
39 Expenditure #39 ERROR:#DIV/0! 0 29 Mon 29 29 0.015 $510.13 29 0.016 $40.00 29 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 29 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
40 Expenditure #40 ERROR:#DIV/0! 0 30 Mon 30 30 0.015 $510.13 30 0.016 $40.00 30 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 30 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
41 Expenditure #41 ERROR:#DIV/0! 0 31 Mon 31 31 0.015 $510.13 31 0.016 $40.00 31 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 31 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
42 Expenditure #42 ERROR:#DIV/0! 0 32 Mon 32 32 0.015 $510.13 32 0.016 $40.00 32 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 32 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
43 Expenditure #43 ERROR:#DIV/0! 0 33 Mon 33 33 0.015 $510.13 33 0.016 $40.00 33 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 33 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
44 Expenditure #44 ERROR:#DIV/0! 0 34 Mon 34 34 0.015 $510.13 34 0.016 $40.00 34 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 34 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
45 Expenditure #45 ERROR:#DIV/0! 0 35 Mon 35 35 0.015 $510.13 35 0.016 $40.00 35 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 35 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
46 Expenditure #46 ERROR:#DIV/0! 0 36 Mon 36 36 0.015 $510.13 36 0.016 $40.00 36 0.028 $97.22 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 36 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $97 $40 $510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
47 Expenditure #47 ERROR:#DIV/0! 0 37 Mon 37 37 0.010 $364.29 37 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 37 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
48 Expenditure #48 ERROR:#DIV/0! 0 38 Mon 38 38 0.010 $364.29 38 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 38 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
49 Expenditure #49 ERROR:#DIV/0! 0 39 Mon 39 39 0.010 $364.29 39 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 39 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
50 Expenditure #50 ERROR:#DIV/0! 0 40 Mon 40 40 0.010 $364.29 40 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 40 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
4 41 Mon 41 41 0.010 $364.29 41 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 41 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
ERROR:#DIV/0! 42 Mon 42 42 0.010 $364.29 42 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 42 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
43 Mon 43 43 0.010 $364.29 43 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 43 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Intangible - Amortized Description Amount Month Years 44 Mon 44 44 0.010 $364.29 44 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 44 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amortization #1 $100,000 1 5 1 45 Mon 45 45 0.010 $364.29 45 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 45 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amortization #2 0 46 Mon 46 46 0.010 $364.29 46 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 46 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amortization #3 0 47 Mon 47 47 0.010 $364.29 47 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 47 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amortization #4 0 48 Mon 48 48 0.010 $364.29 48 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 48 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $364 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amortization #5 0 49 Mon 49 49 0.007 $260.46 49 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 49 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amortization #6 0 50 Mon 50 50 0.007 $260.46 50 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 50 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amortization #7 0 51 Mon 51 51 0.007 $260.46 51 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 51 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amortization #8 0 52 Mon 52 52 0.007 $260.46 52 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 52 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amortization #9 0 53 Mon 53 53 0.007 $260.46 53 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 53 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amortization #10 0 54 Mon 54 54 0.007 $260.46 54 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 54 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
1 55 Mon 55 55 0.007 $260.46 55 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 55 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
56 Mon 56 56 0.007 $260.46 56 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 56 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
57 Mon 57 57 0.007 $260.46 57 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 57 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
58 Mon 58 58 0.007 $260.46 58 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 58 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
59 Mon 59 59 0.007 $260.46 59 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 59 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
60 Mon 60 60 0.007 $260.46 60 0.010 $24.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 0 0.000 $0.00 60 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $24 $260 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$27,192 $2,356 $3,500 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,500 $2,356 $27,192 $0 $0 $0 $0 $0
Total Expenditures $0 $3,500 $2,500 $35,000 $0 $0 $0 $0 $0
Balance Sheet Line Maker 0 1 1 1 0 0 0 0 0
3 5 7 10 15 20 27.5 39 Land
2 3 4 5 6 7 8 9
Recovery Year 3 5 7 10 15 20
1 33.330 20.000 14.290 10.000 5.000 3.750 1 0.028 0.017 0.012 0.008 0.004 0.003 0.003 0.002
2 44.450 32.000 24.490 18.000 9.500 7.219 2 0.028 0.017 0.012 0.008 0.004 0.003 0.003 0.002
3 14.810 19.200 17.490 14.400 8.550 6.677 3 0.028 0.017 0.012 0.008 0.004 0.003 0.003 0.002
4 7.410 11.520 12.490 11.520 7.700 6.177 4 0.028 0.017 0.012 0.008 0.004 0.003 0.003 0.002
5 11.520 8.930 9.220 6.930 5.713 5 0.028 0.017 0.012 0.008 0.004 0.003 0.003 0.002
6 5.760 8.930 7.370 6.230 5.285 6 0.028 0.017 0.012 0.008 0.004 0.003 0.003 0.002
7 8.930 6.550 5.900 4.888 7 0.028 0.017 0.012 0.008 0.004 0.003 0.003 0.002
8 4.460 6.550 5.900 4.522 8 0.028 0.017 0.012 0.008 0.004 0.003 0.003 0.002
9 6.560 5.910 4.462 9 0.028 0.017 0.012 0.008 0.004 0.003 0.003 0.002
10 6.550 5.900 4.461 10 0.028 0.017 0.012 0.008 0.004 0.003 0.003 0.002
11 3.280 5.910 4.462 11 0.028 0.017 0.012 0.008 0.004 0.003 0.003 0.002
12 5.900 4.461 12 0.028 0.017 0.012 0.008 0.004 0.003 0.003 0.002
13 5.910 4.462 13 0.037 0.027 0.020 0.015 0.008 0.006 0.003 0.002
14 5.900 4.461 14 0.037 0.027 0.020 0.015 0.008 0.006 0.003 0.002
15 5.910 4.462 15 0.037 0.027 0.020 0.015 0.008 0.006 0.003 0.002
16 2.950 4.461 16 0.037 0.027 0.020 0.015 0.008 0.006 0.003 0.002
17 4.462 17 0.037 0.027 0.020 0.015 0.008 0.006 0.003 0.002
18 4.461 18 0.037 0.027 0.020 0.015 0.008 0.006 0.003 0.002
19 4.462 19 0.037 0.027 0.020 0.015 0.008 0.006 0.003 0.002
20 4.461 20 0.037 0.027 0.020 0.015 0.008 0.006 0.003 0.002
21 2.231 21 0.037 0.027 0.020 0.015 0.008 0.006 0.003 0.002
1.1111111111 22 0.037 0.027 0.020 0.015 0.008 0.006 0.003 0.002
23 0.037 0.027 0.020 0.015 0.008 0.006 0.003 0.002
24 0.037 0.027 0.020 0.015 0.008 0.006 0.003 0.002
25 0.012 0.016 0.015 0.012 0.007 0.006 0.003 0.002
26 0.012 0.016 0.015 0.012 0.007 0.006 0.003 0.002
27 0.012 0.016 0.015 0.012 0.007 0.006 0.003 0.002
28 0.012 0.016 0.015 0.012 0.007 0.006 0.003 0.002
29 0.012 0.016 0.015 0.012 0.007 0.006 0.003 0.002
1.1111111111 30 0.012 0.016 0.015 0.012 0.007 0.006 0.003 0.002
31 0.012 0.016 0.015 0.012 0.007 0.006 0.003 0.002
32 0.012 0.016 0.015 0.012 0.007 0.006 0.003 0.002
33 0.012 0.016 0.015 0.012 0.007 0.006 0.003 0.002
34 0.012 0.016 0.015 0.012 0.007 0.006 0.003 0.002
35 0.012 0.016 0.015 0.012 0.007 0.006 0.003 0.002
36 0.012 0.016 0.015 0.012 0.007 0.006 0.003 0.002
37 0.012 0.010 0.010 0.010 0.006 0.005 0.003 0.002
38 0.012 0.010 0.010 0.010 0.006 0.005 0.003 0.002
39 0.012 0.010 0.010 0.010 0.006 0.005 0.003 0.002
40 0.012 0.010 0.010 0.010 0.006 0.005 0.003 0.002
41 0.012 0.010 0.010 0.010 0.006 0.005 0.003 0.002
42 0.012 0.010 0.010 0.010 0.006 0.005 0.003 0.002
43 0.010 0.010 0.010 0.006 0.005 0.003 0.002
44 0.010 0.010 0.010 0.006 0.005 0.003 0.002
45 0.010 0.010 0.010 0.006 0.005 0.003 0.002
46 0.010 0.010 0.010 0.006 0.005 0.003 0.002
47 0.010 0.010 0.010 0.006 0.005 0.003 0.002
48 0.010 0.010 0.010 0.006 0.005 0.003 0.002
49 0.010 0.007 0.008 0.006 0.005 0.003 0.002
50 0.010 0.007 0.008 0.006 0.005 0.003 0.002
51 0.010 0.007 0.008 0.006 0.005 0.003 0.002
52 0.010 0.007 0.008 0.006 0.005 0.003 0.002
Historicals $7,079,795 53 0.010 0.007 0.008 0.006 0.005 0.003 0.002
Assets NOLCF NOLCF = Net Operating Loss 54 0.010 0.007 0.008 0.006 0.005 0.003 0.002
Current Assets Carryforward. Enter an amount only if 55 0.010 0.007 0.008 0.006 0.005 0.003 0.002
Cash & Equivalents you have a C Corp, with prior period 56 0.010 0.007 0.008 0.006 0.005 0.003 0.002
Trade Accounts Receivable (net) losses to offset future taxes. 57 0.010 0.007 0.008 0.006 0.005 0.003 0.002
Inventory 58 0.010 0.007 0.008 0.006 0.005 0.003 0.002
Total Current Assets $0 59 0.010 0.007 0.008 0.006 0.005 0.003 0.002
60 0.010 0.007 0.008 0.006 0.005 0.003 0.002
Intangible Assets $0 0.003 0.002
Less: Accumulated Amortization $0
Net Intangible Assets $0
0.003 0.002
Fixed Assets
Software $0
Computers $0
Furniture & Equipment $0 Historical Amounts
Vessels / Greenhouses $0 (The amounts of these assets come
Leasehold Improvements $0 from when you enter negative month
Farm Buildings $0 numbers in Capital Expenditures.)
Residential Rental Property $0
Non-Residential Property $0
Land $0
Less: Accumulated Depreciation $0 Mon -24 Mon -23 Mon -22 Mon -21 Mon -20 Mon -19 Mon -18 Mon -17 Mon -16 Mon -15 Mon -14 Mon -13 Mon -12 Mon -11 Mon -10 Mon -9 Mon -8 Mon -7 Mon -6 Mon -5 Mon -4 Mon -3 Mon -2 Mon -1 Accumulated Mon 1 Mon 2 Mon 3 Mon 4 Mon 5 Mon 6 Mon 7 Mon 8 Mon 9 Mon 10 Mon 11 Mon 12 Mon 13 Mon 14 Mon 15 Mon 16 Mon 17 Mon 18 Mon 19 Mon 20 Mon 21 Mon 22 Mon 23 Mon 24 Mon 25 Mon 26 Mon 27 Mon 28 Mon 29 Mon 30 Mon 31 Mon 32 Mon 33 Mon 34 Mon 35 Mon 36 Mon 37 Mon 38 Mon 39 Mon 40 Mon 41 Mon 42 Mon 43 Mon 44 Mon 45 Mon 46 Mon 47 Mon 48 Mon 49 Mon 50 Mon 51 Mon 52 Mon 53 Mon 54 Mon 55 Mon 56 Mon 57 Mon 58 Mon 59 Mon 60
Total Fixed Assets $0 $0 Depreciation Depreciation
3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 3 $0 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $97 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Assets $0 5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 5 $0 $42 $42 $42 $42 $42 $42 $42 $42 $42 $42 $42 $42 $67 $67 $67 $67 $67 $67 $67 $67 $67 $67 $67 $67 $40 $40 $40 $40 $40 $40 $40 $40 $40 $40 $40 $40 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24
7 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 7 $0 $417 $417 $417 $417 $417 $417 $417 $417 $417 $417 $417 $417 $714 $714 $714 $714 $714 $714 $714 $714 $714 $714 $714 $714 $510 $510 $510 $510 $510 $510 $510 $510 $510 $510 $510 $510 $364 $364 $364 $364 $364 $364 $364 $364 $364 $364 $364 $364 $260 $260 $260 $260 $260 $260 $260 $260 $260 $260 $260 $260
Liabilities and Members' Capital Note: Short-Term is less than 12 months. 10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
15 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 15 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Current Liabilities Short-Term 20 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 20 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accounts Payable Interest Rate 27.5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 27.5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Short-Term Debt Months (1-11) 39 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 39 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Liabilities $0 Land $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Land $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-Term $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $556 $556 $556 $556 $556 $556 $556 $556 $556 $556 $556 $556 $878 $878 $878 $878 $878 $878 $878 $878 $878 $878 $878 $878 $647 $647 $647 $647 $647 $647 $647 $647 $647 $647 $647 $647 $388 $388 $388 $388 $388 $388 $388 $388 $388 $388 $388 $388 $284 $284 $284 $284 $284 $284 $284 $284 $284 $284 $284 $284
Non-Current Liabilities Interest Rate
Long-Term Debt Loan Months Purchases Purchases
Total Non-Current Liabilities $0 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 3 $0 $3,500 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 5 $0 $2,500 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 7 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 7 $0 $35,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Members' Capital 15 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 15 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Capital $0 (This amount comes from negative months on Investment) 20 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 20 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated Member Earnings $0 27.5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 27.5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated Member Distributions 39 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 39 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Members' Capital $0 Land $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Land $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $41,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities and Members' Capital $0
difference check $0.00 <---This number must be zero. Accumulated
Depreciation
Balance Sheet 3 $0 $97
5 $0 $42
7 $0 $417
10 $0 $0
15 $0 $0
20 $0 $0
27.5 $0 $0
39 $0 $0
Land $0 $0
0 $0 $556
0
0
Purchases
3 $0 $3,500
15 $0 $0 5 $0 $2,500
20 $0 $0 7 $0 $35,000
27.5 $0 $0 10 $0 $0
39 $0 Mon 33 $0
Land $0 $0
$999,999,999,999,999,000,000
Mon 1 Mon 2 Mon 3 Mon 4 Mon 5 Mon 6 Mon 7 Mon 8 Mon 9 Mon 10 Mon 11 Mon 12 Mon 13 Mon 14 Mon 15 Mon 16 Mon 17 Mon 18 Mon 19 Mon 20 Mon 21 Mon 22 Mon 23 Mon 24 Mon 25 Mon 26 Mon 27 Mon 28 Mon 29 Mon 30 Mon 31 Mon 32 Mon 33 Mon 34 Mon 35 Mon 36 Mon 37 Mon 38 Mon 39 Mon 40 Mon 41 Mon 42 Mon 43 Mon 44 Mon 45 Mon 46 Mon 47 Mon 48 Mon 49 Mon 50 Mon 51 Mon 52 Mon 53 Mon 54 Mon 55 Mon 56 Mon 57 Mon 58 Mon 59 Mon 60
www.irs.gov/pub/irs-pdf/p542.pdf
Taxes Revenue $250,000 $355,000 $360,975 $367,060 $373,257 $379,569 $385,998 $392,545 $399,213 $406,005 $412,923 $419,969 $427,145 $434,455 $441,901 $449,486 $457,211 $465,081 $473,097 $481,262 $489,580 $498,053 $506,685 $515,478 $524,435 $533,561 $542,857 $552,327 $561,976 $571,805 $602,415 $602,415 $602,415 $613,004 $623,793 $634,786 $645,985 $657,396 $669,022 $680,868 $692,937 $705,235 $717,765 $730,532 $743,542 $756,797 $770,304 $784,067 $798,092 $812,382 $826,944 $841,783 $856,904 $872,313 $888,015 $904,016 $920,321 $936,938 $953,872 $971,128
Corporate Tax Rates Accumulated Revenue $250,000 $605,000 $965,975 $1,333,035 $1,706,293 $2,085,862 $2,471,860 $2,864,404 $3,263,618 $3,669,623 $4,082,545 $4,502,514 $4,929,660 $5,364,115 $5,806,016 $6,255,502 $6,712,713 $7,177,794 $7,650,890 $8,132,152 $8,621,732 $9,119,786 $9,626,471 $10,141,948 $10,666,384 $11,199,944 $11,742,801 $12,295,128 $12,857,104 $13,428,909 $14,031,324 $14,633,739 $15,236,153 $15,849,158 $16,472,951 $17,107,737 $17,753,722 $18,411,118 $19,080,140 $19,761,008 $20,453,945 $21,159,180 $21,876,945 $22,607,477 $23,351,019 $24,107,816 $24,878,120 $25,662,187 $26,460,279 $27,272,661 $28,099,605 $28,941,388 $29,798,292 $30,670,605 $31,558,619 $32,462,635 $33,382,956 $34,319,894 $35,273,766 $36,244,894
$0 $50,000 15% $50,000 ($207,480) $72,270 $146,346 $176,474 $181,697 $187,017 $192,436 $197,955 $203,577 $209,303 $215,136 $221,078 $222,580 $228,745 $235,025 $241,423 $247,939 $254,578 $261,341 $268,230 $275,249 $282,399 $289,683 $297,104 $299,939 $307,641 $315,488 $323,483 $331,628 $339,927 $348,382 $356,996 $365,774 $374,716 $383,828 $393,112 $397,663 $407,301 $417,122 $427,129 $437,326 $447,716 $458,304 $469,092 $480,085 $491,287 $502,702 $514,334 $521,088 $533,167 $545,477 $558,021 $570,804 $583,831 $597,106 $610,636 $624,423 $638,474 $652,794 $667,388
$50,001 $75,000 25% $75,000 Taxable Income $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$75,001 $100,000 34% $100,000 ($207,480) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$100,001 $335,000 39% $335,000 ($207,480) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$335,001 $10,000,000 34% $10,000,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$10,000,001 $15,000,000 35% $15,000,000
$15,000,001 $18,333,333 38% $18,333,333 Accumulated (w/ NOLCF) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$18,333,334 No Upper 35% $99,999,999,999,999,900 Annual Accumulated ($207,480) ($135,211) $11,135 $187,609 $369,306 $556,323 $748,759 $946,714 $1,150,291 $1,359,594 $1,574,730 $1,795,808 $222,580 $451,325 $686,350 $927,773 $1,175,712 $1,430,290 $1,691,631 $1,959,862 $2,235,111 $2,517,510 $2,807,193 $3,104,297 $299,939 $607,579 $923,068 $1,246,550 $1,578,178 $1,918,105 $2,266,487 $2,623,483 $2,989,257 $3,363,973 $3,747,801 $4,140,913 $397,663 $804,964 $1,222,086 $1,649,216 $2,086,542 $2,534,258 $2,992,562 $3,461,653 $3,941,738 $4,433,025 $4,935,727 $5,450,061 $521,088 $1,054,255 $1,599,732 $2,157,753 $2,728,556 $3,312,387 $3,909,493 $4,520,129 $5,144,552 $5,783,026 $6,435,820 $7,103,208
Taxable Annual Income $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(As of February 1, 2010)
www.taxfoundation.org/taxdata/show/230.html Federal Tax Rate 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Federal Tax $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
State Tax Rates
State Rate Lower Upper State Tax Rate 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
Alabama 6.500% $0 No Upper $999,999,999,999,999,000,000 State Tax $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Alaska 1.000% $0 $10,000 $10,000
Alaska 2.000% $10,001 $20,000 $20,000 Local Tax Rate 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
Alaska 3.000% $20,001 $30,000 $30,000 Local Tax $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Alaska 4.000% $30,001 $40,000 $40,000
Alaska 5.000% $40,001 $50,000 $50,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Alaska 6.000% $50,001 $60,000 $60,000
Alaska 7.000% $60,001 $70,000 $70,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Alaska 8.000% $70,001 $80,000 $80,000
Alaska 9.000% $80,001 $90,000 $90,000
Alaska 9.400% $90,001 No Upper $999,999,999,999,999,000,000 Total Tax Payment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Arizona 6.698% $0 No Upper $999,999,999,999,999,000,000 Balance Sheet $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Arkansas 1.000% $0 $3,000 $3,000 1 Alabama
Arkansas 2.000% $3,001 $6,000 $6,000 2 Alaska
Arkansas 3.000% $6,001 $11,000 $11,000 3 Arizona
Arkansas 5.000% $11,001 $25,000 $25,000 4 Arkansas
Arkansas 6.000% $25,001 $100,000 $100,000 5 California
Arkansas 6.500% $100,001 No Upper $999,999,999,999,999,000,000 6 Colorado
California 8.840% $0 No Upper $999,999,999,999,999,000,000 7 Connecticut 20000 $20,000 $833 1
Colorado 4.630% $0 No Upper $999,999,999,999,999,000,000 8 Delaware 2 $19,167 $833 2
Connecticut 7.500% $0 No Upper $999,999,999,999,999,000,000 9 Florida $18,333 $833 3
Delaware 8.700% $0 No Upper $999,999,999,999,999,000,000 10 Georgia $17,500 $833 4
Florida 5.500% $0 No Upper $999,999,999,999,999,000,000 11 Hawaii $16,667 $833 5
Georgia 6.000% $0 No Upper $999,999,999,999,999,000,000 12 Idaho $15,833 $833 6
Hawaii 4.400% $0 $25,000 $25,000 13 Illinois $15,000 $833 7
Hawaii 5.400% $25,001 $100,000 $100,000 14 Indiana $14,167 $833 8
Hawaii 6.400% $100,001 No Upper $999,999,999,999,999,000,000 15 Iowa $13,333 $833 9
Idaho 7.600% $0 No Upper $999,999,999,999,999,000,000 16 Kansas $12,500 $833 10
Illinois 7.300% $0 No Upper $999,999,999,999,999,000,000 17 Kentucky $11,667 $833 11
Indiana 8.500% $0 No Upper $999,999,999,999,999,000,000 18 Louisiana $10,833 $833 12
Iowa 6.000% $0 $25,000 $25,000 19 Maine $10,000 $833 13
Iowa 8.000% $25,001 $100,000 $100,000 20 Maryland $9,167 $833 14
Iowa 10.000% $100,001 $250,000 $250,000 21 Massachusetts
Iowa 12.000% $250,001 No Upper $999,999,999,999,999,000,000 22 Michigan $8,333 $833 15
Kansas 4.000% $0 $50,000 $50,000 23 Minnesota $7,500 $833 16
Kansas 7.050% $50,001 No Upper $999,999,999,999,999,000,000 24 Mississippi $6,667 $833 17
Kentucky 4.000% $0 $50,000 $50,000 25 Missouri $5,833 $833 18
Kentucky 5.000% $50,001 $100,000 $100,000 26 Montana $5,000 $833 19
Kentucky 6.000% $100,001 No Upper $999,999,999,999,999,000,000 27 Nebraska $4,167 $833 20
Louisiana 4.000% $0 $25,000 $25,000 28 Nevada $3,333 $833 21
Louisiana 5.000% $25,001 $50,000 $50,000 29 New Hampshire $2,500 $833 22
Louisiana 6.000% $50,001 $100,000 $100,000 30 New Jersey $1,667 $833 23
Louisiana 7.000% $100,001 $200,000 $200,000 31 New Mexico $833 $833 24
Louisiana 8.000% $200,001 No Upper $999,999,999,999,999,000,000 32 New York
Maine 3.500% $0 $25,000 $25,000 33 North Carolina
Maine 7.930% $25,001 $75,000 $75,000 34 North Dakota
Maine 8.330% $75,001 $250,000 $250,000 35 Oklahoma
Maine 8.930% $250,001 No Upper $999,999,999,999,999,000,000 36 Ohio
Maryland 8.250% $0 No Upper $999,999,999,999,999,000,000 37 Oregon
Massachusetts 8.800% $0 No Upper $999,999,999,999,999,000,000 38 Pennsylvania
Michigan 4.950% $0 No Upper $999,999,999,999,999,000,000 39 Rhode Island
Minnesota 9.800% $0 No Upper $999,999,999,999,999,000,000 40 South Carolina
Mississippi 3.000% $0 $5,000 $5,000 41 South Dakota
Mississippi 4.000% $5,001 $10,000 $10,000 42 Tennessee
Mississippi 5.000% $10,001 No Upper $999,999,999,999,999,000,000 43 Texas
Missouri 6.250% $0 No Upper $999,999,999,999,999,000,000 44 Utah
Montana 6.750% $0 No Upper $999,999,999,999,999,000,000 45 Vermont
Nebraska 5.580% $0 $50,000 $50,000 46 Virginia
Nebraska 7.810% $100,000 No Upper $999,999,999,999,999,000,000 47 Washington
Nevada 0.000% $0 No Upper $999,999,999,999,999,000,000 48 West Virginia
New Hampshire 8.500% $0 No Upper $999,999,999,999,999,000,000 49 Wisconsin $1,666.67
New Jersey 6.500% $0 $50,000 $50,000 50 Wyoming
New Jersey 7.500% $50,001 $100,000 $100,000 51 D.C.
New Jersey 9.000% $100,001 No Upper $999,999,999,999,999,000,000
New Mexico 4.800% $0 $500,000 $500,000
New Mexico 6.400% $500,001 $1,000,000 $1,000,000
New Mexico 7.600% $1,000,001 No Upper $999,999,999,999,999,000,000 Historicals
New York 7.100% $0 No Upper $999,999,999,999,999,000,000 -24 -23 -22 -21 -20 -19 -18 -17 -16 -15 -14 -13 -12 -11 -10 -9 -8 -7 -6 -5 -4 -3 -2 -1 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
North Carolina 6.900% $0 No Upper $999,999,999,999,999,000,000 Mon -24 Mon -23 Mon -22 Mon -21 Mon -20 Mon -19 Mon -18 Mon -17 Mon -16 Mon -15 Mon -14 Mon -13 Mon -12 Mon -11 Mon -10 Mon -9 Mon -8 Mon -7 Mon -6 Mon -5 Mon -4 Mon -3 Mon -2 Mon -1
North Dakota 2.100% $0 $25,000 $25,000 Amortization #1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000
North Dakota 5.300% $25,001 $50,000 $50,000 Amortization #2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
North Dakota 6.400% $50,001 No Upper $999,999,999,999,999,000,000 Amortization #3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Ohio 0.260% $0 Amortization #4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(OH has 0.26% CAT) $0 Amortization #5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Oklahoma 6.000% $0 No Upper $999,999,999,999,999,000,000 Amortization #6 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Oregon 6.600% $0 $250,000 $250,000 Amortization #7 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Oregon 7.900% $250,001 No Upper $999,999,999,999,999,000,000 Amortization #8 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Pennsylvania 9.990% $0 No Upper $999,999,999,999,999,000,000 Amortization #9 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rhode Island 9.000% $0 No Upper $999,999,999,999,999,000,000 Amortization #10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
South Carolina 5.000% $0 No Upper $999,999,999,999,999,000,000 $0 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000
South Dakota 0.000% $0 No Upper $999,999,999,999,999,000,000 Accumulated Amortization
Tennessee 6.500% $0 No Upper $999,999,999,999,999,000,000 -24 -23 -22 -21 -20 -19 -18 -17 -16 -15 -14 -13 -12 -11 -10 -9 -8 -7 -6 -5 -4 -3 -2 -1
Texas 0.000% $0 No Upper $999,999,999,999,999,000,000 Mon -24 Mon -23 Mon -22 Mon -21 Mon -20 Mon -19 Mon -18 Mon -17 Mon -16 Mon -15 Mon -14 Mon -13 Mon -12 Mon -11 Mon -10 Mon -9 Mon -8 Mon -7 Mon -6 Mon -5 Mon -4 Mon -3 Mon -2 Mon -1 Months Left
Utah 5.000% $0 No Upper $999,999,999,999,999,000,000 Amortization #1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 60 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667
Vermont 6.000% $0 $10,000 $10,000 Amortization #2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Vermont 7.000% $10,001 $25,000 $25,000 Amortization #3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Vermont 8.500% $250,001 No Upper $999,999,999,999,999,000,000 Amortization #4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Virginia 6.000% $0 No Upper $999,999,999,999,999,000,000 Amortization #5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Washington 0.000% $0 No Upper $999,999,999,999,999,000,000 Amortization #6 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
West Virginia 8.500% $0 No Upper $999,999,999,999,999,000,000 Amortization #7 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Wisconsin 7.900% $0 No Upper $999,999,999,999,999,000,000 Amortization #8 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Wyoming 0.000% $0 No Upper $999,999,999,999,999,000,000 Amortization #9 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
D.C. 9.975% $0 No Upper $999,999,999,999,999,000,000 Amortization #10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667
Cash Flow 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
1 $100,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
2 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
6 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
7 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
8 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
9 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$100,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

If you don't add Month and Year, it will use Month 1, Month 2, etc.

You amortize intangible assets such as patents and trademarks, as well as franchise and government licenses. These are typically amortized over 15 years, or the rest of the remaining economic life of the asset.

www.irs.gov/publications/p535/ch08.html

http://www.irs.gov/publications/p535/ch08.html#www.irs.gov/publications/p535/ch08.html

Amortization Guidelines

(This comes from the Amortization table above, when you enter negative month amounts.)

Startup - BJ's Humble Delights Pro Forma Financial Statements

Capital Expenditures are "big ticket" items that you depreciate. Enter them below. If before the period of your projections, enter a negative number for the month, (up to -24), and they will appear in Historicals.

MACRS = Modified Accelerated Cost Recovery System, per IRS guidelines. For Software or Leasehold Improvements, depreciation is Straight-Line.

www.irs.gov/publications/p946/ch04.html

http://www.irs.gov/publications/p946/ch04.html#www.irs.gov/publications/p946/ch04.html

Capital Expenditures

Start-Up HISTORICALS If your company is not new, and has current financial information, by clicking on Historicals, you'll be able to enter your current information, and EZ Numbers will take over from now. If your company is new, you can ignore Historicals and just begin with the other areas on Start-Up. A Note on Cash vs. Accrual Accounting It's important to understand the difference between "Cash" and "Accrual" bases of accounting. Under the Accrual method, transactions are counted when an order is made, an item is delivered, or a service is rendered - regardless of when the money is actually received (receivables) or paid (payables). Under the Cash method, income is not counted until cash (or a check) is actually received, and expenses are not counted until actually paid. Most companies use the Accrual basis, and that's what EZ Numbers uses. If you have physical inventory, the IRS requires you to use the Accrual basis. Although the Accrual basis can give you a clearer idea of long-term profitability, it is harder to see cash flow. Many profitable businesses go bankrupt, since they cannot finance operations while waiting for accounts receivable. So it's crucial to monitor your cash flow. EZ Numbers shows you what the "Least Cash" amount you'll have, based on your current assumptions, on the top of every sheet. If your Days Receivable is longer than your Days Payable, you could easily have difficulties. Remember, many companies go bankrupt even when they're profitable just because they're waiting for that big check and can't pay rent. Company Type You can select either C Corp, S Corp, LLC, LLP, or Non-Profit. Typically you select "No" for "Deduct Taxes?" if you're not a C Corp, but sometimes users to like to see the effect of taxation, so it's your choice. Likewise, if you are a C Corp you may select "No" for "Deduct Taxes?" If you have a C Corp, you can allocated funds to investors with Dividends. If you have an S Corp, LLC, or LLP, you don't have dividends, but you have either Member Distributions or Shareholder Distributions, both accessible from Investment. EZ Numbers will automatically customize your P&L, Cash Flow, and Balance Sheet based on the type of company you select. Deduct Taxes? Select "Yes" if you want to have taxes automatically calculated, and deducted from your Taxable Income. There are several things to note here. EZ Numbers automatically calculates your Federal and State taxes based on your location and level of Taxable Income. Local Taxes are typically a percentage of Revenue, not Taxable Income, so keep this in mind. EZ Numbers pays all taxes (Income Tax, Sales Tax, and Payroll Tax) quarterly. Income Tax and Payroll Expense will appear on the P&L, but Sales Tax goes straight to Cash Flow and Balance Sheet as "Sales Tax Payable." "Sales Tax Payable" will accrue each quarter on the Balance Sheet, and then be reduced the first month of the following quarter. You will still see monthly amounts on the P&L even though the payments are assumed to happen quarterly as this is to reconcile with the Accrual Method of accounting. Net Operating Loss Carryforward (NOLCF) If your corporation has an existing history, with losses in previous years, enter the amount here, and these losses will offset current tax liabilities. If you didn't know about this, it could be a nice surprise to reward you for lean years. EZ Numbers automatically reduces taxes by the amount of your credited carryforwards. (NOLCF applies only to C Corps) Days Receivable What's the average amount of time you wait for your clients to pay you? Days Payable What's the average amount of time you take to pay your suppliers? If you have to pay sooner than you get paid, you could have trouble. Months You can have either of two ways to label months: 1. Mon 1, Mon 2, Mon 3... 2. The actual month, e.g. Oct-10 for October, 2010. To use actual months, enter the first month as shown. CAPITAL EXPENDITURES Capital Expenditures represent significant expenses that if they appeared on your P&L, they could easily wipe out all of your profits. For example, let's say in Year 3 you have Net Income of $100,000. You buy some new equipment for $350,000 to expand. You'd have a net loss if this amount appeared on your P&L, and your results wouldn't look good. By making this investment a Capital Expenditure, you amortize it over time, and it won't affect your profit nearly as much in the period you acquire the asset. Depreciation Assets decline in value over time, and so their loss in value, or "Depreciation," needs to be reflected. EZ Numbers provides five categories of assets and corresponding depreciation timeframes. As explained, EZ Numbers uses the MACRS method of depreciation (Modified Accelerated Cost Recovery System), except for Software and Leasehold Improvements. MACRS allows you to depreciate more of the purchase in the early years, as opposed to Straight-Line, which is the same amount of depreciation in each period. AMORTIZATIONS Amortizations are for intangible items such as patents and licenses. By entering them here, you achieve the same effect as depreciation - spreading the cost of the item over multiple periods. Typically you amortize over 5 years, or the remainder of the useful life of the intangible asset. You'll see your item under "Intangible Assets" on the Balance Sheet. Amortization amounts will appear monthly on the P&L and Cash Flow.

P&L

http://www.taxfoundation.org/taxdata/show/230.html http://www.irs.gov/pub/irs-pdf/p542.pdf

Expenses

$4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707 P&L $0 Least Cash ($74,063) Net Sales Co. Type LLC
$945,352 $915,265 $1,117,303 $1,368,901 $1,682,816 Expenses $0 Most Cash $21,679,861 COGS Taxes $0 Year 1 Year 2 Year 3 Year 4 Year 5 Total
$1,761,355 $1,619,872 $1,676,582 $1,735,488 $1,796,683 Expenses - BJ's Humble Delights Pro Forma Financial Statements $0 Breakeven Aug, 2018 Expenses Cap. Ex. $141,000 Sales / Mktg. $328,000 $332,436 $347,550 $363,374 $379,943 $1,751,303
$7,664 $11,238 $8,043 $4,663 $3,414 $60 $0 Investment $100,000 Tax Dep Int Max. Emp. 3 Operating $1,097,082 $988,800 $1,018,464 $1,049,018 $1,080,488 $5,233,852
$1,768,144 $3,073,060 $4,112,870 $5,425,399 $7,079,795 $60 $0 Debt $25,000 Net Income Valuation Revenue (1x) Total $1,425,082 $1,321,236 $1,366,014 $1,412,392 $1,460,432 $6,985,156 11
80000
-327989 -660425 0
Days Payable 30 (Click Help for information) 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 Annual Flat Rate Expenses
Expense Formulas Sales
Recurring Monthly Amount % of Sales Mo. Amt. Rows One-Time Expenses Formula Results
Sales & Marketing Expenses Start Mon. Amount Ann. Inc. % % $ Top Bottom Jun 2018 Jul 2018 Aug 2018 Sep 2018 Oct 2018 Nov 2018 Dec 2018 Jan 2019 Feb 2019 Mar 2019 Apr 2019 May 2019 Jun 2019 Jul 2019 Aug 2019 Sep 2019 Oct 2019 Nov 2019 Dec 2019 Jan 2020 Feb 2020 Mar 2020 Apr 2020 May 2020 Jun 2020 Jul 2020 Aug 2020 Sep 2020 Oct 2020 Nov 2020 Dec 2020 Jan 2021 Feb 2021 Mar 2021 Apr 2021 May 2021 Jun 2021 Jul 2021 Aug 2021 Sep 2021 Oct 2021 Nov 2021 Dec 2021 Jan 2022 Feb 2022 Mar 2022 Apr 2022 May 2022 Jun 2022 Jul 2022 Aug 2022 Sep 2022 Oct 2022 Nov 2022 Dec 2022 Jan 2023 Feb 2023 Mar 2023 Apr 2023 May 2023 Jun 2018 Jul 2018 Aug 2018 Sep 2018 Oct 2018 Nov 2018 Dec 2018 Jan 2019 Feb 2019 Mar 2019 Apr 2019 May 2019 Jun 2019 Jul 2019 Aug 2019 Sep 2019 Oct 2019 Nov 2019 Dec 2019 Jan 2020 Feb 2020 Mar 2020 Apr 2020 May 2020 Jun 2020 Jul 2020 Aug 2020 Sep 2020 Oct 2020 Nov 2020 Dec 2020 Jan 2021 Feb 2021 Mar 2021 Apr 2021 May 2021 Jun 2021 Jul 2021 Aug 2021 Sep 2021 Oct 2021 Nov 2021 Dec 2021 Jan 2022 Feb 2022 Mar 2022 Apr 2022 May 2022 Jun 2022 Jul 2022 Aug 2022 Sep 2022 Oct 2022 Nov 2022 Dec 2022 Jan 2023 Feb 2023 Mar 2023 Apr 2023 May 2023 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5
Advertising 1 $15,000 5.0% -and- 1 50 $10,000 $25,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,750 $15,750 $15,750 $15,750 $15,750 $15,750 $15,750 $15,750 $15,750 $15,750 $15,750 $15,750 $16,538 $16,538 $16,538 $16,538 $16,538 $16,538 $16,538 $16,538 $16,538 $16,538 $16,538 $16,538 $17,364 $17,364 $17,364 $17,364 $17,364 $17,364 $17,364 $17,364 $17,364 $17,364 $17,364 $17,364 $18,233 $18,233 $18,233 $18,233 $18,233 $18,233 $18,233 $18,233 $18,233 $18,233 $18,233 $18,233 1 $15,000 $15,750 $16,538 $17,364 $18,233 1 1 1 1 1
Communications 1 $1,100 3.0% -and- 1 50 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,133 $1,133 $1,133 $1,133 $1,133 $1,133 $1,133 $1,133 $1,133 $1,133 $1,133 $1,133 $1,167 $1,167 $1,167 $1,167 $1,167 $1,167 $1,167 $1,167 $1,167 $1,167 $1,167 $1,167 $1,202 $1,202 $1,202 $1,202 $1,202 $1,202 $1,202 $1,202 $1,202 $1,202 $1,202 $1,202 $1,238 $1,238 $1,238 $1,238 $1,238 $1,238 $1,238 $1,238 $1,238 $1,238 $1,238 $1,238 1 $1,100 $1,133 $1,167 $1,202 $1,238 1 1 1 1 1
Design 1 -and- 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
Entertainment 1 -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
Marketing 1 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
PR 1 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
Trade Shows 1 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
Website 1 $5,000 3.0% -and- 0.0% 1 50 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 1 $5,000 $5,150 $5,305 $5,464 $5,628 1 1 1 1 1
Brochures 1 $5,400 5.0% -and- 0.0% 1 50 $5,400 $5,400 $5,400 $5,400 $5,400 $5,400 $5,400 $5,400 $5,400 $5,400 $5,400 $5,400 $5,670 $5,670 $5,670 $5,670 $5,670 $5,670 $5,670 $5,670 $5,670 $5,670 $5,670 $5,670 $5,954 $5,954 $5,954 $5,954 $5,954 $5,954 $5,954 $5,954 $5,954 $5,954 $5,954 $5,954 $6,251 $6,251 $6,251 $6,251 $6,251 $6,251 $6,251 $6,251 $6,251 $6,251 $6,251 $6,251 $6,564 $6,564 $6,564 $6,564 $6,564 $6,564 $6,564 $6,564 $6,564 $6,564 $6,564 $6,564 1 $5,400 $5,670 $5,954 $6,251 $6,564 1 1 1 1 1
TBD 1 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
$26,500 $10,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $36,500 $26,500 $26,500 $26,500 $26,500 $26,500 $26,500 $26,500 $26,500 $26,500 $26,500 $26,500 $27,703 $27,703 $27,703 $27,703 $27,703 $27,703 $27,703 $27,703 $27,703 $27,703 $27,703 $27,703 $28,962 $28,962 $28,962 $28,962 $28,962 $28,962 $28,962 $28,962 $28,962 $28,962 $28,962 $28,962 $30,281 $30,281 $30,281 $30,281 $30,281 $30,281 $30,281 $30,281 $30,281 $30,281 $30,281 $30,281 $31,662 $31,662 $31,662 $31,662 $31,662 $31,662 $31,662 $31,662 $31,662 $31,662 $31,662 $31,662
1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 240
Operating Expenses Start Mon. Amount Ann. Inc. % % $ Top Bottom Jun 2018 Jul 2018 Aug 2018 Sep 2018 Oct 2018 Nov 2018 Dec 2018 Jan 2019 Feb 2019 Mar 2019 Apr 2019 May 2019 Jun 2019 Jul 2019 Aug 2019 Sep 2019 Oct 2019 Nov 2019 Dec 2019 Jan 2020 Feb 2020 Mar 2020 Apr 2020 May 2020 Jun 2020 Jul 2020 Aug 2020 Sep 2020 Oct 2020 Nov 2020 Dec 2020 Jan 2021 Feb 2021 Mar 2021 Apr 2021 May 2021 Jun 2021 Jul 2021 Aug 2021 Sep 2021 Oct 2021 Nov 2021 Dec 2021 Jan 2022 Feb 2022 Mar 2022 Apr 2022 May 2022 Jun 2022 Jul 2022 Aug 2022 Sep 2022 Oct 2022 Nov 2022 Dec 2022 Jan 2023 Feb 2023 Mar 2023 Apr 2023 May 2023 Jun 2018 Jul 2018 Aug 2018 Sep 2018 Oct 2018 Nov 2018 Dec 2018 Jan 2019 Feb 2019 Mar 2019 Apr 2019 May 2019 Jun 2019 Jul 2019 Aug 2019 Sep 2019 Oct 2019 Nov 2019 Dec 2019 Jan 2020 Feb 2020 Mar 2020 Apr 2020 May 2020 Jun 2020 Jul 2020 Aug 2020 Sep 2020 Oct 2020 Nov 2020 Dec 2020 Jan 2021 Feb 2021 Mar 2021 Apr 2021 May 2021 Jun 2021 Jul 2021 Aug 2021 Sep 2021 Oct 2021 Nov 2021 Dec 2021 Jan 2022 Feb 2022 Mar 2022 Apr 2022 May 2022 Jun 2022 Jul 2022 Aug 2022 Sep 2022 Oct 2022 Nov 2022 Dec 2022 Jan 2023 Feb 2023 Mar 2023 Apr 2023 May 2023 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5
1 1 Bank 1 $35,000 3.0% -and- 1 3 $50,000 $75,000 $85,000 $110,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $36,050 $36,050 $36,050 $36,050 $36,050 $36,050 $36,050 $36,050 $36,050 $36,050 $36,050 $36,050 $37,132 $37,132 $37,132 $37,132 $37,132 $37,132 $37,132 $37,132 $37,132 $37,132 $37,132 $37,132 $38,245 $38,245 $38,245 $38,245 $38,245 $38,245 $38,245 $38,245 $38,245 $38,245 $38,245 $38,245 $39,393 $39,393 $39,393 $39,393 $39,393 $39,393 $39,393 $39,393 $39,393 $39,393 $39,393 $39,393 1 $35,000 $36,050 $37,132 $38,245 $39,393 1 1 1 1 1
2 2 Fulfillment / Warehouse 1 -and- 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
3 3 Insurance 1 $10,000 3.0% -and- 0.0% 1 50 $900 $900 $10,900 $10,900 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,300 $10,300 $10,300 $10,300 $10,300 $10,300 $10,300 $10,300 $10,300 $10,300 $10,300 $10,300 $10,609 $10,609 $10,609 $10,609 $10,609 $10,609 $10,609 $10,609 $10,609 $10,609 $10,609 $10,609 $10,927 $10,927 $10,927 $10,927 $10,927 $10,927 $10,927 $10,927 $10,927 $10,927 $10,927 $10,927 $11,255 $11,255 $11,255 $11,255 $11,255 $11,255 $11,255 $11,255 $11,255 $11,255 $11,255 $11,255 1 $10,000 $10,300 $10,609 $10,927 $11,255 1 1 1 1 1
4 4 Intellectual Property 1 -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
5 5 Miscellaneous 1 $4,000 3.0% -and- 0.0% 1 50 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,120 $4,120 $4,120 $4,120 $4,120 $4,120 $4,120 $4,120 $4,120 $4,120 $4,120 $4,120 $4,244 $4,244 $4,244 $4,244 $4,244 $4,244 $4,244 $4,244 $4,244 $4,244 $4,244 $4,244 $4,371 $4,371 $4,371 $4,371 $4,371 $4,371 $4,371 $4,371 $4,371 $4,371 $4,371 $4,371 $4,502 $4,502 $4,502 $4,502 $4,502 $4,502 $4,502 $4,502 $4,502 $4,502 $4,502 $4,502 1 $4,000 $4,120 $4,244 $4,371 $4,502 1 1 1 1 1
6 6 Office Supplies 1 $2,000 3.0% -and- 0.0% $120 $120 $2,120 $2,120 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,060 $2,060 $2,060 $2,060 $2,060 $2,060 $2,060 $2,060 $2,060 $2,060 $2,060 $2,060 $2,122 $2,122 $2,122 $2,122 $2,122 $2,122 $2,122 $2,122 $2,122 $2,122 $2,122 $2,122 $2,185 $2,185 $2,185 $2,185 $2,185 $2,185 $2,185 $2,185 $2,185 $2,185 $2,185 $2,185 $2,251 $2,251 $2,251 $2,251 $2,251 $2,251 $2,251 $2,251 $2,251 $2,251 $2,251 $2,251 1 $2,000 $2,060 $2,122 $2,185 $2,251 1 1 1 1 1
7 7 Postage / Shipping 1 $3,000 3.0% -and- 1 50 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,090 $3,090 $3,090 $3,090 $3,090 $3,090 $3,090 $3,090 $3,090 $3,090 $3,090 $3,090 $3,183 $3,183 $3,183 $3,183 $3,183 $3,183 $3,183 $3,183 $3,183 $3,183 $3,183 $3,183 $3,278 $3,278 $3,278 $3,278 $3,278 $3,278 $3,278 $3,278 $3,278 $3,278 $3,278 $3,278 $3,377 $3,377 $3,377 $3,377 $3,377 $3,377 $3,377 $3,377 $3,377 $3,377 $3,377 $3,377 1 $3,000 $3,090 $3,183 $3,278 $3,377 1 1 1 1 1
8 8 R&D 1 $4,000 3.0% -and- 0.0% 1 50 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,120 $4,120 $4,120 $4,120 $4,120 $4,120 $4,120 $4,120 $4,120 $4,120 $4,120 $4,120 $4,244 $4,244 $4,244 $4,244 $4,244 $4,244 $4,244 $4,244 $4,244 $4,244 $4,244 $4,244 $4,371 $4,371 $4,371 $4,371 $4,371 $4,371 $4,371 $4,371 $4,371 $4,371 $4,371 $4,371 $4,502 $4,502 $4,502 $4,502 $4,502 $4,502 $4,502 $4,502 $4,502 $4,502 $4,502 $4,502 1 $4,000 $4,120 $4,244 $4,371 $4,502 1 1 1 1 1
9 9 Rent 1 $2,500 3.0% -and- 0.0% 1 50 $2,500 $2,500 $5,000 $5,000 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,575 $2,575 $2,575 $2,575 $2,575 $2,575 $2,575 $2,575 $2,575 $2,575 $2,575 $2,575 $2,652 $2,652 $2,652 $2,652 $2,652 $2,652 $2,652 $2,652 $2,652 $2,652 $2,652 $2,652 $2,732 $2,732 $2,732 $2,732 $2,732 $2,732 $2,732 $2,732 $2,732 $2,732 $2,732 $2,732 $2,814 $2,814 $2,814 $2,814 $2,814 $2,814 $2,814 $2,814 $2,814 $2,814 $2,814 $2,814 1 $2,500 $2,575 $2,652 $2,732 $2,814 1 1 1 1 1
10 10 Travel 1 $5,000 3.0% -and- 0.0% $476 $476 $5,476 $5,476 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 1 $5,000 $5,150 $5,305 $5,464 $5,628 1 1 1 1 1
11 11 Utilities 1 $5,000 3.0% -and- 0.0% 1 50 $560 $560 $5,560 $5,560 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 1 $5,000 $5,150 $5,305 $5,464 $5,628 1 1 1 1 1
12 12 Print Advertisements 1 $5,000 3.0% -and- 0.0% 1 50 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,305 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,464 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 $5,628 1 $5,000 $5,150 $5,305 $5,464 $5,628 1 1 1 1 1
13 13 Legal and Permits 1 $4,500 3.0% -and- 0.0% 1 50 $1,485 $1,485 $5,985 $5,985 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,635 $4,635 $4,635 $4,635 $4,635 $4,635 $4,635 $4,635 $4,635 $4,635 $4,635 $4,635 $4,774 $4,774 $4,774 $4,774 $4,774 $4,774 $4,774 $4,774 $4,774 $4,774 $4,774 $4,774 $4,917 $4,917 $4,917 $4,917 $4,917 $4,917 $4,917 $4,917 $4,917 $4,917 $4,917 $4,917 $5,065 $5,065 $5,065 $5,065 $5,065 $5,065 $5,065 $5,065 $5,065 $5,065 $5,065 $5,065 1 $4,500 $4,635 $4,774 $4,917 $5,065 1 1 1 1 1
14 14 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
15 15 TBD 1 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
16 16 TBD 1 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
17 17 TBD 1 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
18 18 TBD 1 $0 -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
19 19 TBD 1 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
20 TBD 1 -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
21 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
22 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
23 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
24 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
25 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
26 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
27 TBD 1 $0 -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
28 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
29 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
30 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
31 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
32 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
33 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
34 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
35 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
36 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
37 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
38 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
39 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
40 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
41 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
42 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
43 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
44 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
45 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
46 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
47 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
48 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
49 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
50 20 TBD 1 $0 0.0% -and- 0.0% 1 50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 $0 $0 $0 $0 $0 0 0 0 0 0
51 $80,000 $56,041 $81,041 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $136,041 $161,041 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $82,400 $82,400 $82,400 $82,400 $82,400 $82,400 $82,400 $82,400 $82,400 $82,400 $82,400 $82,400 $84,872 $84,872 $84,872 $84,872 $84,872 $84,872 $84,872 $84,872 $84,872 $84,872 $84,872 $84,872 $87,418 $87,418 $87,418 $87,418 $87,418 $87,418 $87,418 $87,418 $87,418 $87,418 $87,418 $87,418 $90,041 $90,041 $90,041 $90,041 $90,041 $90,041 $90,041 $90,041 $90,041 $90,041 $90,041 $90,041
52 0 0 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 900 $80,000
53 $1,097,082 $988,800 $1,018,464 $1,049,018 $1,080,488 $5,233,852 15 15 15 15 15
54 $328,000 $332,436 $347,550 $363,374 $379,943 $1,751,303
55 $250,000 $355,000 $360,975 $367,060 $373,257 $379,569 $385,998 $392,545 $399,213 $406,005 $412,923 $419,969 $427,145 $434,455 $441,901 $449,486 $457,211 $465,081 $473,097 $481,262 $489,580 $498,053 $506,685 $515,478 $524,435 $533,561 $542,857 $552,327 $561,976 $571,805 $581,819 $592,021 $602,415 $613,004 $623,793 $634,786 $645,985 $657,396 $669,022 $680,868 $692,937 $705,235 $717,765 $730,532 $743,542 $756,797 $770,304 $784,067 $798,092 $812,382 $826,944 $841,783 $856,904 $872,313 $888,015 $904,016 $920,321 $936,938 $953,872 $971,128
56 $1,425,082 $1,321,236 $1,366,014 $1,412,392 $1,460,432 $6,985,156
57
58 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
59 $172,541 $187,541 $106,500 $106,500 $106,500 $106,500 $106,500 $106,500 $106,500 $106,500 $106,500 $106,500 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703
60
61 $172,541 $187,541 $106,500 $106,500 $106,500 $106,500 $106,500 $106,500 $106,500 $106,500 $106,500 $106,500 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703
62
63
64
65
66
67
68
69 0
70
71
72
73 0
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
0

&"Arial,Bold"&12Expenses

Expenses - BJ's Humble Delights Pro Forma Financial Statements

P&L

These figures are the results of what you entered in Expense Formulas. Here you can change any number you want to customize for operations costs. Note: Don't copy and paste numbers into these cells. That will create #REF effors in the P&L. Link to the cells instead. Click here for instructions if you're not familiar with formula linking.

Here you can add Launch, Seasonal, or One-Time Expenses; Zero Out Selected Months, etc. You can modify the results on the formulas in each month by scrolling to the right past One-Time Expenses.

Expenses Expenses are for your monthly operating costs, like rent, utilities, supplies, advertising, etc. Both the amounts and labels will carry through to the P&L. EZ Numbers provides four ways to calculate operating expenses. Note, EZ will add amounts you select for Recurring Monthly Amount, Sales, and Personnel together. 1. Recurring Monthly Amount Choose the Start Month, then pick the amount per month for Year 1. If you want the monthly amount to increase each year, add an amount for annual percentage. 2. % of Sales If you want to have an expense track with sales, enter a percentage here. EZ will then multiply the percentage you enter by the Net Sales amount for that month. 3. One-Time Expenses Here you can enter expenses that don't happen every month, for example only a few months during your launch phase. 4. Formula Results Here you'll see the calculated amounts for your operating expenses based on the formulas you used.. You can now either add or subtract from any amount in any month. Freeze Panels Click here if you want to scroll to the right but still see the expense names. Days Payable Enter a number here if you want to indicate that you have a certain amount of time to pay your operating expense bills. If you do, it will help your cash flow.

A

In these green cells, you see the results from your Recurring and One-Time Expenses formulas, but you can also modify the results here as you like.

Personnel

$4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707 P&L $0 Least Cash ($74,063) Net Sales Co. Type LLC Net Sales Co. Type LLC
$945,352 $915,265 $1,117,303 $1,368,901 $1,682,816 Personnel $0 Most Cash $21,679,861 COGS Taxes $0 COGS Taxes $0 Year 1 Year 2 Year 3 Year 4 Year 5 Total
$1,761,355 $1,619,872 $1,676,582 $1,735,488 $1,796,683 Personnel - BJ's Humble Delights Pro Forma Financial Statements $0 Breakeven Aug, 2018 Expenses Cap. Ex. $141,000 Expenses Cap. Ex. $141,000 Salaries $204,750 $214,988 $225,737 $237,024 $248,875 $1,131,373
$7,664 $11,238 $8,043 $4,663 $3,414 $60 $0 Investment $100,000 Tax Dep Int Max. Emp. 3 Tax Dep Int Max. Emp. 3 Payroll Expenses $22,523 $23,649 $24,831 $26,073 $27,376 $124,451
$1,768,144 $3,073,060 $4,112,870 $5,425,399 $7,079,795 $60 $0 Debt $25,000 Net Income Valuation Revenue (1x) Net Income Valuation Revenue (1x) Consultants $60,000 $60,000 $60,000 $60,000 $60,000 $300,000
Total $287,273 $298,636 $310,568 $323,096 $336,251 $1,555,824
Number of Consultants 5 (Enter up to 25) 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
1099 Consultants Monthly Start End Consultants
Consultant Fee Month Month Jun 2018 Jul 2018 Aug 2018 Sep 2018 Oct 2018 Nov 2018 Dec 2018 Jan 2019 Feb 2019 Mar 2019 Apr 2019 May 2019 Jun 2019 Jul 2019 Aug 2019 Sep 2019 Oct 2019 Nov 2019 Dec 2019 Jan 2020 Feb 2020 Mar 2020 Apr 2020 May 2020 Jun 2020 Jul 2020 Aug 2020 Sep 2020 Oct 2020 Nov 2020 Dec 2020 Jan 2021 Feb 2021 Mar 2021 Apr 2021 May 2021 Jun 2021 Jul 2021 Aug 2021 Sep 2021 Oct 2021 Nov 2021 Dec 2021 Jan 2022 Feb 2022 Mar 2022 Apr 2022 May 2022 Jun 2022 Jul 2022 Aug 2022 Sep 2022 Oct 2022 Nov 2022 Dec 2022 Jan 2023 Feb 2023 Mar 2023 Apr 2023 May 2023
Consultant #1 $5,000 1 60 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 1 1
Consultant #2 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 2 1
Consultant #3 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 3 1
Consultant #4 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 4 1
Consultant #5 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 5 1
Consultant #6 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 6 ERROR:#DIV/0!
Consultant #7 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 7 ERROR:#DIV/0!
Consultant #8 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 8 ERROR:#DIV/0!
Consultant #9 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 9 ERROR:#DIV/0!
Consultant #10 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 10 ERROR:#DIV/0!
Consultant #11 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 11 ERROR:#DIV/0!
Consultant #12 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 12 ERROR:#DIV/0!
Consultant #13 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 13 ERROR:#DIV/0!
Consultant #14 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 14 ERROR:#DIV/0!
Consultant #15 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 15 ERROR:#DIV/0!
Consultant #16 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 16 ERROR:#DIV/0!
Consultant #17 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 17 ERROR:#DIV/0!
Consultant #18 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 18 ERROR:#DIV/0!
Consultant #19 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 19 ERROR:#DIV/0!
Consultant #20 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 20 ERROR:#DIV/0!
Consultant #21 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 21 ERROR:#DIV/0!
Year 5 Consultant #22 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 22 ERROR:#DIV/0!
Consultant #23 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 23 ERROR:#DIV/0!
Consultant #24 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 24 ERROR:#DIV/0!
Consultant #25 1 60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 25 ERROR:#DIV/0!
$5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $300,000
ERROR:#DIV/0!
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 Month 13 Month 14 Month 15 Month 16 Month 17 Month 18 Month 19 Month 20 Month 21 Month 22 Month 23 Month 24 Month 25 Month 26 Month 27 Month 28 Month 29 Month 30 Month 31 Month 32 Month 33 Month 34 Month 35 Month 36 Month 37 Month 38 Month 39 Month 40 Month 41 Month 42 Month 43 Month 44 Month 45 Month 46 Month 47 Month 48 Month 49 Month 50 Month 51 Month 52 Month 53 Month 54 Month 55 Month 56 Month 57 Month 58 Month 59 Month 60
Number of Employees 10 (Enter up to 100) 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Salaried Employees
Custom Percentages for: Annual Start End Head Employee Headcount
Benefits Taxes Ann. Inc. Title or Name Salary Month Month Count Jun 2018 Jul 2018 Aug 2018 Sep 2018 Oct 2018 Nov 2018 Dec 2018 Jan 2019 Feb 2019 Mar 2019 Apr 2019 May 2019 Jun 2019 Jul 2019 Aug 2019 Sep 2019 Oct 2019 Nov 2019 Dec 2019 Jan 2020 Feb 2020 Mar 2020 Apr 2020 May 2020 Jun 2020 Jul 2020 Aug 2020 Sep 2020 Oct 2020 Nov 2020 Dec 2020 Jan 2021 Feb 2021 Mar 2021 Apr 2021 May 2021 Jun 2021 Jul 2021 Aug 2021 Sep 2021 Oct 2021 Nov 2021 Dec 2021 Jan 2022 Feb 2022 Mar 2022 Apr 2022 May 2022 Jun 2022 Jul 2022 Aug 2022 Sep 2022 Oct 2022 Nov 2022 Dec 2022 Jan 2023 Feb 2023 Mar 2023 Apr 2023 May 2023
1 5.0% 11.0% 5.0% CEO $75,000 1 60 1 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1 1
2 5.0% 11.0% 5.0% CHEF $65,000 1 60 1 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 2 1
3 5.0% 11.0% 5.0% CFO 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 3 1
4 5.0% 11.0% 5.0% VP Sales 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 4 1
5 5.0% 11.0% 5.0% VP Marketing 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 5 1
6 5.0% 11.0% 5.0% Baker $55,000 1 60 1 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 6 1
7 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 7 1
8 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 8 1
9 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 9 1
10 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 10 1
11 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 11 ERROR:#DIV/0!
12 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 12 ERROR:#DIV/0!
13 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 13 ERROR:#DIV/0!
14 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 14 ERROR:#DIV/0!
15 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 15 ERROR:#DIV/0!
16 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 16 ERROR:#DIV/0!
17 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 17 ERROR:#DIV/0!
18 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 18 ERROR:#DIV/0!
19 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 19 ERROR:#DIV/0!
20 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 20 ERROR:#DIV/0!
21 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 21 ERROR:#DIV/0!
22 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 22 ERROR:#DIV/0!
23 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 23 ERROR:#DIV/0!
24 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 24 ERROR:#DIV/0!
25 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 25 ERROR:#DIV/0!
26 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 26 ERROR:#DIV/0!
27 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 27 ERROR:#DIV/0!
28 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 28 ERROR:#DIV/0!
29 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 29 ERROR:#DIV/0!
30 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 30 ERROR:#DIV/0!
31 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 31 ERROR:#DIV/0!
32 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 32 ERROR:#DIV/0!
33 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 33 ERROR:#DIV/0!
34 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 34 ERROR:#DIV/0!
35 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 35 ERROR:#DIV/0!
36 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 36 ERROR:#DIV/0!
37 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 37 ERROR:#DIV/0!
38 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 38 ERROR:#DIV/0!
39 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 39 ERROR:#DIV/0!
40 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 40 ERROR:#DIV/0!
41 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 41 ERROR:#DIV/0!
42 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 42 ERROR:#DIV/0!
43 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 43 ERROR:#DIV/0!
44 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 44 ERROR:#DIV/0!
45 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 45 ERROR:#DIV/0!
46 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 46 ERROR:#DIV/0!
47 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 47 ERROR:#DIV/0!
48 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 48 ERROR:#DIV/0!
49 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 49 ERROR:#DIV/0!
50 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 50 ERROR:#DIV/0!
51 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 51 ERROR:#DIV/0!
52 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 52 ERROR:#DIV/0!
53 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 53 ERROR:#DIV/0!
54 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 54 ERROR:#DIV/0!
55 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 55 ERROR:#DIV/0!
56 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 56 ERROR:#DIV/0!
57 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 57 ERROR:#DIV/0!
58 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 58 ERROR:#DIV/0!
59 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 59 ERROR:#DIV/0!
60 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 60 ERROR:#DIV/0!
61 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 61 ERROR:#DIV/0!
62 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 62 ERROR:#DIV/0!
63 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 63 ERROR:#DIV/0!
64 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 64 ERROR:#DIV/0!
65 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 65 ERROR:#DIV/0!
66 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 66 ERROR:#DIV/0!
67 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 67 ERROR:#DIV/0!
68 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 68 ERROR:#DIV/0!
69 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 69 ERROR:#DIV/0!
70 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 70 ERROR:#DIV/0!
71 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 71 ERROR:#DIV/0!
72 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 72 ERROR:#DIV/0!
73 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 73 ERROR:#DIV/0!
74 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 74 ERROR:#DIV/0!
75 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 75 ERROR:#DIV/0!
76 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 76 ERROR:#DIV/0!
77 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 77 ERROR:#DIV/0!
78 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 78 ERROR:#DIV/0!
79 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 79 ERROR:#DIV/0!
80 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 80 ERROR:#DIV/0!
81 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 81 ERROR:#DIV/0!
82 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 82 ERROR:#DIV/0!
83 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 83 ERROR:#DIV/0!
84 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 84 ERROR:#DIV/0!
85 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 85 ERROR:#DIV/0!
86 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 86 ERROR:#DIV/0!
87 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 87 ERROR:#DIV/0!
88 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 88 ERROR:#DIV/0!
89 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 89 ERROR:#DIV/0!
90 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 90 ERROR:#DIV/0!
91 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 91 ERROR:#DIV/0!
92 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 92 ERROR:#DIV/0!
93 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 93 ERROR:#DIV/0!
94 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 94 ERROR:#DIV/0!
95 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 95 ERROR:#DIV/0!
96 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 96 ERROR:#DIV/0!
97 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 97 ERROR:#DIV/0!
98 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 98 ERROR:#DIV/0!
99 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 99 ERROR:#DIV/0!
100 5.0% 11.0% 5.0% TBD 1 60 1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 100 ERROR:#DIV/0!
3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 180
4
Monthly Salaries Including Benefits and Bonuses
Jun 2018 Jul 2018 Aug 2018 Sep 2018 Oct 2018 Nov 2018 Dec 2018 Jan 2019 Feb 2019 Mar 2019 Apr 2019 May 2019 Jun 2019 Jul 2019 Aug 2019 Sep 2019 Oct 2019 Nov 2019 Dec 2019 Jan 2020 Feb 2020 Mar 2020 Apr 2020 May 2020 Jun 2020 Jul 2020 Aug 2020 Sep 2020 Oct 2020 Nov 2020 Dec 2020 Jan 2021 Feb 2021 Mar 2021 Apr 2021 May 2021 Jun 2021 Jul 2021 Aug 2021 Sep 2021 Oct 2021 Nov 2021 Dec 2021 Jan 2022 Feb 2022 Mar 2022 Apr 2022 May 2022 Jun 2022 Jul 2022 Aug 2022 Sep 2022 Oct 2022 Nov 2022 Dec 2022 Jan 2023 Feb 2023 Mar 2023 Apr 2023 May 2023
1 $6,563 $6,563 $6,563 $6,563 $6,563 $6,563 $6,563 $6,563 $6,563 $6,563 $6,563 $6,563 $6,891 $6,891 $6,891 $6,891 $6,891 $6,891 $6,891 $6,891 $6,891 $6,891 $6,891 $6,891 $7,235 $7,235 $7,235 $7,235 $7,235 $7,235 $7,235 $7,235 $7,235 $7,235 $7,235 $7,235 $7,597 $7,597 $7,597 $7,597 $7,597 $7,597 $7,597 $7,597 $7,597 $7,597 $7,597 $7,597 $7,977 $7,977 $7,977 $7,977 $7,977 $7,977 $7,977 $7,977 $7,977 $7,977 $7,977 $7,977 1 1
2 $5,688 $5,688 $5,688 $5,688 $5,688 $5,688 $5,688 $5,688 $5,688 $5,688 $5,688 $5,688 $5,972 $5,972 $5,972 $5,972 $5,972 $5,972 $5,972 $5,972 $5,972 $5,972 $5,972 $5,972 $6,270 $6,270 $6,270 $6,270 $6,270 $6,270 $6,270 $6,270 $6,270 $6,270 $6,270 $6,270 $6,584 $6,584 $6,584 $6,584 $6,584 $6,584 $6,584 $6,584 $6,584 $6,584 $6,584 $6,584 $6,913 $6,913 $6,913 $6,913 $6,913 $6,913 $6,913 $6,913 $6,913 $6,913 $6,913 $6,913 2 1
3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 3 1
4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 4 1
5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 5 1
6 $4,813 $4,813 $4,813 $4,813 $4,813 $4,813 $4,813 $4,813 $4,813 $4,813 $4,813 $4,813 $5,053 $5,053 $5,053 $5,053 $5,053 $5,053 $5,053 $5,053 $5,053 $5,053 $5,053 $5,053 $5,306 $5,306 $5,306 $5,306 $5,306 $5,306 $5,306 $5,306 $5,306 $5,306 $5,306 $5,306 $5,571 $5,571 $5,571 $5,571 $5,571 $5,571 $5,571 $5,571 $5,571 $5,571 $5,571 $5,571 $5,850 $5,850 $5,850 $5,850 $5,850 $5,850 $5,850 $5,850 $5,850 $5,850 $5,850 $5,850 6 1
7 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 7 1
8 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 8 1
9 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 9 1
10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 10 1
11 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 11 ERROR:#DIV/0!
12 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 12 ERROR:#DIV/0!
13 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 13 ERROR:#DIV/0!
14 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 14 ERROR:#DIV/0!
15 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 15 ERROR:#DIV/0!
16 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 16 ERROR:#DIV/0!
17 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 17 ERROR:#DIV/0!
18 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 18 ERROR:#DIV/0!
19 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 19 ERROR:#DIV/0!
20 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 20 ERROR:#DIV/0!
21 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 21 ERROR:#DIV/0!
22 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 22 ERROR:#DIV/0!
23 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 23 ERROR:#DIV/0!
24 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 24 ERROR:#DIV/0!
25 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 25 ERROR:#DIV/0!
26 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 26 ERROR:#DIV/0!
27 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 27 ERROR:#DIV/0!
28 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 28 ERROR:#DIV/0!
29 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 29 ERROR:#DIV/0!
30 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 30 ERROR:#DIV/0!
31 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 31 ERROR:#DIV/0!
32 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 32 ERROR:#DIV/0!
33 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 33 ERROR:#DIV/0!
34 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 34 ERROR:#DIV/0!
35 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 35 ERROR:#DIV/0!
36 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 36 ERROR:#DIV/0!
37 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 37 ERROR:#DIV/0!
38 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 38 ERROR:#DIV/0!
39 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 39 ERROR:#DIV/0!
40 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 40 ERROR:#DIV/0!
41 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 41 ERROR:#DIV/0!
42 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 42 ERROR:#DIV/0!
43 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 43 ERROR:#DIV/0!
44 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 44 ERROR:#DIV/0!
45 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 45 ERROR:#DIV/0!
46 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 46 ERROR:#DIV/0!
47 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 47 ERROR:#DIV/0!
48 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 48 ERROR:#DIV/0!
49 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 49 ERROR:#DIV/0!
50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 50 ERROR:#DIV/0!
51 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 51 ERROR:#DIV/0!
52 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 52 ERROR:#DIV/0!
53 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 53 ERROR:#DIV/0!
54 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 54 ERROR:#DIV/0!
55 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 55 ERROR:#DIV/0!
56 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 56 ERROR:#DIV/0!
57 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 57 ERROR:#DIV/0!
58 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 58 ERROR:#DIV/0!
59 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 59 ERROR:#DIV/0!
60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 60 ERROR:#DIV/0!
61 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 61 ERROR:#DIV/0!
62 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 62 ERROR:#DIV/0!
63 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 63 ERROR:#DIV/0!
64 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 64 ERROR:#DIV/0!
65 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 65 ERROR:#DIV/0!
66 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 66 ERROR:#DIV/0!
67 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 67 ERROR:#DIV/0!
68 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 68 ERROR:#DIV/0!
69 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 69 ERROR:#DIV/0!
70 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 70 ERROR:#DIV/0!
71 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 71 ERROR:#DIV/0!
72 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 72 ERROR:#DIV/0!
73 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 73 ERROR:#DIV/0!
74 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 74 ERROR:#DIV/0!
75 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 75 ERROR:#DIV/0!
76 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 76 ERROR:#DIV/0!
77 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 77 ERROR:#DIV/0!
78 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 78 ERROR:#DIV/0!
79 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 79 ERROR:#DIV/0!
80 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 80 ERROR:#DIV/0!
81 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 81 ERROR:#DIV/0!
82 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 82 ERROR:#DIV/0!
83 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 83 ERROR:#DIV/0!
84 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 84 ERROR:#DIV/0!
85 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 85 ERROR:#DIV/0!
86 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 86 ERROR:#DIV/0!
87 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 87 ERROR:#DIV/0!
88 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 88 ERROR:#DIV/0!
89 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 89 ERROR:#DIV/0!
90 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 90 ERROR:#DIV/0!
91 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 91 ERROR:#DIV/0!
92 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 92 ERROR:#DIV/0!
93 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 93 ERROR:#DIV/0!
94 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 94 ERROR:#DIV/0!
95 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 95 ERROR:#DIV/0!
96 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 96 ERROR:#DIV/0!
97 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 97 ERROR:#DIV/0!
98 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 98 ERROR:#DIV/0!
99 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 99 ERROR:#DIV/0!
100 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 100 ERROR:#DIV/0!
$17,063 $17,063 $17,063 $17,063 $17,063 $17,063 $17,063 $17,063 $17,063 $17,063 $17,063 $17,063 $17,916 $17,916 $17,916 $17,916 $17,916 $17,916 $17,916 $17,916 $17,916 $17,916 $17,916 $17,916 $18,811 $18,811 $18,811 $18,811 $18,811 $18,811 $18,811 $18,811 $18,811 $18,811 $18,811 $18,811 $19,752 $19,752 $19,752 $19,752 $19,752 $19,752 $19,752 $19,752 $19,752 $19,752 $19,752 $19,752 $20,740 $20,740 $20,740 $20,740 $20,740 $20,740 $20,740 $20,740 $20,740 $20,740 $20,740 $20,740 $1,131,373
ERROR:#DIV/0!
Payroll Taxes
Jun 2018 Jul 2018 Aug 2018 Sep 2018 Oct 2018 Nov 2018 Dec 2018 Jan 2019 Feb 2019 Mar 2019 Apr 2019 May 2019 Jun 2019 Jul 2019 Aug 2019 Sep 2019 Oct 2019 Nov 2019 Dec 2019 Jan 2020 Feb 2020 Mar 2020 Apr 2020 May 2020 Jun 2020 Jul 2020 Aug 2020 Sep 2020 Oct 2020 Nov 2020 Dec 2020 Jan 2021 Feb 2021 Mar 2021 Apr 2021 May 2021 Jun 2021 Jul 2021 Aug 2021 Sep 2021 Oct 2021 Nov 2021 Dec 2021 Jan 2022 Feb 2022 Mar 2022 Apr 2022 May 2022 Jun 2022 Jul 2022 Aug 2022 Sep 2022 Oct 2022 Nov 2022 Dec 2022 Jan 2023 Feb 2023 Mar 2023 Apr 2023 May 2023
$722 $722 $722 $722 $722 $722 $722 $722 $722 $722 $722 $722 $758 $758 $758 $758 $758 $758 $758 $758 $758 $758 $758 $758 $796 $796 $796 $796 $796 $796 $796 $796 $796 $796 $796 $796 $836 $836 $836 $836 $836 $836 $836 $836 $836 $836 $836 $836 $877 $877 $877 $877 $877 $877 $877 $877 $877 $877 $877 $877 1 1
$626 $626 $626 $626 $626 $626 $626 $626 $626 $626 $626 $626 $657 $657 $657 $657 $657 $657 $657 $657 $657 $657 $657 $657 $690 $690 $690 $690 $690 $690 $690 $690 $690 $690 $690 $690 $724 $724 $724 $724 $724 $724 $724 $724 $724 $724 $724 $724 $760 $760 $760 $760 $760 $760 $760 $760 $760 $760 $760 $760 2 1
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 3 1
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 4 1
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 5 1
$529 $529 $529 $529 $529 $529 $529 $529 $529 $529 $529 $529 $556 $556 $556 $556 $556 $556 $556 $556 $556 $556 $556 $556 $584 $584 $584 $584 $584 $584 $584 $584 $584 $584 $584 $584 $613 $613 $613 $613 $613 $613 $613 $613 $613 $613 $613 $613 $643 $643 $643 $643 $643 $643 $643 $643 $643 $643 $643 $643 6 1
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 7 1
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 8 1
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 9 1
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 10 1
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 11 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 12 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 13 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 14 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 15 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 16 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 17 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 18 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 19 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 20 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 21 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 22 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 23 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 24 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 25 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 26 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 27 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 28 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 29 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 30 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 31 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 32 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 33 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 34 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 35 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 36 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 37 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 38 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 39 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 40 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 41 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 42 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 43 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 44 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 45 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 46 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 47 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 48 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 49 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 50 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 51 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 52 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 53 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 54 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 55 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 56 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 57 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 58 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 59 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 60 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 61 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 62 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 63 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 64 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 65 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 66 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 67 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 68 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 69 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 70 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 71 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 72 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 73 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 74 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 75 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 76 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 77 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 78 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 79 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 80 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 81 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 82 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 83 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 84 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 85 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 86 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 87 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 88 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 89 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 90 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 91 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 92 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 93 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 94 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 95 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 96 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 97 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 98 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 99 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 100 ERROR:#DIV/0!
$1,877 $1,877 $1,877 $1,877 $1,877 $1,877 $1,877 $1,877 $1,877 $1,877 $1,877 $1,877 $1,971 $1,971 $1,971 $1,971 $1,971 $1,971 $1,971 $1,971 $1,971 $1,971 $1,971 $1,971 $2,069 $2,069 $2,069 $2,069 $2,069 $2,069 $2,069 $2,069 $2,069 $2,069 $2,069 $2,069 $2,173 $2,173 $2,173 $2,173 $2,173 $2,173 $2,173 $2,173 $2,173 $2,173 $2,173 $2,173 $2,281 $2,281 $2,281 $2,281 $2,281 $2,281 $2,281 $2,281 $2,281 $2,281 $2,281 $2,281 $124,451
ERROR:#DIV/0!
Year 1 Year 2 Year 3 Year 4 Year 5 Total
Salaries $204,750 $214,988 $225,737 $237,024 $248,875 $1,131,373
Payroll Expenses $22,523 $23,649 $24,831 $26,073 $27,376 $124,451
Consultants $60,000 $60,000 $60,000 $60,000 $60,000 $300,000
Total $287,273 $298,636 $310,568 $323,096 $336,251 $1,555,824

&"Arial,Bold"&12Personnel

Personnel - BJ's Humble Delights Pro Forma Financial Statements

Head Count

1099 Consultants are not employees and don't receive W-2 forms. Customize monthly Consultant fees on the right. Employees, below, get salaries and the employer pays various taxes for them. By scrolling down on the right you can customize Benefits, Taxes, Head Count, Salaries, and Payroll Taxes.

Payroll Taxes

Personnel Personnel is where you enter costs for both employees and consultants. Consultants On top you enter information for independent consultants. Independent consultants are not full-time employees, and instead of W-2 forms, they use Form 1099. You can have up to 10 consultants with different monthly rates, starting and ending in whatever month you like. To further customize the costs for your company, on the right you can vary head count per month for each consultant. For example, some businesses need extra help around Christmas. Costs for consultants go to their own line on the P&L. Salaried Employees These are your full-time employees. Bonuses and Benefits This is a percentage of the gross salary. Payroll Taxes: Company Burden Enter the correct amount for the "Employer Burden" amount for your state. This includes Social Security, Medicare, and Unemployment. Depending on your state, this can be around 11%. These Payroll Expenses will appear monthly on the P&L, although the payments are actually assumed to happen quarterly. This is to reconcile with the Accrual Method of accounting. Employee Burden tax amounts are assumed to be paid by the employee. The Balance Sheet will accrue the monthly amounts for Payroll Taxes Payable each quarter then reflect the payment being made the first month of the next quarter, so that amount will be less. Cash Flow will show the amount occuring in each month, and then in the first month of each quarter also reflect the payment that is assumed to be made. Annual Increase Will your company salaries increase each year? If so, enter the percentage increases here from year to year, and the next years' amounts will automatically increase. Titles or Names Sample titles are provided for your convenience, but you can change them anytime you like. You can either use a position title or the name of the person. Annual Salaries Enter the salary for the whole year here. You'll then automatically see the salary increase by the rate you entered for Years 2,3,4, and 5. Then enter the Start Month for the first year, and you're done. Start Month / End Month You can choose when the employees start and when finish. Head Count If you plan to hire a batch of people, for example, Salespeople, at the same time and rate, you can enter how many people will be at this position. CUSTOMIZING To the right of where you enter salary information, you'll see that you can change Bonuses, Taxes, and Increase amounts for any position. Then to the right of the custom Bonus, Tax, and Increase info, you'll see your results for Consultant fees, Head Count, Salaries, and Payroll Taxes. You can also make any changes you like to any of these amounts. For examply, every summer for three months you need to hire an extra 20%. You can then simply change the Head Count in the appropriate months. The same goes for the actual salary or payroll taxes. If you want to go back to the default formulas, simply click "Reset Formulas" in the desired area.

Monthly Consultant Rates

P&L

Sales

$4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707 P&L $0 Least Cash ($74,063) Net Sales Co. Type LLC
$945,352 $915,265 $1,117,303 $1,368,901 $1,682,816 Sales $0 Most Cash $21,679,861 COGS Taxes $0 Year 1 Year 2 Year 3 Year 4 Year 5 Total
$1,761,355 $1,619,872 $1,676,582 $1,735,488 $1,796,683 Sales - BJ's Humble Delights Pro Forma Financial Statements $0 Breakeven Aug, 2018 Expenses Cap. Ex. $141,000 Unit Volume 62,160 76,780 91,682 110,035 132,706 473,363
$7,664 $11,238 $8,043 $4,663 $3,414 $60 $0 Investment $100,000 Tax Dep Int Max. Emp. 3 Net Sales $4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707 $36,213,904
$1,768,144 $3,073,060 $4,112,870 $5,425,399 $7,079,795 $60 $0 Debt $25,000 Net Income Valuation Revenue (1x) COGS $945,352 $915,265 $1,117,303 $1,368,901 $1,682,816 $6,029,637
Gross Profit $3,557,162 $4,724,169 $5,817,495 $7,185,550 $8,899,891 $30,184,268
Commissions $49,000 $0 $0 $0 $0 $49,000
Royalties $0 $0 $0 $0 $0 $0
Contribution $3,508,162 $4,724,169 $5,817,495 $7,185,550 $8,899,891 $30,135,268
Revenue Types Both
Number of Revenue Lines 5 (Up to 50)
Use Categories?
No
Bad Debt & Days Days Days Days Lag
Product or Service Unit Price Unit Cost Returns Commissions Royalties Sales Tax % w/ Tax Receivable Payable Inventory (30,60,90) Category Names Categories
1 Product or Service #1 $100.00 $15.00 0.00% 0 1 Product or Service #1 1 1 1 1
2 Product or Service #2 $50.00 $10.00 0.00% 0.00% 0.00% 0 0 0 2 Product or Service #2 2 1 2 1
3 Product or Service #3 $25.00 $5.00 3 0 Product or Service #3 0 3 1 3 1
4 Product or Service #4 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 4 0 Product or Service #4 0 4 1 4 1
5 Product or Service #5 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 5 Product or Service #5 0 5 1 5 1
6 Product or Service #6 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 6 0 Product or Service #6 0 6 ERROR:#DIV/0! 6 ERROR:#DIV/0!
7 Product or Service #7 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 7 0 Product or Service #7 0 7 ERROR:#DIV/0! 7 ERROR:#DIV/0!
8 Product or Service #8 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 8 0 Product or Service #8 0 8 ERROR:#DIV/0! 8 ERROR:#DIV/0!
9 Product or Service #9 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 9 0 Product or Service #9 0 9 ERROR:#DIV/0! 9 ERROR:#DIV/0!
10 Product or Service #10 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 10 0 Product or Service #10 0 10 ERROR:#DIV/0! 10 ERROR:#DIV/0!
11 Product or Service #11 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #11 0 11 ERROR:#DIV/0! 11 ERROR:#DIV/0!
12 Product or Service #12 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #12 0 12 ERROR:#DIV/0! 12 ERROR:#DIV/0!
13 Product or Service #13 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #13 0 13 ERROR:#DIV/0! 13 ERROR:#DIV/0!
14 Product or Service #14 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #14 0 14 ERROR:#DIV/0! 14 ERROR:#DIV/0!
15 Product or Service #15 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #15 0 15 ERROR:#DIV/0! 15 ERROR:#DIV/0!
16 Product or Service #16 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #16 0 16 ERROR:#DIV/0! 16 ERROR:#DIV/0!
17 Product or Service #17 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #17 0 17 ERROR:#DIV/0! 17 ERROR:#DIV/0!
18 Product or Service #18 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #18 0 18 ERROR:#DIV/0! 18 ERROR:#DIV/0!
19 Product or Service #19 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #19 0 19 ERROR:#DIV/0! 19 ERROR:#DIV/0!
20 Product or Service #20 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #20 0 20 ERROR:#DIV/0! 20 ERROR:#DIV/0!
21 Product or Service #21 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #21 0 21 ERROR:#DIV/0! 21 ERROR:#DIV/0!
22 Product or Service #22 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #22 0 22 ERROR:#DIV/0! 22 ERROR:#DIV/0!
23 Product or Service #23 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #23 0 23 ERROR:#DIV/0! 23 ERROR:#DIV/0!
24 Product or Service #24 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #24 0 24 ERROR:#DIV/0! 24 ERROR:#DIV/0!
25 Product or Service #25 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #25 0 25 ERROR:#DIV/0! 25 ERROR:#DIV/0!
26 Product or Service #26 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #26 0 26 ERROR:#DIV/0! 26 ERROR:#DIV/0!
27 Product or Service #27 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #27 0 27 ERROR:#DIV/0! 27 ERROR:#DIV/0!
28 Product or Service #28 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #28 0 28 ERROR:#DIV/0! 28 ERROR:#DIV/0!
29 Product or Service #29 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #29 0 29 ERROR:#DIV/0! 29 ERROR:#DIV/0!
30 Product or Service #30 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #30 0 30 ERROR:#DIV/0! 30 ERROR:#DIV/0!
31 Product or Service #31 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #31 0 31 ERROR:#DIV/0! 31 ERROR:#DIV/0!
32 Product or Service #32 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #32 0 32 ERROR:#DIV/0! 32 ERROR:#DIV/0!
33 Product or Service #33 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #33 0 33 ERROR:#DIV/0! 33 ERROR:#DIV/0!
34 Product or Service #34 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #34 0 34 ERROR:#DIV/0! 34 ERROR:#DIV/0!
35 Product or Service #35 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #35 0 35 ERROR:#DIV/0! 35 ERROR:#DIV/0!
36 Product or Service #36 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #36 0 36 ERROR:#DIV/0! 36 ERROR:#DIV/0!
37 Product or Service #37 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #37 0 37 ERROR:#DIV/0! 37 ERROR:#DIV/0!
38 Product or Service #38 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #38 0 38 ERROR:#DIV/0! 38 ERROR:#DIV/0!
39 Product or Service #39 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #39 0 39 ERROR:#DIV/0! 39 ERROR:#DIV/0!
40 Product or Service #40 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #40 0 40 ERROR:#DIV/0! 40 ERROR:#DIV/0!
41 Product or Service #41 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #41 0 41 ERROR:#DIV/0! 41 ERROR:#DIV/0!
42 Product or Service #42 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #42 0 42 ERROR:#DIV/0! 42 ERROR:#DIV/0!
43 Product or Service #43 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #43 0 43 ERROR:#DIV/0! 43 ERROR:#DIV/0!
44 Product or Service #44 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #44 0 44 ERROR:#DIV/0! 44 ERROR:#DIV/0!
45 Product or Service #45 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #45 0 45 ERROR:#DIV/0! 45 ERROR:#DIV/0!
46 Product or Service #46 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #46 0 46 ERROR:#DIV/0! 46 ERROR:#DIV/0!
47 Product or Service #47 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #47 0 47 ERROR:#DIV/0! 47 ERROR:#DIV/0!
48 Product or Service #48 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #48 0 48 ERROR:#DIV/0! 48 ERROR:#DIV/0!
49 Product or Service #49 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #49 0 49 ERROR:#DIV/0! 49 ERROR:#DIV/0!
50 Product or Service #50 $0.00 $0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0 0 0 Product or Service #50 0 50 ERROR:#DIV/0! 50 ERROR:#DIV/0!
51 0
52 51 ERROR:#DIV/0!
53 0 0 0 0 0
54 Growth Formulas 0
55 Growth Formulas Per Employee (Row #'s on Personnel) From Recurring Model From Spend Below 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
56 Monthly, Quarterly, or Annual Increases Per Employee Recurring Spend Formula Growth Numbers
57 Start Month Unit Start Amt. Mon/Qua/Ann % Inc. Top Row. Bot. Row Emp. Sales New Existing Cust. Sales Jun 2018 Jul 2018 Aug 2018 Sep 2018 Oct 2018 Nov 2018 Dec 2018 Jan 2019 Feb 2019 Mar 2019 Apr 2019 May 2019 Jun 2019 Jul 2019 Aug 2019 Sep 2019 Oct 2019 Nov 2019 Dec 2019 Jan 2020 Feb 2020 Mar 2020 Apr 2020 May 2020 Jun 2020 Jul 2020 Aug 2020 Sep 2020 Oct 2020 Nov 2020 Dec 2020 Jan 2021 Feb 2021 Mar 2021 Apr 2021 May 2021 Jun 2021 Jul 2021 Aug 2021 Sep 2021 Oct 2021 Nov 2021 Dec 2021 Jan 2022 Feb 2022 Mar 2022 Apr 2022 May 2022 Jun 2022 Jul 2022 Aug 2022 Sep 2022 Oct 2022 Nov 2022 Dec 2022 Jan 2023 Feb 2023 Mar 2023 Apr 2023 May 2023
58 Product or Service #1 1 2,500 Monthly 2.00% 0 0 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 1 1 1 1
59 Product or Service #2 2 1,500 Monthly 1.00% 0 0 0 0 0.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 2 1 2 1
60 Product or Service #3 2 1,000 Monthly 0.50% 0.00% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 3 1 3 1
61 Product or Service #4 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4 1 4 1
62 Product or Service #5 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5 1 5 1
63 Product or Service #6 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 6 ERROR:#DIV/0! 6 ERROR:#DIV/0!
64 Product or Service #7 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 7 ERROR:#DIV/0! 7 ERROR:#DIV/0!
65 Product or Service #8 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 8 ERROR:#DIV/0! 8 ERROR:#DIV/0!
66 Product or Service #9 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 9 ERROR:#DIV/0! 9 ERROR:#DIV/0!
67 Product or Service #10 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 10 ERROR:#DIV/0! 10 ERROR:#DIV/0!
68 Product or Service #11 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 11 ERROR:#DIV/0! 11 ERROR:#DIV/0!
69 Product or Service #12 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 12 ERROR:#DIV/0! 12 ERROR:#DIV/0!
70 Product or Service #13 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 13 ERROR:#DIV/0! 13 ERROR:#DIV/0!
71 Product or Service #14 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 14 ERROR:#DIV/0! 14 ERROR:#DIV/0!
72 Product or Service #15 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15 ERROR:#DIV/0! 15 ERROR:#DIV/0!
73 Product or Service #16 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 16 ERROR:#DIV/0! 16 ERROR:#DIV/0!
74 Product or Service #17 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 17 ERROR:#DIV/0! 17 ERROR:#DIV/0!
75 Product or Service #18 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 18 ERROR:#DIV/0! 18 ERROR:#DIV/0!
76 Product or Service #19 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 19 ERROR:#DIV/0! 19 ERROR:#DIV/0!
77 Product or Service #20 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 20 ERROR:#DIV/0! 20 ERROR:#DIV/0!
78 Product or Service #21 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 21 ERROR:#DIV/0! 21 ERROR:#DIV/0!
79 Product or Service #22 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 22 ERROR:#DIV/0! 22 ERROR:#DIV/0!
80 Product or Service #23 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 23 ERROR:#DIV/0! 23 ERROR:#DIV/0!
81 Product or Service #24 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 24 ERROR:#DIV/0! 24 ERROR:#DIV/0!
82 Product or Service #25 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 25 ERROR:#DIV/0! 25 ERROR:#DIV/0!
83 Product or Service #26 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 26 ERROR:#DIV/0! 26 ERROR:#DIV/0!
84 Product or Service #27 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 27 ERROR:#DIV/0! 27 ERROR:#DIV/0!
85 Product or Service #28 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 28 ERROR:#DIV/0! 28 ERROR:#DIV/0!
86 Product or Service #29 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 29 ERROR:#DIV/0! 29 ERROR:#DIV/0!
87 Product or Service #30 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 30 ERROR:#DIV/0! 30 ERROR:#DIV/0!
88 Product or Service #31 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 31 ERROR:#DIV/0! 31 ERROR:#DIV/0!
89 Product or Service #32 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 32 ERROR:#DIV/0! 32 ERROR:#DIV/0!
90 Product or Service #33 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 33 ERROR:#DIV/0! 33 ERROR:#DIV/0!
91 Product or Service #34 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 34 ERROR:#DIV/0! 34 ERROR:#DIV/0!
92 Product or Service #35 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 35 ERROR:#DIV/0! 35 ERROR:#DIV/0!
93 Product or Service #36 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 36 ERROR:#DIV/0! 36 ERROR:#DIV/0!
94 Product or Service #37 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 37 ERROR:#DIV/0! 37 ERROR:#DIV/0!
95 Product or Service #38 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 38 ERROR:#DIV/0! 38 ERROR:#DIV/0!
96 Product or Service #39 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 39 ERROR:#DIV/0! 39 ERROR:#DIV/0!
97 Product or Service #40 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 40 ERROR:#DIV/0! 40 ERROR:#DIV/0!
98 Product or Service #41 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 41 ERROR:#DIV/0! 41 ERROR:#DIV/0!
99 Product or Service #42 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 42 ERROR:#DIV/0! 42 ERROR:#DIV/0!
100 Product or Service #43 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 43 ERROR:#DIV/0! 43 ERROR:#DIV/0!
Product or Service #44 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 44 ERROR:#DIV/0! 44 ERROR:#DIV/0!
Product or Service #45 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 45 ERROR:#DIV/0! 45 ERROR:#DIV/0!
Product or Service #46 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 46 ERROR:#DIV/0! 46 ERROR:#DIV/0!
Product or Service #47 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 47 ERROR:#DIV/0! 47 ERROR:#DIV/0!
Product or Service #48 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 48 ERROR:#DIV/0! 48 ERROR:#DIV/0!
Product or Service #49 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 49 ERROR:#DIV/0! 49 ERROR:#DIV/0!
Product or Service #50 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 50 ERROR:#DIV/0! 50 ERROR:#DIV/0!
Results from your entries above appear here in the green cells. You can customize any or all of them.
Percentage Increase Jun 2018 Jul 2018 Aug 2018 Sep 2018 Oct 2018 Nov 2018 Dec 2018 Jan 2019 Feb 2019 Mar 2019 Apr 2019 May 2019 Jun 2019 Jul 2019 Aug 2019 Sep 2019 Oct 2019 Nov 2019 Dec 2019 Jan 2020 Feb 2020 Mar 2020 Apr 2020 May 2020 Jun 2020 Jul 2020 Aug 2020 Sep 2020 Oct 2020 Nov 2020 Dec 2020 Jan 2021 Feb 2021 Mar 2021 Apr 2021 May 2021 Jun 2021 Jul 2021 Aug 2021 Sep 2021 Oct 2021 Nov 2021 Dec 2021 Jan 2022 Feb 2022 Mar 2022 Apr 2022 May 2022 Jun 2022 Jul 2022 Aug 2022 Sep 2022 Oct 2022 Nov 2022 Dec 2022 Jan 2023 Feb 2023 Mar 2023 Apr 2023 May 2023
Product or Service #1 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 1 1
Product or Service #2 0.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 2 1
Product or Service #3 0.00% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 3 1
Product or Service #4 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4 1
Product or Service #5 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5 1
Product or Service #6 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 6 ERROR:#DIV/0!
Product or Service #7 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 7 ERROR:#DIV/0!
Product or Service #8 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 8 ERROR:#DIV/0!
Product or Service #9 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 9 ERROR:#DIV/0!
Product or Service #10 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 10 ERROR:#DIV/0!
Product or Service #11 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 11 ERROR:#DIV/0!
Product or Service #12 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 12 ERROR:#DIV/0!
Product or Service #13 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 13 ERROR:#DIV/0!
Product or Service #14 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 14 ERROR:#DIV/0!
Product or Service #15 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15 ERROR:#DIV/0!
Product or Service #16 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 16 ERROR:#DIV/0!
Product or Service #17 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 17 ERROR:#DIV/0!
Product or Service #18 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 18 ERROR:#DIV/0!
Product or Service #19 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 19 ERROR:#DIV/0!
Product or Service #20 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 20 ERROR:#DIV/0!
Product or Service #21 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 21 ERROR:#DIV/0!
Product or Service #22 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 22 ERROR:#DIV/0!
Product or Service #23 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 23 ERROR:#DIV/0!
Product or Service #24 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 24 ERROR:#DIV/0!
Product or Service #25 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 25 ERROR:#DIV/0!
Product or Service #26 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 26 ERROR:#DIV/0!
Product or Service #27 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 27 ERROR:#DIV/0!
Product or Service #28 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 28 ERROR:#DIV/0!
Product or Service #29 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 29 ERROR:#DIV/0!
Product or Service #30 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 30 ERROR:#DIV/0!
Product or Service #31 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 31 ERROR:#DIV/0!
Product or Service #32 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 32 ERROR:#DIV/0!
Product or Service #33 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 33 ERROR:#DIV/0!
Product or Service #34 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 34 ERROR:#DIV/0!
Product or Service #35 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 35 ERROR:#DIV/0!
Product or Service #36 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 36 ERROR:#DIV/0!
Product or Service #37 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 37 ERROR:#DIV/0!
Product or Service #38 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 38 ERROR:#DIV/0!
Product or Service #39 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 39 ERROR:#DIV/0!
Product or Service #40 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 40 ERROR:#DIV/0!
Product or Service #41 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 41 ERROR:#DIV/0!
Product or Service #42 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 42 ERROR:#DIV/0!
Product or Service #43 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 43 ERROR:#DIV/0!
Product or Service #44 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 44 ERROR:#DIV/0!
Product or Service #45 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 45 ERROR:#DIV/0!
Product or Service #46 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 46 ERROR:#DIV/0!
Product or Service #47 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 47 ERROR:#DIV/0!
Product or Service #48 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 48 ERROR:#DIV/0!
Product or Service #49 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 49 ERROR:#DIV/0!
Product or Service #50 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 50 ERROR:#DIV/0!
These cells combines the results from the Main Growth Formulas, Per Employee, Recurring, and Spend.
Unit Volume Jun 2018 Jul 2018 Aug 2018 Sep 2018 Oct 2018 Nov 2018 Dec 2018 Jan 2019 Feb 2019 Mar 2019 Apr 2019 May 2019 Jun 2019 Jul 2019 Aug 2019 Sep 2019 Oct 2019 Nov 2019 Dec 2019 Jan 2020 Feb 2020 Mar 2020 Apr 2020 May 2020 Jun 2020 Jul 2020 Aug 2020 Sep 2020 Oct 2020 Nov 2020 Dec 2020 Jan 2021 Feb 2021 Mar 2021 Apr 2021 May 2021 Jun 2021 Jul 2021 Aug 2021 Sep 2021 Oct 2021 Nov 2021 Dec 2021 Jan 2022 Feb 2022 Mar 2022 Apr 2022 May 2022 Jun 2022 Jul 2022 Aug 2022 Sep 2022 Oct 2022 Nov 2022 Dec 2022 Jan 2023 Feb 2023 Mar 2023 Apr 2023 May 2023 Month 61 Month 62 Month 63 Year 1 Year 2 Year 3 Year 4 Year 5
Product or Service #1 2,500.00 2,550.00 2,601.00 2,653.02 2,706.08 2,760.20 2,815.41 2,871.71 2,929.15 2,987.73 3,047.49 3,108.44 3,170.60 3,234.02 3,298.70 3,364.67 3,431.96 3,500.60 3,570.62 3,642.03 3,714.87 3,789.17 3,864.95 3,942.25 4,021.09 4,101.51 4,183.55 4,267.22 4,352.56 4,439.61 4,528.40 4,618.97 4,711.35 4,805.58 4,901.69 4,999.72 5,099.72 5,201.71 5,305.75 5,411.86 5,520.10 5,630.50 5,743.11 5,857.97 5,975.13 6,094.64 6,216.53 6,340.86 6,467.68 6,597.03 6,728.97 6,863.55 7,000.82 7,140.84 7,283.65 7,429.33 7,577.91 7,729.47 7,884.06 8,041.74 285,129 8,203 8,367 8,534 1 33,530 42,524 53,931 68,398 86,745 1 1
Product or Service #2 0.00 1,500.00 1,515.00 1,530.15 1,545.45 1,560.91 1,576.52 1,592.28 1,608.20 1,624.29 1,640.53 1,656.93 1,673.50 1,690.24 1,707.14 1,724.21 1,741.45 1,758.87 1,776.46 1,794.22 1,812.16 1,830.29 1,848.59 1,867.07 1,885.74 1,904.60 1,923.65 1,942.88 1,962.31 1,981.94 2,001.76 2,021.77 2,041.99 2,062.41 2,083.04 2,103.87 2,124.90 2,146.15 2,167.61 2,189.29 2,211.18 2,233.30 2,255.63 2,278.18 2,300.97 2,323.98 2,347.22 2,370.69 2,394.40 2,418.34 2,442.52 2,466.95 2,491.62 2,516.53 2,541.70 2,567.12 2,592.79 2,618.71 2,644.90 2,671.35 119,806 2,698 2,725 2,752 1 17,350 21,224 23,916 26,949 30,367 2 1
Product or Service #3 0.00 1,000.00 1,005.00 1,010.03 1,015.08 1,020.15 1,025.25 1,030.38 1,035.53 1,040.71 1,045.91 1,051.14 1,056.40 1,061.68 1,066.99 1,072.32 1,077.68 1,083.07 1,088.49 1,093.93 1,099.40 1,104.90 1,110.42 1,115.97 1,121.55 1,127.16 1,132.80 1,138.46 1,144.15 1,149.87 1,155.62 1,161.40 1,167.21 1,173.04 1,178.91 1,184.80 1,190.73 1,196.68 1,202.66 1,208.68 1,214.72 1,220.79 1,226.90 1,233.03 1,239.20 1,245.39 1,251.62 1,257.88 1,264.17 1,270.49 1,276.84 1,283.23 1,289.64 1,296.09 1,302.57 1,309.08 1,315.63 1,322.21 1,328.82 1,335.46 68,428 1,342 1,349 1,356 1 11,279 13,031 13,835 14,688 15,594 3 1
Product or Service #4 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 4 1
Product or Service #5 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 5 1
Product or Service #6 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 6 ERROR:#DIV/0!
Product or Service #7 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 7 ERROR:#DIV/0!
Product or Service #8 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 8 ERROR:#DIV/0!
Product or Service #9 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 9 ERROR:#DIV/0!
Product or Service #10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 10 ERROR:#DIV/0!
Product or Service #11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 11 ERROR:#DIV/0!
Product or Service #12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 12 ERROR:#DIV/0!
Product or Service #13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 13 ERROR:#DIV/0!
Product or Service #14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 14 ERROR:#DIV/0!
Product or Service #15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 15 ERROR:#DIV/0!
Product or Service #16 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 16 ERROR:#DIV/0!
Product or Service #17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 17 ERROR:#DIV/0!
Product or Service #18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 18 ERROR:#DIV/0!
Product or Service #19 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 19 ERROR:#DIV/0!
Product or Service #20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 20 ERROR:#DIV/0!
Product or Service #21 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 21 ERROR:#DIV/0!
Product or Service #22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 22 ERROR:#DIV/0!
Product or Service #23 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 23 ERROR:#DIV/0!
Product or Service #24 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 24 ERROR:#DIV/0!
Product or Service #25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 25 ERROR:#DIV/0!
Product or Service #26 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 26 ERROR:#DIV/0!
Product or Service #27 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 27 ERROR:#DIV/0!
Product or Service #28 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 28 ERROR:#DIV/0!
Product or Service #29 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 29 ERROR:#DIV/0!
Product or Service #30 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 30 ERROR:#DIV/0!
Product or Service #31 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 31 ERROR:#DIV/0!
Product or Service #32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 32 ERROR:#DIV/0!
Product or Service #33 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 33 ERROR:#DIV/0!
Product or Service #34 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 34 ERROR:#DIV/0!
Product or Service #35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 35 ERROR:#DIV/0!
Product or Service #36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 36 ERROR:#DIV/0!
Product or Service #37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 37 ERROR:#DIV/0!
Product or Service #38 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 38 ERROR:#DIV/0!
Product or Service #39 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 39 ERROR:#DIV/0!
Product or Service #40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 40 ERROR:#DIV/0!
Product or Service #41 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 41 ERROR:#DIV/0!
Product or Service #42 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 42 ERROR:#DIV/0!
Product or Service #43 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 43 ERROR:#DIV/0!
Product or Service #44 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 44 ERROR:#DIV/0!
Product or Service #45 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 45 ERROR:#DIV/0!
Product or Service #46 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 46 ERROR:#DIV/0!
Product or Service #47 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 47 ERROR:#DIV/0!
Product or Service #48 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 48 ERROR:#DIV/0!
Product or Service #49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 49 ERROR:#DIV/0!
Product or Service #50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0 0 0 0 50 ERROR:#DIV/0!
Total Unit Volume 2,500 5,050 5,121 5,193 5,267 5,341 5,417 5,494 5,573 5,653 5,734 5,817 5,901 5,986 6,073 6,161 6,251 6,343 6,436 6,530 6,626 6,724 6,824 6,925 7,028 7,133 7,240 7,349 7,459 7,571 7,686 7,802 7,921 8,041 8,164 8,288 8,415 8,545 8,676 8,810 8,946 9,085 9,226 9,369 9,515 9,664 9,815 9,969 10,126 10,286 10,448 10,614 10,782 10,953 11,128 11,306 11,486 11,670 11,858 12,049 473,363 5 62,160 76,780 91,682 110,035 132,706
Monthly Quarterly Annual 0 0 0 0 0
0 0 0 0 0
Revenue Jun 2018 Jul 2018 Aug 2018 Sep 2018 Oct 2018 Nov 2018 Dec 2018 Jan 2019 Feb 2019 Mar 2019 Apr 2019 May 2019 Jun 2019 Jul 2019 Aug 2019 Sep 2019 Oct 2019 Nov 2019 Dec 2019 Jan 2020 Feb 2020 Mar 2020 Apr 2020 May 2020 Jun 2020 Jul 2020 Aug 2020 Sep 2020 Oct 2020 Nov 2020 Dec 2020 Jan 2021 Feb 2021 Mar 2021 Apr 2021 May 2021 Jun 2021 Jul 2021 Aug 2021 Sep 2021 Oct 2021 Nov 2021 Dec 2021 Jan 2022 Feb 2022 Mar 2022 Apr 2022 May 2022 Jun 2022 Jul 2022 Aug 2022 Sep 2022 Oct 2022 Nov 2022 Dec 2022 Jan 2023 Feb 2023 Mar 2023 Apr 2023 May 2023 Year 1 Year 2 Year 3 Year 4 Year 5
1 Product or Service #1 $250,000 $255,000 $260,100 $265,302 $270,608 $276,020 $281,541 $287,171 $292,915 $298,773 $304,749 $310,844 $317,060 $323,402 $329,870 $336,467 $343,196 $350,060 $357,062 $364,203 $371,487 $378,917 $386,495 $394,225 $402,109 $410,151 $418,355 $426,722 $435,256 $443,961 $452,840 $461,897 $471,135 $480,558 $490,169 $499,972 $509,972 $520,171 $530,575 $541,186 $552,010 $563,050 $574,311 $585,797 $597,513 $609,464 $621,653 $634,086 $646,768 $659,703 $672,897 $686,355 $700,082 $714,084 $728,365 $742,933 $757,791 $772,947 $788,406 $804,174 1 1 1 1 1 1 1
2 Product or Service #2 $0 $75,000 $75,750 $76,508 $77,273 $78,045 $78,826 $79,614 $80,410 $81,214 $82,026 $82,847 $83,675 $84,512 $85,357 $86,211 $87,073 $87,943 $88,823 $89,711 $90,608 $91,514 $92,429 $93,354 $94,287 $95,230 $96,182 $97,144 $98,116 $99,097 $100,088 $101,089 $102,100 $103,121 $104,152 $105,193 $106,245 $107,308 $108,381 $109,465 $110,559 $111,665 $112,781 $113,909 $115,048 $116,199 $117,361 $118,534 $119,720 $120,917 $122,126 $123,347 $124,581 $125,827 $127,085 $128,356 $129,639 $130,936 $132,245 $133,568 1 1 1 1 1 1 2 1
3 Product or Service #3 $0 $25,000 $25,125 $25,251 $25,377 $25,504 $25,631 $25,759 $25,888 $26,018 $26,148 $26,279 $26,410 $26,542 $26,675 $26,808 $26,942 $27,077 $27,212 $27,348 $27,485 $27,622 $27,761 $27,899 $28,039 $28,179 $28,320 $28,461 $28,604 $28,747 $28,891 $29,035 $29,180 $29,326 $29,473 $29,620 $29,768 $29,917 $30,067 $30,217 $30,368 $30,520 $30,672 $30,826 $30,980 $31,135 $31,291 $31,447 $31,604 $31,762 $31,921 $32,081 $32,241 $32,402 $32,564 $32,727 $32,891 $33,055 $33,220 $33,387 1 1 1 1 1 1 3 1
4 Product or Service #4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 4 1
5 Product or Service #5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 5 1
6 Product or Service #6 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 6 ERROR:#DIV/0!
7 Product or Service #7 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 7 ERROR:#DIV/0!
8 Product or Service #8 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 8 ERROR:#DIV/0!
9 Product or Service #9 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 9 ERROR:#DIV/0!
10 Product or Service #10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 10 ERROR:#DIV/0!
11 Product or Service #11 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 11 ERROR:#DIV/0!
12 Product or Service #12 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 12 ERROR:#DIV/0!
13 Product or Service #13 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 13 ERROR:#DIV/0!
14 Product or Service #14 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 14 ERROR:#DIV/0!
15 Product or Service #15 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 15 ERROR:#DIV/0!
16 Product or Service #16 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 16 ERROR:#DIV/0!
17 Product or Service #17 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 17 ERROR:#DIV/0!
18 Product or Service #18 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 18 ERROR:#DIV/0!
19 Product or Service #19 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 19 ERROR:#DIV/0!
20 Product or Service #20 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 20 ERROR:#DIV/0!
21 Product or Service #21 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 21 ERROR:#DIV/0!
22 Product or Service #22 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 22 ERROR:#DIV/0!
23 Product or Service #23 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 23 ERROR:#DIV/0!
24 Product or Service #24 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 24 ERROR:#DIV/0!
25 Product or Service #25 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 25 ERROR:#DIV/0!
26 Product or Service #26 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 26 ERROR:#DIV/0!
27 Product or Service #27 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 27 ERROR:#DIV/0!
28 Product or Service #28 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 28 ERROR:#DIV/0!
29 Product or Service #29 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 29 ERROR:#DIV/0!
30 Product or Service #30 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 30 ERROR:#DIV/0!
31 Product or Service #31 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 31 ERROR:#DIV/0!
32 Product or Service #32 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 32 ERROR:#DIV/0!
33 Product or Service #33 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 33 ERROR:#DIV/0!
34 Product or Service #34 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 34 ERROR:#DIV/0!
35 Product or Service #35 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 35 ERROR:#DIV/0!
36 Product or Service #36 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 36 ERROR:#DIV/0!
37 Product or Service #37 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 37 ERROR:#DIV/0!
38 Product or Service #38 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 38 ERROR:#DIV/0!
39 Product or Service #39 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 39 ERROR:#DIV/0!
40 Product or Service #40 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 40 ERROR:#DIV/0!
41 Product or Service #41 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 41 ERROR:#DIV/0!
42 Product or Service #42 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 42 ERROR:#DIV/0!
43 Product or Service #43 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 43 ERROR:#DIV/0!
44 Product or Service #44 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 44 ERROR:#DIV/0!
45 Product or Service #45 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 45 ERROR:#DIV/0!
46 Product or Service #46 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 46 ERROR:#DIV/0!
47 Product or Service #47 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 47 ERROR:#DIV/0!
48 Product or Service #48 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 48 ERROR:#DIV/0!
49 Product or Service #49 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 49 ERROR:#DIV/0!
50 Product or Service #50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0 50 ERROR:#DIV/0!
Recurring - Initial $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Recurring - Ongoing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0 0 0 0 0
Total Revenue $250,000 $355,000 $360,975 $367,060 $373,257 $379,569 $385,998 $392,545 $399,213 $406,005 $412,923 $419,969 $427,145 $434,455 $441,901 $449,486 $457,211 $465,081 $473,097 $481,262 $489,580 $498,053 $506,685 $515,478 $524,435 $533,561 $542,857 $552,327 $561,976 $571,805 $581,819 $592,021 $602,415 $613,004 $623,793 $634,786 $645,985 $657,396 $669,022 $680,868 $692,937 $705,235 $717,765 $730,532 $743,542 $756,797 $770,304 $784,067 $798,092 $812,382 $826,944 $841,783 $856,904 $872,313 $888,015 $904,016 $920,321 $936,938 $953,872 $971,128 3 3 3 3 3
Bad Debt & Returns $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Sales $250,000 $355,000 $360,975 $367,060 $373,257 $379,569 $385,998 $392,545 $399,213 $406,005 $412,923 $419,969 $427,145 $434,455 $441,901 $449,486 $457,211 $465,081 $473,097 $481,262 $489,580 $498,053 $506,685 $515,478 $524,435 $533,561 $542,857 $552,327 $561,976 $571,805 $581,819 $592,021 $602,415 $613,004 $623,793 $634,786 $645,985 $657,396 $669,022 $680,868 $692,937 $705,235 $717,765 $730,532 $743,542 $756,797 $770,304 $784,067 $798,092 $812,382 $826,944 $841,783 $856,904 $872,313 $888,015 $904,016 $920,321 $936,938 $953,872 $971,128
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Cost of Goods (COGS) Jun 2018 Jul 2018 Aug 2018 Sep 2018 Oct 2018 Nov 2018 Dec 2018 Jan 2019 Feb 2019 Mar 2019 Apr 2019 May 2019 Jun 2019 Jul 2019 Aug 2019 Sep 2019 Oct 2019 Nov 2019 Dec 2019 Jan 2020 Feb 2020 Mar 2020 Apr 2020 May 2020 Jun 2020 Jul 2020 Aug 2020 Sep 2020 Oct 2020 Nov 2020 Dec 2020 Jan 2021 Feb 2021 Mar 2021 Apr 2021 May 2021 Jun 2021 Jul 2021 Aug 2021 Sep 2021 Oct 2021 Nov 2021 Dec 2021 Jan 2022 Feb 2022 Mar 2022 Apr 2022 May 2022 Jun 2022 Jul 2022 Aug 2022 Sep 2022 Oct 2022 Nov 2022 Dec 2022 Jan 2023 Feb 2023 Mar 2023 Apr 2023 May 2023
1 Product or Service #1 $250,000 $38,250 $39,015 $39,795 $40,591 $41,403 $42,231 $43,076 $43,937 $44,816 $45,712 $46,627 $47,559 $48,510 $49,480 $50,470 $51,479 $52,509 $53,559 $54,630 $55,723 $56,837 $57,974 $59,134 $60,316 $61,523 $62,753 $64,008 $65,288 $66,594 $67,926 $69,285 $70,670 $72,084 $73,525 $74,996 $76,496 $78,026 $79,586 $81,178 $82,801 $84,458 $86,147 $87,870 $89,627 $91,420 $93,248 $95,113 $97,015 $98,955 $100,935 $102,953 $105,012 $107,113 $109,255 $111,440 $113,669 $115,942 $118,261 $120,626 1 1
2 Product or Service #2 $0 $15,000 $15,150 $15,302 $15,455 $15,609 $15,765 $15,923 $16,082 $16,243 $16,405 $16,569 $16,735 $16,902 $17,071 $17,242 $17,415 $17,589 $17,765 $17,942 $18,122 $18,303 $18,486 $18,671 $18,857 $19,046 $19,236 $19,429 $19,623 $19,819 $20,018 $20,218 $20,420 $20,624 $20,830 $21,039 $21,249 $21,462 $21,676 $21,893 $22,112 $22,333 $22,556 $22,782 $23,010 $23,240 $23,472 $23,707 $23,944 $24,183 $24,425 $24,669 $24,916 $25,165 $25,417 $25,671 $25,928 $26,187 $26,449 $26,714 2 1
3 Product or Service #3 $0 $5,000 $5,025 $5,050 $5,075 $5,101 $5,126 $5,152 $5,178 $5,204 $5,230 $5,256 $5,282 $5,308 $5,335 $5,362 $5,388 $5,415 $5,442 $5,470 $5,497 $5,524 $5,552 $5,580 $5,608 $5,636 $5,664 $5,692 $5,721 $5,749 $5,778 $5,807 $5,836 $5,865 $5,895 $5,924 $5,954 $5,983 $6,013 $6,043 $6,074 $6,104 $6,134 $6,165 $6,196 $6,227 $6,258 $6,289 $6,321 $6,352 $6,384 $6,416 $6,448 $6,480 $6,513 $6,545 $6,578 $6,611 $6,644 $6,677 3 1
4 Product or Service #4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 4 1
5 Product or Service #5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 5 1
6 Product or Service #6 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 6 ERROR:#DIV/0!
7 Product or Service #7 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 7 ERROR:#DIV/0!
8 Product or Service #8 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 8 ERROR:#DIV/0!
9 Product or Service #9 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 9 ERROR:#DIV/0!
10 Product or Service #10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 10 ERROR:#DIV/0!
11 Product or Service #11 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 11 ERROR:#DIV/0!
12 Product or Service #12 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 12 ERROR:#DIV/0!
13 Product or Service #13 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 13 ERROR:#DIV/0!
14 Product or Service #14 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 14 ERROR:#DIV/0!
15 Product or Service #15 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 15 ERROR:#DIV/0!
16 Product or Service #16 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 16 ERROR:#DIV/0!
17 Product or Service #17 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 17 ERROR:#DIV/0!
18 Product or Service #18 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 18 ERROR:#DIV/0!
19 Product or Service #19 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 19 ERROR:#DIV/0!
20 Product or Service #20 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 20 ERROR:#DIV/0!
21 Product or Service #21 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 21 ERROR:#DIV/0!
22 Product or Service #22 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 22 ERROR:#DIV/0!
23 Product or Service #23 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 23 ERROR:#DIV/0!
24 Product or Service #24 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 24 ERROR:#DIV/0!
25 Product or Service #25 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 25 ERROR:#DIV/0!
26 Product or Service #26 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 26 ERROR:#DIV/0!
27 Product or Service #27 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 27 ERROR:#DIV/0!
28 Product or Service #28 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 28 ERROR:#DIV/0!
29 Product or Service #29 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 29 ERROR:#DIV/0!
30 Product or Service #30 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 30 ERROR:#DIV/0!
31 Product or Service #31 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 31 ERROR:#DIV/0!
32 Product or Service #32 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 32 ERROR:#DIV/0!
33 Product or Service #33 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 33 ERROR:#DIV/0!
34 Product or Service #34 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 34 ERROR:#DIV/0!
35 Product or Service #35 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 35 ERROR:#DIV/0!
36 Product or Service #36 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 36 ERROR:#DIV/0!
37 Product or Service #37 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 37 ERROR:#DIV/0!
38 Product or Service #38 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 38 ERROR:#DIV/0!
39 Product or Service #39 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 39 ERROR:#DIV/0!
40 Product or Service #40 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 40 ERROR:#DIV/0!
41 Product or Service #41 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 41 ERROR:#DIV/0!
42 Product or Service #42 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 42 ERROR:#DIV/0!
43 Product or Service #43 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 43 ERROR:#DIV/0!
44 Product or Service #44 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 44 ERROR:#DIV/0!
45 Product or Service #45 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 45 ERROR:#DIV/0!
46 Product or Service #46 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 46 ERROR:#DIV/0!
47 Product or Service #47 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 47 ERROR:#DIV/0!
48 Product or Service #48 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 48 ERROR:#DIV/0!
49 Product or Service #49 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 49 ERROR:#DIV/0!
50 Product or Service #50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 50 ERROR:#DIV/0!
Recurring - Acquisition $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Recurring - Retention $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total COGS $250,000 $58,250 $59,190 $60,147 $61,121 $62,113 $63,122 $64,150 $65,197 $66,262 $67,347 $68,452 $69,576 $70,721 $71,887 $73,074 $74,282 $75,513 $76,766 $78,042 $79,342 $80,665 $82,012 $83,384 $84,782 $86,205 $87,654 $89,129 $90,632 $92,163 $93,722 $95,309 $96,926 $98,573 $100,250 $101,959 $103,698 $105,471 $107,276 $109,114 $110,987 $112,894 $114,837 $116,817 $118,833 $120,886 $122,978 $125,109 $127,280 $129,491 $131,744 $134,039 $136,377 $138,758 $141,185 $143,656 $146,175 $148,740 $151,354 $154,017
Unit Price Jun 2018 Jul 2018 Aug 2018 Sep 2018 Oct 2018 Nov 2018 Dec 2018 Jan 2019 Feb 2019 Mar 2019 Apr 2019 May 2019 Jun 2019 Jul 2019 Aug 2019 Sep 2019 Oct 2019 Nov 2019 Dec 2019 Jan 2020 Feb 2020 Mar 2020 Apr 2020 May 2020 Jun 2020 Jul 2020 Aug 2020 Sep 2020 Oct 2020 Nov 2020 Dec 2020 Jan 2021 Feb 2021 Mar 2021 Apr 2021 May 2021 Jun 2021 Jul 2021 Aug 2021 Sep 2021 Oct 2021 Nov 2021 Dec 2021 Jan 2022 Feb 2022 Mar 2022 Apr 2022 May 2022 Jun 2022 Jul 2022 Aug 2022 Sep 2022 Oct 2022 Nov 2022 Dec 2022 Jan 2023 Feb 2023 Mar 2023 Apr 2023 May 2023
Product or Service #1 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 1 1
Product or Service #2 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 2 1
Product or Service #3 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 3 1
Product or Service #4 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 4 1
Product or Service #5 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 5 1
Product or Service #6 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 6 ERROR:#DIV/0!
Product or Service #7 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 7 ERROR:#DIV/0!
Product or Service #8 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 8 ERROR:#DIV/0!
Product or Service #9 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 9 ERROR:#DIV/0!
Product or Service #10 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 10 ERROR:#DIV/0!
Product or Service #11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 11 ERROR:#DIV/0!
Product or Service #12 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 12 ERROR:#DIV/0!
Product or Service #13 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 13 ERROR:#DIV/0!
Product or Service #14 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 14 ERROR:#DIV/0!
Product or Service #15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 15 ERROR:#DIV/0!
Product or Service #16 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 16 ERROR:#DIV/0!
Product or Service #17 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 17 ERROR:#DIV/0!
Product or Service #18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 18 ERROR:#DIV/0!
Product or Service #19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 19 ERROR:#DIV/0!
Product or Service #20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 20 ERROR:#DIV/0!
Product or Service #21 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 21 ERROR:#DIV/0!
Product or Service #22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 22 ERROR:#DIV/0!
Product or Service #23 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 23 ERROR:#DIV/0!
Product or Service #24 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 24 ERROR:#DIV/0!
Product or Service #25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 25 ERROR:#DIV/0!
Product or Service #26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 26 ERROR:#DIV/0!
Product or Service #27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 27 ERROR:#DIV/0!
Product or Service #28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 28 ERROR:#DIV/0!
Product or Service #29 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 29 ERROR:#DIV/0!
Product or Service #30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 30 ERROR:#DIV/0!
Product or Service #31 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 31 ERROR:#DIV/0!
Product or Service #32 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 32 ERROR:#DIV/0!
Product or Service #33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 33 ERROR:#DIV/0!
Product or Service #34 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 34 ERROR:#DIV/0!
Product or Service #35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 35 ERROR:#DIV/0!
Product or Service #36 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 36 ERROR:#DIV/0!
Product or Service #37 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 37 ERROR:#DIV/0!
Product or Service #38 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 38 ERROR:#DIV/0!
Product or Service #39 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 39 ERROR:#DIV/0!
Product or Service #40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 40 ERROR:#DIV/0!
Product or Service #41 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 41 ERROR:#DIV/0!
Product or Service #42 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42 ERROR:#DIV/0!
Product or Service #43 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 43 ERROR:#DIV/0!
Product or Service #44 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 44 ERROR:#DIV/0!
Product or Service #45 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 45 ERROR:#DIV/0!
Product or Service #46 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 46 ERROR:#DIV/0!
Product or Service #47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 47 ERROR:#DIV/0!
Product or Service #48 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 48 ERROR:#DIV/0!
Product or Service #49 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 49 ERROR:#DIV/0!
Product or Service #50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 50 ERROR:#DIV/0!
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Unit Cost Jun 2018 Jul 2018 Aug 2018 Sep 2018 Oct 2018 Nov 2018 Dec 2018 Jan 2019 Feb 2019 Mar 2019 Apr 2019 May 2019 Jun 2019 Jul 2019 Aug 2019 Sep 2019 Oct 2019 Nov 2019 Dec 2019 Jan 2020 Feb 2020 Mar 2020 Apr 2020 May 2020 Jun 2020 Jul 2020 Aug 2020 Sep 2020 Oct 2020 Nov 2020 Dec 2020 Jan 2021 Feb 2021 Mar 2021 Apr 2021 May 2021 Jun 2021 Jul 2021 Aug 2021 Sep 2021 Oct 2021 Nov 2021 Dec 2021 Jan 2022 Feb 2022 Mar 2022 Apr 2022 May 2022 Jun 2022 Jul 2022 Aug 2022 Sep 2022 Oct 2022 Nov 2022 Dec 2022 Jan 2023 Feb 2023 Mar 2023 Apr 2023 May 2023 Month 61 Month 62 Month 63
Product or Service #1 $100.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 15 15 15 1 1
Product or Service #2 $75.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 10 10 10 2 1
Product or Service #3 $25.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 5 5 5 3 1
Product or Service #4 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 4 1
Product or Service #5 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 5 1
Product or Service #6 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 6 ERROR:#DIV/0!
Product or Service #7 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 7 ERROR:#DIV/0!
Product or Service #8 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 8 ERROR:#DIV/0!
Product or Service #9 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 9 ERROR:#DIV/0!
Product or Service #10 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 10 ERROR:#DIV/0!
Product or Service #11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 11 ERROR:#DIV/0!
Product or Service #12 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 12 ERROR:#DIV/0!
Product or Service #13 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 13 ERROR:#DIV/0!
Product or Service #14 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 14 ERROR:#DIV/0!
Product or Service #15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 15 ERROR:#DIV/0!
Product or Service #16 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 16 ERROR:#DIV/0!
Product or Service #17 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 17 ERROR:#DIV/0!
Product or Service #18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 18 ERROR:#DIV/0!
Product or Service #19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 19 ERROR:#DIV/0!
Product or Service #20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 20 ERROR:#DIV/0!
Product or Service #21 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 21 ERROR:#DIV/0!
Product or Service #22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 22 ERROR:#DIV/0!
Product or Service #23 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 23 ERROR:#DIV/0!
Product or Service #24 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 24 ERROR:#DIV/0!
Product or Service #25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 25 ERROR:#DIV/0!
Product or Service #26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 26 ERROR:#DIV/0!
Product or Service #27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 27 ERROR:#DIV/0!
Product or Service #28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 28 ERROR:#DIV/0!
Product or Service #29 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 29 ERROR:#DIV/0!
Product or Service #30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 30 ERROR:#DIV/0!
Product or Service #31 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 31 ERROR:#DIV/0!
Product or Service #32 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 32 ERROR:#DIV/0!
Product or Service #33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 33 ERROR:#DIV/0!
Product or Service #34 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 34 ERROR:#DIV/0!
Product or Service #35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 35 ERROR:#DIV/0!
Product or Service #36 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 36 ERROR:#DIV/0!
Product or Service #37 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 37 ERROR:#DIV/0!
Product or Service #38 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 38 ERROR:#DIV/0!
Product or Service #39 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 39 ERROR:#DIV/0!
Product or Service #40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 40 ERROR:#DIV/0!
Product or Service #41 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 41 ERROR:#DIV/0!
Product or Service #42 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 42 ERROR:#DIV/0!
Product or Service #43 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 43 ERROR:#DIV/0!
Product or Service #44 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 44 ERROR:#DIV/0!
Product or Service #45 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 45 ERROR:#DIV/0!
Product or Service #46 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 46 ERROR:#DIV/0!
Product or Service #47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 47 ERROR:#DIV/0!
Product or Service #48 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 48 ERROR:#DIV/0!
Product or Service #49 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 49 ERROR:#DIV/0!
Product or Service #50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0 0 50 ERROR:#DIV/0!
Commissions Jun 2018 Jul 2018 Aug 2018 Sep 2018 Oct 2018 Nov 2018 Dec 2018 Jan 2019 Feb 2019 Mar 2019 Apr 2019 May 2019 Jun 2019 Jul 2019 Aug 2019 Sep 2019 Oct 2019 Nov 2019 Dec 2019 Jan 2020 Feb 2020 Mar 2020 Apr 2020 May 2020 Jun 2020 Jul 2020 Aug 2020 Sep 2020 Oct 2020 Nov 2020 Dec 2020 Jan 2021 Feb 2021 Mar 2021 Apr 2021 May 2021 Jun 2021 Jul 2021 Aug 2021 Sep 2021 Oct 2021 Nov 2021 Dec 2021 Jan 2022 Feb 2022 Mar 2022 Apr 2022 May 2022 Jun 2022 Jul 2022 Aug 2022 Sep 2022 Oct 2022 Nov 2022 Dec 2022 Jan 2023 Feb 2023 Mar 2023 Apr 2023 May 2023
1 Product or Service #1 $11,000 $13,000 $25,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 1 1
2 Product or Service #2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 2 1
3 Product or Service #3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 3 1
4 Product or Service #4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 4 1
5 Product or Service #5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 5 1
6 Product or Service #6 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 6 ERROR:#DIV/0!
7 Product or Service #7 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 7 ERROR:#DIV/0!
8 Product or Service #8 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 8 ERROR:#DIV/0!
9 Product or Service #9 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 9 ERROR:#DIV/0!
10 Product or Service #10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 10 ERROR:#DIV/0!
11 Product or Service #11 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 11 ERROR:#DIV/0!
12 Product or Service #12 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 12 ERROR:#DIV/0!
13 Product or Service #13 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 13 ERROR:#DIV/0!
14 Product or Service #14 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 14 ERROR:#DIV/0!
15 Product or Service #15 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 15 ERROR:#DIV/0!
16 Product or Service #16 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 16 ERROR:#DIV/0!
17 Product or Service #17 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 17 ERROR:#DIV/0!
18 Product or Service #18 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 18 ERROR:#DIV/0!
19 Product or Service #19 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 19 ERROR:#DIV/0!
20 Product or Service #20 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 20 ERROR:#DIV/0!
21 Product or Service #21 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 21 ERROR:#DIV/0!
22 Product or Service #22 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 22 ERROR:#DIV/0!
23 Product or Service #23 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 23 ERROR:#DIV/0!
24 Product or Service #24 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 24 ERROR:#DIV/0!
25 Product or Service #25 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 25 ERROR:#DIV/0!
26 Product or Service #26 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 26 ERROR:#DIV/0!
27 Product or Service #27 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 27 ERROR:#DIV/0!
28 Product or Service #28 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 28 ERROR:#DIV/0!
29 Product or Service #29 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 29 ERROR:#DIV/0!
30 Product or Service #30 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 30 ERROR:#DIV/0!
31 Product or Service #31 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 31 ERROR:#DIV/0!
32 Product or Service #32 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 32 ERROR:#DIV/0!
33 Product or Service #33 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 33 ERROR:#DIV/0!
34 Product or Service #34 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 34 ERROR:#DIV/0!
35 Product or Service #35 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 35 ERROR:#DIV/0!
36 Product or Service #36 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 36 ERROR:#DIV/0!
37 Product or Service #37 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 37 ERROR:#DIV/0!
38 Product or Service #38 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 38 ERROR:#DIV/0!
39 Product or Service #39 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 39 ERROR:#DIV/0!
40 Product or Service #40 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 40 ERROR:#DIV/0!
41 Product or Service #41 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 41 ERROR:#DIV/0!
42 Product or Service #42 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 42 ERROR:#DIV/0!
43 Product or Service #43 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 43 ERROR:#DIV/0!
44 Product or Service #44 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 44 ERROR:#DIV/0!
45 Product or Service #45 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 45 ERROR:#DIV/0!
46 Product or Service #46 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 46 ERROR:#DIV/0!
47 Product or Service #47 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 47 ERROR:#DIV/0!
48 Product or Service #48 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 48 ERROR:#DIV/0!
49 Product or Service #49 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 49 ERROR:#DIV/0!
50 Product or Service #50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 50 ERROR:#DIV/0!
Total Commissions $11,000 $13,000 $25,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Royalties Jun 2018 Jul 2018 Aug 2018 Sep 2018 Oct 2018 Nov 2018 Dec 2018 Jan 2019 Feb 2019 Mar 2019 Apr 2019 May 2019 Jun 2019 Jul 2019 Aug 2019 Sep 2019 Oct 2019 Nov 2019 Dec 2019 Jan 2020 Feb 2020 Mar 2020 Apr 2020 May 2020 Jun 2020 Jul 2020 Aug 2020 Sep 2020 Oct 2020 Nov 2020 Dec 2020 Jan 2021 Feb 2021 Mar 2021 Apr 2021 May 2021 Jun 2021 Jul 2021 Aug 2021 Sep 2021 Oct 2021 Nov 2021 Dec 2021 Jan 2022 Feb 2022 Mar 2022 Apr 2022 May 2022 Jun 2022 Jul 2022 Aug 2022 Sep 2022 Oct 2022 Nov 2022 Dec 2022 Jan 2023 Feb 2023 Mar 2023 Apr 2023 May 2023
1 Product or Service #1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 1 1
2 Product or Service #2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 2 1
3 Product or Service #3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 3 1
4 Product or Service #4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 4 1
5 Product or Service #5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 5 1
6 Product or Service #6 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 6 ERROR:#DIV/0!
7 Product or Service #7 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 7 ERROR:#DIV/0!
8 Product or Service #8 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 8 ERROR:#DIV/0!
9 Product or Service #9 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 9 ERROR:#DIV/0!
10 Product or Service #10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 10 ERROR:#DIV/0!
11 Product or Service #11 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 11 ERROR:#DIV/0!
12 Product or Service #12 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 12 ERROR:#DIV/0!
13 Product or Service #13 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 13 ERROR:#DIV/0!
14 Product or Service #14 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 14 ERROR:#DIV/0!
15 Product or Service #15 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 15 ERROR:#DIV/0!
16 Product or Service #16 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 16 ERROR:#DIV/0!
17 Product or Service #17 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 17 ERROR:#DIV/0!
18 Product or Service #18 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 18 ERROR:#DIV/0!
19 Product or Service #19 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 19 ERROR:#DIV/0!
20 Product or Service #20 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 20 ERROR:#DIV/0!
21 Product or Service #21 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 21 ERROR:#DIV/0!
22 Product or Service #22 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 22 ERROR:#DIV/0!
23 Product or Service #23 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 23 ERROR:#DIV/0!
24 Product or Service #24 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 24 ERROR:#DIV/0!
25 Product or Service #25 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 25 ERROR:#DIV/0!
26 Product or Service #26 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 26 ERROR:#DIV/0!
27 Product or Service #27 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 27 ERROR:#DIV/0!
28 Product or Service #28 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 28 ERROR:#DIV/0!
29 Product or Service #29 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 29 ERROR:#DIV/0!
30 Product or Service #30 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 30 ERROR:#DIV/0!
31 Product or Service #31 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 31 ERROR:#DIV/0!
32 Product or Service #32 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 32 ERROR:#DIV/0!
33 Product or Service #33 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 33 ERROR:#DIV/0!
34 Product or Service #34 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 34 ERROR:#DIV/0!
35 Product or Service #35 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 35 ERROR:#DIV/0!
36 Product or Service #36 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 36 ERROR:#DIV/0!
37 Product or Service #37 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 37 ERROR:#DIV/0!
38 Product or Service #38 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 38 ERROR:#DIV/0!
39 Product or Service #39 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 39 ERROR:#DIV/0!
40 Product or Service #40 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 40 ERROR:#DIV/0!
41 Product or Service #41 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 41 ERROR:#DIV/0!
42 Product or Service #42 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 42 ERROR:#DIV/0!
43 Product or Service #43 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 43 ERROR:#DIV/0!
44 Product or Service #44 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 44 ERROR:#DIV/0!
45 Product or Service #45 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 45 ERROR:#DIV/0!
46 Product or Service #46 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 46 ERROR:#DIV/0!
47 Product or Service #47 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 47 ERROR:#DIV/0!
48 Product or Service #48 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 48 ERROR:#DIV/0!
49 Product or Service #49 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 49 ERROR:#DIV/0!
50 Product or Service #50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 50 ERROR:#DIV/0!
Total Royalties $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales Tax Jun 2018 Jul 2018 Aug 2018 Sep 2018 Oct 2018 Nov 2018 Dec 2018 Jan 2019 Feb 2019 Mar 2019 Apr 2019 May 2019 Jun 2019 Jul 2019 Aug 2019 Sep 2019 Oct 2019 Nov 2019 Dec 2019 Jan 2020 Feb 2020 Mar 2020 Apr 2020 May 2020 Jun 2020 Jul 2020 Aug 2020 Sep 2020 Oct 2020 Nov 2020 Dec 2020 Jan 2021 Feb 2021 Mar 2021 Apr 2021 May 2021 Jun 2021 Jul 2021 Aug 2021 Sep 2021 Oct 2021 Nov 2021 Dec 2021 Jan 2022 Feb 2022 Mar 2022 Apr 2022 May 2022 Jun 2022 Jul 2022 Aug 2022 Sep 2022 Oct 2022 Nov 2022 Dec 2022 Jan 2023 Feb 2023 Mar 2023 Apr 2023 May 2023
1 Product or Service #1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 1 1
2 Product or Service #2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 2 1
3 Product or Service #3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 3 1
4 Product or Service #4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 4 1
5 Product or Service #5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 5 1
6 Product or Service #6 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 6 ERROR:#DIV/0!
7 Product or Service #7 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 7 ERROR:#DIV/0!
8 Product or Service #8 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 8 ERROR:#DIV/0!
9 Product or Service #9 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 9 ERROR:#DIV/0!
10 Product or Service #10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 10 ERROR:#DIV/0!
11 Product or Service #11 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 11 ERROR:#DIV/0!
12 Product or Service #12 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 12 ERROR:#DIV/0!
13 Product or Service #13 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 13 ERROR:#DIV/0!
14 Product or Service #14 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 14 ERROR:#DIV/0!
15 Product or Service #15 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 15 ERROR:#DIV/0!
16 Product or Service #16 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 16 ERROR:#DIV/0!
17 Product or Service #17 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 17 ERROR:#DIV/0!
18 Product or Service #18 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 18 ERROR:#DIV/0!
19 Product or Service #19 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 19 ERROR:#DIV/0!
20 Product or Service #20 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 20 ERROR:#DIV/0!
21 Product or Service #21 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 21 ERROR:#DIV/0!
22 Product or Service #22 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 22 ERROR:#DIV/0!
23 Product or Service #23 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 23 ERROR:#DIV/0!
24 Product or Service #24 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 24 ERROR:#DIV/0!
25 Product or Service #25 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 25 ERROR:#DIV/0!
26 Product or Service #26 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 26 ERROR:#DIV/0!
27 Product or Service #27 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 27 ERROR:#DIV/0!
28 Product or Service #28 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 28 ERROR:#DIV/0!
29 Product or Service #29 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 29 ERROR:#DIV/0!
30 Product or Service #30 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 30 ERROR:#DIV/0!
31 Product or Service #31 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 31 ERROR:#DIV/0!
32 Product or Service #32 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 32 ERROR:#DIV/0!
33 Product or Service #33 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 33 ERROR:#DIV/0!
34 Product or Service #34 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 34 ERROR:#DIV/0!
35 Product or Service #35 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 35 ERROR:#DIV/0!
36 Product or Service #36 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 36 ERROR:#DIV/0!
37 Product or Service #37 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 37 ERROR:#DIV/0!
38 Product or Service #38 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 38 ERROR:#DIV/0!
39 Product or Service #39 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 39 ERROR:#DIV/0!
40 Product or Service #40 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 40 ERROR:#DIV/0!
41 Product or Service #41 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 41 ERROR:#DIV/0!
42 Product or Service #42 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 42 ERROR:#DIV/0!
43 Product or Service #43 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 43 ERROR:#DIV/0!
44 Product or Service #44 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 44 ERROR:#DIV/0!
45 Product or Service #45 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 45 ERROR:#DIV/0!
46 Product or Service #46 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 46 ERROR:#DIV/0!
47 Product or Service #47 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 47 ERROR:#DIV/0!
48 Product or Service #48 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 48 ERROR:#DIV/0!
49 Product or Service #49 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 49 ERROR:#DIV/0!
50 Product or Service #50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 50 ERROR:#DIV/0!
Total Sales Tax $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Inventory Jun 2018 Jul 2018 Aug 2018 Sep 2018 Oct 2018 Nov 2018 Dec 2018 Jan 2019 Feb 2019 Mar 2019 Apr 2019 May 2019 Jun 2019 Jul 2019 Aug 2019 Sep 2019 Oct 2019 Nov 2019 Dec 2019 Jan 2020 Feb 2020 Mar 2020 Apr 2020 May 2020 Jun 2020 Jul 2020 Aug 2020 Sep 2020 Oct 2020 Nov 2020 Dec 2020 Jan 2021 Feb 2021 Mar 2021 Apr 2021 May 2021 Jun 2021 Jul 2021 Aug 2021 Sep 2021 Oct 2021 Nov 2021 Dec 2021 Jan 2022 Feb 2022 Mar 2022 Apr 2022 May 2022 Jun 2022 Jul 2022 Aug 2022 Sep 2022 Oct 2022 Nov 2022 Dec 2022 Jan 2023 Feb 2023 Mar 2023 Apr 2023 May 2023
1 Product or Service #1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 1 1
2 Product or Service #2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 2 1
3 Product or Service #3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 3 1
4 Product or Service #4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 4 1
5 Product or Service #5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 5 1
6 Product or Service #6 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 6 ERROR:#DIV/0!
7 Product or Service #7 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 7 ERROR:#DIV/0!
8 Product or Service #8 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 8 ERROR:#DIV/0!
9 Product or Service #9 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 9 ERROR:#DIV/0!
10 Product or Service #10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 10 ERROR:#DIV/0!
11 Product or Service #11 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 11 ERROR:#DIV/0!
12 Product or Service #12 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 12 ERROR:#DIV/0!
13 Product or Service #13 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 13 ERROR:#DIV/0!
14 Product or Service #14 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 14 ERROR:#DIV/0!
15 Product or Service #15 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 15 ERROR:#DIV/0!
16 Product or Service #16 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 16 ERROR:#DIV/0!
17 Product or Service #17 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 17 ERROR:#DIV/0!
18 Product or Service #18 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 18 ERROR:#DIV/0!
19 Product or Service #19 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 19 ERROR:#DIV/0!
20 Product or Service #20 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 20 ERROR:#DIV/0!
21 Product or Service #21 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 21 ERROR:#DIV/0!
22 Product or Service #22 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 22 ERROR:#DIV/0!
23 Product or Service #23 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 23 ERROR:#DIV/0!
24 Product or Service #24 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 24 ERROR:#DIV/0!
25 Product or Service #25 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 25 ERROR:#DIV/0!
26 Product or Service #26 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 26 ERROR:#DIV/0!
27 Product or Service #27 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 27 ERROR:#DIV/0!
28 Product or Service #28 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 28 ERROR:#DIV/0!
29 Product or Service #29 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 29 ERROR:#DIV/0!
30 Product or Service #30 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 30 ERROR:#DIV/0!
31 Product or Service #31 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 31 ERROR:#DIV/0!
32 Product or Service #32 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 32 ERROR:#DIV/0!
33 Product or Service #33 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 33 ERROR:#DIV/0!
34 Product or Service #34 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 34 ERROR:#DIV/0!
35 Product or Service #35 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 35 ERROR:#DIV/0!
36 Product or Service #36 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 36 ERROR:#DIV/0!
37 Product or Service #37 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 37 ERROR:#DIV/0!
38 Product or Service #38 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 38 ERROR:#DIV/0!
39 Product or Service #39 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 39 ERROR:#DIV/0!
40 Product or Service #40 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 40 ERROR:#DIV/0!
41 Product or Service #41 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 41 ERROR:#DIV/0!
42 Product or Service #42 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 42 ERROR:#DIV/0!
43 Product or Service #43 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 43 ERROR:#DIV/0!
44 Product or Service #44 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 44 ERROR:#DIV/0!
45 Product or Service #45 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 45 ERROR:#DIV/0!
46 Product or Service #46 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 46 ERROR:#DIV/0!
47 Product or Service #47 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 47 ERROR:#DIV/0!
48 Product or Service #48 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 48 ERROR:#DIV/0!
49 Product or Service #49 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 49 ERROR:#DIV/0!
50 Product or Service #50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 50 ERROR:#DIV/0!
Total Inventory $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Receivables Jun 2018 Jul 2018 Aug 2018 Sep 2018 Oct 2018 Nov 2018 Dec 2018 Jan 2019 Feb 2019 Mar 2019 Apr 2019 May 2019 Jun 2019 Jul 2019 Aug 2019 Sep 2019 Oct 2019 Nov 2019 Dec 2019 Jan 2020 Feb 2020 Mar 2020 Apr 2020 May 2020 Jun 2020 Jul 2020 Aug 2020 Sep 2020 Oct 2020 Nov 2020 Dec 2020 Jan 2021 Feb 2021 Mar 2021 Apr 2021 May 2021 Jun 2021 Jul 2021 Aug 2021 Sep 2021 Oct 2021 Nov 2021 Dec 2021 Jan 2022 Feb 2022 Mar 2022 Apr 2022 May 2022 Jun 2022 Jul 2022 Aug 2022 Sep 2022 Oct 2022 Nov 2022 Dec 2022 Jan 2023 Feb 2023 Mar 2023 Apr 2023 May 2023
Product or Service #1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 1 1
Product or Service #2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 2 1
Product or Service #3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 3 1
Product or Service #4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 4 1
Product or Service #5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 5 1
Product or Service #6 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 6 ERROR:#DIV/0!
Product or Service #7 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 7 ERROR:#DIV/0!
Product or Service #8 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 8 ERROR:#DIV/0!
Product or Service #9 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 9 ERROR:#DIV/0!
Product or Service #10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 10 ERROR:#DIV/0!
Product or Service #11 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 11 ERROR:#DIV/0!
Product or Service #12 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 12 ERROR:#DIV/0!
Product or Service #13 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 13 ERROR:#DIV/0!
Product or Service #14 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 14 ERROR:#DIV/0!
Product or Service #15 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 15 ERROR:#DIV/0!
Product or Service #16 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 16 ERROR:#DIV/0!
Product or Service #17 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 17 ERROR:#DIV/0!
Product or Service #18 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 18 ERROR:#DIV/0!
Product or Service #19 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 19 ERROR:#DIV/0!
Product or Service #20 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 20 ERROR:#DIV/0!
Product or Service #21 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 21 ERROR:#DIV/0!
Product or Service #22 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 22 ERROR:#DIV/0!
Product or Service #23 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 23 ERROR:#DIV/0!
Product or Service #24 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 24 ERROR:#DIV/0!
Product or Service #25 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 25 ERROR:#DIV/0!
Product or Service #26 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 26 ERROR:#DIV/0!
Product or Service #27 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 27 ERROR:#DIV/0!
Product or Service #28 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 28 ERROR:#DIV/0!
Product or Service #29 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 29 ERROR:#DIV/0!
Product or Service #30 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 30 ERROR:#DIV/0!
Product or Service #31 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 31 ERROR:#DIV/0!
Product or Service #32 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 32 ERROR:#DIV/0!
Product or Service #33 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 33 ERROR:#DIV/0!
Product or Service #34 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 34 ERROR:#DIV/0!
Product or Service #35 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 35 ERROR:#DIV/0!
Product or Service #36 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 36 ERROR:#DIV/0!
Product or Service #37 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 37 ERROR:#DIV/0!
Product or Service #38 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 38 ERROR:#DIV/0!
Product or Service #39 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 39 ERROR:#DIV/0!
Product or Service #40 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 40 ERROR:#DIV/0!
Product or Service #41 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 41 ERROR:#DIV/0!
Product or Service #42 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 42 ERROR:#DIV/0!
Product or Service #43 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 43 ERROR:#DIV/0!
Product or Service #44 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 44 ERROR:#DIV/0!
Product or Service #45 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 45 ERROR:#DIV/0!
Product or Service #46 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 46 ERROR:#DIV/0!
Product or Service #47 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 47 ERROR:#DIV/0!
Product or Service #48 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 48 ERROR:#DIV/0!
Product or Service #49 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 49 ERROR:#DIV/0!
Product or Service #50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 50 ERROR:#DIV/0!
Total Receivables $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Payables Jun 2018 Jul 2018 Aug 2018 Sep 2018 Oct 2018 Nov 2018 Dec 2018 Jan 2019 Feb 2019 Mar 2019 Apr 2019 May 2019 Jun 2019 Jul 2019 Aug 2019 Sep 2019 Oct 2019 Nov 2019 Dec 2019 Jan 2020 Feb 2020 Mar 2020 Apr 2020 May 2020 Jun 2020 Jul 2020 Aug 2020 Sep 2020 Oct 2020 Nov 2020 Dec 2020 Jan 2021 Feb 2021 Mar 2021 Apr 2021 May 2021 Jun 2021 Jul 2021 Aug 2021 Sep 2021 Oct 2021 Nov 2021 Dec 2021 Jan 2022 Feb 2022 Mar 2022 Apr 2022 May 2022 Jun 2022 Jul 2022 Aug 2022 Sep 2022 Oct 2022 Nov 2022 Dec 2022 Jan 2023 Feb 2023 Mar 2023 Apr 2023 May 2023
Product or Service #1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 1 1
Product or Service #2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 2 1
Product or Service #3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 3 1
Product or Service #4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 4 1
Product or Service #5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 5 1
Product or Service #6 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 6 ERROR:#DIV/0!
Product or Service #7 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 7 ERROR:#DIV/0!
Product or Service #8 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 8 ERROR:#DIV/0!
Product or Service #9 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 9 ERROR:#DIV/0!
Product or Service #10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 10 ERROR:#DIV/0!
Product or Service #11 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 11 ERROR:#DIV/0!
Product or Service #12 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 12 ERROR:#DIV/0!
Product or Service #13 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 13 ERROR:#DIV/0!
Product or Service #14 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 14 ERROR:#DIV/0!
Product or Service #15 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 15 ERROR:#DIV/0!
Product or Service #16 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 16 ERROR:#DIV/0!
Product or Service #17 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 17 ERROR:#DIV/0!
Product or Service #18 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 18 ERROR:#DIV/0!
Product or Service #19 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 19 ERROR:#DIV/0!
Product or Service #20 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 20 ERROR:#DIV/0!
Product or Service #21 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 21 ERROR:#DIV/0!
Product or Service #22 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 22 ERROR:#DIV/0!
Product or Service #23 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 23 ERROR:#DIV/0!
Product or Service #24 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 24 ERROR:#DIV/0!
Product or Service #25 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 25 ERROR:#DIV/0!
Product or Service #26 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 26 ERROR:#DIV/0!
Product or Service #27 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 27 ERROR:#DIV/0!
Product or Service #28 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 28 ERROR:#DIV/0!
Product or Service #29 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 29 ERROR:#DIV/0!
Product or Service #30 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 30 ERROR:#DIV/0!
Product or Service #31 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 31 ERROR:#DIV/0!
Product or Service #32 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 32 ERROR:#DIV/0!
Product or Service #33 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 33 ERROR:#DIV/0!
Product or Service #34 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 34 ERROR:#DIV/0!
Product or Service #35 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 35 ERROR:#DIV/0!
Product or Service #36 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 36 ERROR:#DIV/0!
Product or Service #37 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 37 ERROR:#DIV/0!
Product or Service #38 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 38 ERROR:#DIV/0!
Product or Service #39 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 39 ERROR:#DIV/0!
Product or Service #40 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 40 ERROR:#DIV/0!
Product or Service #41 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 41 ERROR:#DIV/0!
Product or Service #42 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 42 ERROR:#DIV/0!
Product or Service #43 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 43 ERROR:#DIV/0!
Product or Service #44 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 44 ERROR:#DIV/0!
Product or Service #45 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 45 ERROR:#DIV/0!
Product or Service #46 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 46 ERROR:#DIV/0!
Product or Service #47 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 47 ERROR:#DIV/0!
Product or Service #48 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 48 ERROR:#DIV/0!
Product or Service #49 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 49 ERROR:#DIV/0!
Product or Service #50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 50 ERROR:#DIV/0!
Total Payables $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0!
Revenue 0 0 43281 43312 43343 43373 43404 43434 43465 43496 43524 43555 43585 43616 43646 43677 43708 43738 43769 43799 43830 43861 43890 43921 43951 43982 44012 44043 44074 44104 44135 44165 44196 44227 44255 44286 44316 44347 44377 44408 44439 44469 44500 44530 44561 44592 44620 44651 44681 44712 44742 44773 44804 44834 44865 44895 44926 44957 44985 45016 45046 45077
Product or Service #1 0 0 $250,000 $255,000 $260,100 $265,302 $270,608 $276,020 $281,541 $287,171 $292,915 $298,773 $304,749 $310,844 $317,060 $323,402 $329,870 $336,467 $343,196 $350,060 $357,062 $364,203 $371,487 $378,917 $386,495 $394,225 $402,109 $410,151 $418,355 $426,722 $435,256 $443,961 $452,840 $461,897 $471,135 $480,558 $490,169 $499,972 $509,972 $520,171 $530,575 $541,186 $552,010 $563,050 $574,311 $585,797 $597,513 $609,464 $621,653 $634,086 $646,768 $659,703 $672,897 $686,355 $700,082 $714,084 $728,365 $742,933 $757,791 $772,947 $788,406 $804,174 1 1
Product or Service #2 $0 $75,000 $75,750 $76,508 $77,273 $78,045 $78,826 $79,614 $80,410 $81,214 $82,026 $82,847 $83,675 $84,512 $85,357 $86,211 $87,073 $87,943 $88,823 $89,711 $90,608 $91,514 $92,429 $93,354 $94,287 $95,230 $96,182 $97,144 $98,116 $99,097 $100,088 $101,089 $102,100 $103,121 $104,152 $105,193 $106,245 $107,308 $108,381 $109,465 $110,559 $111,665 $112,781 $113,909 $115,048 $116,199 $117,361 $118,534 $119,720 $120,917 $122,126 $123,347 $124,581 $125,827 $127,085 $128,356 $129,639 $130,936 $132,245 $133,568 2 1
Product or Service #3 $0 $25,000 $25,125 $25,251 $25,377 $25,504 $25,631 $25,759 $25,888 $26,018 $26,148 $26,279 $26,410 $26,542 $26,675 $26,808 $26,942 $27,077 $27,212 $27,348 $27,485 $27,622 $27,761 $27,899 $28,039 $28,179 $28,320 $28,461 $28,604 $28,747 $28,891 $29,035 $29,180 $29,326 $29,473 $29,620 $29,768 $29,917 $30,067 $30,217 $30,368 $30,520 $30,672 $30,826 $30,980 $31,135 $31,291 $31,447 $31,604 $31,762 $31,921 $32,081 $32,241 $32,402 $32,564 $32,727 $32,891 $33,055 $33,220 $33,387 3 1
Product or Service #4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 4 1
Product or Service #5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 5 1
Product or Service #6 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 6 ERROR:#DIV/0!
Product or Service #7 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 7 ERROR:#DIV/0!
Product or Service #8 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 8 ERROR:#DIV/0!
Product or Service #9 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 9 ERROR:#DIV/0!
Product or Service #10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 10 ERROR:#DIV/0!
Product or Service #11 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 11 ERROR:#DIV/0!
Product or Service #12 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 12 ERROR:#DIV/0!
Product or Service #13 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 13 ERROR:#DIV/0!
Product or Service #14 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 14 ERROR:#DIV/0!
Product or Service #15 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 15 ERROR:#DIV/0!
Product or Service #16 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 16 ERROR:#DIV/0!
Product or Service #17 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 17 ERROR:#DIV/0!
Product or Service #18 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 18 ERROR:#DIV/0!
Product or Service #19 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 19 ERROR:#DIV/0!
Product or Service #20 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 20 ERROR:#DIV/0!
Product or Service #21 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 21 ERROR:#DIV/0!
Product or Service #22 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 22 ERROR:#DIV/0!
Product or Service #23 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 23 ERROR:#DIV/0!
Product or Service #24 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 24 ERROR:#DIV/0!
Product or Service #25 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 25 ERROR:#DIV/0!
Product or Service #26 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 26 ERROR:#DIV/0!
Product or Service #27 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 27 ERROR:#DIV/0!
Product or Service #28 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 28 ERROR:#DIV/0!
Product or Service #29 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 29 ERROR:#DIV/0!
Product or Service #30 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 30 ERROR:#DIV/0!
Product or Service #31 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 31 ERROR:#DIV/0!
Product or Service #32 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 32 ERROR:#DIV/0!
Product or Service #33 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 33 ERROR:#DIV/0!
Product or Service #34 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 34 ERROR:#DIV/0!
Product or Service #35 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 35 ERROR:#DIV/0!
Product or Service #36 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 36 ERROR:#DIV/0!
Product or Service #37 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 37 ERROR:#DIV/0!
Product or Service #38 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 38 ERROR:#DIV/0!
Product or Service #39 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 39 ERROR:#DIV/0!
Product or Service #40 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 40 ERROR:#DIV/0!
Product or Service #41 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 41 ERROR:#DIV/0!
Product or Service #42 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 42 ERROR:#DIV/0!
Product or Service #43 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 43 ERROR:#DIV/0!
Product or Service #44 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 44 ERROR:#DIV/0!
Product or Service #45 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 45 ERROR:#DIV/0!
Product or Service #46 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 46 ERROR:#DIV/0!
Product or Service #47 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 47 ERROR:#DIV/0!
Product or Service #48 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 48 ERROR:#DIV/0!
Product or Service #49 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 49 ERROR:#DIV/0!
Product or Service #50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 50 ERROR:#DIV/0!
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Revenue $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $250,000 $355,000 $360,975 $367,060 $373,257 $379,569 $385,998 $392,545 $399,213 $406,005 $412,923 $419,969 $427,145 $434,455 $441,901 $449,486 $457,211 $465,081 $473,097 $481,262 $489,580 $498,053 $506,685 $515,478 $524,435 $533,561 $542,857 $552,327 $561,976 $571,805 $581,819 $592,021 $602,415 $613,004 $623,793 $634,786 $645,985 $657,396 $669,022 $680,868 $692,937 $705,235 $717,765 $730,532 $743,542 $756,797 $770,304 $784,067 $798,092 $812,382 $826,944 $841,783 $856,904 $872,313 $888,015 $904,016 $920,321 $936,938 $953,872 $971,128 51 $0.00
Cost of Goods (COGS) $43,281 $43,312 $43,343 $43,373 $43,404 $43,434 $43,465 $43,496 $43,524 $43,555 $43,585 $43,616 $43,646 $43,677 $43,708 $43,738 $43,769 $43,799 $43,830 $43,861 $43,890 $43,921 $43,951 $43,982 $44,012 $44,043 $44,074 $44,104 $44,135 $44,165 $44,196 $44,227 $44,255 $44,286 $44,316 $44,347 $44,377 $44,408 $44,439 44469 $44,500 44530 $44,561 $44,592 $44,620 $44,651 $44,681 $44,712 $44,742 $44,773 $44,804 $44,834 $44,865 $44,895 $44,926 $44,957 $44,985 $45,016 $45,046 $45,077
Product or Service #1 $250,000 $38,250 $39,015 $39,795 $40,591 $41,403 $42,231 $43,076 $43,937 $44,816 $45,712 $46,627 $47,559 $48,510 $49,480 $50,470 $51,479 $52,509 $53,559 $54,630 $55,723 $56,837 $57,974 $59,134 $60,316 $61,523 $62,753 $64,008 $65,288 $66,594 $67,926 $69,285 $70,670 $72,084 $73,525 $74,996 $76,496 $78,026 $79,586 $81,178 $82,801 $84,458 $86,147 $87,870 $89,627 $91,420 $93,248 $95,113 $97,015 $98,955 $100,935 $102,953 $105,012 $107,113 $109,255 $111,440 $113,669 $115,942 $118,261 $120,626 1 1
Product or Service #2 $0 $15,000 $15,150 $15,302 $15,455 $15,609 $15,765 $15,923 $16,082 $16,243 $16,405 $16,569 $16,735 $16,902 $17,071 $17,242 $17,415 $17,589 $17,765 $17,942 $18,122 $18,303 $18,486 $18,671 $18,857 $19,046 $19,236 $19,429 $19,623 $19,819 $20,018 $20,218 $20,420 $20,624 $20,830 $21,039 $21,249 $21,462 $21,676 $21,893 $22,112 $22,333 $22,556 $22,782 $23,010 $23,240 $23,472 $23,707 $23,944 $24,183 $24,425 $24,669 $24,916 $25,165 $25,417 $25,671 $25,928 $26,187 $26,449 $26,714 2 1
Product or Service #3 $0 $5,000 $5,025 $5,050 $5,075 $5,101 $5,126 $5,152 $5,178 $5,204 $5,230 $5,256 $5,282 $5,308 $5,335 $5,362 $5,388 $5,415 $5,442 $5,470 $5,497 $5,524 $5,552 $5,580 $5,608 $5,636 $5,664 $5,692 $5,721 $5,749 $5,778 $5,807 $5,836 $5,865 $5,895 $5,924 $5,954 $5,983 $6,013 $6,043 $6,074 $6,104 $6,134 $6,165 $6,196 $6,227 $6,258 $6,289 $6,321 $6,352 $6,384 $6,416 $6,448 $6,480 $6,513 $6,545 $6,578 $6,611 $6,644 $6,677 3 1
Product or Service #4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 4 1
Product or Service #5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 5 1
Product or Service #6 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 6 ERROR:#DIV/0!
Product or Service #7 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 7 ERROR:#DIV/0!
Product or Service #8 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 8 ERROR:#DIV/0!
Product or Service #9 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 9 ERROR:#DIV/0!
Product or Service #10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 10 ERROR:#DIV/0!
Product or Service #11 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 11 ERROR:#DIV/0!
Product or Service #12 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 12 ERROR:#DIV/0!
Product or Service #13 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 13 ERROR:#DIV/0!
Product or Service #14 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 14 ERROR:#DIV/0!
Product or Service #15 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 15 ERROR:#DIV/0!
Product or Service #16 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 16 ERROR:#DIV/0!
Product or Service #17 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 17 ERROR:#DIV/0!
Product or Service #18 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 18 ERROR:#DIV/0!
Product or Service #19 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 19 ERROR:#DIV/0!
Product or Service #20 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 20 ERROR:#DIV/0!
Product or Service #21 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 21 ERROR:#DIV/0!
Product or Service #22 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 22 ERROR:#DIV/0!
Product or Service #23 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 23 ERROR:#DIV/0!
Product or Service #24 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 24 ERROR:#DIV/0!
Product or Service #25 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 25 ERROR:#DIV/0!
Product or Service #26 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 26 ERROR:#DIV/0!
Product or Service #27 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 27 ERROR:#DIV/0!
Product or Service #28 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 28 ERROR:#DIV/0!
Product or Service #29 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 29 ERROR:#DIV/0!
Product or Service #30 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 30 ERROR:#DIV/0!
Product or Service #31 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 31 ERROR:#DIV/0!
Product or Service #32 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 32 ERROR:#DIV/0!
Product or Service #33 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 33 ERROR:#DIV/0!
Product or Service #34 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 34 ERROR:#DIV/0!
Product or Service #35 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 35 ERROR:#DIV/0!
Product or Service #36 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 36 ERROR:#DIV/0!
Product or Service #37 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 37 ERROR:#DIV/0!
Product or Service #38 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 38 ERROR:#DIV/0!
Product or Service #39 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 39 ERROR:#DIV/0!
Product or Service #40 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 40 ERROR:#DIV/0!
Product or Service #41 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 41 ERROR:#DIV/0!
Product or Service #42 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 42 ERROR:#DIV/0!
Product or Service #43 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 43 ERROR:#DIV/0!
Product or Service #44 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 44 ERROR:#DIV/0!
Product or Service #45 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 45 ERROR:#DIV/0!
Product or Service #46 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 46 ERROR:#DIV/0!
Product or Service #47 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 47 ERROR:#DIV/0!
Product or Service #48 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 48 ERROR:#DIV/0!
Product or Service #49 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 49 ERROR:#DIV/0!
Product or Service #50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 50 ERROR:#DIV/0!
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Start Month 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Product or Service #1 $1.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Product or Service #2 $2.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 2 1
Product or Service #3 $2.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 3 1
Product or Service #4 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 4 1
Product or Service #5 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 5 1
Product or Service #6 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 6 ERROR:#DIV/0!
Product or Service #7 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 7 ERROR:#DIV/0!
Product or Service #8 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 8 ERROR:#DIV/0!
Product or Service #9 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 9 ERROR:#DIV/0!
Product or Service #10 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 10 ERROR:#DIV/0!
Product or Service #11 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 11 ERROR:#DIV/0!
Product or Service #12 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 12 ERROR:#DIV/0!
Product or Service #13 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 13 ERROR:#DIV/0!
Product or Service #14 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 14 ERROR:#DIV/0!
Product or Service #15 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 15 ERROR:#DIV/0!
Product or Service #16 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 16 ERROR:#DIV/0!
Product or Service #17 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 17 ERROR:#DIV/0!
Product or Service #18 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 18 ERROR:#DIV/0!
Product or Service #19 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 19 ERROR:#DIV/0!
Product or Service #20 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 20 ERROR:#DIV/0!
Product or Service #21 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 21 ERROR:#DIV/0!
Product or Service #22 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 22 ERROR:#DIV/0!
Product or Service #23 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 23 ERROR:#DIV/0!
Product or Service #24 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 24 ERROR:#DIV/0!
Product or Service #25 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 25 ERROR:#DIV/0!
Product or Service #26 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 26 ERROR:#DIV/0!
Product or Service #27 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 27 ERROR:#DIV/0!
Product or Service #28 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 28 ERROR:#DIV/0!
Product or Service #29 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 29 ERROR:#DIV/0!
Product or Service #30 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 30 ERROR:#DIV/0!
Product or Service #31 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 31 ERROR:#DIV/0!
Product or Service #32 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 32 ERROR:#DIV/0!
Product or Service #33 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 33 ERROR:#DIV/0!
Product or Service #34 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 34 ERROR:#DIV/0!
Product or Service #35 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 35 ERROR:#DIV/0!
Product or Service #36 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 36 ERROR:#DIV/0!
Product or Service #37 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 37 ERROR:#DIV/0!
Product or Service #38 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 38 ERROR:#DIV/0!
Product or Service #39 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 39 ERROR:#DIV/0!
Product or Service #40 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 40 ERROR:#DIV/0!
Product or Service #41 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 41 ERROR:#DIV/0!
Product or Service #42 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 42 ERROR:#DIV/0!
Product or Service #43 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 43 ERROR:#DIV/0!
Product or Service #44 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 44 ERROR:#DIV/0!
Product or Service #45 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 45 ERROR:#DIV/0!
Product or Service #46 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 46 ERROR:#DIV/0!
Product or Service #47 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 47 ERROR:#DIV/0!
Product or Service #48 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 48 ERROR:#DIV/0!
Product or Service #49 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 49 ERROR:#DIV/0!
Product or Service #50 $0.00 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 50 ERROR:#DIV/0!
Recurring Revenue Model
Year 1
Start Month Incomes Initial
Start Month Amount Ongoing
ERROR:#N/A 0
Monthly / Quarterly / Annual Year 1
Number Costs Acquisition 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
ERROR:#N/A Retention Initial 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Growth Ongoing 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Ann. % Inc. Acquisition 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Number Retention 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Name on P&L
Monthly Quarterly Annual
Customers Finances
Growth Customer Numbers Income Costs Gross
Percentage Number New Start Drop End Initial Ongoing Revenue Acquisition Retention Costs Gross Profit Initial Ongoing Acquisition Retention
Month 1 1 Month 1 0 0 0 $0.00 $0 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 1
Month 2 2 Month 2 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 2 1
Month 3 3 Month 3 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 3 2
Month 4 4 Month 4 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 4 3
Month 5 5 Month 5 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 5 4
Month 6 6 Month 6 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 6 5
Month 7 7 Month 7 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 7 6
Month 8 8 Month 8 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 8 7
Month 9 9 Month 9 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 9 8
Month 10 10 Month 10 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 10 9
Month 11 11 Month 11 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 11 10
Month 12 12 Month 12 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 12 11
Month 13 13 Month 13 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 13 12
Month 14 14 Month 14 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 14 13
Month 15 15 Month 15 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 15 14
Month 16 16 Month 16 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 16 15
Month 17 17 Month 17 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 17 16 12
Month 18 18 Month 18 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 18 17 Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 Month 13 Month 14 Month 15 Month 16 Month 17 Month 18 Month 19 Month 20 Month 21 Month 22 Month 23 Month 24 Month 25 Month 26 Month 27 Month 28 Month 29 Month 30 Month 31 Month 32 Month 33 Month 34 Month 35 Month 36 Month 37 Month 38 Month 39 Month 40 Month 41 Month 42 Month 43 Month 44 Month 45 Month 46 Month 47 Month 48 Month 49 Month 50 Month 51 Month 52 Month 53 Month 54 Month 55 Month 56 Month 57 Month 58 Month 59 Month 60
Month 19 19 Month 19 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 19 18 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Month 20 20 Month 20 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 20 19 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 21 21 Month 21 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 21 20 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 22 22 Month 22 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 22 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 23 23 Month 23 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 23 22 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 24 24 Month 24 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 24 23 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 25 25 Month 25 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 25 24 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 26 26 Month 26 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 26 25 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 27 27 Month 27 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 27 26 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 28 28 Month 28 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 28 27 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 29 29 Month 29 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 29 28 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 30 30 Month 30 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 30 29 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 31 31 Month 31 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 31 30 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 32 32 Month 32 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 32 31 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 33 33 Month 33 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 33 32 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 34 34 Month 34 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 34 33 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 35 35 Month 35 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 35 34 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 36 36 Month 36 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 36 35 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 37 37 Month 37 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 37 36 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 38 38 Month 38 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 38 37 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 39 39 Month 39 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 39 38 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 40 40 Month 40 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 40 39 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 41 41 Month 41 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 41 40 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 42 42 Month 42 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 42 41 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 43 43 Month 43 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 43 42 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 44 44 Month 44 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 44 43 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 45 45 Month 45 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 45 44 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 46 46 Month 46 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 46 45 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 47 47 Month 47 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 47 46 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 48 48 Month 48 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 48 47 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 49 49 Month 49 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 49 48 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 50 50 Month 50 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 50 49 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 51 51 Month 51 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 51 50 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 52 52 Month 52 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 52 51 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 53 53 Month 53 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 53 52 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 54 54 Month 54 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 54 53 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 55 55 Month 55 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 55 54 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 56 56 Month 56 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 56 55 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 57 57 Month 57 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 57 56 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 58 58 Month 58 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 58 57 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 59 59 Month 59 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 59 58 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 60 60 Month 60 0.00% 0 0 0 0 0 $0.00 $0.00 $0 $0.00 $0.00 $0 $0 $0 $0 $0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A 60 59 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 $0 $0 $0 $0 $0 $0 $0 60 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
6
Number of Channels Spend Revenue Model 10
Start Month Month 1
Starting Monthly Budget Year 1 Year 2 Year 3 Year 4 Year 5
1 % of Prior Spend $0 $0 $0 $0 $0
Monthly, Quarterly, Annual Growth Year Sales Customers 0 0 0 0 0
Annual Percentage Increase or 0.00% Cust. Acquisition Cost $0.00 $0.00 $0.00 $0.00 $0.00
Cost Per Conversion Cost Per
% of Budget Prospect Rate Customer Rank
Channel 1 $0.00 0 1 1
Channel 2 0.00% $0.00 0.00% $0.00 0 2 1
Channel 3 0.00% $0.00 0.00% $0.00 0 3 1
Channel 4 0.00% $0.00 0.00% $0.00 0 4 1
Channel 5 0.00% $0.00 0.00% $0.00 0 5 1
Channel 6 0.00% $0.00 0.00% $0.00 0 6 1
Channel 7 0.00% $0.00 0.00% $0.00 0 7 ERROR:#DIV/0!
Channel 8 0.00% $0.00 0.00% $0.00 0 8 ERROR:#DIV/0!
Channel 9 0.00% $0.00 0.00% $0.00 0 9 ERROR:#DIV/0!
Channel 10 0.00% $0.00 0.00% $0.00 0 10 ERROR:#DIV/0!
0.00% $0.00
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 Month 13 Month 14 Month 15 Month 16 Month 17 Month 18 Month 19 Month 20 Month 21 Month 22 Month 23 Month 24 Month 25 Month 26 Month 27 Month 28 Month 29 Month 30 Month 31 Month 32 Month 33 Month 34 Month 35 Month 36 Month 37 Month 38 Month 39 Month 40 Month 41 Month 42 Month 43 Month 44 Month 45 Month 46 Month 47 Month 48 Month 49 Month 50 Month 51 Month 52 Month 53 Month 54 Month 55 Month 56 Month 57 Month 58 Month 59 Month 60
Net Sales from P&L $250,000 $355,000 $360,975 $367,060 $373,257 $379,569 $385,998 $392,545 $399,213 $406,005 $412,923 $419,969 $427,145 $434,455 $441,901 $449,486 $457,211 $465,081 $473,097 $481,262 $489,580 $498,053 $506,685 $515,478 $524,435 $533,561 $542,857 $552,327 $561,976 $571,805 $581,819 $592,021 $602,415 $613,004 $623,793 $634,786 $645,985 $657,396 $669,022 $680,868 $692,937 $705,235 $717,765 $730,532 $743,542 $756,797 $770,304 $784,067 $798,092 $812,382 $826,944 $841,783 $856,904 $872,313 $888,015 $904,016 $920,321 $936,938 $953,872 $971,128
Budget $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Increase 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Channel 1 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1 1
Month 1 Channel 2 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2 1
Month 2 Channel 3 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3 1
Month 3 Channel 4 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4 1
Month 4 Channel 5 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5 1
Month 5 Channel 6 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 6 1
Month 6 Channel 7 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 7 ERROR:#DIV/0!
Month 7 Channel 8 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 8 ERROR:#DIV/0!
Month 8 Channel 9 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 9 ERROR:#DIV/0!
Month 9 Channel 10 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 10 ERROR:#DIV/0!
Month 10 Total 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Month 11
Month 12 Total Customers from all Channels 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 13
Month 14 Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 Month 13 Month 14 Month 15 Month 16 Month 17 Month 18 Month 19 Month 20 Month 21 Month 22 Month 23 Month 24 Month 25 Month 26 Month 27 Month 28 Month 29 Month 30 Month 31 Month 32 Month 33 Month 34 Month 35 Month 36 Month 37 Month 38 Month 39 Month 40 Month 41 Month 42 Month 43 Month 44 Month 45 Month 46 Month 47 Month 48 Month 49 Month 50 Month 51 Month 52 Month 53 Month 54 Month 55 Month 56 Month 57 Month 58 Month 59 Month 60
Month 15 Channel 1 Month 1 1 1 1
Month 16 Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Month 2 2 1 1
Month 17 Budget $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Month 3 3 1 1
Month 18 Cost Per Prospect $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Month 4 4 1 1
Month 19 Prospects 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Month 5 5 1 1
Month 20 Conversion Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Month 6 6 1 1
Month 21 Customers 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Month 7 7 1 1
Month 22 Month 8 8
Month 23 Channel 2 Month 9 9 2 1
Month 24 Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Month 10 10 2 1
Month 25 Budget $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Month 11 11 2 1
Month 26 Cost Per Prospect $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Month 12 12 2 1
Month 27 Prospects 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Month 13 13 2 1
Month 28 Conversion Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Month 14 14 2 1
Month 29 Customers 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Month 15 15 2 1
Month 30 Month 16 16
Month 31 Channel 3 Month 17 17 3 1
Month 32 Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Month 18 18 3 1
Month 33 Budget $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Month 19 19 3 1
Month 34 Cost Per Prospect $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Month 20 20 3 1
Month 35 Prospects 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Month 21 21 3 1
Month 36 Conversion Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Month 22 22 3 1
Month 37 Customers 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Month 23 23 3 1
Month 38 Month 24 24
Month 39 Channel 4 Month 25 25 4 1
Month 40 Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Month 26 26 4 1
Month 41 Budget $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Month 27 27 4 1
Month 42 Cost Per Prospect $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Month 28 28 4 1
Month 43 Prospects 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Month 29 29 4 1
Month 44 Conversion Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Month 30 30 4 1
Month 45 Customers 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Month 31 31 4 1
Month 46 Month 32 32
Month 47 Channel 5 Month 33 33 5 1
Month 48 Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Month 34 34 5 1
Month 49 Budget $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Month 35 35 5 1
Month 50 Cost Per Prospect $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Month 36 36 5 1
Month 51 Prospects 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Month 37 37 5 1
Month 52 Conversion Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Month 38 38 5 1
Month 53 Customers 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Month 39 39 5 1
Month 54 Month 40 40
Month 55 Channel 6 Month 41 41 6 1
Month 56 Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Month 42 42 6 1
Month 57 Budget $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Month 43 43 6 1
Month 58 Cost Per Prospect $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Month 44 44 6 1
Month 59 Prospects 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Month 45 45 6 1
Month 60 Conversion Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Month 46 46 6 1
Customers 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Month 47 47 6 1
Month 48 48
Channel 7 Month 49 49 7 ERROR:#DIV/0!
Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Month 50 50 7 ERROR:#DIV/0!
Budget $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Month 51 51 7 ERROR:#DIV/0!
Cost Per Prospect $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Month 52 52 7 ERROR:#DIV/0!
Prospects 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Month 53 53 7 ERROR:#DIV/0!
Conversion Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Month 54 54 7 ERROR:#DIV/0!
Customers 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Month 55 55 7 ERROR:#DIV/0!
Month 56 56
Channel 8 Month 57 57 8 ERROR:#DIV/0!
Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Month 58 58 8 ERROR:#DIV/0!
Budget $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Month 59 59 8 ERROR:#DIV/0!
Cost Per Prospect $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Month 60 60 8 ERROR:#DIV/0!
Prospects 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 8 ERROR:#DIV/0!
Conversion Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 8 ERROR:#DIV/0!
Customers 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 8 ERROR:#DIV/0!
Channel 9 9 ERROR:#DIV/0!
Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 9 ERROR:#DIV/0!
Budget $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 9 ERROR:#DIV/0!
Cost Per Prospect $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 9 ERROR:#DIV/0!
Prospects 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 9 ERROR:#DIV/0!
Conversion Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 9 ERROR:#DIV/0!
Customers 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 9 ERROR:#DIV/0!
Channel 10 10 ERROR:#DIV/0!
Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 10 ERROR:#DIV/0!
Budget $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 10 ERROR:#DIV/0!
Cost Per Prospect $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 10 ERROR:#DIV/0!
Prospects 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 10 ERROR:#DIV/0!
Conversion Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 10 ERROR:#DIV/0!
Customers 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 10 ERROR:#DIV/0!
10 ERROR:#DIV/0!
1 0 0 0 0 0 0 0 0 0 0 0 1 0 0 0 0 0 0 0 0 0 0 0 1 0 0 0 0 0 0 0 0 0 0 0 1 0 0 0 0 0 0 0 0 0 0 0 1 0 0 0 0 0 0 0 0 0 0 0
1 0 0 1 0 0 1 0 0 1 0 0 1 0 0 1 0 0 1 0 0 1 0 0 1 0 0 1 0 0 1 0 0 1 0 0 1 0 0 1 0 0 1 0 0 1 0 0 1 0 0 1 0 0 1 0 0 1 0 0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

You can have each item appear on the P&L, or place them in Categories that you create here.

There are formulas for sales growth, recurring revenues, and spend-based metrics. In the blue cells, enter up to 50 revenue items, which can appear on the P&L, or you can group them into categories on the right. You'll see the results below in the green cells, which you can customize numbers in any month in for Percentage Increase, Unit Volume, Revenue, COGs, Unit Price, Unit Costs, Commissions, Royalties, Sales Tax, Inventory, Receivables, and Payables.

Sales - BJ's Humble Delights Pro Forma Financial Statements

P&L

Specifications

Sales Because companies typically have the most variation from company to company, Sales is the most robust and customizable component of EZ Numbers. Revenue Types First choose your type of business from: -Products -Services -Both -Neither You'll see the default names of your revenue items change depending on your type of business. Number of Revenue Lines Next choose how many revenue lines you have, from 1-50. EZ Numbers will automatically expand or contract to show the number of revenue items you select. This will make it easier for you to scroll down to the other sections. Categories (Scroll to the right) If you don't want to have each revenue item appear as a separate row on your P&L, scroll to the right to configure the revenue categories. Click "Yes" for "Use Categories?" and then add your category names and assign each revenue item to the desired category. Specifications Here you enter the information on each of your revenue items. Unit Price is what you charge, Unit Cost is what you pay, or your COGS (Cost of Goods Sold). From your total revenue, EZ subtracts your Bad Debt and Returns, which gives you your "Net Sales" on the P&L. Next are Commissions and Royalties. Note, Bad Debt & Returns, Commissions, and Royalties are all percentages of your revenue. Then you have Sales Tax, and the percentage of your subject to Sales tax. Many businesses make some sales to other companies and through retail, so some of their sales will have sales tax, but others won't. Days Receivable - The number of days you wait on average to get paid on your invoices. Days Payable - The number of days on average before you pay on the invoices you receive. Inventory - If you have physical products, this is the average number of days that you possess your finished products before selling them. Each of these three items can have a dramatic effect on your cash flow. Months of Lag - If you buy your inventory more than a month before you sell it, enter the amount of months between when you purchase your inventory and when you sell your products. That will accelerate your COGS, and produce a more accurate cash flow for your business. Growth Models (Scroll down) There are six ways to create the growth of your business: Built-In Formulas: 1. Monthly / Quarterly / Annual Growth: Your business grows by a percentage every period. 2. Per Employee: Your business has salespeople who sell a certain number in each month. 3. Recurring: Your business has recurring revenues, such as a subscription. 4. Spend: You have a budget each month, and in various channels it creates a number of customers. 5. Results: You can customize the automatic results amounts. 6. Link: You can link to your own completely custom formulas. Below this are the results of your calculations if you have used the Built-In Formulas. You don't have to enter numbers in your results, but you can if you want. An example would be to modify Unit Sales Volume to add seasonal variations. All of the results are monthly, and they each add the results of all your formulas. Results (Green cells that are calculated automatically, but that you can customize if you want.) 1. Percentage Increase - You can change monthly increases for seasonality, etc. 2. Unit Volume - The number of sales. 3. Revenue - The amount of money you make. This is Unit Sales Volume times Unit Price. 4. COGS - (Cost of Goods Sold) - The cost of your fullfilling your sales. This is Unit Sales Volume times Unit Cost. 5. Unit Price - What you charge for each sale. 6. Unit Cost - You cost of each sale. 7. Commissions - For your commission salespeople. 8. Royalties - If you have to pay percentage fees to external entities. 9. Sales Tax - The monthly totals of the Sales Taxes that you pay. 10. Receivables - This becomes the amount of money that gets deducted from current cash flow. 11. Payables - This becomes the amount of money added to your current cash flow. RESET FORMULAS - There are "Reset" buttons scattered throughout that will return the Sales Fomulas to their original settings. "Reset All" restores all of the Sales Formulas Recurring Revenue Model Here you can have customers that pay you more than once. You can either have a separate revenue item here, such as a Membership Fee, or use the number of customers to drive sales of the products you already entered in teh Main area. Start Month / Start Month Amount - When you start selling, and how much you sell in your first month. Monthly / Quarterly / Annual - Select the period that fits your business. Number of Months / Quarters / Years - How many periods your average customer remains active. Price - What you charge for each sale. Only enter an amount here if you have a different revenue item than in the Main area. Costs - What it costs you to acquire a new sale, and what it takes to retain customers. These are marketing costs, and are different from your COGS. Only enter an amount fo COGS if you have a different revenue item than in the Main area. Ret. / Bad Debt, Commissions, Royalties, Sales Tax, Receivables, Payables, and Inventory are all the same as the Main area - only enter amounts if you have a different revenue item than in the Main area. You'll see the green results cells that you can change. If you do have a separate revenue item than in the Main area, scroll to the right to view and/or customize your Returns & Bad Debt, Commissions, Royalties, Sales Tax and Inventory amounts. Spend Here you can allocate a certain amount of budget per month to obtain new customers, and use up to ten "channels" to track how much it costs to get customers. Number of Channels - In the case of an Internet business, your channels could include Pay-Per-Click campaigns, online advertising, affiliates, organic search, trade shows, offline advertising, etc. Start Month / Starting Monthly Budget - When you start spending, and how much you spend in the first month. Monthly, Quarterly, Annual Growth - Select the one that fits your business. Percentage Increase - The amount your budget increases each month, if any. Or select enter an amount in "% of Prior Period Sales" to allocate a percentage of the last period's revenue as your marketing spend in the next period. Channels First enter the name of your first channel. Then as % of Budget, indicate how much of your total spend you will allocate to this channel. "Cost Per Prospect" means how much if costs to get a potential customer, or a lead. "Conversion Rate" means the percentage of Prospects that actually become customers. Below the Channel information you'll see your budget percentages for each channel in each month, and then the results below that. The total number of customers is used in the Main area, and there you enter the number of sales for each revenue items for each customer per month.

Recurring Revenue Instructions (for when you have customers who pay more than once) Enter the month where you start getting customers, and how many you get in the first month. Then select Monthly / Quarterly / Annual growth, and how many periods the average customer will last. Next enter the growth rate, or the flat number for growth. For Income and Costs, you can either enter Initial and Ongoing amounts, and/or allocate unit sales of products / services in the Formulas section.

Spend Instructions (Different spend amounts in different channels) Enter the month when you want to start, and your initial monthly budget. Next select your growth - Monthly / Quarterly / Annual, and the percentage increase, or enter a percentage of the prior month's sales. Then allocate percentages of your overall spend in the channels you have, the cost per prospect, and the conversion rate, and EZ will calculate how many new customers you get each month. Then allocate unit sales of products / services in the Formulas section.

Loans

$4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707 P&L $0 Least Cash ($74,063) Net Sales Co. Type LLC Co. Type LLC $5 $0 $0 $0 25000
$945,352 $915,265 $1,117,303 $1,368,901 $1,682,816 Loans $0 Most Cash $21,679,861 COGS Taxes $0 Taxes $0 $0 Pro Forma Financial Statements $0 $0
$1,761,355 $1,619,872 $1,676,582 $1,735,488 $1,796,683 Loans - BJ's Humble Delights Pro Forma Financial Statements $0 Breakeven Aug, 2018 Expenses Cap. Ex. $141,000 Cap. Ex. $141,000 $0 $43,521 $0 $0 $0
$7,664 $11,238 $8,043 $4,663 $3,414 $60 $0 Investment $100,000 Tax Dep Int Max. Emp. 3 Max. Emp. $3 $0 BJ's Humble Delights Pro Forma Financial Statements $0 $0 $0
$1,768,144 $3,073,060 $4,112,870 $5,425,399 $7,079,795 $60 $0 Debt $25,000 Net Income Valuation Revenue (1x) Valuation Revenue (1x) $0 Assumptions $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Pro Forma Financial Statements - BJ's Humble Delights Pro Forma Financial Statements $0 $0 $0
Year 1 Year 2 Year 3 Year 4 Year 5 $0
$0 $0 $0 $0 $0 $0
Loan 1 Loan 2 Loan 3 Historical Short Historical Long
Amount $0 $0
Loan 1 Manual Loans / Line of Credit
Loan Amount $25,000 $0 $0 Amount $0 Interest 0.00% 0.00%
Loan Months 36 36 36 Repaid $0 Months 0.0 0.0
Loan 1 Loan 2 Loan 3 Interest $0
Loan $25,000 $0 $0 Start Month 2 1 1
Interest 5.00% 5.00% 5.00% Interest Rate 5.0% 5.0% 5.0% Grants $0 1 Annual Payments 12 12 12
# of Months 36 36 36
Start Month 2 1 1 Principal Payments $25,000 $0 $0 Short Long ERROR:#NUM!
Interest Payments $1,974 $0 $0
Total Payments $26,974 $0 $0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Loan 1
Scheduled Extra Principal Loan 1 Mon 1 Mon 2 Mon 3 Mon 4 Mon 5 Mon 6 Mon 7 Mon 8 Mon 9 Mon 10 Mon 11 Mon 12 Mon 13 Mon 14 Mon 15 Mon 16 Mon 17 Mon 18 Mon 19 Mon 20 Mon 21 Mon 22 Mon 23 Mon 24 Mon 25 Mon 26 Mon 27 Mon 28 Mon 29 Mon 30 Mon 31 Mon 32 Mon 33 Mon 34 Mon 35 Mon 36 Mon 37 Mon 38 Mon 39 Mon 40 Mon 41 Mon 42 Mon 43 Mon 44 Mon 45 Mon 46 Mon 47 Mon 48 Mon 49 Mon 50 Mon 51 Mon 52 Mon 53 Mon 54 Mon 55 Mon 56 Mon 57 Mon 58 Mon 59 Mon 60
Month Beg. Balance Payments Payments Interest Principal End. Balance Month Beg. Bal. Payment Interest Principal End Bal. Month Beg. Bal. Payment Interest Principal End Bal. 0 1 1 0 0
Month Beg. Bal. Payment Interest Principal End Bal. Month Beg. Bal. Payment Interest Principal End Bal. Infusion $0 $25,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 1 2 2 0 0
1 $0.00 $0.00 $0.00 $0.00 $0.00 1 $0.00 $0.00 $0.00 $0.00 $0.00 1 $0.00 $0.00 $0.00 $0.00 $0.00 2 3 3 0 0
2 $25,000.00 $749.27 $104.17 $645.11 $24,354.89 2 $0.00 $0.00 $0.00 $0.00 $0.00 2 $0.00 $0.00 $0.00 $0.00 $0.00 1 $0.00 $0.00 $0.00 $0.00 $0.00 1 $0.00 $0.00 $0.00 $0.00 $0.00 Payment $0.00 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 3 4 4 0 0
3 $24,354.89 $749.27 $101.48 $647.79 $23,707.10 3 $0.00 $0.00 $0.00 $0.00 $0.00 3 $0.00 $0.00 $0.00 $0.00 $0.00 2 $0.00 $0.00 $0.00 $0.00 $0.00 2 $0.00 $0.00 $0.00 $0.00 $0.00 Principal $0.00 $645.11 $647.79 $650.49 $653.20 $655.92 $658.66 $661.40 $664.16 $666.93 $669.70 $672.49 $675.30 $678.11 $680.94 $683.77 $686.62 $689.48 $692.36 $695.24 $698.14 $701.05 $703.97 $706.90 $709.85 $712.80 $715.77 $718.76 $721.75 $724.76 $727.78 $730.81 $733.86 $736.91 $739.98 $743.07 $746.16 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 4 5 5 0 0
4 $23,707.10 $749.27 $98.78 $650.49 $23,056.61 4 $0.00 $0.00 $0.00 $0.00 $0.00 4 $0.00 $0.00 $0.00 $0.00 $0.00 3 $0.00 $0.00 $0.00 $0.00 $0.00 3 $0.00 $0.00 $0.00 $0.00 $0.00 Interest $0.00 $104.17 $101.48 $98.78 $96.07 $93.35 $90.61 $87.87 $85.11 $82.35 $79.57 $76.78 $73.98 $71.16 $68.34 $65.50 $62.65 $59.79 $56.92 $54.03 $51.13 $48.23 $45.30 $42.37 $39.43 $36.47 $33.50 $30.52 $27.52 $24.51 $21.49 $18.46 $15.42 $12.36 $9.29 $6.21 $3.11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 5 6 6 0 0
5 $23,056.61 $749.27 $96.07 $653.20 $22,403.40 5 $0.00 $0.00 $0.00 $0.00 $0.00 5 $0.00 $0.00 $0.00 $0.00 $0.00 4 $0.00 $0.00 $0.00 $0.00 $0.00 4 $0.00 $0.00 $0.00 $0.00 $0.00 6 7 7 0 0
6 $22,403.40 $749.27 $93.35 $655.92 $21,747.48 6 $0.00 $0.00 $0.00 $0.00 $0.00 6 $0.00 $0.00 $0.00 $0.00 $0.00 5 $0.00 $0.00 $0.00 $0.00 $0.00 5 $0.00 $0.00 $0.00 $0.00 $0.00 Cash Flow $0.00 $24,354.89 -$647.79 -$650.49 -$653.20 -$655.92 -$658.66 -$661.40 -$664.16 -$666.93 -$669.70 -$672.49 -$675.30 -$678.11 -$680.94 -$683.77 -$686.62 -$689.48 -$692.36 -$695.24 -$698.14 -$701.05 -$703.97 -$706.90 -$709.85 -$712.80 -$715.77 -$718.76 -$721.75 -$724.76 -$727.78 -$730.81 -$733.86 -$736.91 -$739.98 -$743.07 -$746.16 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 7 8 8 0 0
7 $21,747.48 $749.27 $90.61 $658.66 $21,088.82 7 $0.00 $0.00 $0.00 $0.00 $0.00 7 $0.00 $0.00 $0.00 $0.00 $0.00 6 $0.00 $0.00 $0.00 $0.00 $0.00 6 $0.00 $0.00 $0.00 $0.00 $0.00 8 9 9 0 0
8 $21,088.82 $749.27 $87.87 $661.40 $20,427.42 8 $0.00 $0.00 $0.00 $0.00 $0.00 8 $0.00 $0.00 $0.00 $0.00 $0.00 7 $0.00 $0.00 $0.00 $0.00 $0.00 7 $0.00 $0.00 $0.00 $0.00 $0.00 Balance $0.00 $24,354.89 $23,707.10 $23,056.61 $22,403.40 $21,747.48 $21,088.82 $20,427.42 $19,763.26 $19,096.34 $18,426.63 $17,754.14 $17,078.84 $16,400.73 $15,719.79 $15,036.02 $14,349.40 $13,659.91 $12,967.56 $12,272.32 $11,574.18 $10,873.13 $10,169.16 $9,462.26 $8,752.42 $8,039.61 $7,323.84 $6,605.08 $5,883.33 $5,158.57 $4,430.79 $3,699.98 $2,966.13 $2,229.21 $1,489.23 $746.16 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 9 10 10 0 0
9 $20,427.42 $749.27 $85.11 $664.16 $19,763.26 9 $0.00 $0.00 $0.00 $0.00 $0.00 9 $0.00 $0.00 $0.00 $0.00 $0.00 8 $0.00 $0.00 $0.00 $0.00 $0.00 8 $0.00 $0.00 $0.00 $0.00 $0.00 10 11 11 0 0
10 $19,763.26 $749.27 $82.35 $666.93 $19,096.34 10 $0.00 $0.00 $0.00 $0.00 $0.00 10 $0.00 $0.00 $0.00 $0.00 $0.00 9 $0.00 $0.00 $0.00 $0.00 $0.00 9 $0.00 $0.00 $0.00 $0.00 $0.00 11 12 12 0 0
11 $19,096.34 $749.27 $79.57 $669.70 $18,426.63 11 $0.00 $0.00 $0.00 $0.00 $0.00 11 $0.00 $0.00 $0.00 $0.00 $0.00 10 $0.00 $0.00 $0.00 $0.00 $0.00 10 $0.00 $0.00 $0.00 $0.00 $0.00 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 12 13 13 0 0
12 $18,426.63 $749.27 $76.78 $672.49 $17,754.14 12 $0.00 $0.00 $0.00 $0.00 $0.00 12 $0.00 $0.00 $0.00 $0.00 $0.00 11 $0.00 $0.00 $0.00 $0.00 $0.00 11 $0.00 $0.00 $0.00 $0.00 $0.00 Loan 2 Mon 1 Mon 2 Mon 3 Mon 4 Mon 5 Mon 6 Mon 7 Mon 8 Mon 9 Mon 10 Mon 11 Mon 12 Mon 13 Mon 14 Mon 15 Mon 16 Mon 17 Mon 18 Mon 19 Mon 20 Mon 21 Mon 22 Mon 23 Mon 24 Mon 25 Mon 26 Mon 27 Mon 28 Mon 29 Mon 30 Mon 31 Mon 32 Mon 33 Mon 34 Mon 35 Mon 36 Mon 37 Mon 38 Mon 39 Mon 40 Mon 41 Mon 42 Mon 43 Mon 44 Mon 45 Mon 46 Mon 47 Mon 48 Mon 49 Mon 50 Mon 51 Mon 52 Mon 53 Mon 54 Mon 55 Mon 56 Mon 57 Mon 58 Mon 59 Mon 60 13 14 14 0 0
13 $17,754.14 $749.27 $73.98 $675.30 $17,078.84 13 $0.00 $0.00 $0.00 $0.00 $0.00 13 $0.00 $0.00 $0.00 $0.00 $0.00 12 $0.00 $0.00 $0.00 $0.00 $0.00 14 15 15 0 0
14 $17,078.84 $749.27 $71.16 $678.11 $16,400.73 14 $0.00 $0.00 $0.00 $0.00 $0.00 14 $0.00 $0.00 $0.00 $0.00 $0.00 13 $0.00 $0.00 $0.00 $0.00 $0.00 Infusion $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 15 16 16 0 0
15 $16,400.73 $749.27 $68.34 $680.94 $15,719.79 15 $0.00 $0.00 $0.00 $0.00 $0.00 15 $0.00 $0.00 $0.00 $0.00 $0.00 14 $0.00 $0.00 $0.00 $0.00 $0.00 16 17 17 0 0
16 $15,719.79 $749.27 $65.50 $683.77 $15,036.02 16 $0.00 $0.00 $0.00 $0.00 $0.00 16 $0.00 $0.00 $0.00 $0.00 $0.00 15 $0.00 $0.00 $0.00 $0.00 $0.00 Payment $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 17 18 18 0 0
17 $15,036.02 $749.27 $62.65 $686.62 $14,349.40 17 $0.00 $0.00 $0.00 $0.00 $0.00 17 $0.00 $0.00 $0.00 $0.00 $0.00 16 $0.00 $0.00 $0.00 $0.00 $0.00 Principal $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 18 19 19 0 0
18 $14,349.40 $749.27 $59.79 $689.48 $13,659.91 18 $0.00 $0.00 $0.00 $0.00 $0.00 18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 17 $0.00 $0.00 $0.00 $0.00 $0.00 Interest $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 19 20 20 0 0
19 $13,659.91 $749.27 $56.92 $692.36 $12,967.56 19 $0.00 $0.00 $0.00 $0.00 $0.00 19 $0.00 $0.00 $0.00 $0.00 $0.00 18 $0.00 $0.00 $0.00 $0.00 $0.00 20 21 21 0 0
20 $12,967.56 $749.27 $54.03 $695.24 $12,272.32 20 $0.00 $0.00 $0.00 $0.00 $0.00 20 $0.00 $0.00 $0.00 $0.00 $0.00 19 $0.00 $0.00 $0.00 $0.00 $0.00 Cash Flow $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 21 22 22 0 0
21 $12,272.32 $749.27 $51.13 $698.14 $11,574.18 21 $0.00 $0.00 $0.00 $0.00 $0.00 21 $0.00 $0.00 $0.00 $0.00 $0.00 20 $0.00 $0.00 $0.00 $0.00 $0.00 22 23 23 0 0
22 $11,574.18 $749.27 $48.23 $701.05 $10,873.13 22 $0.00 $0.00 $0.00 $0.00 $0.00 22 $0.00 $0.00 $0.00 $0.00 $0.00 21 $0.00 $0.00 $0.00 $0.00 $0.00 Balance $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 23 24 24 0 0
23 $10,873.13 $749.27 $45.30 $703.97 $10,169.16 23 $0.00 $0.00 $0.00 $0.00 $0.00 23 $0.00 $0.00 $0.00 $0.00 $0.00 22 $0.00 $0.00 $0.00 $0.00 $0.00 24 25 25 0 0
24 $10,169.16 $749.27 $42.37 $706.90 $9,462.26 24 $0.00 $0.00 $0.00 $0.00 $0.00 24 $0.00 $0.00 $0.00 $0.00 $0.00 23 $0.00 $0.00 $0.00 $0.00 $0.00 25 26 26 0 0
25 $9,462.26 $749.27 $39.43 $709.85 $8,752.42 25 $0.00 $0.00 $0.00 $0.00 $0.00 25 $0.00 $0.00 $0.00 $0.00 $0.00 24 $0.00 $0.00 $0.00 $0.00 $0.00 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 26 27 27 0 0
26 $8,752.42 $749.27 $36.47 $712.80 $8,039.61 26 $0.00 $0.00 $0.00 $0.00 $0.00 26 $0.00 $0.00 $0.00 $0.00 $0.00 25 $0.00 $0.00 $0.00 $0.00 $0.00 Loan 3 Mon 1 Mon 2 Mon 3 Mon 4 Mon 5 Mon 6 Mon 7 Mon 8 Mon 9 Mon 10 Mon 11 Mon 12 Mon 13 Mon 14 Mon 15 Mon 16 Mon 17 Mon 18 Mon 19 Mon 20 Mon 21 Mon 22 Mon 23 Mon 24 Mon 25 Mon 26 Mon 27 Mon 28 Mon 29 Mon 30 Mon 31 Mon 32 Mon 33 Mon 34 Mon 35 Mon 36 Mon 37 Mon 38 Mon 39 Mon 40 Mon 41 Mon 42 Mon 43 Mon 44 Mon 45 Mon 46 Mon 47 Mon 48 Mon 49 Mon 50 Mon 51 Mon 52 Mon 53 Mon 54 Mon 55 Mon 56 Mon 57 Mon 58 Mon 59 Mon 60 27 28 28 0 0
27 $8,039.61 $749.27 $33.50 $715.77 $7,323.84 27 $0.00 $0.00 $0.00 $0.00 $0.00 27 $0.00 $0.00 $0.00 $0.00 $0.00 ERROR:#DIV/0! 26 $0.00 $0.00 $0.00 $0.00 $0.00 28 29 29 0 0
28 $7,323.84 $749.27 $30.52 $718.76 $6,605.08 28 $0.00 $0.00 $0.00 $0.00 $0.00 28 $0.00 $0.00 $0.00 $0.00 $0.00 27 $0.00 $0.00 $0.00 $0.00 $0.00 Infusion $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 29 30 30 0 0
29 $6,605.08 $749.27 $27.52 $721.75 $5,883.33 29 $0.00 $0.00 $0.00 $0.00 $0.00 29 $0.00 $0.00 $0.00 $0.00 $0.00 28 $0.00 $0.00 $0.00 $0.00 $0.00 30 31 31 0 0
30 $5,883.33 $749.27 $24.51 $724.76 $5,158.57 30 $0.00 $0.00 $0.00 $0.00 $0.00 30 $0.00 $0.00 $0.00 $0.00 $0.00 29 $0.00 $0.00 $0.00 $0.00 $0.00 Payment $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 31 32 32 0 0
31 $5,158.57 $749.27 $21.49 $727.78 $4,430.79 31 $0.00 $0.00 $0.00 $0.00 $0.00 31 $0.00 $0.00 $0.00 $0.00 $0.00 30 $0.00 $0.00 $0.00 $0.00 $0.00 Principal $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 32 33 33 0 0
32 $4,430.79 $749.27 $18.46 $730.81 $3,699.98 32 $0.00 $0.00 $0.00 $0.00 $0.00 32 $0.00 $0.00 $0.00 $0.00 $0.00 31 $0.00 $0.00 $0.00 $0.00 $0.00 Interest $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 33 34 34 0 0
33 $3,699.98 $749.27 $15.42 $733.86 $2,966.13 33 $0.00 $0.00 $0.00 $0.00 $0.00 33 $0.00 $0.00 $0.00 $0.00 $0.00 32 $0.00 $0.00 $0.00 $0.00 $0.00 34 35 35 0 0
34 $2,966.13 $749.27 $12.36 $736.91 $2,229.21 34 $0.00 $0.00 $0.00 $0.00 $0.00 34 $0.00 $0.00 $0.00 $0.00 $0.00 33 $0.00 $0.00 $0.00 $0.00 $0.00 Cash Flow $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 35 36 36 0 0
35 $2,229.21 $749.27 $9.29 $739.98 $1,489.23 35 $0.00 $0.00 $0.00 $0.00 $0.00 35 $0.00 $0.00 $0.00 $0.00 $0.00 34 $0.00 $0.00 $0.00 $0.00 $0.00 36 37 37 0 0
36 $1,489.23 $749.27 $6.21 $743.07 $746.16 36 $0.00 $0.00 $0.00 $0.00 $0.00 36 $0.00 $0.00 $0.00 $0.00 $0.00 35 $0.00 $0.00 $0.00 $0.00 $0.00 Balance $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 37 38 38 0 0
37 $746.16 $749.27 $3.11 $746.16 $0.00 37 $0.00 $0.00 $0.00 $0.00 $0.00 37 $0.00 $0.00 $0.00 $0.00 $0.00 36 $0.00 $0.00 $0.00 $0.00 $0.00 38 39 39 0 0
38 $0.00 $0.00 $0.00 $0.00 $0.00 38 $0.00 $0.00 $0.00 $0.00 $0.00 38 $0.00 $0.00 $0.00 $0.00 $0.00 37 $0.00 $0.00 $0.00 $0.00 $0.00 39 40 40 0 0
39 $0.00 $0.00 $0.00 $0.00 $0.00 39 $0.00 $0.00 $0.00 $0.00 $0.00 39 $0.00 $0.00 $0.00 $0.00 $0.00 38 $0.00 $0.00 $0.00 $0.00 $0.00 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 40 41 41 0 0
40 $0.00 $0.00 $0.00 $0.00 $0.00 40 $0.00 $0.00 $0.00 $0.00 $0.00 40 $0.00 $0.00 $0.00 $0.00 $0.00 39 $0.00 $0.00 $0.00 $0.00 $0.00 Combined Mon 1 Mon 2 Mon 3 Mon 4 Mon 5 Mon 6 Mon 7 Mon 8 Mon 9 Mon 10 Mon 11 Mon 12 Mon 13 Mon 14 Mon 15 Mon 16 Mon 17 Mon 18 Mon 19 Mon 20 Mon 21 Mon 22 Mon 23 Mon 24 Mon 25 Mon 26 Mon 27 Mon 28 Mon 29 Mon 30 Mon 31 Mon 32 Mon 33 Mon 34 Mon 35 Mon 36 Mon 37 Mon 38 Mon 39 Mon 40 Mon 41 Mon 42 Mon 43 Mon 44 Mon 45 Mon 46 Mon 47 Mon 48 Mon 49 Mon 50 Mon 51 Mon 52 Mon 53 Mon 54 Mon 55 Mon 56 Mon 57 Mon 58 Mon 59 Mon 60 41 42 42 0 0
41 $0.00 $0.00 $0.00 $0.00 $0.00 41 $0.00 $0.00 $0.00 $0.00 $0.00 41 $0.00 $0.00 $0.00 $0.00 $0.00 40 $0.00 $0.00 $0.00 $0.00 $0.00 42 43 43 0 0
42 $0.00 $0.00 $0.00 $0.00 $0.00 42 $0.00 $0.00 $0.00 $0.00 $0.00 42 $0.00 $0.00 $0.00 $0.00 $0.00 41 $0.00 $0.00 $0.00 $0.00 $0.00 Infusion $0 $25,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 43 44 44 0 0
43 $0.00 $0.00 $0.00 $0.00 $0.00 43 $0.00 $0.00 $0.00 $0.00 $0.00 43 $0.00 $0.00 $0.00 $0.00 $0.00 42 $0.00 $0.00 $0.00 $0.00 $0.00 44 45 45 0 0
44 $0.00 $0.00 $0.00 $0.00 $0.00 44 $0.00 $0.00 $0.00 $0.00 $0.00 44 $0.00 $0.00 $0.00 $0.00 $0.00 43 $0.00 $0.00 $0.00 $0.00 $0.00 Payment $0.00 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $749.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 45 46 46 0 0
45 $0.00 $0.00 $0.00 $0.00 $0.00 45 $0.00 $0.00 $0.00 $0.00 $0.00 45 $0.00 $0.00 $0.00 $0.00 $0.00 44 $0.00 $0.00 $0.00 $0.00 $0.00 Principal $0.00 $645.11 $647.79 $0.00 $650.49 $653.20 $655.92 $0.00 $658.66 $661.40 $664.16 $0.00 $666.93 $669.70 $672.49 $0.00 $0.00 $675.30 $678.11 $680.94 $0.00 $683.77 $686.62 $689.48 $0.00 $692.36 $695.24 $698.14 $0.00 $701.05 $703.97 $706.90 $0.00 $0.00 $709.85 $712.80 $715.77 $0.00 $718.76 $721.75 $724.76 $0.00 $727.78 $730.81 $733.86 $0.00 $736.91 $739.98 $743.07 $0.00 $0.00 $746.16 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 46 47 47 0 0
46 $0.00 $0.00 $0.00 $0.00 $0.00 46 $0.00 $0.00 $0.00 $0.00 $0.00 46 $0.00 $0.00 $0.00 $0.00 $0.00 45 $0.00 $0.00 $0.00 $0.00 $0.00 Interest $0.00 $104.17 $101.48 $0.00 $98.78 $96.07 $93.35 $0.00 $90.61 $87.87 $85.11 $0.00 $82.35 $79.57 $76.78 $0.00 $0.00 $73.98 $71.16 $68.34 $0.00 $65.50 $62.65 $59.79 $0.00 $56.92 $54.03 $51.13 $0.00 $48.23 $45.30 $42.37 $0.00 $0.00 $39.43 $36.47 $33.50 $0.00 $30.52 $27.52 $24.51 $0.00 $21.49 $18.46 $15.42 $0.00 $12.36 $9.29 $6.21 $3.11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 47 48 48 0 0
47 $0.00 $0.00 $0.00 $0.00 $0.00 47 $0.00 $0.00 $0.00 $0.00 $0.00 47 $0.00 $0.00 $0.00 $0.00 $0.00 46 $0.00 $0.00 $0.00 $0.00 $0.00 48 49 49 0 0
48 $0.00 $0.00 $0.00 $0.00 $0.00 48 $0.00 $0.00 $0.00 $0.00 $0.00 48 $0.00 $0.00 $0.00 $0.00 $0.00 47 $0.00 $0.00 $0.00 $0.00 $0.00 Cash Flow - Short1 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 49 50 50 0 0
49 $0.00 $0.00 $0.00 $0.00 $0.00 49 $0.00 $0.00 $0.00 $0.00 $0.00 49 $0.00 $0.00 $0.00 $0.00 $0.00 48 $0.00 $0.00 $0.00 $0.00 $0.00 Cash Flow - Short2 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 50 51 51 0 0
50 $0.00 $0.00 $0.00 $0.00 $0.00 50 $0.00 $0.00 $0.00 $0.00 $0.00 50 $0.00 $0.00 $0.00 $0.00 $0.00 49 $0.00 $0.00 $0.00 $0.00 $0.00 Cash Flow - Short3 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 51 52 52 0 0
51 $0.00 $0.00 $0.00 $0.00 $0.00 51 $0.00 $0.00 $0.00 $0.00 $0.00 51 $0.00 $0.00 $0.00 $0.00 $0.00 50 $0.00 $0.00 $0.00 $0.00 $0.00 Cash Flow - ShortTotal $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 52 53 53 0 0
52 $0.00 $0.00 $0.00 $0.00 $0.00 52 $0.00 $0.00 $0.00 $0.00 $0.00 52 $0.00 $0.00 $0.00 $0.00 $0.00 51 $0.00 $0.00 $0.00 $0.00 $0.00 53 54 54 0 0
53 $0.00 $0.00 $0.00 $0.00 $0.00 53 $0.00 $0.00 $0.00 $0.00 $0.00 53 $0.00 $0.00 $0.00 $0.00 $0.00 52 $0.00 $0.00 $0.00 $0.00 $0.00 Cash Flow - Long1 $0.00 $24,354.89 -$647.79 -$650.49 -$653.20 -$655.92 -$658.66 -$661.40 -$664.16 -$666.93 -$669.70 -$672.49 -$675.30 -$678.11 -$680.94 -$683.77 -$686.62 -$689.48 -$692.36 -$695.24 -$698.14 -$701.05 -$703.97 -$706.90 -$709.85 -$712.80 -$715.77 -$718.76 -$721.75 -$724.76 -$727.78 -$730.81 -$733.86 -$736.91 -$739.98 -$743.07 -$746.16 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 54 55 55 0 0
54 $0.00 $0.00 $0.00 $0.00 $0.00 54 $0.00 $0.00 $0.00 $0.00 $0.00 54 $0.00 $0.00 $0.00 $0.00 $0.00 53 $0.00 $0.00 $0.00 $0.00 $0.00 Cash Flow - Long2 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 55 56 56 0 0
55 $0.00 $0.00 $0.00 $0.00 $0.00 55 $0.00 $0.00 $0.00 $0.00 $0.00 55 $0.00 $0.00 $0.00 $0.00 $0.00 54 $0.00 $0.00 $0.00 $0.00 $0.00 Cash Flow - Long3 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 56 57 57 0 0
56 $0.00 $0.00 $0.00 $0.00 $0.00 56 $0.00 $0.00 $0.00 $0.00 $0.00 56 $0.00 $0.00 $0.00 $0.00 $0.00 55 $0.00 $0.00 $0.00 $0.00 $0.00 Cash Flow - LongTotal $0.00 $24,354.89 -$647.79 $0.00 -$650.49 -$653.20 -$655.92 $0.00 -$658.66 -$661.40 -$664.16 $0.00 -$666.93 -$669.70 -$672.49 $0.00 $0.00 -$675.30 -$678.11 -$680.94 $0.00 -$683.77 -$686.62 -$689.48 $0.00 -$692.36 -$695.24 -$698.14 $0.00 -$701.05 -$703.97 -$706.90 $0.00 $0.00 -$709.85 -$712.80 -$715.77 $0.00 -$718.76 -$721.75 -$724.76 $0.00 -$727.78 -$730.81 -$733.86 $0.00 -$736.91 -$739.98 -$743.07 -$746.16 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 57 58 58 0 0
57 $0.00 $0.00 $0.00 $0.00 $0.00 57 $0.00 $0.00 $0.00 $0.00 $0.00 57 $0.00 $0.00 $0.00 $0.00 $0.00 56 $0.00 $0.00 $0.00 $0.00 $0.00 58 59 59 0 0
58 $0.00 $0.00 $0.00 $0.00 $0.00 58 $0.00 $0.00 $0.00 $0.00 $0.00 58 $0.00 $0.00 $0.00 $0.00 $0.00 57 $0.00 $0.00 $0.00 $0.00 $0.00 Balance Sheet - Short1 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 59 60 60 0 0
59 $0.00 $0.00 $0.00 $0.00 $0.00 59 $0.00 $0.00 $0.00 $0.00 $0.00 59 $0.00 $0.00 $0.00 $0.00 $0.00 58 $0.00 $0.00 $0.00 $0.00 $0.00 Balance Sheet - Short2 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 60 61 61 0 0
60 $0.00 $0.00 $0.00 $0.00 $0.00 60 $0.00 $0.00 $0.00 $0.00 $0.00 60 $0.00 $0.00 $0.00 $0.00 $0.00 59 $0.00 $0.00 $0.00 $0.00 $0.00 Balance Sheet - Short3 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 61 62 62 0 0
61 $0.00 $0.00 $0.00 $0.00 $0.00 61 $0.00 $0.00 $0.00 $0.00 $0.00 61 $0.00 $0.00 $0.00 $0.00 $0.00 60 $0.00 $0.00 $0.00 $0.00 $0.00 Balance Sheet - ShortTotal $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 62 63 63 0 0
62 $0.00 $0.00 $0.00 $0.00 $0.00 62 $0.00 $0.00 $0.00 $0.00 $0.00 62 $0.00 $0.00 $0.00 $0.00 $0.00 63 64 64 0 0
63 $0.00 $0.00 $0.00 $0.00 $0.00 63 $0.00 $0.00 $0.00 $0.00 $0.00 63 $0.00 $0.00 $0.00 $0.00 $0.00 Balance Sheet - Long1 $0.00 $24,354.89 $23,707.10 $23,056.61 $22,403.40 $21,747.48 $21,088.82 $20,427.42 $19,763.26 $19,096.34 $18,426.63 $17,754.14 $17,078.84 $16,400.73 $15,719.79 $15,036.02 $14,349.40 $13,659.91 $12,967.56 $12,272.32 $11,574.18 $10,873.13 $10,169.16 $9,462.26 $8,752.42 $8,039.61 $7,323.84 $6,605.08 $5,883.33 $5,158.57 $4,430.79 $3,699.98 $2,966.13 $2,229.21 $1,489.23 $746.16 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 64 65 65 0 0
64 $0.00 $0.00 $0.00 $0.00 $0.00 64 $0.00 $0.00 $0.00 $0.00 $0.00 64 $0.00 $0.00 $0.00 $0.00 $0.00 Balance Sheet - Long2 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 65 66 66 0 0
65 $0.00 $0.00 $0.00 $0.00 $0.00 65 $0.00 $0.00 $0.00 $0.00 $0.00 65 $0.00 $0.00 $0.00 $0.00 $0.00 Balance Sheet - Long3 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 66 67 67 0 0
66 $0.00 $0.00 $0.00 $0.00 $0.00 66 $0.00 $0.00 $0.00 $0.00 $0.00 66 $0.00 $0.00 $0.00 $0.00 $0.00 Balance Sheet - LongTotal $0.00 $24,354.89 $23,707.10 $0.00 $23,056.61 $22,403.40 $21,747.48 $0.00 $21,088.82 $20,427.42 $19,763.26 $0.00 $19,096.34 $18,426.63 $17,754.14 $0.00 $0.00 $17,078.84 $16,400.73 $15,719.79 $0.00 $15,036.02 $14,349.40 $13,659.91 $0.00 $12,967.56 $12,272.32 $11,574.18 $0.00 $10,873.13 $10,169.16 $9,462.26 $0.00 $0.00 $8,752.42 $8,039.61 $7,323.84 $0.00 $6,605.08 $5,883.33 $5,158.57 $0.00 $4,430.79 $3,699.98 $2,966.13 $0.00 $2,229.21 $1,489.23 $746.16 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 67 68 68 0 0
67 $0.00 $0.00 $0.00 $0.00 $0.00 67 $0.00 $0.00 $0.00 $0.00 $0.00 67 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 68 69 69 0 0
68 $0.00 $0.00 $0.00 $0.00 $0.00 68 $0.00 $0.00 $0.00 $0.00 $0.00 68 $0.00 $0.00 $0.00 $0.00 $0.00 69 70 70 0 0
69 $0.00 $0.00 $0.00 $0.00 $0.00 69 $0.00 $0.00 $0.00 $0.00 $0.00 69 $0.00 $0.00 $0.00 $0.00 $0.00 Interest 70 71 71 0 0
70 $0.00 $0.00 $0.00 $0.00 $0.00 70 $0.00 $0.00 $0.00 $0.00 $0.00 70 $0.00 $0.00 $0.00 $0.00 $0.00 71 72 72 0 0
71 $0.00 $0.00 $0.00 $0.00 $0.00 71 $0.00 $0.00 $0.00 $0.00 $0.00 71 $0.00 $0.00 $0.00 $0.00 $0.00 Interest $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 72 73 73 0 0
72 $0.00 $0.00 $0.00 $0.00 $0.00 72 $0.00 $0.00 $0.00 $0.00 $0.00 72 $0.00 $0.00 $0.00 $0.00 $0.00 Payment $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 73 74 74 0 0
73 $0.00 $0.00 $0.00 $0.00 $0.00 73 $0.00 $0.00 $0.00 $0.00 $0.00 73 $0.00 $0.00 $0.00 $0.00 $0.00 Principal $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 74 75 75 0 0
74 $0.00 $0.00 $0.00 $0.00 $0.00 74 $0.00 $0.00 $0.00 $0.00 $0.00 74 $0.00 $0.00 $0.00 $0.00 $0.00 Balance $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 75 76 76 0 0
75 $0.00 $0.00 $0.00 $0.00 $0.00 75 $0.00 $0.00 $0.00 $0.00 $0.00 75 $0.00 $0.00 $0.00 $0.00 $0.00 76 77 77 0 0
76 $0.00 $0.00 $0.00 $0.00 $0.00 76 $0.00 $0.00 $0.00 $0.00 $0.00 76 $0.00 $0.00 $0.00 $0.00 $0.00 Interest $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 77 78 78 0 0
77 $0.00 $0.00 $0.00 $0.00 $0.00 77 $0.00 $0.00 $0.00 $0.00 $0.00 77 $0.00 $0.00 $0.00 $0.00 $0.00 Payment $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 78 79 79 0 0
78 $0.00 $0.00 $0.00 $0.00 $0.00 78 $0.00 $0.00 $0.00 $0.00 $0.00 78 $0.00 $0.00 $0.00 $0.00 $0.00 Principal $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 79 80 80 0 0
79 $0.00 $0.00 $0.00 $0.00 $0.00 79 $0.00 $0.00 $0.00 $0.00 $0.00 79 $0.00 $0.00 $0.00 $0.00 $0.00 Balance $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 80 81 81 0 0
80 $0.00 $0.00 $0.00 $0.00 $0.00 80 $0.00 $0.00 $0.00 $0.00 $0.00 80 $0.00 $0.00 $0.00 $0.00 $0.00 81 82 82 0 0
81 $0.00 $0.00 $0.00 $0.00 $0.00 81 $0.00 $0.00 $0.00 $0.00 $0.00 81 $0.00 $0.00 $0.00 $0.00 $0.00 82 83 83 0 0
82 $0.00 $0.00 $0.00 $0.00 $0.00 82 $0.00 $0.00 $0.00 $0.00 $0.00 82 $0.00 $0.00 $0.00 $0.00 $0.00 83 84 84 0 0
83 $0.00 $0.00 $0.00 $0.00 $0.00 83 $0.00 $0.00 $0.00 $0.00 $0.00 83 $0.00 $0.00 $0.00 $0.00 $0.00 84 85 85 0 0
84 $0.00 $0.00 $0.00 $0.00 $0.00 84 $0.00 $0.00 $0.00 $0.00 $0.00 84 $0.00 $0.00 $0.00 $0.00 $0.00 85 86 86 0 0
85 $0.00 $0.00 $0.00 $0.00 $0.00 85 $0.00 $0.00 $0.00 $0.00 $0.00 85 $0.00 $0.00 $0.00 $0.00 $0.00 86 87 87 0 0
86 $0.00 $0.00 $0.00 $0.00 $0.00 86 $0.00 $0.00 $0.00 $0.00 $0.00 86 $0.00 $0.00 $0.00 $0.00 $0.00 87 88 88 0 0
87 $0.00 $0.00 $0.00 $0.00 $0.00 87 $0.00 $0.00 $0.00 $0.00 $0.00 87 $0.00 $0.00 $0.00 $0.00 $0.00 88 89 89 0 0
88 $0.00 $0.00 $0.00 $0.00 $0.00 88 $0.00 $0.00 $0.00 $0.00 $0.00 88 $0.00 $0.00 $0.00 $0.00 $0.00 89 90 90 0 0
89 $0.00 $0.00 $0.00 $0.00 $0.00 89 $0.00 $0.00 $0.00 $0.00 $0.00 89 $0.00 $0.00 $0.00 $0.00 $0.00 90 91 91 0 0
90 $0.00 $0.00 $0.00 $0.00 $0.00 90 $0.00 $0.00 $0.00 $0.00 $0.00 90 $0.00 $0.00 $0.00 $0.00 $0.00 91 92 92 0 0
91 $0.00 $0.00 $0.00 $0.00 $0.00 91 $0.00 $0.00 $0.00 $0.00 $0.00 91 $0.00 $0.00 $0.00 $0.00 $0.00 92 93 93 0 0
92 $0.00 $0.00 $0.00 $0.00 $0.00 92 $0.00 $0.00 $0.00 $0.00 $0.00 92 $0.00 $0.00 $0.00 $0.00 $0.00 93 94 94 0 0
93 $0.00 $0.00 $0.00 $0.00 $0.00 93 $0.00 $0.00 $0.00 $0.00 $0.00 93 $0.00 $0.00 $0.00 $0.00 $0.00 94 95 95 0 0
94 $0.00 $0.00 $0.00 $0.00 $0.00 94 $0.00 $0.00 $0.00 $0.00 $0.00 94 $0.00 $0.00 $0.00 $0.00 $0.00 95 96 96 0 0
95 $0.00 $0.00 $0.00 $0.00 $0.00 95 $0.00 $0.00 $0.00 $0.00 $0.00 95 $0.00 $0.00 $0.00 $0.00 $0.00 96 97 97 0 0
96 $0.00 $0.00 $0.00 $0.00 $0.00 96 $0.00 $0.00 $0.00 $0.00 $0.00 96 $0.00 $0.00 $0.00 $0.00 $0.00 97 98 98 0 0
97 $0.00 $0.00 $0.00 $0.00 $0.00 97 $0.00 $0.00 $0.00 $0.00 $0.00 97 $0.00 $0.00 $0.00 $0.00 $0.00 98 99 99 0 0
98 $0.00 $0.00 $0.00 $0.00 $0.00 98 $0.00 $0.00 $0.00 $0.00 $0.00 98 $0.00 $0.00 $0.00 $0.00 $0.00 99 100 100 0 0
99 $0.00 $0.00 $0.00 $0.00 $0.00 99 $0.00 $0.00 $0.00 $0.00 $0.00 99 $0.00 $0.00 $0.00 $0.00 $0.00 100 101 101 0 0
100 $0.00 $0.00 $0.00 $0.00 $0.00 100 $0.00 $0.00 $0.00 $0.00 $0.00 100 $0.00 $0.00 $0.00 $0.00 $0.00 101 102 102 0 0
101 $0.00 $0.00 $0.00 $0.00 $0.00 101 $0.00 $0.00 $0.00 $0.00 $0.00 101 $0.00 $0.00 $0.00 $0.00 $0.00 102 103 103 0 0
102 $0.00 $0.00 $0.00 $0.00 $0.00 102 $0.00 $0.00 $0.00 $0.00 $0.00 102 $0.00 $0.00 $0.00 $0.00 $0.00 103 104 104 0 0
103 $0.00 $0.00 $0.00 $0.00 $0.00 103 $0.00 $0.00 $0.00 $0.00 $0.00 103 $0.00 $0.00 $0.00 $0.00 $0.00 104 105 105 0 0
104 $0.00 $0.00 $0.00 $0.00 $0.00 104 $0.00 $0.00 $0.00 $0.00 $0.00 104 $0.00 $0.00 $0.00 $0.00 $0.00 105 106 106 0 0
105 $0.00 $0.00 $0.00 $0.00 $0.00 105 $0.00 $0.00 $0.00 $0.00 $0.00 105 $0.00 $0.00 $0.00 $0.00 $0.00 106 107 107 0 0
106 $0.00 $0.00 $0.00 $0.00 $0.00 106 $0.00 $0.00 $0.00 $0.00 $0.00 106 $0.00 $0.00 $0.00 $0.00 $0.00 107 108 108 0 0
107 $0.00 $0.00 $0.00 $0.00 $0.00 107 $0.00 $0.00 $0.00 $0.00 $0.00 107 $0.00 $0.00 $0.00 $0.00 $0.00 108 109 109 0 0
108 $0.00 $0.00 $0.00 $0.00 $0.00 108 $0.00 $0.00 $0.00 $0.00 $0.00 108 $0.00 $0.00 $0.00 $0.00 $0.00 109 110 110 0 0
109 $0.00 $0.00 $0.00 $0.00 $0.00 109 $0.00 $0.00 $0.00 $0.00 $0.00 109 $0.00 $0.00 $0.00 $0.00 $0.00 110 111 111 0 0
110 $0.00 $0.00 $0.00 $0.00 $0.00 110 $0.00 $0.00 $0.00 $0.00 $0.00 110 $0.00 $0.00 $0.00 $0.00 $0.00 111 112 112 0 0
111 $0.00 $0.00 $0.00 $0.00 $0.00 111 $0.00 $0.00 $0.00 $0.00 $0.00 111 $0.00 $0.00 $0.00 $0.00 $0.00 112 113 113 0 0
112 $0.00 $0.00 $0.00 $0.00 $0.00 112 $0.00 $0.00 $0.00 $0.00 $0.00 112 $0.00 $0.00 $0.00 $0.00 $0.00 113 114 114 0 0
113 $0.00 $0.00 $0.00 $0.00 $0.00 113 $0.00 $0.00 $0.00 $0.00 $0.00 113 $0.00 $0.00 $0.00 $0.00 $0.00 114 115 115 0 0
ERROR:#REF! 114 $0.00 $0.00 $0.00 $0.00 $0.00 114 $0.00 $0.00 $0.00 $0.00 $0.00 114 $0.00 $0.00 $0.00 $0.00 $0.00 115 116 116 0 0
115 $0.00 $0.00 $0.00 $0.00 $0.00 115 $0.00 $0.00 $0.00 $0.00 $0.00 115 $0.00 $0.00 $0.00 $0.00 $0.00 116 117 117 0 0
116 $0.00 $0.00 $0.00 $0.00 $0.00 116 $0.00 $0.00 $0.00 $0.00 $0.00 116 $0.00 $0.00 $0.00 $0.00 $0.00 117 118 118 0 0
117 $0.00 $0.00 $0.00 $0.00 $0.00 117 $0.00 $0.00 $0.00 $0.00 $0.00 117 $0.00 $0.00 $0.00 $0.00 $0.00 118 119 119 0 0
118 $0.00 $0.00 $0.00 $0.00 $0.00 118 $0.00 $0.00 $0.00 $0.00 $0.00 118 $0.00 $0.00 $0.00 $0.00 $0.00 119 120 120 0 0
119 $0.00 $0.00 $0.00 $0.00 $0.00 119 $0.00 $0.00 $0.00 $0.00 $0.00 119 $0.00 $0.00 $0.00 $0.00 $0.00 120 121 121 0 0
120 $0.00 $0.00 $0.00 $0.00 $0.00 120 $0.00 $0.00 $0.00 $0.00 $0.00 120 $0.00 $0.00 $0.00 $0.00 $0.00 121 122 122 0 0
121 $0.00 $0.00 $0.00 $0.00 $0.00 121 $0.00 $0.00 $0.00 $0.00 $0.00 121 $0.00 $0.00 $0.00 $0.00 $0.00 122 123 123 0 0
122 $0.00 $0.00 $0.00 $0.00 $0.00 122 $0.00 $0.00 $0.00 $0.00 $0.00 122 $0.00 $0.00 $0.00 $0.00 $0.00 123 124 124 0 0
123 $0.00 $0.00 $0.00 $0.00 $0.00 123 $0.00 $0.00 $0.00 $0.00 $0.00 123 $0.00 $0.00 $0.00 $0.00 $0.00 124 125 125 0 0
124 $0.00 $0.00 $0.00 $0.00 $0.00 124 $0.00 $0.00 $0.00 $0.00 $0.00 124 $0.00 $0.00 $0.00 $0.00 $0.00 125 126 126 0 0
125 $0.00 $0.00 $0.00 $0.00 $0.00 125 $0.00 $0.00 $0.00 $0.00 $0.00 125 $0.00 $0.00 $0.00 $0.00 $0.00 126 127 127 0 0
126 $0.00 $0.00 $0.00 $0.00 $0.00 126 $0.00 $0.00 $0.00 $0.00 $0.00 126 $0.00 $0.00 $0.00 $0.00 $0.00 127 128 128 0 0
127 $0.00 $0.00 $0.00 $0.00 $0.00 127 $0.00 $0.00 $0.00 $0.00 $0.00 127 $0.00 $0.00 $0.00 $0.00 $0.00 128 129 129 0 0
128 $0.00 $0.00 $0.00 $0.00 $0.00 128 $0.00 $0.00 $0.00 $0.00 $0.00 128 $0.00 $0.00 $0.00 $0.00 $0.00 129 130 130 0 0
129 $0.00 $0.00 $0.00 $0.00 $0.00 129 $0.00 $0.00 $0.00 $0.00 $0.00 129 $0.00 $0.00 $0.00 $0.00 $0.00 130 131 131 0 0
130 $0.00 $0.00 $0.00 $0.00 $0.00 130 $0.00 $0.00 $0.00 $0.00 $0.00 130 $0.00 $0.00 $0.00 $0.00 $0.00 131 132 132 0 0
131 $0.00 $0.00 $0.00 $0.00 $0.00 131 $0.00 $0.00 $0.00 $0.00 $0.00 131 $0.00 $0.00 $0.00 $0.00 $0.00 132 133 133 0 0
132 $0.00 $0.00 $0.00 $0.00 $0.00 132 $0.00 $0.00 $0.00 $0.00 $0.00 132 $0.00 $0.00 $0.00 $0.00 $0.00 133 134 134 0 0
133 $0.00 $0.00 $0.00 $0.00 $0.00 133 $0.00 $0.00 $0.00 $0.00 $0.00 133 $0.00 $0.00 $0.00 $0.00 $0.00 134 135 135 0 0
134 $0.00 $0.00 $0.00 $0.00 $0.00 134 $0.00 $0.00 $0.00 $0.00 $0.00 134 $0.00 $0.00 $0.00 $0.00 $0.00 135 136 136 0 0
135 $0.00 $0.00 $0.00 $0.00 $0.00 135 $0.00 $0.00 $0.00 $0.00 $0.00 135 $0.00 $0.00 $0.00 $0.00 $0.00 136 137 137 0 0
136 $0.00 $0.00 $0.00 $0.00 $0.00 136 $0.00 $0.00 $0.00 $0.00 $0.00 136 $0.00 $0.00 $0.00 $0.00 $0.00 137 138 138 0 0
137 $0.00 $0.00 $0.00 $0.00 $0.00 137 $0.00 $0.00 $0.00 $0.00 $0.00 137 $0.00 $0.00 $0.00 $0.00 $0.00 138 139 139 0 0
138 $0.00 $0.00 $0.00 $0.00 $0.00 138 $0.00 $0.00 $0.00 $0.00 $0.00 138 $0.00 $0.00 $0.00 $0.00 $0.00 139 140 140 0 0
139 $0.00 $0.00 $0.00 $0.00 $0.00 139 $0.00 $0.00 $0.00 $0.00 $0.00 139 $0.00 $0.00 $0.00 $0.00 $0.00 140 141 141 0 0
140 $0.00 $0.00 $0.00 $0.00 $0.00 140 $0.00 $0.00 $0.00 $0.00 $0.00 140 $0.00 $0.00 $0.00 $0.00 $0.00 141 142 142 0 0
141 $0.00 $0.00 $0.00 $0.00 $0.00 141 $0.00 $0.00 $0.00 $0.00 $0.00 141 $0.00 $0.00 $0.00 $0.00 $0.00 142 143 143 0 0
142 $0.00 $0.00 $0.00 $0.00 $0.00 142 $0.00 $0.00 $0.00 $0.00 $0.00 142 $0.00 $0.00 $0.00 $0.00 $0.00 143 144 144 0 0
143 $0.00 $0.00 $0.00 $0.00 $0.00 143 $0.00 $0.00 $0.00 $0.00 $0.00 143 $0.00 $0.00 $0.00 $0.00 $0.00 144 145 145 0 0
144 $0.00 $0.00 $0.00 $0.00 $0.00 144 $0.00 $0.00 $0.00 $0.00 $0.00 144 $0.00 $0.00 $0.00 $0.00 $0.00 145 146 146 0 0
145 $0.00 $0.00 $0.00 $0.00 $0.00 145 $0.00 $0.00 $0.00 $0.00 $0.00 145 $0.00 $0.00 $0.00 $0.00 $0.00 146 147 147 0 0
146 $0.00 $0.00 $0.00 $0.00 $0.00 146 $0.00 $0.00 $0.00 $0.00 $0.00 146 $0.00 $0.00 $0.00 $0.00 $0.00 147 148 148 0 0
147 $0.00 $0.00 $0.00 $0.00 $0.00 147 $0.00 $0.00 $0.00 $0.00 $0.00 147 $0.00 $0.00 $0.00 $0.00 $0.00 148 149 149 0 0
148 $0.00 $0.00 $0.00 $0.00 $0.00 148 $0.00 $0.00 $0.00 $0.00 $0.00 148 $0.00 $0.00 $0.00 $0.00 $0.00 149 150 150 0 0
149 $0.00 $0.00 $0.00 $0.00 $0.00 149 $0.00 $0.00 $0.00 $0.00 $0.00 149 $0.00 $0.00 $0.00 $0.00 $0.00 150 151 151 0 0
150 $0.00 $0.00 $0.00 $0.00 $0.00 150 $0.00 $0.00 $0.00 $0.00 $0.00 150 $0.00 $0.00 $0.00 $0.00 $0.00 151 152 152 0 0
151 $0.00 $0.00 $0.00 $0.00 $0.00 151 $0.00 $0.00 $0.00 $0.00 $0.00 151 $0.00 $0.00 $0.00 $0.00 $0.00 152 153 153 0 0
152 $0.00 $0.00 $0.00 $0.00 $0.00 152 $0.00 $0.00 $0.00 $0.00 $0.00 152 $0.00 $0.00 $0.00 $0.00 $0.00 153 154 154 0 0
153 $0.00 $0.00 $0.00 $0.00 $0.00 153 $0.00 $0.00 $0.00 $0.00 $0.00 153 $0.00 $0.00 $0.00 $0.00 $0.00 154 155 155 0 0
154 $0.00 $0.00 $0.00 $0.00 $0.00 154 $0.00 $0.00 $0.00 $0.00 $0.00 154 $0.00 $0.00 $0.00 $0.00 $0.00 155 156 156 0 0
155 $0.00 $0.00 $0.00 $0.00 $0.00 155 $0.00 $0.00 $0.00 $0.00 $0.00 155 $0.00 $0.00 $0.00 $0.00 $0.00 156 157 157 0 0
156 $0.00 $0.00 $0.00 $0.00 $0.00 156 $0.00 $0.00 $0.00 $0.00 $0.00 156 $0.00 $0.00 $0.00 $0.00 $0.00 157 158 158 0 0
157 $0.00 $0.00 $0.00 $0.00 $0.00 157 $0.00 $0.00 $0.00 $0.00 $0.00 157 $0.00 $0.00 $0.00 $0.00 $0.00 158 159 159 0 0
158 $0.00 $0.00 $0.00 $0.00 $0.00 158 $0.00 $0.00 $0.00 $0.00 $0.00 158 $0.00 $0.00 $0.00 $0.00 $0.00 159 160 160 0 0
159 $0.00 $0.00 $0.00 $0.00 $0.00 159 $0.00 $0.00 $0.00 $0.00 $0.00 159 $0.00 $0.00 $0.00 $0.00 $0.00 160 161 161 0 0
160 $0.00 $0.00 $0.00 $0.00 $0.00 160 $0.00 $0.00 $0.00 $0.00 $0.00 160 $0.00 $0.00 $0.00 $0.00 $0.00 161 162 162 0 0
161 $0.00 $0.00 $0.00 $0.00 $0.00 161 $0.00 $0.00 $0.00 $0.00 $0.00 161 $0.00 $0.00 $0.00 $0.00 $0.00 162 163 163 0 0
162 $0.00 $0.00 $0.00 $0.00 $0.00 162 $0.00 $0.00 $0.00 $0.00 $0.00 162 $0.00 $0.00 $0.00 $0.00 $0.00 163 164 164 0 0
163 $0.00 $0.00 $0.00 $0.00 $0.00 163 $0.00 $0.00 $0.00 $0.00 $0.00 163 $0.00 $0.00 $0.00 $0.00 $0.00 164 165 165 0 0
164 $0.00 $0.00 $0.00 $0.00 $0.00 164 $0.00 $0.00 $0.00 $0.00 $0.00 164 $0.00 $0.00 $0.00 $0.00 $0.00 165 166 166 0 0
165 $0.00 $0.00 $0.00 $0.00 $0.00 165 $0.00 $0.00 $0.00 $0.00 $0.00 165 $0.00 $0.00 $0.00 $0.00 $0.00 166 167 167 0 0
166 $0.00 $0.00 $0.00 $0.00 $0.00 166 $0.00 $0.00 $0.00 $0.00 $0.00 166 $0.00 $0.00 $0.00 $0.00 $0.00 167 168 168 0 0
167 $0.00 $0.00 $0.00 $0.00 $0.00 167 $0.00 $0.00 $0.00 $0.00 $0.00 167 $0.00 $0.00 $0.00 $0.00 $0.00 168 169 169 0 0
168 $0.00 $0.00 $0.00 $0.00 $0.00 168 $0.00 $0.00 $0.00 $0.00 $0.00 168 $0.00 $0.00 $0.00 $0.00 $0.00 169 170 170 0 0
169 $0.00 $0.00 $0.00 $0.00 $0.00 169 $0.00 $0.00 $0.00 $0.00 $0.00 169 $0.00 $0.00 $0.00 $0.00 $0.00 170 171 171 0 0
170 $0.00 $0.00 $0.00 $0.00 $0.00 170 $0.00 $0.00 $0.00 $0.00 $0.00 170 $0.00 $0.00 $0.00 $0.00 $0.00 171 172 172 0 0
171 $0.00 $0.00 $0.00 $0.00 $0.00 171 $0.00 $0.00 $0.00 $0.00 $0.00 171 $0.00 $0.00 $0.00 $0.00 $0.00 172 173 173 0 0
172 $0.00 $0.00 $0.00 $0.00 $0.00 172 $0.00 $0.00 $0.00 $0.00 $0.00 172 $0.00 $0.00 $0.00 $0.00 $0.00 173 174 174 0 0
173 $0.00 $0.00 $0.00 $0.00 $0.00 173 $0.00 $0.00 $0.00 $0.00 $0.00 173 $0.00 $0.00 $0.00 $0.00 $0.00 174 175 175 0 0
174 $0.00 $0.00 $0.00 $0.00 $0.00 174 $0.00 $0.00 $0.00 $0.00 $0.00 174 $0.00 $0.00 $0.00 $0.00 $0.00 175 176 176 0 0
175 $0.00 $0.00 $0.00 $0.00 $0.00 175 $0.00 $0.00 $0.00 $0.00 $0.00 175 $0.00 $0.00 $0.00 $0.00 $0.00 176 177 177 0 0
176 $0.00 $0.00 $0.00 $0.00 $0.00 176 $0.00 $0.00 $0.00 $0.00 $0.00 176 $0.00 $0.00 $0.00 $0.00 $0.00 177 178 178 0 0
177 $0.00 $0.00 $0.00 $0.00 $0.00 177 $0.00 $0.00 $0.00 $0.00 $0.00 177 $0.00 $0.00 $0.00 $0.00 $0.00 178 179 179 0 0
178 $0.00 $0.00 $0.00 $0.00 $0.00 178 $0.00 $0.00 $0.00 $0.00 $0.00 178 $0.00 $0.00 $0.00 $0.00 $0.00 179 180 180 0 0
179 $0.00 $0.00 $0.00 $0.00 $0.00 179 $0.00 $0.00 $0.00 $0.00 $0.00 179 $0.00 $0.00 $0.00 $0.00 $0.00
180 $0.00 $0.00 $0.00 $0.00 $0.00 180 $0.00 $0.00 $0.00 $0.00 $0.00 180 $0.00 $0.00 $0.00 $0.00 $0.00
Received Repaid Balances 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Amount Short / Long Principal Short / Long Interest Amts. Short-Term Long-Term
Month 1 Short-Term Short-Term $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Month 2 Short-Term Short-Term $0 $0 $24,355
Month 3 Short-Term Short-Term $0 $0 $23,707
Month 4 Short-Term Short-Term $0 $0 $23,057
Month 5 Short-Term Short-Term $0 $0 $22,403
Month 6 $0 $0 $21,747
Month 7 Short-Term Short-Term $0 $0 $21,089
Month 8 Short-Term Short-Term $0 $0 $20,427
Month 9 Short-Term Short-Term $0 $0 $19,763
Month 10 Short-Term $0 $0 $19,096
Month 11 Short-Term Short-Term $0 $0 $18,427
Month 12 Short-Term Short-Term $0 $0 $17,754 $0 $0 $0 $0
Month 13 Short-Term Short-Term $0 $0 $17,079
Month 14 Short-Term Short-Term $0 $0 $16,401
Month 15 Short-Term Short-Term $0 $0 $15,720
Month 16 Short-Term Short-Term $0 $0 $15,036
Month 17 Short-Term Short-Term $0 $0 $14,349
Month 18 Short-Term Short-Term $0 $0 $13,660
Month 19 Short-Term Short-Term $0 $0 $12,968
Month 20 Short-Term Short-Term $0 $0 $12,272
Month 21 Short-Term Short-Term $0 $0 $11,574
Month 22 Short-Term Short-Term $0 $0 $10,873
Month 23 Short-Term Short-Term $0 $0 $10,169
Month 24 Short-Term Short-Term $0 $0 $9,462 $0 $0 $0 $0
Month 25 Short-Term Short-Term $0 $0 $8,752
Month 26 Short-Term Short-Term $0 $0 $8,040
Month 27 Short-Term Short-Term $0 $0 $7,324
ERROR:#REF! Month 28 Short-Term Short-Term $0 $0 $6,605
ERROR:#REF! Month 29 Short-Term Short-Term $0 $0 $5,883
ERROR:#REF! Month 30 Short-Term Short-Term $0 $0 $5,159
Month 31 Short-Term Short-Term $0 $0 $4,431
Month 32 Short-Term Short-Term $0 $0 $3,700
Month 33 Short-Term Short-Term $0 $0 $2,966
Month 34 Short-Term Short-Term $0 $0 $2,229
Month 35 Short-Term Short-Term $0 $0 $1,489
Month 36 Short-Term Short-Term $0 $0 $746 $0 $0 $0 $0
Month 37 $0 $0
Month 38 $0 $0
Month 39 $0 $0
Month 40 $0 $0
Month 41 $0 $0
Month 42 $0 $0
Month 43 $0 $0
Month 44 $0 $0
Month 45 $0 $0
Month 46 $0 $0
Month 47 $0 $0
Month 48 $0 $0 $0 $0 $0 $0
Month 49 $0 $0
Month 50 $0 $0
Month 51 $0 $0
Month 52 $0 $0
Month 53 $0 $0
Month 54 $0 $0
Month 55 $0 $0
Month 56 $0 $0
Month 57 $0 $0
Month 58 $0 $0
Month 59 $0 $0
Month 60 $0 $0 $0 $0 $0 $0
$0 $0 $0
Mon 1 Mon 2 Mon 3 Mon 4 Mon 5 Mon 6 Mon 7 Mon 8 Mon 9 Mon 10 Mon 11 Mon 12 Mon 13 Mon 14 Mon 15 Mon 16 Mon 17 Mon 18 Mon 19 Mon 20 Mon 21 Mon 22 Mon 23 Mon 24 Mon 25 Mon 26 Mon 27 Mon 28 Mon 29 Mon 30 Mon 31 Mon 32 Mon 33 Mon 34 Mon 35 Mon 36 Mon 37 Mon 38 Mon 39 Mon 40 Mon 41 Mon 42 Mon 43 Mon 44 Mon 45 Mon 46 Mon 47 Mon 48 Mon 49 Mon 50 Mon 51 Mon 52 Mon 53 Mon 54 Mon 55 Mon 56 Mon 57 Mon 58 Mon 59 Mon 60
Balance Sheet Cash and Equivalents $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
0 0 0
Balance Sheet Short-Term Loan $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-Term Loan $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Retained Earnings (Accumulated Deficit) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Difference $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cash Flow Net Income $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cash Flow Short-Term Loan $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-Term Loan $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Beginning of Period 0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
End Cash Flow $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
P&L P&L Interest $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
P&L Net $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Mon 1 Mon 2 Mon 3 Mon 4 Mon 5 Mon 6 Mon 7 Mon 8 Mon 9 Mon 10 Mon 11 Mon 12 Mon 13 Mon 14 Mon 15 Mon 16 Mon 17 Mon 18 Mon 19 Mon 20 Mon 21 Mon 22 Mon 23 Mon 24 Mon 25 Mon 26 Mon 27 Mon 28 Mon 29 Mon 30 Mon 31 Mon 32 Mon 33 Mon 34 Mon 35 Mon 36 Mon 37 Mon 38 Mon 39 Mon 40 Mon 41 Mon 42 Mon 43 Mon 44 Mon 45 Mon 46 Mon 47 Mon 48 Mon 49 Mon 50 Mon 51 Mon 52 Mon 53 Mon 54 Mon 55 Mon 56 Mon 57 Mon 58 Mon 59 Mon 60
Calculation Cells
Principal $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Term Short-Term Short-Term Short-Term Short-Term Short-Term $0 Short-Term Short-Term Short-Term $0 Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Balance Sheet Short-Term $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Received Long-Term $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cash Flow Short-Term $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-Term $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Principal $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Paid Term Short-Term Short-Term Short-Term Short-Term Short-Term $0 Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term Short-Term $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Balance Sheet Short-Term $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-Term $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cash Flow Short-Term $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-Term $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Interest $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Balance Sheet Short-Term $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-Term $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cash Flow Short-Term $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-Term $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Interest $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
From Historicals 0
Short-Term 0
Long-Term 0
Grants
Month 1
Month 2
Month 3
Month 4
Month 5
Month 6 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Month 7
Month 8 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month 9
Month 10
Month 11
Month 12
Month 13
Month 14
Month 15
Month 16
Month 17
Month 18
Month 19
Month 20
Month 21
Month 22
Month 23
Month 24
Month 25
Month 26
Month 27
Month 28
Month 29
Month 30
Month 31
Month 32
Month 33
Month 34
Month 35
Month 36
Month 37
Month 38
Month 39
Month 40
Month 41
Month 42
Month 43
Month 44
Month 45
Month 46
Month 47
Month 48
Month 49
Month 50
Month 51
Month 52
Month 53
Month 54
Month 55
Month 56
Month 57
Month 58
Month 59
Month 60
$0
$1.00
ERROR:#REF!
ERROR:#REF!

&"Arial,Bold"&12Loans

&8

Loans - BJ's Humble Delights Pro Forma Financial Statements

Hide

Close Help

EZ FAQ

EZ Glossary

Loans EZ Numbers lets you calculate 3 loans with monthly payments, or as many loans as you like of any period where you have just a few payments. For example, your friend lends you $10,000, and in six months, you pay her back $10,500. For this kind of loan, click on "Manual Loans." Many businesses need to borrow money. EZ Numbers lets you incorporate up to three loans in seconds. If your loans are less than one year, they will appear under "Increase (decrease) in Short-Term Debt" on the Cash Flow, and "Short-Term Debt" on the Balance Sheet. Accordingly, if they are longer than one year, you'll see them under "Increase (decrease) in Long-Term Debt" on the Cash Flow, and "Long-Term Debt" on the Balance Sheet. Either way, the interest payments will appear under "Interest Expense" on the P&L. Number of Loans You can have up to three loans, each with different amounts and time periods. Loan Amount How much are you going to borrow? Annual Interest Rate Enter the simple interest rate here. Loan Period in Years This doesn't have to be a whole number, your loan could be 30 months, or 2.5 years. Start Month Enter the date here, and the following months will be shown. Extra (Prin.) Payments Here you can enter one-time payments that will go directly to reducing the principal of your loan. Manual / Line of Credit If you have a loan that doesn't have a regular monthly repayment schedule, or a Line of Credit, Manual Loans allow you to enter any kind of transaction you have, whether it's a Short Term irregular loan or a draw down on a Line of Credit. Grants If you receive a Grant from a governmental or non-profit entity, click here. Grants have no repayment or equity.

Manual / Lines of Credit

Grants

P&L

Here you can enter your information for loans without monthly payments and Lines of Credit. Simply enter the amount you receive, or draw down, in the Amount column, and indicate whether it's Short or Long Term. (Short Term is less than 12 months.) Then in Repaid columns, enter the amounts of the Principal when it's repaid, as well as the Interest, if any.

Chart Data

$4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707 P&L Least Cash -$74,063 Net Sales Co. Type LLC 5
$945,352 $915,265 $1,117,303 $1,368,901 $1,682,816 Chart Data Most Cash $21,679,861 COGS Taxes $0 Pro Forma Financial Statements
$1,761,355 $1,619,872 $1,676,582 $1,735,488 $1,796,683 Chart Data - BJ's Humble Delights Pro Forma Financial Statements Breakeven 8/31/18 Expenses Cap. Ex. $141,000 2/25/19
$7,664 $11,238 $8,043 $4,663 $3,414 60.00 Investment $100,000 Tax Dep Int Max. Emp. 3 BJ's Humble Delights Pro Forma Financial Statements
$1,768,144 $3,073,060 $4,112,870 $5,425,399 $7,079,795 60.00 Debt $25,000 Net Income Valuation Revenue (1x) Assumptions
Pro Forma Financial Statements - BJ's Humble Delights Pro Forma Financial Statements
$7,664 $11,238 $8,043 $4,663 $3,414 Year 1 Year 2 Year 3 Year 4 Year 5
($74,063) Revenue
Expenses
Net
Valuation Save 7 $8,589,980
Cash Flow View Ranges 1 ERROR:#REF!
Investment
BJ's Humble Delights Pro Forma Financial Statements Pro Forma Financial Statements - Investment
0.0218868508
9046.5276
$105,767 Cash Flow - BJ's Humble Delights Pro Forma Financial Statements Has Enough Cash $0
$4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707
$2,734,371 $2,566,374 $2,821,929 $3,129,052 $3,502,912
$1,768,144 $3,073,060 $4,112,870 $5,425,399 $7,079,795 ERROR:#REF!
Year 1 Year 2 Year 3 Year 4 Year 5 ERROR:#REF!
ERROR:#REF!
$22,654,741 Expenses - removed show one-time
Personnel - removed show more jobs 1 Gray out years 4-5, plus labels Least Cash Month Month 1
Q1 $105,767 $105,767 ERROR:#N/A Analysis - Use SnagIt to remove Analysis pic
Q2 $648,707 $648,707 ERROR:#N/A Cash Until Breakeven $125,000
Q3 $1,240,427 $1,240,427 ERROR:#N/A Gray out print results
Q4 $1,883,697 $1,883,697 ERROR:#N/A 3
Q5 $2,571,684 $2,571,684 ERROR:#N/A P&L EZ Key Numbers
Q6 $3,313,376 $3,313,376 ERROR:#N/A
Q7 $4,115,949 $4,115,949 ERROR:#N/A On left enough room for co-branding, but not weird if no other logo
Q8 $4,982,887 $4,982,887 ERROR:#N/A
Q9 $5,907,734 $5,907,734 ERROR:#N/A Beg Cash
Q10 $6,900,524 $6,900,524 ERROR:#N/A End Cash Key Indicators
Q11 $7,969,428 $7,969,428 ERROR:#N/A Total Sales
Q12 $9,118,836 $9,118,836 ERROR:#N/A
Q13 $10,344,349 $10,344,349 ERROR:#N/A Operating End Cash Key Indicator window right aligned with Reports button
Q14 $11,656,521 $11,656,521 ERROR:#N/A Total Sales Valuation Jimboobobo
Q15 $13,064,001 $13,064,001 ERROR:#N/A COGS Net Income
Q16 $14,572,324 $14,572,324 ERROR:#N/A
Q17 $16,176,385 $16,176,385 ERROR:#N/A Investing $27,415,175
Q18 $17,889,040 $17,889,040 ERROR:#N/A Expenses (all)
Q19 $19,721,205 $19,721,205 ERROR:#N/A Expenses (oper)
Q20 $21,679,861 $21,679,861 ERROR:#N/A
Financing Show Show Years 2 & 3
Net Income Years 2 & 3 Show Start-Up & One Time Expenses
Taqx Dep Int Hide Start-Up & One Time Expenses
Hide Hide Years 2 & 3
$1,883,697 $1,883,697 ERROR:#N/A 2534146.82410269 $2,534,147 ERROR:#N/A Years 2 & 3 Start-Up
$4,982,887 $4,982,887 ERROR:#N/A 10655512.2917946 $10,655,512 ERROR:#N/A Balance Sheet
$9,118,836 $9,118,836 ERROR:#N/A 35844574.8420655 $35,844,575 ERROR:#N/A Prior Investment
$14,572,324 $14,572,324 ERROR:#N/A 114952825.405781 $114,952,825 ERROR:#N/A Show Show Start-Up and One Time Expenses
$21,679,861 $21,679,861 ERROR:#N/A 363044045.839027 $363,044,046 ERROR:#N/A Start-Up and Taxes
One Time Expenses
Hide Hide Start-Up and One Time Expenses
Start-Up and
One Time Expenses
Print Preview
Print
Power Show More Headers / Footers Show Years 2-5
Version 7 Hide More Set Headers/Footers Hide Years 2-5
ShowSplashScreen FALSE
Show Show Sales Months ERROR:#REF!
Sales Months Close
Chart Data Notes
This is where EZ Numbers stores the data for the charts. Hybrid Hide Hide Sales Months
None of the numbers originate here, so don't change them. Cash Flow Sales Months
P&L 1
100 ERROR:#REF! ERROR:#REF! ERROR:#REF! Show Show Sales Months
0.015 ERROR:#REF! ERROR:#REF! Cash Flow 5jj Sales
70 ERROR:#REF! P&L Corporate 1 2 3 4 Months
105 ERROR:#REF! ERROR:#REF! Breakeven ERROR:#REF!
ERROR:#REF! Hide Hide Sales Months
100 Financial ERROR:#REF! Sales Show % of Sales
0.1 Start-Up ERROR:#REF! Months Hide % of Sales
0.2 Expenses ERROR:#REF! View
70 Sales ERROR:#REF! Print Help
140 Personnel ERROR:#REF! Help Reset Reset Sales
Loans ERROR:#REF! Hide Sales
Investment ERROR:#REF! Hide One-Time Expenses Year
Dashboard ERROR:#REF! Show One-Time Expenses Quarter Hide
Analysis ERROR:#REF! Show Sales Months Help Month
Analysis - Profitability ERROR:#REF! Hide Sales Months Reset Sales 105799%
Profit & Loss February 25, 2019 Show More Personnel Show Sales Months Help 1 of 6 Input
Cash Flow Go to Investment Hide More Personnel Hide Sales Months Help 2 of 6 Input
Balance Sheet Go to Balance Sheet Personnel 2 of 6 Input
Debt Schedule Go to Loans Close Help Manual Loans 3 of 6 Input
Cap. Table Manual Loans Manual Personnel Loans 4 of 6 Input
Analysis - Profitability Planner Taxes Prior Investment Grants 5 of 6 Input
Analysis - Diagnostics Tax Info Go Back To Personnel Manual Loans 6 of 6 Input
Analysis - Dashboard Historicals Grants Declare Dividends Declare Dividends
Analysis - Summary Go to Corporate Show Years 2 & 3 Investment 1 2 3 4 5
Print Hide Years 2 & 3 EZ Help Profit 1 1 1 1 1
Month 1 Corporate 1 Mon 1 ($74,063) Close Help -35190
Month 2 Start-Up 2 Mon 2 $39,335 EZ FAQ 151317
Month 3 Expenses 3 Mon 3 $105,767 EZ Glossary 356474.7 Profitability 10 -1 -1 -1 -1
Month 4 Sales 4 Mon 4 $277,738 Close Help 358791.6096 10 9 8 7 6
Month 5 Personnel 5 Mon 5 $460,562 Show Diagnostic Formulas 607032.4266
Month 6 Debt 6 Mon 6 $648,707 Hide Diagnostic Formulas 880097.3253
Month 7 Investment 7 Mon 7 $836,640 895827.3622776 Cash Flow ($74,063) $2,105,470 $5,281,965 $9,515,580 $15,093,178
Month 8 8 Mon 8 $1,035,722 1226235.8897046
Month 9 Dashboard 9 Mon 9 $1,240,427 1589685.2698743
Month 10 Breakeven 10 Mon 10 $1,445,227 1610621.94909149
Month 11 Analysis 11 Mon 11 $1,661,491 2050395.69909682
Month 12 P&L 12 Mon 12 $1,883,697 2534146.82410269
Month 13 Cash Flow 13 Mon 13 $2,105,470 2562013.54414077
Month 14 Bal. Sheet 14 Mon 14 $2,335,437 3147352.40539787
Month 15 Loan Sched. 15 Mon 15 $2,571,684 3791225.15278069
Month 16 Cap Table 16 Mon 16 $2,808,416 3828315.75715136
Month 17 17 Mon 17 $3,057,576 4607401.78148457
Month 18 Profitability 18 Mon 18 $3,313,376 5464396.40825109
Month 19 Diagnostics 19 Mon 19 $3,570,026 5513764.00266847
Month 20 Summary 20 Mon 20 $3,839,478 6550727.50105596
Month 21 Dashboard 21 Mon 21 $4,115,949 7691387.34928221
Month 22 22 Mon 22 $4,393,657 7757095.61745173
Month 23 23 Mon 23 $4,684,562 9137294.03380549
Month 24 24 Mon 24 $4,982,887 10655512.2917946
Month 25 25 Mon 25 $5,281,965 10710485.8551328
Month 26 26 Mon 26 $5,590,926 12547529.9472996
Month 27 27 Mon 27 $5,907,734 14568278.4486832
Month 28 28 Mon 28 $6,226,329 14684684.6539498
Month 29 29 Mon 29 $6,559,277 17129790.3406239
Month 30 30 Mon 30 $6,900,524 19819406.5959654
Month 31 31 Mon 31 $7,244,018 19916795.6168063
Month 32 32 Mon 32 $7,602,334 23171231.2857695
Month 33 33 Mon 33 $7,969,428 26751110.5216291
Month 34 34 Mon 34 $8,339,256 26748101.7037464
Month 35 35 Mon 35 $8,724,404 31079755.5791365
Month 36 36 Mon 36 $9,118,836 35844574.8420655
Month 37 37 Mon 37 $9,515,580 35972971.6012775
Month 38 38 Mon 38 $9,925,054 41738402.9094216
Month 39 39 Mon 39 $10,344,349 48080377.3483802
Month 40 40 Mon 40 $10,767,133 48310015.5652008
Month 41 I have read and agree to these terms and conditions. 41 Mon 41 $11,206,632 55983804.6363406
Month 42 Get Started 42 Mon 42 $11,656,521 64424972.6145944
Month 43 43 Mon 43 $12,110,479 64652435.3057409
Month 44 44 Mon 44 $12,581,743 74866248.559428
Month 45 45 Mon 45 $13,064,001 86101443.1384838
Month 46 46 Mon 46 $13,550,942 86404195.9803997
Month 47 47 Mon 47 $14,055,817 99998781.4210573
Month 48 48 Mon 48 $14,572,324 114952825.405781
Month 49 49 Mon 49 $15,093,178 115355789.438371
Month 50 50 Mon 50 $15,628,627 133450182.659886
Month 51 51 Mon 51 $16,176,385 153354015.203553
Month 52 52 Mon 52 $16,729,843 153890360.33093
Month 53 53 Mon 53 $17,302,928 177973997.708767
Month 54 54 Mon 54 $17,889,040 204465998.824387
Month 55 55 Mon 55 $18,481,583 205179874.188926
Month 56 56 Mon 56 $19,094,500 237235195.538827
Month 57 57 Mon 57 $19,721,205 272496049.023718
Month 58 58 Mon 58 $20,355,116 273446217.13392
Month 59 59 Mon 59 $21,010,192 316111849.850638
Month 60 60 Mon 60 $21,679,861 363044045.839027
1 Month 1 Month 1
2 Month 2
2 Month 3
2 Month 4
2 Month 5
2 Month 6
2 Month 7
2 Month 8
2 Month 9
$18,481,583 2 Month 10
2 Month 11
2 Month 12
2 Month 13
2 Month 14
2 Month 15
2 Month 16
2 Month 17
2 Month 18
2 Month 19
2 Month 20
2 Month 21
2 Month 22
2 Month 23
2 Month 24
2 Month 25
2 Month 26
2 Month 27
2 Month 28
2 Month 29
2 Month 30
2 Month 31
2 Month 32
2 Month 33
2 Month 34
2 Month 35
2 Month 36
2 Month 37
2 Month 38
2 Month 39
2 Month 40
2 Month 41
2 Month 42
2 Month 43
2 Month 44
2 Month 45
2 Month 46
2 Month 47
2 Month 48
2 Month 49
2 Month 50
2 Month 51
2 Month 52
2 Month 53
2 Month 54
2 Month 55
2 Month 56
2 Month 57
2 Month 58
2 Month 59
2 Month 60
1 ($74,063) ERROR:#N/A ($74,063)
2 $39,335 $39,335 ERROR:#N/A
3 $105,767 $105,767 ERROR:#N/A
4 $277,738 $277,738 ERROR:#N/A
5 $460,562 $460,562 ERROR:#N/A
6 $648,707 $648,707 ERROR:#N/A
7 $836,640 $836,640 ERROR:#N/A
8 $1,035,722 $1,035,722 ERROR:#N/A
9 $1,240,427 $1,240,427 ERROR:#N/A
10 $1,445,227 $1,445,227 ERROR:#N/A
11 $1,661,491 $1,661,491 ERROR:#N/A
12 $1,883,697 $1,883,697 ERROR:#N/A
13 $2,105,470 $2,105,470 ERROR:#N/A
14 $2,335,437 $2,335,437 ERROR:#N/A
15 $2,571,684 $2,571,684 ERROR:#N/A
16 $2,808,416 $2,808,416 ERROR:#N/A
17 $3,057,576 $3,057,576 ERROR:#N/A
18 $3,313,376 $3,313,376 ERROR:#N/A
19 $3,570,026 $3,570,026 ERROR:#N/A
20 $3,839,478 $3,839,478 ERROR:#N/A
21 $4,115,949 $4,115,949 ERROR:#N/A
22 $4,393,657 $4,393,657 ERROR:#N/A
23 $4,684,562 $4,684,562 ERROR:#N/A
24 $4,982,887 $4,982,887 ERROR:#N/A
25 $5,281,965 $5,281,965 ERROR:#N/A
26 $5,590,926 $5,590,926 ERROR:#N/A
27 $5,907,734 $5,907,734 ERROR:#N/A
28 $6,226,329 $6,226,329 ERROR:#N/A
29 $6,559,277 $6,559,277 ERROR:#N/A
30 $6,900,524 $6,900,524 ERROR:#N/A
31 $7,244,018 $7,244,018 ERROR:#N/A
32 $7,602,334 $7,602,334 ERROR:#N/A
33 $7,969,428 $7,969,428 ERROR:#N/A
34 $8,339,256 $8,339,256 ERROR:#N/A
35 $8,724,404 $8,724,404 ERROR:#N/A
36 $9,118,836 $9,118,836 ERROR:#N/A
37 $9,515,580 $9,515,580 ERROR:#N/A
38 $9,925,054 $9,925,054 ERROR:#N/A
39 $10,344,349 $10,344,349 ERROR:#N/A
40 $10,767,133 $10,767,133 ERROR:#N/A
41 $11,206,632 $11,206,632 ERROR:#N/A
42 $11,656,521 $11,656,521 ERROR:#N/A
43 $12,110,479 $12,110,479 ERROR:#N/A
44 $12,581,743 $12,581,743 ERROR:#N/A
45 $13,064,001 $13,064,001 ERROR:#N/A
46 $13,550,942 $13,550,942 ERROR:#N/A
47 $14,055,817 $14,055,817 ERROR:#N/A
48 $14,572,324 $14,572,324 ERROR:#N/A
49 $15,093,178 $15,093,178 ERROR:#N/A
50 $15,628,627 $15,628,627 ERROR:#N/A
51 $16,176,385 $16,176,385 ERROR:#N/A
52 $16,729,843 $16,729,843 ERROR:#N/A
53 $17,302,928 $17,302,928 ERROR:#N/A
54 $17,889,040 $17,889,040 ERROR:#N/A
55 $18,481,583 $18,481,583 ERROR:#N/A
56 $19,094,500 $19,094,500 ERROR:#N/A
57 $19,721,205 $19,721,205 ERROR:#N/A
58 $20,355,116 $20,355,116 ERROR:#N/A
59 $21,010,192 $21,010,192 ERROR:#N/A
60 $21,679,861 $21,679,861 ERROR:#N/A
Jun-18 Jul-18 Aug-18 Sep-18 Oct-18 Nov-18 Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20 Sep-20 Oct-20 Nov-20 Dec-20 Jan-21 Feb-21 Mar-21 Apr-21 May-21 Jun-21 Jul-21 Aug-21 Sep-21 Oct-21 Nov-21 Dec-21 Jan-22 Feb-22 Mar-22 Apr-22 May-22 Jun-22 Jul-22 Aug-22 Sep-22 Oct-22 Nov-22 Dec-22 Jan-23 Feb-23 Mar-23 Apr-23 May-23
Mon 1 Mon 2 Mon 3 Mon 4 Mon 5 Mon 6 Mon 7 Mon 8 Mon 9 Mon 10 Mon 11 Mon 12 Mon 13 Mon 14 Mon 15 Mon 16 Mon 17 Mon 18 Mon 19 Mon 20 Mon 21 Mon 22 Mon 23 Mon 24 Mon 25 Mon 26 Mon 27 Mon 28 Mon 29 Mon 30 Mon 31 Mon 32 Mon 33 Mon 34 Mon 35 Mon 36 Mon 37 Mon 38 Mon 39 Mon 40 Mon 41 Mon 42 Mon 43 Mon 44 Mon 45 Mon 46 Mon 47 Mon 48 Mon 49 Mon 50 Mon 51 Mon 52 Mon 53 Mon 54 Mon 55 Mon 56 Mon 57 Mon 58 Mon 59 Mon 60
Jun-18 Jul-18 Aug-18 Sep-18 Oct-18 Nov-18 Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20 Sep-20 Oct-20 Nov-20 Dec-20 Jan-21 Feb-21 Mar-21 Apr-21 May-21 Jun-21 Jul-21 Aug-21 Sep-21 Oct-21 Nov-21 Dec-21 Jan-22 Feb-22 Mar-22 Apr-22 May-22 Jun-22 Jul-22 Aug-22 Sep-22 Oct-22 Nov-22 Dec-22 Jan-23 Feb-23 Mar-23 Apr-23 May-23
Jun-18
Expenditure #1 Software Advertising Consultant #1 Product or Service #1 Channel 1 Investor #1
Expenditure #2 Computers Communications Consultant #2 Product or Service #2 Channel 2 Investor #2
Expenditure #3 Furniture & Equipment Design Consultant #3 Product or Service #3 Channel 3 Investor #3
Expenditure #4 Leasehold Improvements Entertainment Consultant #4 Product or Service #4 Channel 4 Investor #4
Expenditure #5 Residential Rental Property Marketing Consultant #5 Product or Service #5 Channel 5 Investor #5
Expenditure #6 Non-Residential Property PR Consultant #6 Product or Service #6 Channel 6 Investor #6
Expenditure #7 Land Trade Shows Consultant #7 Product or Service #7 Channel 7 Investor #7
Expenditure #8 Website Consultant #8 Product or Service #8 Channel 8 Investor #8
Expenditure #9 Brochures Consultant #9 Product or Service #9 Channel 9 Investor #9
Expenditure #10 TBD Consultant #25 Product or Service #10 Channel 10 Investor #10
Expenditure #11 Product or Service #11 Investor #11
Expenditure #12 Bank CEO Product or Service #12 Investor #12
Expenditure #13 Fulfillment / Warehouse CHEF Product or Service #13 Investor #13
Expenditure #14 Insurance CFO Product or Service #14 Investor #14
Expenditure #15 Intellectual Property VP Sales Product or Service #15 Investor #15
Expenditure #16 Miscellaneous VP Marketing Product or Service #16
Expenditure #17 Office Supplies Baker Product or Service #17
Expenditure #18 Postage / Shipping TBD Product or Service #18
Expenditure #19 R&D TBD Product or Service #19
Expenditure #20 Rent TBD Product or Service #20
Expenditure #21 Travel TBD Product or Service #21
Expenditure #22 Utilities TBD Product or Service #22
Expenditure #23 Print Advertisements TBD Product or Service #23
Expenditure #24 Legal and Permits TBD Product or Service #24
Expenditure #25 TBD TBD Product or Service #25
Expenditure #26 TBD TBD Product or Service #26
Expenditure #27 TBD TBD Product or Service #27
Expenditure #28 TBD TBD Product or Service #28
Expenditure #29 TBD TBD Product or Service #29
Expenditure #30 TBD TBD Product or Service #30
Expenditure #31 TBD TBD Product or Service #31
Expenditure #32 TBD TBD Product or Service #32
Expenditure #33 TBD TBD Product or Service #33
Expenditure #34 TBD TBD Product or Service #34
Expenditure #35 TBD TBD Product or Service #35
Expenditure #36 TBD TBD Product or Service #36
Expenditure #37 TBD TBD Product or Service #37
Expenditure #38 TBD TBD Product or Service #38
Expenditure #39 TBD TBD Product or Service #39
Expenditure #40 TBD TBD Product or Service #40
Expenditure #41 TBD TBD Product or Service #41
Expenditure #42 TBD TBD Product or Service #42
Expenditure #43 TBD TBD Product or Service #43
Expenditure #44 TBD TBD Product or Service #44
Expenditure #45 TBD TBD Product or Service #45
Expenditure #46 TBD TBD Product or Service #46
Expenditure #47 TBD TBD Product or Service #47
Expenditure #48 TBD TBD Product or Service #48
Expenditure #49 TBD TBD Product or Service #49
Expenditure #50 TBD TBD Product or Service #50
TBD TBD
TBD TBD
TBD TBD
TBD TBD
TBD TBD
TBD TBD
TBD TBD
TBD TBD
TBD TBD
TBD TBD
TBD TBD

a &"Times New Roman,Bold"&12Header, baby, Header c

&8

Profit & Loss

Revenue Year 1 Year 2 Year 3 Year 4 Year 5 4502514.1955266632 5639434.1411507195 6934798.5818612361 8554450.3220684677 10582706.909365581 Expenses Year 1 Year 2 Year 3 Year 4 Year 5 945351.71750374185 915264.66890971875 1117303.4074719478 1368900.663298866 1682816.1300818773 Net Year 1 Year 2 Year 3 Year 4 Year 5 1761354.5 1619872.125 1676581.8112500003 1735488.4642124998 1796682.7766951248

Cash Flow

Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q8 Q9 Q10 Q11 Q12 Q13 Q14 Q15 Q16 Q17 Q18 Q19 Q20 105766.9551447667 648707.03065441677 1240427.0216613533 1883696.6063191385 2571683.7128467425 3313375.9593456453 4115948.5662978059 4982887.2156787394 5907734.0090955459 6900523.805658929 7969427.7659293227 9118836.4074991271 10344348.705112733 11656520.528951203 13064000.671630163 14572323.572531736 16176384.749779392 17889039.725766607 19721204.689780422 21679860.774074599 Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q8 Q9 Q10 Q11 Q12 Q13 Q14 Q15 Q16 Q17 Q18 Q19 Q20 105766.9551447667 648707.03065441677 1240427.0216613533 1883696.6063191385 2571683.7128467425 3313375.9593456453 4115948.5662978059 4982887.2156787394 5907734.0090955459 6900523.805658929 7969427.7659293227 9118836.4074991271 10344348.705112733 11656520.528951203 13064000.671630163 14572323.572531736 16176384.749779392 17889039.725766607 19721204.689780422 21679860.774074599 Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q8 Q9 Q10 Q11 Q12 Q13 Q14 Q15 Q16 Q17 Q18 Q19 Q20 #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A

Profit & Loss

Revenue Year 1 Year 2 Yea r 3 Year 4 Year 5 4502514.1955266632 5639434.1411507195 6934798.5818612361 8554450.3220684677 10582706.909365581 Expenses Year 1 Year 2 Year 3 Year 4 Year 5 2734370.5173177794 2566374.3571609329 2821928.5540366727 3129051.7365255877 3502912.406777001 Net Year 1 Year 2 Year 3 Year 4 Year 5 1768143.6782088839 3073059.7839897866 4112870.0278245634 5425398.58554288 7079794.5025885804

Breakeven (Net Income)

-209702.72222222222 -139759 .61111111112 4262.1879406706139 178414.88613287578 357793.49121192272 542494.84276359004 732617.64820537413 928262.51949244237 1129532.010551393 1336530.6554563139 1549365.0073619254 1768143.6782088839 1988104.9104666265 2214234.0246794419 2446646.0553317685 2685458.2625490348 2930790.1759006907 3182763.6390724033 3441502.8554247329 3707134.4344559521 3979787.4391870182 4259593.4344870746 4546686.5363582224 4841203.46219867 5138788.6082095979 5444079.0232364507 5757219.5405232729 6078357.8059424423 6407644.3334500706 6745232.5616427474 7091278.9114375962 7445942.8448980125 7809386.9252279317 8181776.8779579159 8563281.6533468161 8954073.4900232349 9349678.147700198 9754924.469944831 10169991.833147109 10595066.278492697 11030337.47316974 11475998.781985581 11932247.340406993 12399284.129052334 12877314.049664542 13366546.00259454 13867192.965825129 14379472.075566115 14898609.015745105 15429825.179960368 15973350.678859491 16529420.120045941 17098272.697013024 17680152.279846702 18275307.507732548 18883991.883302845 19506463.868860517 20142986.984517306 20793829.908284444 21459266.578154694 #N/A #N/A 4262.1879406706139 178414.88613287578 357793.49121192272 542494.84276359004 732617.64820537413 928262.51949244237 1129532.010551393 1336530.6554563139 1549365.0073619254 1768143.6782088839 1988104.9104666265 2214234.0246794419 2446646.0553317685 2685458.2625490348 2930790.1759006907 3182763.6390724033 3441502.8554247329 3707134.4344559521 3979787.4391870182 4259593.4344870746 4546686.5363582224 4841203.46219867 5138788.6082095979 5444079.0232364507 5757219.5405232729 6078357.8059424423 6407644.3334500706 6745232.5616427474 7091278.9114375962 7445942.8448980125 7809386.9252279317 8181776.8779579159 8563281.6533468161 8954073.4900232349 9349678.147700198 9754924.469944831 10169991.833147109 10595066.278492697 11030337.47316974 11475998.781985581 11932247.340406993 12399284.129052334 12877314.049664542 13366546.00259454 13867192.965825129 14379472.075566115 14898609.015745105 15429825.179960368 15973350.678859491 16529420.120045941 17098272.697013024 17680152.279846702 18275307.507732548 18883991.883302845 19506463.868860517 20142986.984517306 20793829.908284444 21459266.578154694 -209702.72222222222 -139759.61111111112 #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A

($74,063)

Show One-Time Expenses

Reset Formulas

Link to Your Own Sheet

Unfreeze Panes

PowerPoint 2007

Hide

Original Order

Net Income

Five Year

Show

Manual / Line of Credit

Cash Flow

Right Align

Ungroup

Print Prep

Group

Unfreeze

Free / Three / Five

Free / Three / Five

Assumptions

Year 5

P&L

Cash Flow

Bal. Sheet

Reports

Dashboard View Selector:

EZ Dashboard

Validate

Freeze

X

X

X

X

$0

Hide

Revenue Item Specifications Categories Unit Volume Revenue COGS Unit Price Unit Cost Commissions Royalties Sales Tax Inventory Receivables Payables

EZ Sales Map

Growth Formulas Growth Formula Results Unit Volume Revenue COGS Unit Price Unit Cost Commissions Royalties Sales Tax Inventory Receivables Payables Recurring Spend

Formula Results - You Can Customize In Each Month Unit Volume Revenue COGS Unit Price Unit Cost Commissions Royalties Sales Tax Inventory Receivables Payables

Recurring

Spend

Categories

Growth Formula Results

Upgrade Version of EZ Numbers

Expenditures

Expenses

Expenditures

wksProgramData

PrintList HasOutline
wksAssumptions FALSE
wksAnalysis FALSE
wksBreakeven FALSE
wksPL TRUE
wksCashFlow TRUE
wksBalanceSheet TRUE
wksInvestors FALSE
wksReports5 FALSE

wksUISettings

CodeNames setScrollArea setEnableSelect setRowColHeaders setVisible setProtect setIsProgSheet setFreezePanes setHasLogo setChangeBar
wksHome 0 FALSE -1 TRUE FALSE FALSE FALSE FALSE
wksStartup $A$1:$EC$360 0 FALSE -1 TRUE FALSE TRUE FALSE TRUE
wksExpenses 0 FALSE -1 TRUE FALSE TRUE TRUE TRUE
wksPersonnel $A$1:$DE$602 0 FALSE -1 TRUE FALSE TRUE TRUE TRUE
wksSales 0 FALSE -1 TRUE FALSE TRUE TRUE TRUE
wksLoans $A$1:$Z$450 0 FALSE -1 TRUE FALSE TRUE TRUE TRUE
wksInvestment 0 FALSE -1 TRUE FALSE TRUE TRUE TRUE
wksUpgrade 0 FALSE 2 TRUE FALSE FALSE FALSE FALSE
wksChartData 0 TRUE 2 FALSE TRUE FALSE FALSE FALSE
wksProgramData 0 TRUE 2 FALSE TRUE FALSE FALSE FALSE
wksUISettings 0 TRUE 2 FALSE TRUE FALSE FALSE FALSE
wksCalcs 0 TRUE 2 FALSE TRUE FALSE FALSE FALSE
wksAssumptions $A$1:$N$340 0 FALSE -1 TRUE FALSE TRUE TRUE TRUE
wksAnalysis $A$1:$Z$450 0 FALSE -1 TRUE FALSE TRUE TRUE TRUE
wksBreakeven $A1:$S80 0 FALSE -1 TRUE FALSE TRUE TRUE TRUE
wksPL $A$1:$CT$330 0 FALSE -1 TRUE FALSE TRUE TRUE TRUE
wksCashFlow $A$1:$CZ$150 0 FALSE -1 TRUE FALSE TRUE TRUE TRUE
wksBalanceSheet $A$1:$CQ$159 0 FALSE -1 TRUE FALSE TRUE TRUE TRUE
wksInvestors 0 FALSE -1 TRUE FALSE TRUE TRUE TRUE
wksReports3 0 FALSE 2 TRUE FALSE TRUE TRUE FALSE
wksReports5 0 FALSE -1 TRUE FALSE TRUE TRUE FALSE

Write Settings

Calcs

`
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Revenue
Monthly $250,000 $355,000 $360,975 $367,060 $373,257 $379,569 $385,998 $392,545 $399,213 $406,005 $412,923 $419,969 $427,145 $434,455 $441,901 $449,486 $457,211 $465,081 $473,097 $481,262 $489,580 $498,053 $506,685 $515,478 $524,435 $533,561 $542,857 $552,327 $561,976 $571,805 $581,819 $592,021 $602,415 $613,004 $623,793 $634,786 $645,985 $657,396 $669,022 $680,868 $692,937 $705,235 $717,765 $730,532 $743,542 $756,797 $770,304 $784,067 $798,092 $812,382 $826,944 $841,783 $856,904 $872,313 $888,015 $904,016 $920,321 $936,938 $953,872 $971,128
Gross Profit
Monthly $0 $296,750 $301,785 $306,913 $312,136 $317,456 $322,875 $328,394 $334,016 $339,743 $345,576 $351,517 $357,569 $363,734 $370,015 $376,412 $382,929 $389,567 $396,330 $403,220 $410,238 $417,388 $424,673 $432,093 $439,654 $447,356 $455,203 $463,198 $471,343 $479,642 $488,097 $496,712 $505,489 $514,431 $523,543 $532,827 $542,287 $551,925 $561,746 $571,753 $581,950 $592,340 $602,928 $613,716 $624,709 $635,911 $647,326 $658,958 $670,812 $682,891 $695,200 $707,744 $720,527 $733,554 $746,830 $760,359 $774,147 $788,198 $802,518 $817,111
Net Income
Monthly ($207,480) $72,270 $146,346 $176,474 $181,697 $187,017 $192,436 $197,955 $203,577 $209,303 $215,136 $221,078 $222,580 $228,745 $235,025 $241,423 $247,939 $254,578 $261,341 $268,230 $275,249 $282,399 $289,683 $297,104 $299,939 $307,641 $315,488 $323,483 $331,628 $339,927 $348,382 $356,996 $365,774 $374,716 $383,828 $393,112 $397,663 $407,301 $417,122 $427,129 $437,326 $447,716 $458,304 $469,092 $480,085 $491,287 $502,702 $514,334 $521,088 $533,167 $545,477 $558,021 $570,804 $583,831 $597,106 $610,636 $624,423 $638,474 $652,794 $667,388
Discount Rate Year 1 Year 2 Year 3 Year 4 Year 5
Monthly Revenue Yes Historical Amounts 1.00% Input!N23 Revenue $4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707
Quarterly Gross Profit No Preferred $0 99.00% Earnings $1,768,144 $3,073,060 $4,112,870 $5,425,399 $7,079,795
Annual Net Income Common $0 EBITDA $1,795,808 $3,104,297 $4,140,913 $5,450,061 $7,103,208
Cash Flow $1,883,697 $4,982,887 $9,118,836 $14,572,324 $21,679,861
Dividends Common $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Dividends Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Dividends Founder $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Distributions $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
LLC
Distributions $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
IRR(OFFSET(DF366,0,EA367,,COLUMNS(DF366:GK366)-EA367),0.01)
Prior Months -24 -23 -22 -21 -20 -19 -18 -17 -16 -15 -14 -13 -12 -11 -10 -9 -8 -7 -6 -5 -4 -3 -2 -1 0
Forward Months 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Year 1 Year 2 Year 3 Year 4 Year 5
Founders Net Proceeds ($100,000) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Preferred Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Common Founders Distributions $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Common ($100,000) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Combined ($100,000) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Pay In $100,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Mon 1 Mon 2 Mon 3 Mon 4 Mon 5 Mon 6 Mon 7 Mon 8 Mon 9 Mon 10 Mon 11 Mon 12 Mon 13 Mon 14 Mon 15 Mon 16 Mon 17 Mon 18 Mon 19 Mon 20 Mon 21 Mon 22 Mon 23 Mon 24 Mon 25 Mon 26 Mon 27 Mon 28 Mon 29 Mon 30 Mon 31 Mon 32 Mon 33 Mon 34 Mon 35 Mon 36 Mon 37 Mon 38 Mon 39 Mon 40 Mon 41 Mon 42 Mon 43 Mon 44 Mon 45 Mon 46 Mon 47 Mon 48 Mon 49 Mon 50 Mon 51 Mon 52 Mon 53 Mon 54 Mon 55 Mon 56 Mon 57 Mon 58 Mon 59 Mon 60 Total Flows Mon 1 Mon 2 Mon 3 Mon 4 Mon 5 Mon 6 Mon 7 Mon 8 Mon 9 Mon 10 Mon 11 Mon 12 Mon 13 Mon 14 Mon 15 Mon 16 Mon 17 Mon 18 Mon 19 Mon 20 Mon 21 Mon 22 Mon 23 Mon 24 Mon 25 Mon 26 Mon 27 Mon 28 Mon 29 Mon 30 Mon 31 Mon 32 Mon 33 Mon 34 Mon 35 Mon 36 Mon 37 Mon 38 Mon 39 Mon 40 Mon 41 Mon 42 Mon 43 Mon 44 Mon 45 Mon 46 Mon 47 Mon 48 Mon 49 Mon 50 Mon 51 Mon 52 Mon 53 Mon 54 Mon 55 Mon 56 Mon 57 Mon 58 Mon 59 Mon 60
Prior Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ($100,000) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $18,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$250,000 $355,000 $360,975 $367,060 $373,257 $379,569 $385,998 $392,545 $399,213 $406,005 $412,923 $419,969 $427,145 $434,455 $441,901 $449,486 $457,211 $465,081 $473,097 $481,262 $489,580 $498,053 $506,685 $515,478 $524,435 $533,561 $542,857 $552,327 $561,976 $571,805 $581,819 $592,021 $602,415 $613,004 $623,793 $634,786 $645,985 $657,396 $669,022 $680,868 $692,937 $705,235 $717,765 $730,532 $743,542 $756,797 $770,304 $784,067 $798,092 $812,382 $826,944 $841,783 $856,904 $872,313 $888,015 $904,016 $920,321 $936,938 $953,872 $971,128 Dividends / Distribution 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Start Month 24 Share of Sale $0 $0 $18,000 $0 $0 $18,000
Share Amount $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Com/Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 NPV ($86,429) Forward Pay In ($100,000) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 -0.4445245635 IRR -4.78% Forward Com / Foun ($100,000) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amounts if Under Cap $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Common 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 $90,000 12.00% Forward Founder $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cap Finisher $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Preferred 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Forward Preferred $18,000
Monthly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Founder 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0 Prior NPV + Quarterly P & F Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Quarterly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Percentage 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% Total Return $18,000 Total Investment $100,000 Combined NPV ($86,429) ROI 18.00% IRR -5% Investment Made in Year 1 1 Year 2 0 Year 3 0 Year 4 0 Year 5 0
Annual $0.00 $0.00 $0.00 $0.00 $0.00 Profit Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly Prior Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0.00
$250,000 $355,000 $360,975 $367,060 $373,257 $379,569 $385,998 $392,545 $399,213 $406,005 $412,923 $419,969 $427,145 $434,455 $441,901 $449,486 $457,211 $465,081 $473,097 $481,262 $489,580 $498,053 $506,685 $515,478 $524,435 $533,561 $542,857 $552,327 $561,976 $571,805 $581,819 $592,021 $602,415 $613,004 $623,793 $634,786 $645,985 $657,396 $669,022 $680,868 $692,937 $705,235 $717,765 $730,532 $743,542 $756,797 $770,304 $784,067 $798,092 $812,382 $826,944 $841,783 $856,904 $872,313 $888,015 $904,016 $920,321 $936,938 $953,872 $971,128 Dividends / Distribution 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Start Month ERROR:#N/A Share of Sale $0 $0 $0 $0 $0 $0
Share Amount $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Com/Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 NPV $0 Forward Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#N/A IRR ERROR:#N/A Forward Com / Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amounts if Under Cap $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Common 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 12.00% Forward Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cap Finisher $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Preferred 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0
Monthly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Founder 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0 Prior NPV + Quarterly P & F Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Quarterly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total Return $0 Total Investment $0 Combined NPV $0 ROI 0.00% IRR ERROR:#N/A Investment Made in Year 1 0 Year 2 0 Year 3 0 Year 4 0 Year 5 0
Annual $0.00 $0.00 $0.00 $0.00 $0.00 Profit Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly Prior Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$250,000 $355,000 $360,975 $367,060 $373,257 $379,569 $385,998 $392,545 $399,213 $406,005 $412,923 $419,969 $427,145 $434,455 $441,901 $449,486 $457,211 $465,081 $473,097 $481,262 $489,580 $498,053 $506,685 $515,478 $524,435 $533,561 $542,857 $552,327 $561,976 $571,805 $581,819 $592,021 $602,415 $613,004 $623,793 $634,786 $645,985 $657,396 $669,022 $680,868 $692,937 $705,235 $717,765 $730,532 $743,542 $756,797 $770,304 $784,067 $798,092 $812,382 $826,944 $841,783 $856,904 $872,313 $888,015 $904,016 $920,321 $936,938 $953,872 $971,128 Dividends / Distribution 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Start Month ERROR:#N/A Share of Sale $0 $0 $0 $0 $0 $0
Share Amount $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Com/Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 NPV $0 Forward Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#N/A IRR ERROR:#N/A Forward Com / Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amounts if Under Cap $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Common 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 12.00% Forward Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cap Finisher $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Preferred 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0
Monthly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Founder 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0 Prior NPV + Quarterly P & F Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Quarterly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total Return $0 Total Investment $0 Combined NPV $0 ROI 0.00% IRR ERROR:#N/A Investment Made in Year 1 0 Year 2 0 Year 3 0 Year 4 0 Year 5 0
Annual $0.00 $0.00 $0.00 $0.00 $0.00 Profit Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly Prior Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$250,000 $355,000 $360,975 $367,060 $373,257 $379,569 $385,998 $392,545 $399,213 $406,005 $412,923 $419,969 $427,145 $434,455 $441,901 $449,486 $457,211 $465,081 $473,097 $481,262 $489,580 $498,053 $506,685 $515,478 $524,435 $533,561 $542,857 $552,327 $561,976 $571,805 $581,819 $592,021 $602,415 $613,004 $623,793 $634,786 $645,985 $657,396 $669,022 $680,868 $692,937 $705,235 $717,765 $730,532 $743,542 $756,797 $770,304 $784,067 $798,092 $812,382 $826,944 $841,783 $856,904 $872,313 $888,015 $904,016 $920,321 $936,938 $953,872 $971,128 Dividends / Distribution 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Start Month ERROR:#N/A Share of Sale $0 $0 $0 $0 $0 $0
Share Amount $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Com/Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 NPV $0 Forward Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#N/A IRR ERROR:#N/A Forward Com / Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amounts if Under Cap $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Common 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 12.00% Forward Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cap Finisher $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Preferred 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0
Monthly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Founder 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0 Prior NPV + Quarterly P & F Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Quarterly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total Return $0 Total Investment $0 Combined NPV $0 ROI 0.00% IRR ERROR:#N/A Investment Made in Year 1 0 Year 2 0 Year 3 0 Year 4 0 Year 5 0
Annual $0.00 $0.00 $0.00 $0.00 $0.00 Profit Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly Prior Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$250,000 $355,000 $360,975 $367,060 $373,257 $379,569 $385,998 $392,545 $399,213 $406,005 $412,923 $419,969 $427,145 $434,455 $441,901 $449,486 $457,211 $465,081 $473,097 $481,262 $489,580 $498,053 $506,685 $515,478 $524,435 $533,561 $542,857 $552,327 $561,976 $571,805 $581,819 $592,021 $602,415 $613,004 $623,793 $634,786 $645,985 $657,396 $669,022 $680,868 $692,937 $705,235 $717,765 $730,532 $743,542 $756,797 $770,304 $784,067 $798,092 $812,382 $826,944 $841,783 $856,904 $872,313 $888,015 $904,016 $920,321 $936,938 $953,872 $971,128 Dividends / Distribution 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Start Month ERROR:#N/A Share of Sale $0 $0 $0 $0 $0 $0
Share Amount $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Com/Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 NPV $0 Forward Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#N/A IRR ERROR:#N/A Forward Com / Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amounts if Under Cap $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Common 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 12.00% Forward Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cap Finisher $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Preferred 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0
Monthly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Founder 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0 Prior NPV + Quarterly P & F Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Quarterly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total Return $0 Total Investment $0 Combined NPV $0 ROI 0.00% IRR ERROR:#N/A Investment Made in Year 1 0 Year 2 0 Year 3 0 Year 4 0 Year 5 0
Annual $0.00 $0.00 $0.00 $0.00 $0.00 Profit Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly Prior Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$250,000 $355,000 $360,975 $367,060 $373,257 $379,569 $385,998 $392,545 $399,213 $406,005 $412,923 $419,969 $427,145 $434,455 $441,901 $449,486 $457,211 $465,081 $473,097 $481,262 $489,580 $498,053 $506,685 $515,478 $524,435 $533,561 $542,857 $552,327 $561,976 $571,805 $581,819 $592,021 $602,415 $613,004 $623,793 $634,786 $645,985 $657,396 $669,022 $680,868 $692,937 $705,235 $717,765 $730,532 $743,542 $756,797 $770,304 $784,067 $798,092 $812,382 $826,944 $841,783 $856,904 $872,313 $888,015 $904,016 $920,321 $936,938 $953,872 $971,128 Dividends / Distribution 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Start Month ERROR:#N/A Share of Sale $0 $0 $0 $0 $0 $0
Share Amount $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Com/Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 NPV $0 Forward Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#N/A IRR ERROR:#N/A Forward Com / Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amounts if Under Cap $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Common 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 12.00% Forward Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cap Finisher $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Preferred 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0
Monthly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Founder 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0 Prior NPV + Quarterly P & F Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Quarterly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total Return $0 Total Investment $0 Combined NPV $0 ROI 0.00% IRR ERROR:#N/A Investment Made in Year 1 0 Year 2 0 Year 3 0 Year 4 0 Year 5 0
Annual $0.00 $0.00 $0.00 $0.00 $0.00 Profit Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly Prior Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$250,000 $355,000 $360,975 $367,060 $373,257 $379,569 $385,998 $392,545 $399,213 $406,005 $412,923 $419,969 $427,145 $434,455 $441,901 $449,486 $457,211 $465,081 $473,097 $481,262 $489,580 $498,053 $506,685 $515,478 $524,435 $533,561 $542,857 $552,327 $561,976 $571,805 $581,819 $592,021 $602,415 $613,004 $623,793 $634,786 $645,985 $657,396 $669,022 $680,868 $692,937 $705,235 $717,765 $730,532 $743,542 $756,797 $770,304 $784,067 $798,092 $812,382 $826,944 $841,783 $856,904 $872,313 $888,015 $904,016 $920,321 $936,938 $953,872 $971,128 Dividends / Distribution 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Start Month ERROR:#N/A Share of Sale $0 $0 $0 $0 $0 $0
Share Amount $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Com/Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 NPV $0 Forward Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#N/A IRR ERROR:#N/A Forward Com / Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amounts if Under Cap $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Common 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 12.00% Forward Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cap Finisher $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Preferred 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0
Monthly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Founder 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0 Prior NPV + Quarterly P & F Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Quarterly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total Return $0 Total Investment $0 Combined NPV $0 ROI 0.00% IRR ERROR:#N/A Investment Made in Year 1 0 Year 2 0 Year 3 0 Year 4 0 Year 5 0
Annual $0.00 $0.00 $0.00 $0.00 $0.00 Profit Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly Prior Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$250,000 $355,000 $360,975 $367,060 $373,257 $379,569 $385,998 $392,545 $399,213 $406,005 $412,923 $419,969 $427,145 $434,455 $441,901 $449,486 $457,211 $465,081 $473,097 $481,262 $489,580 $498,053 $506,685 $515,478 $524,435 $533,561 $542,857 $552,327 $561,976 $571,805 $581,819 $592,021 $602,415 $613,004 $623,793 $634,786 $645,985 $657,396 $669,022 $680,868 $692,937 $705,235 $717,765 $730,532 $743,542 $756,797 $770,304 $784,067 $798,092 $812,382 $826,944 $841,783 $856,904 $872,313 $888,015 $904,016 $920,321 $936,938 $953,872 $971,128 Dividends / Distribution 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Start Month ERROR:#N/A Share of Sale $0 $0 $0 $0 $0 $0
Share Amount $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Com/Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 NPV $0 Forward Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#N/A IRR ERROR:#N/A Forward Com / Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amounts if Under Cap $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Common 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 12.00% Forward Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cap Finisher $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Preferred 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0
Monthly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Founder 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0 Prior NPV + Quarterly P & F Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Quarterly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total Return $0 Total Investment $0 Combined NPV $0 ROI 0.00% IRR ERROR:#N/A Investment Made in Year 1 0 Year 2 0 Year 3 0 Year 4 0 Year 5 0
Annual $0.00 $0.00 $0.00 $0.00 $0.00 Profit Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly Prior Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$250,000 $355,000 $360,975 $367,060 $373,257 $379,569 $385,998 $392,545 $399,213 $406,005 $412,923 $419,969 $427,145 $434,455 $441,901 $449,486 $457,211 $465,081 $473,097 $481,262 $489,580 $498,053 $506,685 $515,478 $524,435 $533,561 $542,857 $552,327 $561,976 $571,805 $581,819 $592,021 $602,415 $613,004 $623,793 $634,786 $645,985 $657,396 $669,022 $680,868 $692,937 $705,235 $717,765 $730,532 $743,542 $756,797 $770,304 $784,067 $798,092 $812,382 $826,944 $841,783 $856,904 $872,313 $888,015 $904,016 $920,321 $936,938 $953,872 $971,128 Dividends / Distribution 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Start Month ERROR:#N/A Share of Sale $0 $0 $0 $0 $0 $0
Share Amount $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Com/Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 NPV $0 Forward Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#N/A IRR ERROR:#N/A Forward Com / Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amounts if Under Cap $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Common 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 12.00% Forward Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cap Finisher $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Preferred 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0
Monthly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Founder 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0 Prior NPV + Quarterly P & F Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Quarterly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total Return $0 Total Investment $0 Combined NPV $0 ROI 0.00% IRR ERROR:#N/A Investment Made in Year 1 0 Year 2 0 Year 3 0 Year 4 0 Year 5 0
Annual $0.00 $0.00 $0.00 $0.00 $0.00 Profit Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly Prior Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$250,000 $355,000 $360,975 $367,060 $373,257 $379,569 $385,998 $392,545 $399,213 $406,005 $412,923 $419,969 $427,145 $434,455 $441,901 $449,486 $457,211 $465,081 $473,097 $481,262 $489,580 $498,053 $506,685 $515,478 $524,435 $533,561 $542,857 $552,327 $561,976 $571,805 $581,819 $592,021 $602,415 $613,004 $623,793 $634,786 $645,985 $657,396 $669,022 $680,868 $692,937 $705,235 $717,765 $730,532 $743,542 $756,797 $770,304 $784,067 $798,092 $812,382 $826,944 $841,783 $856,904 $872,313 $888,015 $904,016 $920,321 $936,938 $953,872 $971,128 Dividends / Distribution 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Start Month ERROR:#N/A Share of Sale $0 $0 $0 $0 $0 $0
Share Amount $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Com/Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 NPV $0 Forward Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#N/A IRR ERROR:#N/A Forward Com / Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amounts if Under Cap $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Common 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 12.00% Forward Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cap Finisher $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Preferred 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0
Monthly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Founder 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0 Prior NPV + Quarterly P & F Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Quarterly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total Return $0 Total Investment $0 Combined NPV $0 ROI 0.00% IRR ERROR:#N/A Investment Made in Year 1 0 Year 2 0 Year 3 0 Year 4 0 Year 5 0
Annual $0.00 $0.00 $0.00 $0.00 $0.00 Profit Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly Prior Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$250,000 $355,000 $360,975 $367,060 $373,257 $379,569 $385,998 $392,545 $399,213 $406,005 $412,923 $419,969 $427,145 $434,455 $441,901 $449,486 $457,211 $465,081 $473,097 $481,262 $489,580 $498,053 $506,685 $515,478 $524,435 $533,561 $542,857 $552,327 $561,976 $571,805 $581,819 $592,021 $602,415 $613,004 $623,793 $634,786 $645,985 $657,396 $669,022 $680,868 $692,937 $705,235 $717,765 $730,532 $743,542 $756,797 $770,304 $784,067 $798,092 $812,382 $826,944 $841,783 $856,904 $872,313 $888,015 $904,016 $920,321 $936,938 $953,872 $971,128 Dividends / Distribution 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Start Month ERROR:#N/A Share of Sale $0 $0 $0 $0 $0 $0
Share Amount $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Com/Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 NPV $0 Forward Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#N/A IRR ERROR:#N/A Forward Com / Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amounts if Under Cap $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Common 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 12.00% Forward Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cap Finisher $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Preferred 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0
Monthly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Founder 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0 Prior NPV + Quarterly P & F Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Quarterly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total Return $0 Total Investment $0 Combined NPV $0 ROI 0.00% IRR ERROR:#N/A Investment Made in Year 1 0 Year 2 0 Year 3 0 Year 4 0 Year 5 0
Annual $0.00 $0.00 $0.00 $0.00 $0.00 Profit Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly Prior Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$250,000 $355,000 $360,975 $367,060 $373,257 $379,569 $385,998 $392,545 $399,213 $406,005 $412,923 $419,969 $427,145 $434,455 $441,901 $449,486 $457,211 $465,081 $473,097 $481,262 $489,580 $498,053 $506,685 $515,478 $524,435 $533,561 $542,857 $552,327 $561,976 $571,805 $581,819 $592,021 $602,415 $613,004 $623,793 $634,786 $645,985 $657,396 $669,022 $680,868 $692,937 $705,235 $717,765 $730,532 $743,542 $756,797 $770,304 $784,067 $798,092 $812,382 $826,944 $841,783 $856,904 $872,313 $888,015 $904,016 $920,321 $936,938 $953,872 $971,128 Dividends / Distribution 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Start Month ERROR:#N/A Share of Sale $0 $0 $0 $0 $0 $0
Share Amount $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Com/Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 NPV $0 Forward Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#N/A IRR ERROR:#N/A Forward Com / Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amounts if Under Cap $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Common 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 12.00% Forward Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cap Finisher $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Preferred 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0
Monthly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Founder 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0 Prior NPV + Quarterly P & F Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Quarterly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total Return $0 Total Investment $0 Combined NPV $0 ROI 0.00% IRR ERROR:#N/A Investment Made in Year 1 0 Year 2 0 Year 3 0 Year 4 0 Year 5 0
Annual $0.00 $0.00 $0.00 $0.00 $0.00 Profit Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly Prior Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$250,000 $355,000 $360,975 $367,060 $373,257 $379,569 $385,998 $392,545 $399,213 $406,005 $412,923 $419,969 $427,145 $434,455 $441,901 $449,486 $457,211 $465,081 $473,097 $481,262 $489,580 $498,053 $506,685 $515,478 $524,435 $533,561 $542,857 $552,327 $561,976 $571,805 $581,819 $592,021 $602,415 $613,004 $623,793 $634,786 $645,985 $657,396 $669,022 $680,868 $692,937 $705,235 $717,765 $730,532 $743,542 $756,797 $770,304 $784,067 $798,092 $812,382 $826,944 $841,783 $856,904 $872,313 $888,015 $904,016 $920,321 $936,938 $953,872 $971,128 Dividends / Distribution 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Start Month ERROR:#N/A Share of Sale $0 $0 $0 $0 $0 $0
Share Amount $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Com/Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 NPV $0 Forward Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#N/A IRR ERROR:#N/A Forward Com / Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amounts if Under Cap $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Common 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 12.00% Forward Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cap Finisher $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Preferred 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0
Monthly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Founder 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0 Prior NPV + Quarterly P & F Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Quarterly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total Return $0 Total Investment $0 Combined NPV $0 ROI 0.00% IRR ERROR:#N/A Investment Made in Year 1 0 Year 2 0 Year 3 0 Year 4 0 Year 5 0
Annual $0.00 $0.00 $0.00 $0.00 $0.00 Profit Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly Prior Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$250,000 $355,000 $360,975 $367,060 $373,257 $379,569 $385,998 $392,545 $399,213 $406,005 $412,923 $419,969 $427,145 $434,455 $441,901 $449,486 $457,211 $465,081 $473,097 $481,262 $489,580 $498,053 $506,685 $515,478 $524,435 $533,561 $542,857 $552,327 $561,976 $571,805 $581,819 $592,021 $602,415 $613,004 $623,793 $634,786 $645,985 $657,396 $669,022 $680,868 $692,937 $705,235 $717,765 $730,532 $743,542 $756,797 $770,304 $784,067 $798,092 $812,382 $826,944 $841,783 $856,904 $872,313 $888,015 $904,016 $920,321 $936,938 $953,872 $971,128 Dividends / Distribution 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Start Month ERROR:#N/A Share of Sale $0 $0 $0 $0 $0 $0
Share Amount $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Com/Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 NPV $0 Forward Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#N/A IRR ERROR:#N/A Forward Com / Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amounts if Under Cap $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Common 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 12.00% Forward Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cap Finisher $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Preferred 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0
Monthly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Founder 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0 Prior NPV + Quarterly P & F Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Quarterly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total Return $0 Total Investment $0 Combined NPV $0 ROI 0.00% IRR ERROR:#N/A Investment Made in Year 1 0 Year 2 0 Year 3 0 Year 4 0 Year 5 0
Annual $0.00 $0.00 $0.00 $0.00 $0.00 Profit Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly Prior Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$250,000 $355,000 $360,975 $367,060 $373,257 $379,569 $385,998 $392,545 $399,213 $406,005 $412,923 $419,969 $427,145 $434,455 $441,901 $449,486 $457,211 $465,081 $473,097 $481,262 $489,580 $498,053 $506,685 $515,478 $524,435 $533,561 $542,857 $552,327 $561,976 $571,805 $581,819 $592,021 $602,415 $613,004 $623,793 $634,786 $645,985 $657,396 $669,022 $680,868 $692,937 $705,235 $717,765 $730,532 $743,542 $756,797 $770,304 $784,067 $798,092 $812,382 $826,944 $841,783 $856,904 $872,313 $888,015 $904,016 $920,321 $936,938 $953,872 $971,128 Dividends / Distribution 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Start Month ERROR:#N/A Share of Sale $0 $0 $0 $0 $0 $0
Share Amount $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Com/Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 NPV $0 Forward Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prior Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#N/A IRR ERROR:#N/A Forward Com / Foun $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Amounts if Under Cap $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Common 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 12.00% Forward Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cap Finisher $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Preferred 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0
Monthly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Shares Founder 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0 Prior NPV + Quarterly P & F Pay In $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Quarterly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Percentage 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total Return $0 Total Investment $0 Combined NPV $0 ROI 0.00% IRR ERROR:#N/A Investment Made in Year 1 0 Year 2 0 Year 3 0 Year 4 0 Year 5 0
Annual $0.00 $0.00 $0.00 $0.00 $0.00 Profit Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly
Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Cash Flow
Monthly
Quarterly
Annual
Earned $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Distributed $0.00 $0.00 $0.00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Net $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Running $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.0000000 3 Preferred Accumulated Pref. Common Accumulated Common
1 1 $100,000 Common 0 0 500 500 500
2 1 $0 Common 0 500 0
3 0 $0 Common 0 500 0
4 0 $0 Common 0 500 0
5 0 $0 Common 0 500 0
6 0 $0 Common 0 500 0
7 0 $0 Common 0 500 0
8 0 $0 Common 0 500 0
9 0 $0 Common 0 500 0
10 0 $0 Common 0 500 0
11 0 $0 Common 0 500 0
12 0 $0 Common 0 500 0
13 0 $0 Common 0 500 0
14 0 $0 Common 0 500 0
15 0 $0 Common 0 500 0
16 0 $0 Common 0 500 0
17 0 $0 Common 0 500 0
18 0 $0 Common 0 500 0
19 0 $0 Common 0 500 0
20 0 $0 Common 0 500 0
21 0 $0 Common 0 500 0
22 0 $0 Common 0 500 0
23 0 $0 Common 0 500 0
24 0 $0 Common 0 500 0
25 0 $0 Common 0 500 0
26 0 $0 Common 0 500 0
27 0 $0 Common 0 500 0
28 0 $0 Common 0 500 0
29 0 $0 Common 0 500 0
30 0 $0 Common 0 500 0
31 0 $0 Common 0 500 0
32 0 $0 Common 0 500 0
33 0 $0 Common 0 500 0
34 0 $0 Common 0 500 0
35 0 $0 Common 0 500 0
36 0 $0 Common 0 500 0
37 0 $0 Common 0 500 0
38 0 $0 Common 0 500 0
39 0 $0 Common 0 500 0
40 0 $0 Common 0 500 0
41 0 $0 Common 0 500 0
42 0 $0 Common 0 500 0
43 0 $0 Common 0 500 0
44 0 $0 Common 0 500 0
45 0 $0 Common 0 500 0
500
100000 $100,000
Year 1 1
Year 2 0
Year 3 0
Year 4 0
Year 5 0
Year 1 100000
Year 2 0
Year 3 0
Year 4 0
Year 5 0
Discounted Cash Flow Valuation (DCF) $189,476,263 (This is the Net Present Value of your company - the value today)
Discounted Cash Flow (DCF) Calculations (Used to Determine Company Net Present Value)
Year 1 Year 2 Year 3 Year 4 Year 5
Sales $4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707
Operating Costs $1,384,355 $1,287,436 $1,329,032 $1,372,114 $1,416,740
Operating Profit $1,795,808 $3,104,297 $4,140,913 $5,450,061 $7,103,208
Taxes $996 $0 $0 $0 $0
NOPAT $1,794,812 $3,104,297 $4,140,913 $5,450,061 $7,103,208
Expenditures $41,000 $41,000 $41,000 $41,000 $41,000
Depreciation $6,668 $17,206 $24,975 $29,634 $33,048
Net Investment $34,332 $23,794 $16,026 $11,366 $7,953
Net Income $1,768,144 $3,073,060 $4,112,870 $5,425,399 $7,079,795
Working Capital $1,771,566 $4,866,872 $8,998,794 $14,448,106 $21,551,314
Change in Working Capital -$3,095,306 -$4,131,922 -$5,449,312 -$7,103,208
Net Debt -$1,865,942 -$4,973,425 -$9,118,090 -$14,572,324 -$21,679,861
1 2 3 4 5
Free Cash Flow $1,733,812 $6,144,572 $8,228,767 $10,863,345 $14,175,050
Present Value of Free Cash Flows $1,548,046 $4,898,415 $5,857,074 $6,903,852 $8,043,304
Terminal Value $162,225,572
$19,050,081.88 134.39%
$85,611,612
FCFn * (1+g) / (r-g) 0.4437053125
103.00%
9.00%
1144.44%
$27,250,691
Growth Rate 3.00% Discounted Cash Flow Valuation (DCF) $189,476,263 (Net Present Value)
Discounted Cash Flow Valuation
This is a technique to discount future valuations to present dollars. In other words, the Annual Valuations are for year in the future, and the DCF valuation is what your company is worth now. Of course, financial valuations are starting points in your negotiations, the real value of your company is what an investor agrees it is. Financial valuation techniques help give you an objective starting point.
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Monthly 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Monthly 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Cash Flow Amounts 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Distributed $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Quarterly 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Annual 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0
Quarterly 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Annual 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Investment

$4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707 P&L $0 Least Cash ($74,063) Net Sales Co. Type LLC Year 1 Common
$945,352 $915,265 $1,117,303 $1,368,901 $1,682,816 Investment $0 Most Cash $21,679,861 COGS Taxes $0 Year 2 Preferred
$1,761,355 $1,619,872 $1,676,582 $1,735,488 $1,796,683 Investment - BJ's Humble Delights Pro Forma Financial Statements $0 Breakeven Aug, 2018 Expenses Cap. Ex. $141,000 Year 3 Founder
$7,664 $11,238 $8,043 $4,663 $3,414 $60 $0 Investment $100,000 Tax Dep Int Max. Emp. 3 Year 4 Member
$1,768,144 $3,073,060 $4,112,870 $5,425,399 $7,079,795 $60 $0 Debt $25,000 Net Income Valuation Revenue (1x) Year 5
Company Sale Valuation Annual Valuations 0
Year 1 Year 2 Year 3 Year 4 Year 5
Sell Company? No Method Revenue $4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707 $36,213,904
Year Year 3 Multiple 1.0
Discount Rate 12.00% Manual Valu.
Paul Hynek: Here you can override the calculated valuation amount and enter any amount you like.
$4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707 $36,213,904
Calculated Sale Amount $0 $0
Manual Sale Amount
Paul Hynek: Here you can override the calculated sale amount and enter any amount you like.
$90,000
(For investments in prior months, enter a negative number in Month)
Investment Information Revenue / Profit Share Performance
Investor #1 Information Revenue / Profit Share Performance
0 Investor #1 Class Common (Note: This is in addition to Distributions) Investment $100,000 0
0 Month Amount # of Shares % Own
p: Make this the final undiluted ownership percentage.

Paul Hynek: Here you can override the calculated sale amount and enter any amount you like.

Paul Hynek: Here you can override the calculated valuation amount and enter any amount you like.
Amount Period Return $18,000 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5
Investment 1 1 $100,000 500 20.00% Revenue / Profit Revenue Period Monthly NPV -$86,429 Founder 0 0 Common Founder $0 $0 $0 $0 $0 $0 Founder 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 2 1 Percentage Start Month 1 ROI -82.0% Preferred 0.00% 0 Common Preferred $0 $0 $0 $0 $0 $0 Preferred 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 3 Cap End Month 60 IRR -44.5% Common 500 Common Common $100,000 $0 $0 $0 $0 $100,000 Common 20.00% 0.00% 0.00% 0.00% 0.00% 20.00%
$100,000 500 20.00% 0
0 Investor #2 Class Common (Note: This is in addition to Distributions) Investment $0 0
0 Month Amount # of Shares % Own Amount Period Return $0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5
Investment 1 Revenue / Profit Revenue Period Monthly NPV $0 Founder 0 0 0 0 0 Common Founder $0 $0 $0 $0 $0 $0 Founder 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 2 Percentage Start Month 1 ROI 0.0% Preferred 0.00% 0 0 0 0 Common Preferred $0 $0 $0 $0 $0 $0 Preferred 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 3 Cap End Month 60 IRR Common 0 0 0 0 0 Common Common $0 $0 $0 $0 $0 $0 Common 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
$0 0 0.00% 0
0 Investor #3 Class Common (Note: This is in addition to Distributions) Investment $0 0
0 Month Amount # of Shares % Own Amount Period Return $0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5
Investment 1 Revenue / Profit Revenue Period Monthly NPV $0 Founder 0 0 0 0 0 Common Founder $0 $0 $0 $0 $0 $0 Founder 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 2 Percentage Start Month 1 ROI 0.0% Preferred 0.00% 0 0 0 0 Common Preferred $0 $0 $0 $0 $0 $0 Preferred 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 3 Cap End Month 60 IRR Common 0 0 0 0 0 Common Common $0 $0 $0 $0 $0 $0 Common 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
$0 0 0.00% 0
0 Investor #4 Class Common (Note: This is in addition to Distributions) Investment $0 0
0 Month Amount # of Shares % Own Amount Period Return $0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5
Investment 1 Revenue / Profit Revenue Period Monthly NPV $0 Founder 0 0 0 0 0 Common Founder $0 $0 $0 $0 $0 $0 Founder 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 2 Percentage Start Month 1 ROI 0.0% Preferred 0.00% 0 0 0 0 Common Preferred $0 $0 $0 $0 $0 $0 Preferred 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 3 Cap End Month 60 IRR Common 0 0 0 0 0 Common Common $0 $0 $0 $0 $0 $0 Common 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
$0 0 0.00% 0
0 Investor #5 Class Common (Note: This is in addition to Distributions) Investment $0 0
0 Month Amount # of Shares % Own Amount Period Return $0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5
Investment 1 Revenue / Profit Revenue Period Monthly NPV $0 Founder 0 0 0 0 0 Common Founder $0 $0 $0 $0 $0 $0 Founder 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 2 Percentage Start Month 1 ROI 0.0% Preferred 0.00% 0 0 0 0 Common Preferred $0 $0 $0 $0 $0 $0 Preferred 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 3 Cap End Month 60 IRR Common 0 0 0 0 0 Common Common $0 $0 $0 $0 $0 $0 Common 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
$0 0 0.00% 0
0 Investor #6 Class Common (Note: This is in addition to Distributions) Investment $0 0
0 Month Amount # of Shares % Own Amount Period Return $0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5
Investment 1 Revenue / Profit Revenue Period Monthly NPV $0 Founder 0 0 0 0 0 Common Founder $0 $0 $0 $0 $0 $0 Founder 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 2 Percentage Start Month 1 ROI 0.0% Preferred 0.00% 0 0 0 0 Common Preferred $0 $0 $0 $0 $0 $0 Preferred 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 3 Cap End Month 60 IRR Common 0 0 0 0 0 Common Common $0 $0 $0 $0 $0 $0 Common 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
$0 0 0.00% 0
0 Investor #7 Class Common (Note: This is in addition to Distributions) Investment $0 0
0 Month Amount # of Shares % Own Amount Period Return $0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5
Investment 1 Revenue / Profit Revenue Period Monthly NPV $0 Founder 0 0 0 0 0 Common Founder $0 $0 $0 $0 $0 $0 Founder 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 2 Percentage Start Month 1 ROI 0.0% Preferred 0.00% 0 0 0 0 Common Preferred $0 $0 $0 $0 $0 $0 Preferred 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 3 Cap End Month 60 IRR Common 0 0 0 0 0 Common Common $0 $0 $0 $0 $0 $0 Common 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
$0 0 0.00% 0
0 Investor #8 Class Common (Note: This is in addition to Distributions) Investment $0 0
0 Month Amount # of Shares % Own Amount Period Return $0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5
Investment 1 Revenue / Profit Revenue Period Monthly NPV $0 Founder 0 0 0 0 0 Common Founder $0 $0 $0 $0 $0 $0 Founder 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 2 Percentage Start Month 1 ROI 0.0% Preferred 0.00% 0 0 0 0 Common Preferred $0 $0 $0 $0 $0 $0 Preferred 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 3 Cap End Month 60 IRR Common 0 0 0 0 0 Common Common $0 $0 $0 $0 $0 $0 Common 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
$0 0 0.00% 0
0 Investor #9 Class Common (Note: This is in addition to Distributions) Investment $0 0
0 Month Amount # of Shares % Own Amount Period Return $0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5
Investment 1 Revenue / Profit Revenue Period Monthly NPV $0 Founder 0 0 0 0 0 Common Founder $0 $0 $0 $0 $0 $0 Founder 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 2 Percentage Start Month 1 ROI 0.0% Preferred 0.00% 0 0 0 0 Common Preferred $0 $0 $0 $0 $0 $0 Preferred 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 3 Cap End Month 60 IRR Common 0 0 0 0 0 Common Common $0 $0 $0 $0 $0 $0 Common 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
$0 0 0.00% 0
0 Investor #10 Class Common (Note: This is in addition to Distributions) Investment $0 0
0 Month Amount # of Shares % Own Amount Period Return $0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5
Investment 1 Revenue / Profit Revenue Period Monthly NPV $0 Founder 0 0 0 0 0 Common Founder $0 $0 $0 $0 $0 $0 Founder 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 2 Percentage Start Month 1 ROI 0.0% Preferred 0.00% 0 0 0 0 Common Preferred $0 $0 $0 $0 $0 $0 Preferred 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 3 Cap End Month 60 IRR Common 0 0 0 0 0 Common Common $0 $0 $0 $0 $0 $0 Common 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
$0 0 0.00% 0
0 Investor #11 Class Common (Note: This is in addition to Distributions) Investment $0 0
0 Month Amount # of Shares % Own Amount Period Return $0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5
Investment 1 Revenue / Profit Revenue Period Monthly NPV $0 Founder 0 0 0 0 0 Common Founder $0 $0 $0 $0 $0 $0 Founder 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 2 Percentage Start Month 1 ROI 0.0% Preferred 0.00% 0 0 0 0 Common Preferred $0 $0 $0 $0 $0 $0 Preferred 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 3 Cap End Month 60 IRR Common 0 0 0 0 0 Common Common $0 $0 $0 $0 $0 $0 Common 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
$0 0 0.00% 0
0 Investor #12 Class Common (Note: This is in addition to Distributions) Investment $0 0
0 Month Amount # of Shares % Own Amount Period Return $0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5
Investment 1 Revenue / Profit Revenue Period Monthly NPV $0 Founder 0 0 0 0 0 Common Founder $0 $0 $0 $0 $0 $0 Founder 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 2 Percentage Start Month 1 ROI 0.0% Preferred 0.00% 0 0 0 0 Common Preferred $0 $0 $0 $0 $0 $0 Preferred 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 3 Cap End Month 60 IRR Common 0 0 0 0 0 Common Common $0 $0 $0 $0 $0 $0 Common 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
$0 0 0.00% 0
0 Investor #13 Class Common (Note: This is in addition to Distributions) Investment $0 0
0 Month Amount # of Shares % Own Amount Period Return $0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5
Investment 1 Revenue / Profit Revenue Period Monthly NPV $0 Founder 0 0 0 0 0 Common Founder $0 $0 $0 $0 $0 $0 Founder 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 2 Percentage Start Month 1 ROI 0.0% Preferred 0.00% 0 0 0 0 Common Preferred $0 $0 $0 $0 $0 $0 Preferred 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 3 Cap End Month 60 IRR Common 0 0 0 0 0 Common Common $0 $0 $0 $0 $0 $0 Common 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
$0 0 0.00% 0
0 Investor #14 Class Common (Note: This is in addition to Distributions) Investment $0 0
0 Month Amount # of Shares % Own Amount Period Return $0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5
Investment 1 Revenue / Profit Revenue Period Monthly NPV $0 Founder 0 0 0 0 0 Common Founder $0 $0 $0 $0 $0 $0 Founder 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 2 Percentage Start Month 1 ROI 0.0% Preferred 0.00% 0 0 0 0 Common Preferred $0 $0 $0 $0 $0 $0 Preferred 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 3 Cap End Month 60 IRR Common 0 0 0 0 0 Common Common $0 $0 $0 $0 $0 $0 Common 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
$0 0 0.00% 0
0 Investor #15 Class Common (Note: This is in addition to Distributions) Investment $0 0
0 Month Amount # of Shares % Own Amount Period Return $0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5
Investment 1 Revenue / Profit Revenue Period Monthly NPV $0 Founder 0 0 0 0 0 Common Founder $0 $0 $0 $0 $0 $0 Founder 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 2 Percentage Start Month 1 ROI 0.0% Preferred 0.00% 0 0 0 0 Common Preferred $0 $0 $0 $0 $0 $0 Preferred 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Investment 3 Cap End Month 60 IRR Common 0 0 0 0 0 Common Common $0 $0 $0 $0 $0 $0 Common 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
$0 0 0.00% 0 0 0.00%
0
Preferred 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 Common 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 Founder 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Mon 1 Mon 2 Mon 3 Mon 4 Mon 5 Mon 6 Mon 7 Mon 8 Mon 9 Mon 10 Mon 11 Mon 12 Mon 13 Mon 14 Mon 15 Mon 16 Mon 17 Mon 18 Mon 19 Mon 20 Mon 21 Mon 22 Mon 23 Mon 24 Mon 25 Mon 26 Mon 27 Mon 28 Mon 29 Mon 30 Mon 31 Mon 32 Mon 33 Mon 34 Mon 35 Mon 36 Mon 37 Mon 38 Mon 39 Mon 40 Mon 41 Mon 42 Mon 43 Mon 44 Mon 45 Mon 46 Mon 47 Mon 48 Mon 49 Mon 50 Mon 51 Mon 52 Mon 53 Mon 54 Mon 55 Mon 56 Mon 57 Mon 58 Mon 59 Mon 60 Mon 1 Mon 2 Mon 3 Mon 4 Mon 5 Mon 6 Mon 7 Mon 8 Mon 9 Mon 10 Mon 11 Mon 12 Mon 13 Mon 14 Mon 15 Mon 16 Mon 17 Mon 18 Mon 19 Mon 20 Mon 21 Mon 22 Mon 23 Mon 24 Mon 25 Mon 26 Mon 27 Mon 28 Mon 29 Mon 30 Mon 31 Mon 32 Mon 33 Mon 34 Mon 35 Mon 36 Mon 37 Mon 38 Mon 39 Mon 40 Mon 41 Mon 42 Mon 43 Mon 44 Mon 45 Mon 46 Mon 47 Mon 48 Mon 49 Mon 50 Mon 51 Mon 52 Mon 53 Mon 54 Mon 55 Mon 56 Mon 57 Mon 58 Mon 59 Mon 60 Mon 1 Mon 2 Mon 3 Mon 4 Mon 5 Mon 6 Mon 7 Mon 8 Mon 9 Mon 10 Mon 11 Mon 12 Mon 13 Mon 14 Mon 15 Mon 16 Mon 17 Mon 18 Mon 19 Mon 20 Mon 21 Mon 22 Mon 23 Mon 24 Mon 25 Mon 26 Mon 27 Mon 28 Mon 29 Mon 30 Mon 31 Mon 32 Mon 33 Mon 34 Mon 35 Mon 36 Mon 37 Mon 38 Mon 39 Mon 40 Mon 41 Mon 42 Mon 43 Mon 44 Mon 45 Mon 46 Mon 47 Mon 48 Mon 49 Mon 50 Mon 51 Mon 52 Mon 53 Mon 54 Mon 55 Mon 56 Mon 57 Mon 58 Mon 59 Mon 60
1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
3 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 3 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 3 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
5 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 5 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 5 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
6 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 6 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 6 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
7 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
8 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 8 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 8 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
9 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 9 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 9 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
10 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 10 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 10 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
11 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 11 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 11 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
12 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 12 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 12 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
13 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 13 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 13 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
14 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 14 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 14 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
15 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 15 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 15 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
16 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 16 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 16 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
17 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 17 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 17 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
18 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 18 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 18 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
19 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 19 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 19 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
20 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 20 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 20 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 21 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
22 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 22 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 22 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
23 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 23 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 23 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
24 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 24 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 24 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
25 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 25 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 25 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
26 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 26 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 26 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
27 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 27 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 27 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
28 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 28 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 28 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
29 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 29 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 29 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
30 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 30 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 30 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
31 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 31 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 31 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
32 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 32 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 32 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
33 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 33 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 33 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
34 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 34 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 34 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
35 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 35 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 35 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
36 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 36 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 36 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
37 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 37 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 37 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
38 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 38 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 38 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
39 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 39 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 39 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
40 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 40 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 40 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
41 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 41 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 41 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
42 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 42 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 42 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
43 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 43 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 43 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
44 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 44 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 44 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
45 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 45 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 45 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
500
For an LLC, use Distributions to get money to investors Dividend Expense
Founder Preferred Common Founder Preferred Common Total Founder Preferred Common Total
Month 1 0 0 500 500 $0 $0 $0 $0
Month 2 0 0 500 500 $0 $0 $0 $0
Month 3 0 0 500 500 $0 $0 $0 $0
Month 4 0 0 500 500 $0 $0 $0 $0
Month 5 0 0 500 500 $0 $0 $0 $0
Month 6 0 0 500 500 $0 $0 $0 $0
Month 7 0 0 500 500 $0 $0 $0 $0
Month 8 0 0 500 500 $0 $0 $0 $0
Month 9 0 0 500 500 $0 $0 $0 $0
Month 10 0 0 500 500 $0 $0 $0 $0
Month 11 0 0 500 500 $0 $0 $0 $0
Month 12 0 0 500 500 $0 $0 $0 $0
Month 13 0 0 500 500 $0 $0 $0 $0
Month 14 0 0 500 500 $0 $0 $0 $0
Month 15 0 0 500 500 $0 $0 $0 $0
Month 16 0 0 500 500 $0 $0 $0 $0
Month 17 0 0 500 500 $0 $0 $0 $0
Month 18 0 0 500 500 $0 $0 $0 $0
Month 19 0 0 500 500 $0 $0 $0 $0
Month 20 0 0 500 500 $0 $0 $0 $0
Month 21 0 0 500 500 $0 $0 $0 $0
Month 22 0 0 500 500 $0 $0 $0 $0
Month 23 0 0 500 500 $0 $0 $0 $0
Month 24 0 0 500 500 $0 $0 $0 $0
Month 25 0 0 500 500 $0 $0 $0 $0
Month 26 0 0 500 500 $0 $0 $0 $0
Month 27 0 0 500 500 $0 $0 $0 $0
Month 28 0 0 500 500 $0 $0 $0 $0
Month 29 0 0 500 500 $0 $0 $0 $0
Month 30 0 0 500 500 $0 $0 $0 $0
Month 31 0 0 500 500 $0 $0 $0 $0
Month 32 0 0 500 500 $0 $0 $0 $0
Month 33 0 0 500 500 $0 $0 $0 $0
Month 34 0 0 500 500 $0 $0 $0 $0
Month 35 0 0 500 500 $0 $0 $0 $0
Month 36 0 0 500 500 $0 $0 $0 $0
Month 37 0 0 500 500 $0 $0 $0 $0
Month 38 0 0 500 500 $0 $0 $0 $0
Month 39 0 0 500 500 $0 $0 $0 $0
Month 40 0 0 500 500 $0 $0 $0 $0
Month 41 0 0 500 500 $0 $0 $0 $0
Month 42 0 0 500 500 $0 $0 $0 $0
Month 43 0 0 500 500 $0 $0 $0 $0
Month 44 0 0 500 500 $0 $0 $0 $0
Month 45 0 0 500 500 $0 $0 $0 $0
Month 46 0 0 500 500 $0 $0 $0 $0
Month 47 0 0 500 500 $0 $0 $0 $0
Month 48 0 0 500 500 $0 $0 $0 $0
Month 49 0 0 500 500 $0 $0 $0 $0
Month 50 0 0 500 500 $0 $0 $0 $0
Month 51 0 0 500 500 $0 $0 $0 $0
Month 52 0 0 500 500 $0 $0 $0 $0
Month 53 0 0 500 500 $0 $0 $0 $0
Month 54 0 0 500 500 $0 $0 $0 $0
Month 55 0 0 500 500 $0 $0 $0 $0
Month 56 0 0 500 500 $0 $0 $0 $0
Month 57 0 0 500 500 $0 $0 $0 $0
Month 58 0 0 500 500 $0 $0 $0 $0
Month 59 0 0 500 500 $0 $0 $0 $0
Month 60 0 0 500 500 $0 $0 $0 $0
$0 $0 $0 $0
Schedule Percentage Start Month 1
Select---> Monthly 0.00% End Month 60
Monthly Amounts Available Percentage Distributed Held
Month 14 0 0 0
Month 13 0 0 0
Month 12
Month 11
Month 10
Month 9
Month 8
Month 7
Month 6
Month 5
Month 4
Month 3
Month 2
Month 1
Month 0
1 Month 1 ($209,703) ($209,703) Monthly 0.00% $0 $0
2 Month 2 $69,943 $69,943 Monthly 0.00% $0 $69,943
3 Month 3 $144,022 $144,022 Quarterly Monthly 0.00% $0 $144,022
4 Month 4 $174,153 $174,153 Monthly 0.00% $0 $174,153
5 Month 5 $179,379 $179,379 Monthly 0.00% $0 $179,379
6 Month 6 $184,701 $184,701 Quarterly Monthly 0.00% $0 $184,701
7 Month 7 $190,123 $190,123 Monthly 0.00% $0 $190,123
8 Month 8 $195,645 $195,645 Monthly 0.00% $0 $195,645
9 Month 9 $201,269 $201,269 Quarterly Monthly 0.00% $0 $201,269
10 Month 10 $206,999 $206,999 Monthly 0.00% $0 $206,999
11 Month 11 $212,834 $212,834 Monthly 0.00% $0 $212,834
12 Month 12 $218,779 $218,779 Annual Quarterly Monthly 0.00% $0 $218,779
0 0 13 Month 13 $219,961 $219,961 Monthly 0.00% $0 $219,961
14 Month 14 $226,129 $226,129 Monthly 0.00% $0 $226,129
15 Month 15 $232,412 $232,412 Quarterly Monthly 0.00% $0 $232,412
16 Month 16 $238,812 $238,812 Monthly 0.00% $0 $238,812
17 Month 17 $245,332 $245,332 Monthly 0.00% $0 $245,332
18 Month 18 $251,973 $251,973 Quarterly Monthly 0.00% $0 $251,973
19 Month 19 $258,739 $258,739 Monthly 0.00% $0 $258,739
20 Month 20 $265,632 $265,632 Monthly 0.00% $0 $265,632
21 Month 21 $272,653 $272,653 Quarterly Monthly 0.00% $0 $272,653
22 Month 22 $279,806 $279,806 Monthly 0.00% $0 $279,806
23 Month 23 $287,093 $287,093 Monthly 0.00% $0 $287,093
24 Month 24 $294,517 $294,517 Annual Quarterly Monthly 0.00% $0 $294,517
25 Month 25 $297,585 $297,585 Monthly 0.00% $0 $297,585
26 Month 26 $305,290 $305,290 Monthly 0.00% $0 $305,290
27 Month 27 $313,141 $313,141 Quarterly Monthly 0.00% $0 $313,141
28 Month 28 $321,138 $321,138 Monthly 0.00% $0 $321,138
29 Month 29 $329,287 $329,287 Monthly 0.00% $0 $329,287
30 Month 30 $337,588 $337,588 Quarterly Monthly 0.00% $0 $337,588
31 Month 31 $346,046 $346,046 Monthly 0.00% $0 $346,046
32 Month 32 $354,664 $354,664 Monthly 0.00% $0 $354,664
33 Month 33 $363,444 $363,444 Quarterly Monthly 0.00% $0 $363,444
34 Month 34 $372,390 $372,390 Monthly 0.00% $0 $372,390
35 Month 34 $381,505 $381,505 Monthly 0.00% $0 $381,505
36 Month 36 $390,792 $390,792 Annual Quarterly Monthly 0.00% $0 $390,792
37 Month 37 $395,605 $395,605 Monthly 0.00% $0 $395,605
38 Month 38 $405,246 $405,246 Monthly 0.00% $0 $405,246
39 Month 39 $415,067 $415,067 Quarterly Monthly 0.00% $0 $415,067
40 Month 40 $425,074 $425,074 Monthly 0.00% $0 $425,074
41 Month 41 $435,271 $435,271 Monthly 0.00% $0 $435,271
42 Month 42 $445,661 $445,661 Quarterly Monthly 0.00% $0 $445,661
43 Month 43 $456,249 $456,249 Monthly 0.00% $0 $456,249
44 Month 44 $467,037 $467,037 Monthly 0.00% $0 $467,037
45 Month 45 $478,030 $478,030 Quarterly Monthly 0.00% $0 $478,030
46 Month 46 $489,232 $489,232 Monthly 0.00% $0 $489,232
47 Month 47 $500,647 $500,647 Monthly 0.00% $0 $500,647
48 Month 48 $512,279 $512,279 Annual Quarterly Monthly 0.00% $0 $512,279
49 Month 49 $519,137 $519,137 Monthly 0.00% $0 $519,137
50 Month 50 $531,216 $531,216 Monthly 0.00% $0 $531,216
51 Month 51 $543,525 $543,525 Quarterly Monthly 0.00% $0 $543,525
52 Month 52 $543,525 $543,525 Monthly 0.00% $0 $543,525
53 Month 53 $568,853 $568,853 Monthly 0.00% $0 $568,853
54 Month 54 $581,880 $581,880 Quarterly Monthly 0.00% $0 $581,880
55 Month 55 $595,155 $595,155 Monthly 0.00% $0 $595,155
56 Month 56 $608,684 $608,684 Monthly 0.00% $0 $608,684
57 Month 57 $622,472 $622,472 Quarterly Monthly 0.00% $0 $622,472
58 Month 58 $636,523 $636,523 Monthly 0.00% $0 $636,523
59 Month 59 $650,843 $650,843 Monthly 0.00% $0 $650,843
60 Month 60 $665,437 $665,437 Annual Quarterly Monthly 0.00% $0 $665,437
$21,656,425 $21,656,425 Totals $0 $21,656,425
Total Available for Distribution
$21,446,723
$0
$0
1 ($209,703) $0
2 $69,943 $0
3 $144,022 $0
4 $174,153 $0
5 $179,379 $0
6 $184,701 $0
7 $190,123 $0
8 $195,645 $0
9 $201,269 $0
10 $206,999 $0
11 $212,834 $0
12 $218,779 $0
13 $219,961 $0
14 $226,129 $0
15 $232,412 $0
16 $238,812 $0
17 $245,332 $0
18 $251,973 $0
19 $258,739 $0
20 $265,632 $0
21 $272,653 $0
22 $279,806 $0
23 $287,093 $0
24 $294,517 $0
25 $297,585 $0
26 $305,290 $0
27 $313,141 $0
28 $321,138 $0
29 $329,287 $0
30 $337,588 $0
31 $346,046 $0
32 $354,664 $0
33 $363,444 $0
34 $372,390 $0
34 $381,505 $0
36 $390,792 $0
37 $395,605 $0
38 $405,246 $0
39 $415,067 $0
40 $425,074 $0
41 $435,271 $0
42 $445,661 $0
43 $456,249 $0
44 $467,037 $0
45 $478,030 $0
46 $489,232 $0
47 $500,647 $0
48 $512,279 $0
49 $519,137 $0
50 $531,216 $0
51 $543,525 $0
52 $556,069 $0
53 $568,853 $0
54 $581,880 $0
55 $595,155 $0
56 $608,684 $0
57 $622,472 $0
58 $636,523 $0
59 $650,843 $0
60 $665,437 $0

(S Corp, LLC, LLP)

(C Corp)

Investment - BJ's Humble Delights Pro Forma Financial Statements

Here you can do the following: 1. Decide if you will sell your company 2. Determine your company valuation 3. Enter individual investor information

Dividends

Distributions

Investment There's a lot you can do with the EZ Numbers Investment component. As it says on the sheet, here you can determine: 1. Company Sale 2. Valuation 3. Individual Investors Note: To enter investments prior to your current period, click on "Historicals." Dividends EZ Numbers allows for dividends to be declared to Preferred and/or Common shareholders. Click the "Dividends" button to see how many Preferred and Common shares are outstanding at a given time. Then simply indicate the dividend amount per share, and EZ Numbers will deduct the cash from your holdings. EZ will also incorporate dividends into the NPV calculations. for your investors. Distributions If you have an LLC, for example, click "Distributions" to enter the schedule of payments you'd like to make, as well as the percentage of Operating Income. It will then be done automatically. 1. Company Sale This is one way to create a "liquidity event," or get your investors their money back, and hopefully a nice return. Calculated Sale Amount This is the value of the company at the end of the year in which you elect to make the sale. This valuation is based on the the valuation methodology you employ (more on that below) as well as the overall financial performance of your company by the year of the sale. Manual Sale Amount Sometimes you may wish to override the calculated amount and enter your own custom amount. Valuation EZ Numbers gives you three ways to calculate yearly valuations. You can either use: 1. Revenue 2. EBITDA (Earnings Before Interest, Taxes, Depreciation, and Amortization) 3. Earnings Different industries use different valuations. If you're a service company, you might use Revenue, with a 1 x valuation. If you have a valuable intellectual property portfolio or brand awareness, you might be able to use a higher multiple. Other companies may use either EBITDA or Earnings with a larger multiple. Discount Rate The Discount Rate is used to calculate the Net Present Value (NPV) for individual investors. Annual Valuations Here's where you see your yearly company valuations based on the method you selected. Note, these valuations are for the end of each year, based on the performance your company has in that year. Manual Valu. As with the Company Sale Amount, you can override your Annual Valuations with your own custom amounts. Investment Information You can have up to 15 investors, each of whom make three separate investments. Each of the investments can occur anytime between 24 months before your projections, or during them. This allows you to enter information in prior periods. Note, you'll need to make sure that the amount of investment shown in "Historicals" includes any investments you enter here. First select the class of the investment - Founder, Preferred, or Common. Then choose the month adn amount of the investment, the number of shares, and the percentage of ownership the investor will receive. Revenue / Profit Share In addidion to Dividends for C Corp investors, and Distributions for S Corps, LLCs, and LLPs, EZ Numbers provides you with another way to provide money to investors. Choose Revenue, or Profit, the percentage, and Cap, or maximum amount you want to give to the investor. You can then also select the frequency of payments: monthly, quarterly, or annually; as well as the month you start and end payments. Performance EZ Numbers automatically calculates and displays the most common investor performance metrics - ROI, IRR, and NPV. ROI (Return on Investment) This is simply the amount of the money the investor receives divided by how much they invest. It shows what kind of return they get, but the weakness of ROI is that it doesn't factor in the time value of money. A 200% ROI is attractive to an investor if it happens in one year, but not if the investor has to wait five or ten years. IRR IRR addresses the time frame aspect of the investment to factor in the opportunity cost. The higher the percentage the better the investment. You can think of IRR as the rate of growth a project is expected to generate. While the actual rate of return that a given project ends up generating will often differ from its estimated IRR rate, a project with a substantially higher IRR value than other available options would still provide a much better chance of strong growth. NPV NPV, or Net Present Value, is one of the most basic, and powerful techniques in all of finance. The idea is that money has a "time value," meaning that if someone gives you a dollar today, it's worth more than a dollar a year from now. This is due to two reasons: first, you can use the dollar today to earn money over the year, and two, if you have a dollar in your hand, there is zero risk, whereas there is always some amount of risk in actually getting that dollar next year. The risk is increased significantly when you're talking about an early stage company that is not public or "liquid." Therefore we need a way to compare a sure $20,000 now to the "promise" of $20,000 in three years. There are two things that figure in to calculating NPV: discount rate and time period. The discount rate (also known as "hurdle rate," "opportunity cost," etc., is basically how you determine the riskiness of the investment. You can get around 5% annual interest in secure money market accounts, so you obviously want a risky equity investment to have a good chance to produce a much greater return. By setting your discount rate, you're basically determining the annual return you want the investment to produce for it to be worth the risk to you. Venture capitalists sometimes use a benchmark of "7 over 3." This means a 700% return in 3 years. You can't say what this is in annual terms, as it depends on the amounts. But EZ Numbers assumes at least a 20% (annual) discount rate. This means that an amount projected in the future will be discounted by 20% for each year away from now. So a dollar next year is worth $.80, now, a dollar two years from now is worth $.64, and a dollar in three years is worth just over $.51 now. Inputs You've now completed all of the inputs you need for your business model - take a look at the results! Of course you can make as many changes as you want, and the real-time feedback you get of your overall business in the EZ Glance will help you refine your costs and resources. To enter investments in the 2 years prior to your starting month, enter a negative number in Month, e.g. "-12." Then add up the amounts for investments in negative months and enter these amounts in the cells for Preferred and Common stock values on Historicals.

P&L

Assumptions

$4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707 P&L $0 Least Cash ($74,063) Net Sales Co. Type LLC
$945,352 $915,265 $1,117,303 $1,368,901 $1,682,816 Assumptions $0 Most Cash $21,679,861 COGS Taxes $0
$1,761,355 $1,619,872 $1,676,582 $1,735,488 $1,796,683 Assumptions - BJ's Humble Delights Pro Forma Financial Statements $0 Breakeven Aug, 2018 Expenses Cap. Ex. $141,000
$7,664 $11,238 $8,043 $4,663 $3,414 $60 $0 Investment $100,000 Tax Dep Int Max. Emp. 3
$1,768,144 $3,073,060 $4,112,870 $5,425,399 $7,079,795 $60 $0 Debt $25,000 Net Income Valuation Revenue (1x)
Start-Up
Company Type LLC Historicals $0 Deduct Taxes No
State Florida NOLCF $0 City Tax Rate 0.0000%
Year 1 Year 2 Year 3 Year 4 Year 5
Capital Expenditures $141,000 $0 $0 $0 $0
Sales & Marting and Operating Expenses
Number of Expenses 15 15 15 15 15
Expense Amounts $1,474,082 $1,321,236 $1,366,014 $1,412,392 $1,460,432
Personnel
Consultants 1 1 1 1 1
Employees 3 3 3 3 3
Consultants $60,000 $60,000 $60,000 $60,000 $60,000
Salaries $204,750 $214,988 $225,737 $237,024 $248,875
Payroll Expenses $22,523 $23,649 $24,831 $26,073 $27,376 1 1 1 1 1
Total Personnel Costs $287,273 $298,636 $310,568 $323,096 $336,251
Sales
Products with Sales 3 3 3 3 3
Sales Unit Volume 62,160 76,780 91,682 110,035 132,706
Revenue $4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707
Bad Debt & Returns $0 $0 $0 $0 $0
Net Sales $4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707
COGS $945,352 $915,265 $1,117,303 $1,368,901 $1,682,816
Gross Profit $3,557,162 $4,724,169 $5,817,495 $7,185,550 $8,899,891
Commissions $49,000 $0 $0 $0 $0
Royalties $0 $0 $0 $0 $0
Total Contribution from Sales $3,508,162 $4,724,169 $5,817,495 $7,185,550 $8,899,891
Total Loans
Monthly Payment Loans $25,000 $0 $0 $0 $0
Custom Loans $0 $0 $0 $0 $0
Amount of Grants $0 $0 $0 $0 $0
Investment
Number of Investments 1 0 0 0 0
Amount of Investments $100,000 $0 $0 $0 $0
Distributions $0 $0 $0 $0 $0
Annual Valuation Method Comparisons
Multiple Technique Year 1 Year 2 Year 3 Year 4 Year 5
1 Revenue $4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707
2 EBITDA $3,591,616 $6,208,595 $8,281,827 $10,900,122 $14,206,416
5 Earnings $8,840,718 $15,365,299 $20,564,350 $27,126,993 $35,398,973

&"Arial,Bold"&14Assumptions

Assumptions - BJ's Humble Delights Pro Forma Financial Statements

Payments

Headcount

Assumptions It can become difficult to keep track of all the variables you're using in a scenario when you're modeling your business. Because it's so easy to change your business variables in EZ Numbers, Assumptions shows all of your key variables in one, convenient Dashboard style format. At the bottom, you can also compare different valuation techniques side-by-side. Assumptions can also be printed on one sheet for handy reference.

P&L

Analysis

$4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707 P&L $0 Least Cash ($74,063) Net Sales Co. Type LLC $5
$945,352 $915,265 $1,117,303 $1,368,901 $1,682,816 Analysis $0 Most Cash $21,679,861 COGS Taxes $0 $0
$1,761,355 $1,619,872 $1,676,582 $1,735,488 $1,796,683 Analysis - BJ's Humble Delights Pro Forma Financial Statements $0 Breakeven Aug, 2018 Expenses Cap. Ex. $141,000 $0
$7,664 $11,238 $8,043 $4,663 $3,414 $60 $0 Investment $100,000 Tax Dep Int Max. Emp. 3 $0
$1,768,144 $3,073,060 $4,112,870 $5,425,399 $7,079,795 $60 $0 Debt $25,000 Net Income Valuation Revenue (1x) $0
Lowest Amount of Cash ($74,063) Breakeven 43,343
Year 1 Year 2 Year 3 Year 4 Year 5
Cash Flow - (End of Year) $1,883,697 $4,982,887 $9,118,836 $14,572,324 $21,679,861
Balance Sheet $1,998,028 $5,066,681 $9,174,862 $14,603,690 $21,687,813
Company Headcount 3 3 3 3 3
Total Unit Sales 62,160 76,780 91,682 110,035 132,706
Total Revenue $4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707
COGS $945,352 $915,265 $1,117,303 $1,368,901 $1,682,816
Gross Profit $3,557,162 $4,724,169 $5,817,495 $7,185,550 $8,899,891
Gross Profit Margin 79% 84% 84% 84% 84%
Operating Expenses $1,384,355 $1,287,436 $1,329,032 $1,372,114 $1,416,740
Inc. (Loss) From Oper. $1,795,808 $3,104,297 $4,140,913 $5,450,061 $7,103,208
Income Tax Expense $0 $0 $0 $0 $0
Member Distribution $1,768,144 $3,073,060 $4,112,870 $5,425,399 $7,079,795
0 ERROR:#DIV/0!
Performance Analysis Year 1 Year 2 Year 3 Year 4 Year 5
Profitability
Gross Profit Margin 79.00% 83.77% 83.89% 84.00% 84.10%
Operating Profit Margin 39.88% 55.05% 59.71% 63.71% 67.12%
Profit Margin 39.27% 54.49% 59.31% 63.42% 66.90%
Return on Assets 88.49% 60.65% 44.83% 37.15% 32.64%
Return on Equity 94.65% 62.19% 45.43% 37.47% 32.84%
Z-Score 5.68 3.70 2.86 2.45 2.22
Liquidity
Current 16.80 42.95 75.96 117.31 168.65
Quick 16.80 42.95 75.96 117.31 168.65
Cash 16.80 42.95 75.96 117.31 168.65
Efficiency
Inventory Turnover 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover 131.15 237.01 432.74 752.64 1,330.74
Total Asset Turnover 2.25 1.11 0.76 0.59 0.49
Leverage
Debt 0.01 0.00 0.00 0.00 0.00
Long-Term Debt 0.01 0.00 0.00 0.00 0.00
Debt to Equity 0.01 0.00 0.00 0.00 0.00
Long-Term Debt to Equity 0.18 0.09 0.01 0.00 0.00
Coverage
Times Interest Earned 1,802.78 4,438.54 15,048.64 1,752,986.90 0.00
Cash Coverage Ratio 215.34 342.95 458.29 7,247.11 0.00
Year 1 Year 2 Year 3 Year 4 Year 5
Current Assets $1,883,697 $4,982,887 $9,118,836 $14,572,324 $21,679,861
Current Liabilities $112,131 $116,015 $120,042 $124,217 $128,547
Total Assets $1,998,028 $5,066,681 $9,174,862 $14,603,690 $21,687,813
Retained Earnings $0 $0 $0 $0 $0
EBIT $1,795,808 $3,104,297 $4,140,913 $5,450,061 $7,103,208
Total Equity Market Value $7,664 $11,238 $8,043 $4,663 $3,414
Book Value of Total Liab. $1,868,144 $4,941,203 $9,054,073 $14,479,472 $21,559,267
Sales $4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707
X1 0.89 0.96 0.98 0.99 0.99
X2 0.00 0.00 0.00 0.00 0.00
X3 0.90 0.61 0.45 0.37 0.33
X4 0.00 0.00 0.00 0.00 0.00
X5 2.25 1.11 0.76 0.59 0.49
Z Score 5.68 3.70 2.86 2.45 2.22
Z = 0.717X1 + 0.847X2 + 3.107X3 + 0.420X4 + 0.998X5
Calculations for Analysis Ratios
Profitability Leverage
Gross Profit Margin Sales - Cost of Goods Sold Debt Ratio Total Debt
Sales Total Assets
Operating Profit Margin EBITDA Long-Term Debt Ratio Long-Term Debt
Sales Total Assets
Profit Margin Net Income Debt to Equity Ratio Total Debt
Sales Total Equity
Return on Assets Net Income Long-Term Debt to Equity Long-Term Debt
Total Assets Total Equity
Return on Equity Net Income Coverage
Shareholder Equity
Times Interest Earned EBIT
Liquidity Interest Expense
Current Ratio Current Assets Cash Coverage Ratio EBIT + Non-Cash Expenses
Current Liabilities Interest Expense
Quick Ratio Current Assets - Inventory Z Score = 0.717X1 + 0.847X2 + 3.107X3 + 0.420X4 + 0.998X5
Current Liabilities
X1 Net Working Capital
Cash Ratio Cash + Marketable Securities Total Assets
Current Liabilities
X2 Retained Earnings
Efficiency Total Assets
Inventory Turnover Ratio Cost of Goods Sold X3 EBIT
Inventory Total Assets
Accounts Rec. Turn. Ratio Credit Sales X4 Total Equity Market Value
Accounts Receivable Book Value of Total Liabilities
Fixed Asset Turnover Ratio Sales X5 Sales
Net Fixed Assets Total Assets
Z < 1.21 Bankruptcy predicted within one year
Total Asset Turnover Sales Z > 1.21 < 2.90 Financial distress, possible bankruptcy
Total Assets Z > 2.90 No financial distress predicted

&"Arial,Bold"&14Analysis

&8

Profit & Loss

Revenue Year 1 Year 2 Year 3 Year 4 Year 5 4502514.1955266632 5639434.1411507195 6934798.5818612361 8554450.3220684677 10582706.909365581 Expenses Year 1 Year 2 Year 3 Year 4 Year 5 2734370.5173177794 2566374.3571609329 2821928.5540366727 3129051.7365255877 3502912.406777001 Net Year 1 Year 2 Year 3 Year 4 Year 5 1768143.6782088839 3073059.7839897866 4112870.0278245634 5425398.58554288 7079794.5025885804

Cash Flow

Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q8 Q9 Q10 Q11 Q12 Q13 Q14 Q15 Q16 Q17 Q18 Q19 Q20 105766.9551447667 648707.03065441677 1240427.0216613533 1883696.6063191385 2571683.7128467425 3313375.9593456453 4115948.5662978059 4982887.2156787394 5907734.0090955459 6900523.805658929 7969427.7659293227 9118836.4074991271 10344348.705112733 11656520.528951203 13064000.671630163 14572323.572531736 16176384.749779392 17889039.725766607 19721204.689780422 21679860.774074599 Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q8 Q9 Q10 Q11 Q12 Q13 Q14 Q15 Q16 Q17 Q18 Q19 Q20 105766.9551447667 648707.03065441677 1240427.0216613533 1883696.6063191385 2571683.7128467425 3313375.9593456453 4115948.5662978059 4982887.2156787394 5907734.0090955459 6900523.805658929 7969427.7659293227 9118836.4074991271 10344348.705112733 11656520.528951203 13064000.671630163 14572323.572531736 16176384.749779392 17889039.725766607 19721204.689780422 21679860.774074599 Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q8 Q9 Q10 Q11 Q12 Q13 Q14 Q15 Q16 Q17 Q18 Q19 Q20 #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A

Breakeven

-209702.72222222222 -139759.61111111112 4262.1879406706139 178414.88613287578 357793.49121192272 542494.84276359004 732617.64820537413 928262.51949244237 1129532.010551393 1336530.6554563139 1549365.0073619254 1768143.6782088839 1988104.9104666265 2214234.0246794419 2446646.0553317685 2685458.2625490348 2930790.1759006907 3182763.6390724033 3441502.8554247329 3707134.4344559521 3979787.4391870182 4259593.4344870746 4546686.5363582224 4841203.46219867 5138788.6082095979 5444079.0232364507 5757219.5405232729 6078357.8059424423 6407644.3334500706 6745232.5616427474 7091278.9114375962 7445942.8448980125 7809386.9252279317 8181776.8779579159 8563281.6533468161 8954073.4900232349 9349678.147700198 9754924.469944831 10169991.833147109 10595066.278492697 11030337.47316974 11475998.781985581 11932247.340406993 12399284.129052334 12877314.049664542 13366546.00259454 13867192.965825129 14379472.075566115 14898609.015745105 15429825.179960368 15973350.678859491 16529420.120045941 17098272.697013024 17680152.279846702 18275307.507732548 18883991.883302845 19506463.868860517 20142986.984517306 20793829.908284444 21459266.578154694 #N/A #N/A 4262.1879406706139 178414.88613287578 357793.49121192272 542494.84276359004 732617.64820537413 928262.51949244237 1129532.010551393 133653 0.6554563139 1549365.0073619254 1768143.6782088839 1988104.9104666265 2214234.0246794419 2446646.0553317685 2685458.2625490348 2930790.1759006907 3182763.6390724033 3441502.8554247329 3707134.4344559521 3979787.4391870182 4259593.4344870746 4546686.5363582224 4841203.46219867 5138788.6082095979 5444079.0232364507 5757219.5405232729 6078357.8059424423 6407644.3334500706 6745232.5616427474 7091278.9114375962 7445942.8448980125 7809386.9252279317 8181776.8779579159 8563281.6533468161 8954073.4900232349 9349678.147700198 9754924.469944831 10169991.833147109 10595066.278492697 11030337.47316974 11475998.781985581 11932247.340406993 12399284.129052334 12877314.049664542 13366546.00259454 13867192.965825129 14379472.075566115 14898609.015745105 15429825.179960368 15973350.678859491 16529420.120045941 17098272.697013024 17680152.279846702 18275307.507732548 18883991.883302845 19506463.868860517 20142986.984517306 20793829.908284444 21459266.578154694 -209702.72222222222 -139759.61111111112 #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A

Analysis - BJ's Humble Delights Pro Forma Financial Statements

Hide

Analysis This is a handy place to see many of the important parts of your business all gathered in one place. Businesses can become complex, with lots of moving financial parts, so it helps to be able to have a mile high view in a way that's not only familiar to accounts, but easy to understand for entrepreneurs. To learn more about financial ratios, you can go here: www.investopedia.com/university/ratios/

P&L

Breakeven

$4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707 P&L $0 Least Cash ($74,063) Net Sales Co. Type LLC Breakeven Analysis BJ's Humble Delights Pro Forma Financial Statements breaks even in BJ's Humble Delights Pro Forma Financial Statements
$945,352 $915,265 $1,117,303 $1,368,901 $1,682,816 Breakeven $0 Most Cash $21,679,861 COGS Taxes $0
$1,761,355 $1,619,872 $1,676,582 $1,735,488 $1,796,683 Breakeven - BJ's Humble Delights Pro Forma Financial Statements $0 Breakeven Aug, 2018 Expenses Cap. Ex. $141,000
$7,664 $11,238 $8,043 $4,663 $3,414 $60 $0 Investment $100,000 Tax Dep Int Max. Emp. 3
$1,768,144 $3,073,060 $4,112,870 $5,425,399 $7,079,795 $60 $0 Debt $25,000 Net Income Valuation Revenue (1x)
$8,589,980 $36,213,904 $44,803,884 BJ's Humble Delights Pro Forma Financial Statements breaks even in 43343 BJ's Humble Delights Pro Forma Financial Statements does not breakeven August, 2018 BJ's Humble Delights Pro Forma Financial Statements
and
and August 2018
Breakeven August, 2018
In Breakeven Month Alone BJ's Humble Delights Reaches Breakeven in Aug. 2018
Units Sold 5,121
Revenue $360,975 $36,213,904
Headcount 3
Cumulative Until Breakeven
Units Sold 12,671
Revenue $965,975
Greatest Accumulated Net Income (Loss) ($209,703)
Least Cash Flow Amount ($74,063)
Loans $25,000
Investments $100,000
Total Money Needed Until Breakeven $50,938
To reach breakeven, it takes:
3 months
3 people
$100,000 in investments
$25,000 in loans
$965,975 in sales
Note: Breakeven is Accumulated Net Income.
It doesn't include debt or investment.
1
1
0
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 Month 13 Month 14 Month 15 Month 16 Month 17 Month 18 Month 19 Month 20 Month 21 Month 22 Month 23 Month 24 Month 25 Month 26 Month 27 Month 28 Month 29 Month 30 Month 31 Month 32 Month 33 Month 34 Month 35 Month 36 Month 37 Month 38 Month 39 Month 40 Month 41 Month 42 Month 43 Month 44 Month 45 Month 46 Month 47 Month 48 Month 49 Month 50 Month 51 Month 52 Month 53 Month 54 Month 55 Month 56 Month 57 Month 58 Month 59 Month 60
Unit Sales 2,500 5,050 5,121 5,193 5,267 5,341 5,417 5,494 5,573 5,653 5,734 5,817 5,901 5,986 6,073 6,161 6,251 6,343 6,436 6,530 6,626 6,724 6,824 6,925 7,028 7,133 7,240 7,349 7,459 7,571 7,686 7,802 7,921 8,041 8,164 8,288 8,415 8,545 8,676 8,810 8,946 9,085 9,226 9,369 9,515 9,664 9,815 9,969 10,126 10,286 10,448 10,614 10,782 10,953 11,128 11,306 11,486 11,670 11,858 12,049 $473,363
Revenue $250,000 $355,000 $360,975 $367,060 $373,257 $379,569 $385,998 $392,545 $399,213 $406,005 $412,923 $419,969 $427,145 $434,455 $441,901 $449,486 $457,211 $465,081 $473,097 $481,262 $489,580 $498,053 $506,685 $515,478 $524,435 $533,561 $542,857 $552,327 $561,976 $571,805 $581,819 $592,021 $602,415 $613,004 $623,793 $634,786 $645,985 $657,396 $669,022 $680,868 $692,937 $705,235 $717,765 $730,532 $743,542 $756,797 $770,304 $784,067 $798,092 $812,382 $826,944 $841,783 $856,904 $872,313 $888,015 $904,016 $920,321 $936,938 $953,872 $971,128 $36,213,904
Monthly Net Income (209,703) 69,943 144,022 174,153 179,379 184,701 190,123 195,645 201,269 206,999 212,834 218,779 219,961 226,129 232,412 238,812 245,332 251,973 258,739 265,632 272,653 279,806 287,093 294,517 297,585 305,290 313,141 321,138 329,287 337,588 346,046 354,664 363,444 372,390 381,505 390,792 395,605 405,246 415,067 425,074 435,271 445,661 456,249 467,037 478,030 489,232 500,647 512,279 519,137 531,216 543,525 556,069 568,853 581,880 595,155 608,684 622,472 636,523 650,843 665,437
Accumulated ($209,703) ($139,760) $4,262 $178,415 $357,793 $542,495 $732,618 $928,263 $1,129,532 $1,336,531 $1,549,365 $1,768,144 $1,988,105 $2,214,234 $2,446,646 $2,685,458 $2,930,790 $3,182,764 $3,441,503 $3,707,134 $3,979,787 $4,259,593 $4,546,687 $4,841,203 $5,138,789 $5,444,079 $5,757,220 $6,078,358 $6,407,644 $6,745,233 $7,091,279 $7,445,943 $7,809,387 $8,181,777 $8,563,282 $8,954,073 $9,349,678 $9,754,924 $10,169,992 $10,595,066 $11,030,337 $11,475,999 $11,932,247 $12,399,284 $12,877,314 $13,366,546 $13,867,193 $14,379,472 $14,898,609 $15,429,825 $15,973,351 $16,529,420 $17,098,273 $17,680,152 $18,275,308 $18,883,992 $19,506,464 $20,142,987 $20,793,830 $21,459,267
Cash Flow -$74,063 $39,335 $105,767 $460,562 $277,738 $648,707 $836,640 $1,035,722 $1,240,427 $1,445,227 $1,661,491 $1,883,697 $2,105,470 $2,335,437 $2,571,684 $2,808,416 $3,057,576 $3,313,376 $3,570,026 $3,839,478 $4,115,949 $4,393,657 $4,684,562 $4,982,887 $5,281,965 $5,590,926 $5,907,734 $6,226,329 $6,559,277 $6,900,524 $7,244,018 $7,602,334 $7,969,428 $8,339,256 $8,724,404 $9,118,836 $9,515,580 $9,925,054 $10,344,349 $10,767,133 $11,206,632 $11,656,521 $12,110,479 $12,581,743 $13,064,001 $13,550,942 $14,055,817 $14,572,324 $15,093,178 $15,628,627 $16,176,385 $16,729,843 $17,302,928 $17,889,040 $18,481,583 $19,094,500 $19,721,205 $20,355,116 $21,010,192 $21,679,861
3 3
43343 Month 3
Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope Nope
3 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
3
ERROR:#NAME?
Long-Term Loan
Loan 1 Month 2
Loan 2 Month 1
Loan 3 Month 1 ERROR:#REF! ERROR:#VALUE!
ERROR:#VALUE!
Loan 1 In Breakeven Time? $25,000 ERROR:#VALUE! Net Income 43343
Loan 2 In Breakeven Time? $0 43343 ERROR:#VALUE!
Loan 3 In Breakeven Time? $0
Total $25,000
3 3
0 0
Revenue
1.00
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Cash Flow ($74,063) $39,335 $105,767 $277,738 $460,562 $648,707 $836,640 $1,035,722 $1,240,427 $1,445,227 $1,661,491 $1,883,697 $2,105,470 $2,335,437 $2,571,684 $2,808,416 $3,057,576 $3,313,376 $3,570,026 $3,839,478 $4,115,949 $4,393,657 $4,684,562 $4,982,887 $5,281,965 $5,590,926 $5,907,734 $6,226,329 $6,559,277 $6,900,524 $7,244,018 $7,602,334 $7,969,428 $8,339,256 $8,724,404 $9,118,836 $9,515,580 $9,925,054 $10,344,349 $10,767,133 $11,206,632 $11,656,521 $12,110,479 $12,581,743 $13,064,001 $13,550,942 $14,055,817 $14,572,324 $15,093,178 $15,628,627 $16,176,385 $16,729,843 $17,302,928 $17,889,040 $18,481,583 $19,094,500 $19,721,205 $20,355,116 $21,010,192 $21,679,861
Cash Flow in Breakeven Period ($74,063) $39,335 $105,767 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
12671
12671
-209702.722222222
12671
Accumulated Net Income (209,703) (139,760) 4,262 178,415 357,793 542,495 732,618 928,263 1,129,532 1,336,531 1,549,365 1,768,144 1,988,105 2,214,234 2,446,646 2,685,458 2,930,790 3,182,764 3,441,503 3,707,134 3,979,787 4,259,593 4,546,687 4,841,203 5,138,789 5,444,079 5,757,220 6,078,358 6,407,644 6,745,233 7,091,279 7,445,943 7,809,387 8,181,777 8,563,282 8,954,073 9,349,678 9,754,924 10,169,992 10,595,066 11,030,337 11,475,999 11,932,247 12,399,284 12,877,314 13,366,546 13,867,193 14,379,472 14,898,609 15,429,825 15,973,351 16,529,420 17,098,273 17,680,152 18,275,308 18,883,992 19,506,464 20,142,987 20,793,830 21,459,267
Acc. N.I. in Breakeven Period -209702.722222222 -139759.611111111 4262.1879406706 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
965975
1
2 965975
5 No Breakeven
965975
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Mon 1 Mon 2 Mon 3 Mon 4 Mon 5 Mon 6 Mon 7 Mon 8 Mon 9 Mon 10 Mon 11 Mon 12 Mon 13 Mon 14 Mon 15 Mon 16 Mon 17 Mon 18 Mon 19 Mon 20 Mon 21 Mon 22 Mon 23 Mon 24 Mon 25 Mon 26 Mon 27 Mon 28 Mon 29 Mon 30 Mon 31 Mon 32 Mon 33 Mon 34 Mon 35 Mon 36 Mon 37 Mon 38 Mon 39 Mon 40 Mon 41 Mon 42 Mon 43 Mon 44 Mon 45 Mon 46 Mon 47 Mon 48 Mon 49 Mon 50 Mon 51 Mon 52 Mon 53 Mon 54 Mon 55 Mon 56 Mon 57 Mon 58 Mon 59 Mon 60
(209,703) (139,760) 4,262 178,415 357,793 542,495 732,618 928,263 1,129,532 1,336,531 1,549,365 1,768,144 1,988,105 2,214,234 2,446,646 2,685,458 2,930,790 3,182,764 3,441,503 3,707,134 3,979,787 4,259,593 4,546,687 4,841,203 5,138,789 5,444,079 5,757,220 6,078,358 6,407,644 6,745,233 7,091,279 7,445,943 7,809,387 8,181,777 8,563,282 8,954,073 9,349,678 9,754,924 10,169,992 10,595,066 11,030,337 11,475,999 11,932,247 12,399,284 12,877,314 13,366,546 13,867,193 14,379,472 14,898,609 15,429,825 15,973,351 16,529,420 17,098,273 17,680,152 18,275,308 18,883,992 19,506,464 20,142,987 20,793,830 21,459,267
ERROR:#N/A ERROR:#N/A $4,262 $178,415 $357,793 $542,495 $732,618 $928,263 $1,129,532 $1,336,531 $1,549,365 $1,768,144 $1,988,105 $2,214,234 $2,446,646 $2,685,458 $2,930,790 $3,182,764 $3,441,503 $3,707,134 $3,979,787 $4,259,593 $4,546,687 $4,841,203 $5,138,789 $5,444,079 $5,757,220 $6,078,358 $6,407,644 $6,745,233 $7,091,279 $7,445,943 $7,809,387 $8,181,777 $8,563,282 $8,954,073 $9,349,678 $9,754,924 $10,169,992 $10,595,066 $11,030,337 $11,475,999 $11,932,247 $12,399,284 $12,877,314 $13,366,546 $13,867,193 $14,379,472 $14,898,609 $15,429,825 $15,973,351 $16,529,420 $17,098,273 $17,680,152 $18,275,308 $18,883,992 $19,506,464 $20,142,987 $20,793,830 $21,459,267
-$209,703 -$139,760 ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A
Mon 1 Mon 2 Mon 3 Mon 4 Mon 5 Mon 6 Mon 7 Mon 8 Mon 9 Mon 10 Mon 11 Mon 12 Mon 13 Mon 14 Mon 15 Mon 16 Mon 17 Mon 18 Mon 19 Mon 20 Mon 21 Mon 22 Mon 23 Mon 24 Mon 25 Mon 26 Mon 27 Mon 28 Mon 29 Mon 30 Mon 31 Mon 32 Mon 33 Mon 34 Mon 35 Mon 36 Mon 37 Mon 38 Mon 39 Mon 40 Mon 41 Mon 42 Mon 43 Mon 44 Mon 45 Mon 46 Mon 47 Mon 48 Mon 49 Mon 50 Mon 51 Mon 52 Mon 53 Mon 54 Mon 55 Mon 56 Mon 57 Mon 58 Mon 59 Mon 60
(209,703) (139,760) 4,262 178,415 357,793 542,495 732,618 928,263 1,129,532 1,336,531 1,549,365 1,768,144 1,988,105 2,214,234 2,446,646 2,685,458 2,930,790 3,182,764 3,441,503 3,707,134 3,979,787 4,259,593 4,546,687 4,841,203 5,138,789 5,444,079 5,757,220 6,078,358 6,407,644 6,745,233 7,091,279 7,445,943 7,809,387 8,181,777 8,563,282 8,954,073 9,349,678 9,754,924 10,169,992 10,595,066 11,030,337 11,475,999 11,932,247 12,399,284 12,877,314 13,366,546 13,867,193 14,379,472 14,898,609 15,429,825 15,973,351 16,529,420 17,098,273 17,680,152 18,275,308 18,883,992 19,506,464 20,142,987 20,793,830 21,459,267
ERROR:#N/A ERROR:#N/A 4262.1879406706 178414.886132876 357793.491211923 542494.84276359 732617.648205374 928262.519492442 1129532.01055139 1336530.65545631 1549365.00736193 1768143.67820888 1988104.91046663 2214234.02467944 2446646.05533177 2685458.26254903 2930790.17590069 3182763.6390724 3441502.85542473 3707134.43445595 3979787.43918702 4259593.43448707 4546686.53635822 4841203.46219867 5138788.6082096 5444079.02323645 5757219.54052327 6078357.80594244 6407644.33345007 6745232.56164275 7091278.9114376 7445942.84489801 7809386.92522793 8181776.87795792 8563281.65334682 8954073.49002323 9349678.1477002 9754924.46994483 10169991.8331471 10595066.2784927 11030337.4731697 11475998.7819856 11932247.340407 12399284.1290523 12877314.0496645 13366546.0025945 13867192.9658251 14379472.0755661 14898609.0157451 15429825.1799604 15973350.6788595 16529420.1200459 17098272.697013 17680152.2798467 18275307.5077325 18883991.8833028 19506463.8688605 20142986.9845173 20793829.9082844 21459266.5781547
-209702.722222222 -139759.611111111 ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A
ERROR:#REF!
Breakeven Analysis
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
ERROR:#N/A ERROR:#N/A $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A ERROR:#N/A
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 Month 13 Month 14 Month 15 Month 16 Month 17 Month 18 Month 19 Month 20 Month 21 Month 22 Month 23 Month 24 Month 25 Month 26 Month 27 Month 28 Month 29 Month 30 Month 31 Month 32 Month 33 Month 34 Month 35 Month 36 Month 37 Month 38 Month 39 Month 40 Month 41 Month 42 Month 43 Month 44 Month 45 Month 46 Month 47 Month 48 Month 49 Month 50 Month 51 Month 52 Month 53 Month 54 Month 55 Month 56 Month 57 Month 58 Month 59 Month 60
Cash Flow -74062.5 39334.7275723833 105766.955144767 277737.75771715 ($456) 648707.030654417 836639.775388963 1035722.46656075 1240427.02166135 1445227.33828217 1661491.2080474 1883696.60631914 2105470.48269 2335437.05227903 2571683.71284674 2808415.55649583 3057576.41347393 3313375.95934565 3570026.22930101 3839478.1333681 4115948.56629781 4393656.92463911 4684561.62477367 4982887.21567874 5281965.11768801 5590925.99727017 5907734.00909555 6226329.02259895 6559277.06743485 6900523.80565893 7244017.88159541 7602334.27285008 7969427.76592932 8339256.30961352 8724404.36954597 9118836.40749913 9515579.66815541 9925053.66615525 10344348.7051127 10767132.6739479 11206631.5443802 11656520.5289512 12110478.6108622 12581743.0752627 13064000.6716302 13550942.1480497 14055816.7870355 14572323.5725317 15093178.1300791 15628626.7725873 16176384.7497794 16729842.6093799 17302927.66464 17889039.7257666 18481583.3720665 19094500.2259298 19721204.6897804 20355116.2238513 21010191.6259114 21679860.7740746
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
43281 43312 43343 43373 43404 43434 43465 43496 43524 43555 43585 43616 43646 43677 43708 43738 43769 43799 43830 43861 43890 43921 43951 43982 44012 44043 44074 44104 44135 44165 44196 44227 44255 44286 44316 44347 44377 44408 44439 44469 44500 44530 44561 44592 44620 44651 44681 44712 44742 44773 44804 44834 44865 44895 44926 44957 44985 45016 45046 45077
Net Income (209,703) (139,760) 4,262 178,415 357,793 542,495 732,618 928,263 1,129,532 1,336,531 1,549,365 1,768,144 1,988,105 2,214,234 2,446,646 2,685,458 2,930,790 3,182,764 3,441,503 3,707,134 3,979,787 4,259,593 4,546,687 4,841,203 5,138,789 5,444,079 5,757,220 6,078,358 6,407,644 6,745,233 7,091,279 7,445,943 7,809,387 8,181,777 8,563,282 8,954,073 9,349,678 9,754,924 10,169,992 10,595,066 11,030,337 11,475,999 11,932,247 12,399,284 12,877,314 13,366,546 13,867,193 14,379,472 14,898,609 15,429,825 15,973,351 16,529,420 17,098,273 17,680,152 18,275,308 18,883,992 19,506,464 20,142,987 20,793,830 21,459,267
1 Month 1 ($74,063) Month 1
2 Month 2 $39,335 Month 2
3 Month 3 $105,767 Month 3
Month 4 $277,738 Month 4
Month 5 $460,562 Month 5
Month 6 $648,707 Month 6
Month 7 $836,640 Month 7
Month 8 $1,035,722 Month 8
Month 9 $1,240,427 Month 9
Month 10 $1,445,227 Month 10
Month 11 $1,661,491 Month 11
Month 12 $1,883,697 Month 12
Month 13 $2,105,470 Month 13
Month 14 $2,335,437 Month 14
Month 15 $2,571,684 Month 15
Month 16 $2,808,416 Month 16
Month 17 $3,057,576 Month 17
Month 18 $3,313,376 Month 18
Month 19 $3,570,026 Month 19
Month 20 $3,839,478 Month 20
Month 21 $4,115,949 Month 21
Month 22 $4,393,657 Month 22
Month 23 $4,684,562 Month 23
Month 24 $4,982,887 Month 24
Month 25 $5,281,965 Month 25
Month 26 $5,590,926 Month 26
Month 27 $5,907,734 Month 27
Month 28 $6,226,329 Month 28
Month 29 $6,559,277 Month 29
Month 30 $6,900,524 Month 30
Month 31 $7,244,018 Month 31
Month 32 $7,602,334 Month 32
Month 33 $7,969,428 Month 33
Month 34 $8,339,256 Month 34
Month 35 $8,724,404 Month 35
Month 36 $9,118,836 Month 36
Month 37 $9,515,580 Month 37
Month 38 $9,925,054 Month 38
Month 39 $10,344,349 Month 39
Month 40 $10,767,133 Month 40
Month 41 $11,206,632 Month 41
Month 42 $11,656,521 Month 42
Month 43 $12,110,479 Month 43
Month 44 $12,581,743 Month 44
Month 45 $13,064,001 Month 45
Month 46 $13,550,942 Month 46
Month 47 $14,055,817 Month 47
Month 48 $14,572,324 Month 48
Month 49 $15,093,178 Month 49
Month 50 $15,628,627 Month 50
Month 51 $16,176,385 Month 51
Month 52 $16,729,843 Month 52
Month 53 $17,302,928 Month 53
Month 54 $17,889,040 Month 54
Month 55 $18,481,583 Month 55
Month 56 $19,094,500 Month 56
Month 57 $19,721,205 Month 57
Month 58 $20,355,116 Month 58
Month 59 $21,010,192 Month 59
Month 60 $21,679,861 Month 60
Breakeven
ERROR:#REF!

&"Arial,Bold"&14Breakeven

&8

Breakeven - BJ's Humble Delights Pro Forma Financial Statements

Breakeven Analysis

-209702.72222222222 -139759.61111111112 4262.1879406706139 178414.88613287578 357793.49121192272 542494.84276359004 732617.64820537413 928262.51949244237 1129532.010551393 1336530.6554563139 1549365.0073619254 1768143.6782088839 1988104.9104666265 2214234.0246794419 2446646.0553317685 2685458.2625490348 2930790.1759006907 3182763.6390724033 3441502.8554247329 3707134.4344559521 3979787.4391870182 4259593.4344870746 4546686.5363582224 4841203.46219867 5138788.6082095979 5444079.0232364507 5757219.5405232729 6078357.8059424423 6407644.3334500706 6745232.5616427474 7091278.9114375962 7445942.8448980125 7809386.9252279317 8181776.8779579159 8563281.6533468161 8954073.4900232349 9349678.147700198 9754924.469944831 10169991.833147109 10595066.278492697 11030337.47316974 11475998.781985581 11932247.340406993 12399284.129052334 12877314.049664542 13366546.00259454 13867192.965825129 14379472.075566115 14898609.015745105 15429825.179960368 15973350.678859491 16529420.120045941 17098272.697013024 17680152.279846702 18275307.507732548 18883991.883302845 19506463.868860517 20142986.984517306 20793829.908284444 21459266.578154694 #N/A #N/A 4262.1879406706139 178414.88613287578 357793.4912119 2272 542494.84276359004 732617.64820537413 928262.51949244237 1129532.010551393 1336530.6554563139 1549365.0073619254 1768143.6782088839 1988104.9104666265 2214234.0246794419 2446646.0553317685 2685458.2625490348 2930790.1759006907 3182763.6390724033 3441502.8554247329 3707134.4344559521 3979787.4391870182 4259593.4344870746 4546686.5363582224 4841203.46219867 5138788.6082095979 5444079.0232364507 5757219.5405232729 6078357.8059424423 6407644.3334500706 6745232.5616427474 7091278.9114375962 7445942.8448980125 7809386.9252279317 8181776.8779579159 8563281.6533468161 8954073.4900232349 9349678.147700198 9754924.469944831 10169991.833147109 10595066.278492697 11030337.47316974 11475998.781985581 11932247.340406993 12399284.129052334 12877314.049664542 13366546.00259454 13867192.965825129 14379472.075566115 14898609.015745105 15429825.179960368 15973350.678859491 16529420.120045941 17098272.697013024 17680152.279846702 18275307.507732548 18883991.883302845 19506463.868860517 20142986.984517306 20793829.908284444 21459266.578154694 -209702.72222222222 -139759.61111111112 #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A

Hide

Breakeven Breakeven is crucial, since as we've already discussed, your business could be viable, solid, and even profitable, but you could still easily go under. Profit is not cash, and won't pay your rent! If you're already familiar with Breakeven, this sheet will be easy to understand. Why Is there an asterisk (*) following the breakeven month? Some businesses don't have a steady month-by-month improvement. Many businesses actually have a period of ups and downs, with both negative and positive results. If your company's breakeven is subsequently followed by negative accumulated Net Income or Cash Flow, and then once again positive results, EZ Numbers will display the asterisk after the Month to denote that. EZ Numbers digs deep into your breakeven to show, first, if your current assumptions will give you enough "gas" to get to your breakeven point, and if you do, just what kind of resources you need and milestones you need to reach. Note, "Breakeven" as the term is used in EZ Numbers, and most commonly in business, doesn't refer to the first month where you make money. Breakeven means when your business has gone into "the black," meaning that you have made more money than you spent during the whole history of your business. One of the first criteria you should examine when starting a new business is how much time, sales, and financing it will take until you reach your Breakeven point. If it's over a year, do you have the ready access to funding (loans or investment) that you may need? If not, you can experiment with a higher price, greater sales, etc. as long as you can carry them out. This is where the EZ Numbers Breakeven Analysis is so valuable.

BJ's Humble Delights Reaches Breakeven in Aug. 2018

P&L

P&L

$4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707 P&L $0 Least Cash ($74,063) Net Sales Co. Type LLC
$945,352 $915,265 $1,117,303 $1,368,901 $1,682,816 P&L $0 Most Cash $21,679,861 COGS Taxes $0
$1,761,355 $1,619,872 $1,676,582 $1,735,488 $1,796,683 P&L - BJ's Humble Delights Pro Forma Financial Statements $0 Breakeven Aug, 2018 Expenses Cap. Ex. $141,000
$7,664 $11,238 $8,043 $4,663 $3,414 $60 $0 Investment $100,000 Tax Dep Int Max. Emp. 3 $0
$1,768,144 $3,073,060 $4,112,870 $5,425,399 $7,079,795 $60 $0 Debt $25,000 Net Income Valuation Revenue (1x) 1
Jun 2018 Jul 2018 Aug 2018 Quarter 1 Sep 2018 Oct 2018 Nov 2018 Quarter 2 Dec 2018 Jan 2019 Feb 2019 Quarter 3 Mar 2019 Apr 2019 May 2019 Quarter 4 Year 1 Jun 2019 Jul 2019 Aug 2019 Quarter 5 Sep 2019 Oct 2019 Nov 2019 Quarter 6 Dec 2019 Jan 2020 Feb 2020 Quarter 7 Mar 2020 Apr 2020 May 2020 Quarter 8 Year 2 Jun 2020 Jul 2020 Aug 2020 Quarter 9 Sep 2020 Oct 2020 Nov 2020 Quarter 10 Dec 2020 Jan 2021 Feb 2021 Quarter 11 Mar 2021 Apr 2021 May 2021 Quarter 12 Year 3 Jun 2021 Jul 2021 Aug 2021 Quarter 13 Sep 2021 Oct 2021 Nov 2021 Quarter 14 Dec 2021 Jan 2022 Feb 2022 Quarter 15 Mar 2022 Apr 2022 May 2022 Quarter 16 Year 4 Jun 2022 Jul 2022 Aug 2022 Quarter 17 Sep 2022 Oct 2022 Nov 2022 Quarter 18 Dec 2022 Jan 2023 Feb 2023 Quarter 19 Mar 2023 Apr 2023 May 2023 Quarter 20 Year 5
Sales
Product or Service #1 $250,000 $255,000 $260,100 $765,100 $265,302 $270,608 $276,020 $811,930 $281,541 $287,171 $292,915 $861,627 $298,773 $304,749 $310,844 $914,365 $3,353,022 74.5% $317,060 $323,402 $329,870 $970,332 $336,467 $343,196 $350,060 $1,029,724 $357,062 $364,203 $371,487 $1,092,751 $378,917 $386,495 $394,225 $1,159,636 $4,252,443 75.4% $402,109 $410,151 $418,355 $1,230,615 $426,722 $435,256 $443,961 $1,305,939 $452,840 $461,897 $471,135 $1,385,873 $480,558 $490,169 $499,972 $1,470,699 $5,393,126 77.8% $509,972 $520,171 $530,575 $1,560,718 $541,186 $552,010 $563,050 $1,656,246 $574,311 $585,797 $597,513 $1,757,622 $609,464 $621,653 $634,086 $1,865,202 $6,839,788 80.0% $646,768 $659,703 $672,897 $1,979,368 $686,355 $700,082 $714,084 $2,100,521 $728,365 $742,933 $757,791 $2,229,089 $772,947 $788,406 $804,174 $2,365,527 $8,674,505 0.0000000117 82.0%
Product or Service #2 $0 $75,000 $75,750 $150,750 $76,508 $77,273 $78,045 $231,825 $78,826 $79,614 $80,410 $238,850 $81,214 $82,026 $82,847 $246,087 $867,513 19.3% $83,675 $84,512 $85,357 $253,544 $86,211 $87,073 $87,943 $261,227 $88,823 $89,711 $90,608 $269,142 $91,514 $92,429 $93,354 $277,297 $1,061,210 18.8% $94,287 $95,230 $96,182 $285,700 $97,144 $98,116 $99,097 $294,357 $100,088 $101,089 $102,100 $303,276 $103,121 $104,152 $105,193 $312,466 $1,195,798 17.2% $106,245 $107,308 $108,381 $321,934 $109,465 $110,559 $111,665 $331,689 $112,781 $113,909 $115,048 $341,739 $116,199 $117,361 $118,534 $352,094 $1,347,455 15.8% $119,720 $120,917 $122,126 $362,763 $123,347 $124,581 $125,827 $373,755 $127,085 $128,356 $129,639 $385,080 $130,936 $132,245 $133,568 $396,748 $1,518,346 0.0000000556 14.3%
Product or Service #3 $0 $25,000 $25,125 $50,125 $25,251 $25,377 $25,504 $76,131 $25,631 $25,759 $25,888 $77,279 $26,018 $26,148 $26,279 $78,444 $281,979 6.3% $26,410 $26,542 $26,675 $79,626 $26,808 $26,942 $27,077 $80,827 $27,212 $27,348 $27,485 $82,045 $27,622 $27,761 $27,899 $83,282 $325,781 5.8% $28,039 $28,179 $28,320 $84,538 $28,461 $28,604 $28,747 $85,812 $28,891 $29,035 $29,180 $87,106 $29,326 $29,473 $29,620 $88,419 $345,874 5.0% $29,768 $29,917 $30,067 $89,752 $30,217 $30,368 $30,520 $91,105 $30,672 $30,826 $30,980 $92,478 $31,135 $31,291 $31,447 $93,872 $367,207 4.3% $31,604 $31,762 $31,921 $95,287 $32,081 $32,241 $32,402 $96,724 $32,564 $32,727 $32,891 $98,182 $33,055 $33,220 $33,387 $99,662 $389,856 0.0000001949 3.7%
Product or Service #4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #6 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #7 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #8 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #9 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #11 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #12 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #13 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #14 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #15 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #16 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #17 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #18 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #19 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #20 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #21 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #22 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #23 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #24 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #25 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #26 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #27 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #28 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #29 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #30 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #31 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #32 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #33 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #34 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #35 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #36 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #37 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #38 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #39 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #40 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #41 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #42 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #43 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #44 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #45 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #46 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #47 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #48 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #49 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Recurring - Initial $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Recurring - Ongoing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Bad Debt & Returns $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Net Revenue $250,000 $355,000 $360,975 $965,975 $367,060 $373,257 $379,569 $1,119,887 $385,998 $392,545 $399,213 $1,177,756 $406,005 $412,923 $419,969 $1,238,897 $4,502,514 100.0% $427,145 $434,455 $441,901 $1,303,502 $449,486 $457,211 $465,081 $1,371,777 $473,097 $481,262 $489,580 $1,443,939 $498,053 $506,685 $515,478 $1,520,216 $5,639,434 100.0% $524,435 $533,561 $542,857 $1,600,853 $552,327 $561,976 $571,805 $1,686,108 $581,819 $592,021 $602,415 $1,776,254 $613,004 $623,793 $634,786 $1,871,584 $6,934,799 100.0% $645,985 $657,396 $669,022 $1,972,403 $680,868 $692,937 $705,235 $2,079,040 $717,765 $730,532 $743,542 $2,191,839 $756,797 $770,304 $784,067 $2,311,169 $8,554,450 100.0% $798,092 $812,382 $826,944 $2,437,418 $841,783 $856,904 $872,313 $2,571,000 $888,015 $904,016 $920,321 $2,712,351 $936,938 $953,872 $971,128 $2,861,938 $10,582,707 100.0%
ERROR:#DIV/0!
Revenue Share $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
ERROR:#DIV/0!
Grants $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
ERROR:#DIV/0!
Net Revenue $250,000 $355,000 $360,975 $965,975 $367,060 $373,257 $379,569 $1,119,887 $385,998 $392,545 $399,213 $1,177,756 $406,005 $412,923 $419,969 $1,238,897 $4,502,514 100.0% $427,145 $434,455 $441,901 $1,303,502 $449,486 $457,211 $465,081 $1,371,777 $473,097 $481,262 $489,580 $1,443,939 $498,053 $506,685 $515,478 $1,520,216 $5,639,434 100.0% $524,435 $533,561 $542,857 $1,600,853 $552,327 $561,976 $571,805 $1,686,108 $581,819 $592,021 $602,415 $1,776,254 $613,004 $623,793 $634,786 $1,871,584 $6,934,799 100.0% $645,985 $657,396 $669,022 $1,972,403 $680,868 $692,937 $705,235 $2,079,040 $717,765 $730,532 $743,542 $2,191,839 $756,797 $770,304 $784,067 $2,311,169 $8,554,450 100.0% $798,092 $812,382 $826,944 $2,437,418 $841,783 $856,904 $872,313 $2,571,000 $888,015 $904,016 $920,321 $2,712,351 $936,938 $953,872 $971,128 $2,861,938 $10,582,707 ERROR:#DIV/0! 100.0%
COGS
Product or Service #1 $250,000 $38,250 $39,015 $327,265 $39,795 $40,591 $41,403 $121,790 $42,231 $43,076 $43,937 $129,244 $44,816 $45,712 $46,627 $137,155 $715,453 15.9% $47,559 $48,510 $49,480 $145,550 $50,470 $51,479 $52,509 $154,459 $53,559 $54,630 $55,723 $163,913 $56,837 $57,974 $59,134 $173,945 $637,866 11.3% $60,316 $61,523 $62,753 $184,592 $64,008 $65,288 $66,594 $195,891 $67,926 $69,285 $70,670 $207,881 $72,084 $73,525 $74,996 $220,605 $808,969 11.7% $76,496 $78,026 $79,586 $234,108 $81,178 $82,801 $84,458 $248,437 $86,147 $87,870 $89,627 $263,643 $91,420 $93,248 $95,113 $279,780 $1,025,968 12.0% $97,015 $98,955 $100,935 $296,905 $102,953 $105,012 $107,113 $315,078 $109,255 $111,440 $113,669 $334,363 $115,942 $118,261 $120,626 $354,829 $1,301,176 0.0000000742 12.3%
Product or Service #2 $0 $15,000 $15,150 $30,150 $15,302 $15,455 $15,609 $46,365 $15,765 $15,923 $16,082 $47,770 $16,243 $16,405 $16,569 $49,217 $173,503 3.9% $16,735 $16,902 $17,071 $50,709 $17,242 $17,415 $17,589 $52,245 $17,765 $17,942 $18,122 $53,828 $18,303 $18,486 $18,671 $55,459 $212,242 3.8% $18,857 $19,046 $19,236 $57,140 $19,429 $19,623 $19,819 $58,871 $20,018 $20,218 $20,420 $60,655 $20,624 $20,830 $21,039 $62,493 $239,160 3.4% $21,249 $21,462 $21,676 $64,387 $21,893 $22,112 $22,333 $66,338 $22,556 $22,782 $23,010 $68,348 $23,240 $23,472 $23,707 $70,419 $269,491 3.2% $23,944 $24,183 $24,425 $72,553 $24,669 $24,916 $25,165 $74,751 $25,417 $25,671 $25,928 $77,016 $26,187 $26,449 $26,714 $79,350 $303,669 0.0000002782 2.9%
Product or Service #3 $0 $5,000 $5,025 $10,025 $5,050 $5,075 $5,101 $15,226 $5,126 $5,152 $5,178 $15,456 $5,204 $5,230 $5,256 $15,689 $56,396 1.3% $5,282 $5,308 $5,335 $15,925 $5,362 $5,388 $5,415 $16,165 $5,442 $5,470 $5,497 $16,409 $5,524 $5,552 $5,580 $16,656 $65,156 1.2% $5,608 $5,636 $5,664 $16,908 $5,692 $5,721 $5,749 $17,162 $5,778 $5,807 $5,836 $17,421 $5,865 $5,895 $5,924 $17,684 $69,175 1.0% $5,954 $5,983 $6,013 $17,950 $6,043 $6,074 $6,104 $18,221 $6,134 $6,165 $6,196 $18,496 $6,227 $6,258 $6,289 $18,774 $73,441 0.9% $6,321 $6,352 $6,384 $19,057 $6,416 $6,448 $6,480 $19,345 $6,513 $6,545 $6,578 $19,636 $6,611 $6,644 $6,677 $19,932 $77,971 0.0000009743 0.7%
Product or Service #4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #6 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #7 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #8 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #9 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #11 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #12 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #13 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #14 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #15 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #16 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #17 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #18 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #19 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #20 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #21 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #22 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #23 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #24 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #25 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #26 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
$0 Product or Service #27 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
$0 Product or Service #28 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
$0 Product or Service #29 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #30 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #31 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #32 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #33 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #34 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #35 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #36 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #37 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #38 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #39 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #40 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #41 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #42 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #43 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #44 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #45 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #46 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #47 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #48 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #49 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Product or Service #50 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Recurring - Acquisition $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Recurring - Retention $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
Total Cost of Goods $250,000 $58,250 $59,190 $367,440 $60,147 $61,121 $62,113 $183,381 $63,122 $64,150 $65,197 $192,470 $66,262 $67,347 $68,452 $202,061 $945,352 21.0% $69,576 $70,721 $71,887 $212,184 $73,074 $74,282 $75,513 $222,869 $76,766 $78,042 $79,342 $234,150 $80,665 $82,012 $83,384 $246,061 $915,265 16.2% $84,782 $86,205 $87,654 $258,640 $89,129 $90,632 $92,163 $271,925 $93,722 $95,309 $96,926 $285,957 $98,573 $100,250 $101,959 $300,782 $1,117,303 16.1% $103,698 $105,471 $107,276 $316,445 $109,114 $110,987 $112,894 $332,996 $114,837 $116,817 $118,833 $350,487 $120,886 $122,978 $125,109 $368,974 $1,368,901 16.0% $127,280 $129,491 $131,744 $388,515 $134,039 $136,377 $138,758 $409,174 $141,185 $143,656 $146,175 $431,016 $148,740 $151,354 $154,017 $454,111 $1,682,816 15.9%
Gross Profit $0 $296,750 $301,785 $598,535 $306,913 $312,136 $317,456 $936,506 $322,875 $328,394 $334,016 $985,286 $339,743 $345,576 $351,517 $1,036,836 $3,557,162 79.0% $357,569 $363,734 $370,015 $1,091,318 $376,412 $382,929 $389,567 $1,148,908 $396,330 $403,220 $410,238 $1,209,788 $417,388 $424,673 $432,093 $1,274,154 $4,724,169 83.8% $439,654 $447,356 $455,203 $1,342,213 $463,198 $471,343 $479,642 $1,414,183 $488,097 $496,712 $505,489 $1,490,297 $514,431 $523,543 $532,827 $1,570,802 $5,817,495 83.9% $542,287 $551,925 $561,746 $1,655,958 $571,753 $581,950 $592,340 $1,746,044 $602,928 $613,716 $624,709 $1,841,352 $635,911 $647,326 $658,958 $1,942,195 $7,185,550 84.0% $670,812 $682,891 $695,200 $2,048,903 $707,744 $720,527 $733,554 $2,161,826 $746,830 $760,359 $774,147 $2,281,336 $788,198 $802,518 $817,111 $2,407,827 $8,899,891 84.1%
Sales and Marketing Expenses
Advertising $25,000 $15,000 $15,000 $55,000 $15,000 $15,000 $15,000 $45,000 $15,000 $15,000 $15,000 $45,000 $15,000 $15,000 $15,000 $45,000 $190,000 4.2% $15,750 $15,750 $15,750 $47,250 $15,750 $15,750 $15,750 $47,250 $15,750 $15,750 $15,750 $47,250 $15,750 $15,750 $15,750 $47,250 $189,000 3.4% $16,538 $16,538 $16,538 $49,613 $16,538 $16,538 $16,538 $49,613 $16,538 $16,538 $16,538 $49,613 $16,538 $16,538 $16,538 $49,613 $198,450 2.9% $17,364 $17,364 $17,364 $52,093 $17,364 $17,364 $17,364 $52,093 $17,364 $17,364 $17,364 $52,093 $17,364 $17,364 $17,364 $52,093 $208,373 2.4% $18,233 $18,233 $18,233 $54,698 $18,233 $18,233 $18,233 $54,698 $18,233 $18,233 $18,233 $54,698 $18,233 $18,233 $18,233 $54,698 $218,791 0.0000003318 2.1% $1,004,614
Commissions $11,000 $13,000 $25,000 $49,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $49,000 1.1% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0000068027 0.0% $49,000
Communications $1,100 $1,100 $1,100 $3,300 $1,100 $1,100 $1,100 $3,300 $1,100 $1,100 $1,100 $3,300 $1,100 $1,100 $1,100 $3,300 $13,200 0.3% $1,133 $1,133 $1,133 $3,399 $1,133 $1,133 $1,133 $3,399 $1,133 $1,133 $1,133 $3,399 $1,133 $1,133 $1,133 $3,399 $13,596 0.2% $1,167 $1,167 $1,167 $3,501 $1,167 $1,167 $1,167 $3,501 $1,167 $1,167 $1,167 $3,501 $1,167 $1,167 $1,167 $3,501 $14,004 0.2% $1,202 $1,202 $1,202 $3,606 $1,202 $1,202 $1,202 $3,606 $1,202 $1,202 $1,202 $3,606 $1,202 $1,202 $1,202 $3,606 $14,424 0.2% $1,238 $1,238 $1,238 $3,714 $1,238 $1,238 $1,238 $3,714 $1,238 $1,238 $1,238 $3,714 $1,238 $1,238 $1,238 $3,714 $14,857 0.0000047564 0.1% $70,081
Design $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
Entertainment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
Marketing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
PR $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
Royalties $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
Brochures $5,400 $5,400 $5,400 $16,200 $5,400 $5,400 $5,400 $16,200 $5,400 $5,400 $5,400 $16,200 $5,400 $5,400 $5,400 $16,200 $64,800 1.4% $5,670 $5,670 $5,670 $17,010 $5,670 $5,670 $5,670 $17,010 $5,670 $5,670 $5,670 $17,010 $5,670 $5,670 $5,670 $17,010 $68,040 1.2% $5,954 $5,954 $5,954 $17,861 $5,954 $5,954 $5,954 $17,861 $5,954 $5,954 $5,954 $17,861 $5,954 $5,954 $5,954 $17,861 $71,442 1.0% $6,251 $6,251 $6,251 $18,754 $6,251 $6,251 $6,251 $18,754 $6,251 $6,251 $6,251 $18,754 $6,251 $6,251 $6,251 $18,754 $75,014 0.9% $6,564 $6,564 $6,564 $19,691 $6,564 $6,564 $6,564 $19,691 $6,564 $6,564 $6,564 $19,691 $6,564 $6,564 $6,564 $19,691 $78,765 0.0000009309 0.7% $358,061
TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
Trade Shows $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
Website $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $60,000 1.3% $5,150 $5,150 $5,150 $15,450 $5,150 $5,150 $5,150 $15,450 $5,150 $5,150 $5,150 $15,450 $5,150 $5,150 $5,150 $15,450 $61,800 1.1% $5,305 $5,305 $5,305 $15,914 $5,305 $5,305 $5,305 $15,914 $5,305 $5,305 $5,305 $15,914 $5,305 $5,305 $5,305 $15,914 $63,654 0.9% $5,464 $5,464 $5,464 $16,391 $5,464 $5,464 $5,464 $16,391 $5,464 $5,464 $5,464 $16,391 $5,464 $5,464 $5,464 $16,391 $65,564 0.8% $5,628 $5,628 $5,628 $16,883 $5,628 $5,628 $5,628 $16,883 $5,628 $5,628 $5,628 $16,883 $5,628 $5,628 $5,628 $16,883 $67,531 0.0000010464 0.6% $318,548
Spend Budget $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
Total Sales and Marketing Expenses $47,500 $39,500 $51,500 $138,500 $26,500 $26,500 $26,500 $79,500 $26,500 $26,500 $26,500 $79,500 $26,500 $26,500 $26,500 $79,500 $377,000 8.4% $27,703 $27,703 $27,703 $83,109 $27,703 $27,703 $27,703 $83,109 $27,703 $27,703 $27,703 $83,109 $27,703 $27,703 $27,703 $83,109 $332,436 5.9% $28,962 $28,962 $28,962 $86,887 $28,962 $28,962 $28,962 $86,887 $28,962 $28,962 $28,962 $86,887 $28,962 $28,962 $28,962 $86,887 $347,550 5.0% $30,281 $30,281 $30,281 $90,844 $30,281 $30,281 $30,281 $90,844 $30,281 $30,281 $30,281 $90,844 $30,281 $30,281 $30,281 $90,844 $363,374 4.2% $31,662 $31,662 $31,662 $94,986 $31,662 $31,662 $31,662 $94,986 $31,662 $31,662 $31,662 $94,986 $31,662 $31,662 $31,662 $94,986 $379,943 3.6%
Operating Expenses
5 Bank $85,000 $110,000 $35,000 $230,000 $35,000 $35,000 $35,000 $105,000 $35,000 $35,000 $35,000 $105,000 $35,000 $35,000 $35,000 $105,000 $545,000 12.1% $36,050 $36,050 $36,050 $108,150 $36,050 $36,050 $36,050 $108,150 $36,050 $36,050 $36,050 $108,150 $36,050 $36,050 $36,050 $108,150 $432,600 7.7% $37,132 $37,132 $37,132 $111,395 $37,132 $37,132 $37,132 $111,395 $37,132 $37,132 $37,132 $111,395 $37,132 $37,132 $37,132 $111,395 $445,578 6.4% $38,245 $38,245 $38,245 $114,736 $38,245 $38,245 $38,245 $114,736 $38,245 $38,245 $38,245 $114,736 $38,245 $38,245 $38,245 $114,736 $458,945 5.4% $39,393 $39,393 $39,393 $118,178 $39,393 $39,393 $39,393 $118,178 $39,393 $39,393 $39,393 $118,178 $39,393 $39,393 $39,393 $118,178 $472,714 0.0000001416 4.5% $2,354,837
2 Fulfillment / Warehouse $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
1 Insurance $10,900 $10,900 $10,000 $31,800 $10,000 $10,000 $10,000 $30,000 $10,000 $10,000 $10,000 $30,000 $10,000 $10,000 $10,000 $30,000 $121,800 2.7% $10,300 $10,300 $10,300 $30,900 $10,300 $10,300 $10,300 $30,900 $10,300 $10,300 $10,300 $30,900 $10,300 $10,300 $10,300 $30,900 $123,600 2.2% $10,609 $10,609 $10,609 $31,827 $10,609 $10,609 $10,609 $31,827 $10,609 $10,609 $10,609 $31,827 $10,609 $10,609 $10,609 $31,827 $127,308 1.8% $10,927 $10,927 $10,927 $32,782 $10,927 $10,927 $10,927 $32,782 $10,927 $10,927 $10,927 $32,782 $10,927 $10,927 $10,927 $32,782 $131,127 1.5% $11,255 $11,255 $11,255 $33,765 $11,255 $11,255 $11,255 $33,765 $11,255 $11,255 $11,255 $33,765 $11,255 $11,255 $11,255 $33,765 $135,061 0.0000005217 1.3% $638,896
6 Intellectual Property $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
26 Miscellaneous $4,000 $4,000 $4,000 $12,000 $4,000 $4,000 $4,000 $12,000 $4,000 $4,000 $4,000 $12,000 $4,000 $4,000 $4,000 $12,000 $48,000 1.1% $4,120 $4,120 $4,120 $12,360 $4,120 $4,120 $4,120 $12,360 $4,120 $4,120 $4,120 $12,360 $4,120 $4,120 $4,120 $12,360 $49,440 0.9% $4,244 $4,244 $4,244 $12,731 $4,244 $4,244 $4,244 $12,731 $4,244 $4,244 $4,244 $12,731 $4,244 $4,244 $4,244 $12,731 $50,923 0.7% $4,371 $4,371 $4,371 $13,113 $4,371 $4,371 $4,371 $13,113 $4,371 $4,371 $4,371 $13,113 $4,371 $4,371 $4,371 $13,113 $52,451 0.6% $4,502 $4,502 $4,502 $13,506 $4,502 $4,502 $4,502 $13,506 $4,502 $4,502 $4,502 $13,506 $4,502 $4,502 $4,502 $13,506 $54,024 0.000001308 0.5% $254,839
7 Office Supplies $2,120 $2,120 $2,000 $6,240 $2,000 $2,000 $2,000 $6,000 $2,000 $2,000 $2,000 $6,000 $2,000 $2,000 $2,000 $6,000 $24,240 0.5% $2,060 $2,060 $2,060 $6,180 $2,060 $2,060 $2,060 $6,180 $2,060 $2,060 $2,060 $6,180 $2,060 $2,060 $2,060 $6,180 $24,720 0.4% $2,122 $2,122 $2,122 $6,365 $2,122 $2,122 $2,122 $6,365 $2,122 $2,122 $2,122 $6,365 $2,122 $2,122 $2,122 $6,365 $25,462 0.4% $2,185 $2,185 $2,185 $6,556 $2,185 $2,185 $2,185 $6,556 $2,185 $2,185 $2,185 $6,556 $2,185 $2,185 $2,185 $6,556 $26,225 0.3% $2,251 $2,251 $2,251 $6,753 $2,251 $2,251 $2,251 $6,753 $2,251 $2,251 $2,251 $6,753 $2,251 $2,251 $2,251 $6,753 $27,012 0.0000026111 0.3% $127,659
8 Payroll Expenses $1,877 $1,877 $1,877 $5,631 $1,877 $1,877 $1,877 $5,631 $1,877 $1,877 $1,877 $5,631 $1,877 $1,877 $1,877 $5,631 $22,523 0.5% $1,971 $1,971 $1,971 $5,912 $1,971 $1,971 $1,971 $5,912 $1,971 $1,971 $1,971 $5,912 $1,971 $1,971 $1,971 $5,912 $23,649 0.4% $2,069 $2,069 $2,069 $6,208 $2,069 $2,069 $2,069 $6,208 $2,069 $2,069 $2,069 $6,208 $2,069 $2,069 $2,069 $6,208 $24,831 0.4% $2,173 $2,173 $2,173 $6,518 $2,173 $2,173 $2,173 $6,518 $2,173 $2,173 $2,173 $6,518 $2,173 $2,173 $2,173 $6,518 $26,073 0.3% $2,281 $2,281 $2,281 $6,844 $2,281 $2,281 $2,281 $6,844 $2,281 $2,281 $2,281 $6,844 $2,281 $2,281 $2,281 $6,844 $27,376 0.0000026784 0.3% $124,451
4 Personnel - 1099 Consultants $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $60,000 1.3% $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $60,000 1.1% $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $60,000 0.9% $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $60,000 0.7% $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $60,000 0.0000011111 0.6% $300,000
10 Personnel - Salaried Employees $17,063 $17,063 $17,063 $51,188 $17,063 $17,063 $17,063 $51,188 $17,063 $17,063 $17,063 $51,188 $17,063 $17,063 $17,063 $51,188 $204,750 4.5% $17,916 $17,916 $17,916 $53,747 $17,916 $17,916 $17,916 $53,747 $17,916 $17,916 $17,916 $53,747 $17,916 $17,916 $17,916 $53,747 $214,988 3.8% $18,811 $18,811 $18,811 $56,434 $18,811 $18,811 $18,811 $56,434 $18,811 $18,811 $18,811 $56,434 $18,811 $18,811 $18,811 $56,434 $225,737 3.3% $19,752 $19,752 $19,752 $59,256 $19,752 $19,752 $19,752 $59,256 $19,752 $19,752 $19,752 $59,256 $19,752 $19,752 $19,752 $59,256 $237,024 2.8% $20,740 $20,740 $20,740 $62,219 $20,740 $20,740 $20,740 $62,219 $20,740 $20,740 $20,740 $62,219 $20,740 $20,740 $20,740 $62,219 $248,875 0.0000002946 2.4% $1,131,373
11 Postage / Shipping $3,000 $3,000 $3,000 $9,000 $3,000 $3,000 $3,000 $9,000 $3,000 $3,000 $3,000 $9,000 $3,000 $3,000 $3,000 $9,000 $36,000 0.8% $3,090 $3,090 $3,090 $9,270 $3,090 $3,090 $3,090 $9,270 $3,090 $3,090 $3,090 $9,270 $3,090 $3,090 $3,090 $9,270 $37,080 0.7% $3,183 $3,183 $3,183 $9,548 $3,183 $3,183 $3,183 $9,548 $3,183 $3,183 $3,183 $9,548 $3,183 $3,183 $3,183 $9,548 $38,192 0.6% $3,278 $3,278 $3,278 $9,835 $3,278 $3,278 $3,278 $9,835 $3,278 $3,278 $3,278 $9,835 $3,278 $3,278 $3,278 $9,835 $39,338 0.5% $3,377 $3,377 $3,377 $10,130 $3,377 $3,377 $3,377 $10,130 $3,377 $3,377 $3,377 $10,130 $3,377 $3,377 $3,377 $10,130 $40,518 0.000001744 0.4% $191,129
0 R&D $4,000 $4,000 $4,000 $12,000 $4,000 $4,000 $4,000 $12,000 $4,000 $4,000 $4,000 $12,000 $4,000 $4,000 $4,000 $12,000 $48,000 1.1% $4,120 $4,120 $4,120 $12,360 $4,120 $4,120 $4,120 $12,360 $4,120 $4,120 $4,120 $12,360 $4,120 $4,120 $4,120 $12,360 $49,440 0.9% $4,244 $4,244 $4,244 $12,731 $4,244 $4,244 $4,244 $12,731 $4,244 $4,244 $4,244 $12,731 $4,244 $4,244 $4,244 $12,731 $50,923 0.7% $4,371 $4,371 $4,371 $13,113 $4,371 $4,371 $4,371 $13,113 $4,371 $4,371 $4,371 $13,113 $4,371 $4,371 $4,371 $13,113 $52,451 0.6% $4,502 $4,502 $4,502 $13,506 $4,502 $4,502 $4,502 $13,506 $4,502 $4,502 $4,502 $13,506 $4,502 $4,502 $4,502 $13,506 $54,024 0.000001308 0.5% $254,839
13 Rent $5,000 $5,000 $2,500 $12,500 $2,500 $2,500 $2,500 $7,500 $2,500 $2,500 $2,500 $7,500 $2,500 $2,500 $2,500 $7,500 $35,000 0.8% $2,575 $2,575 $2,575 $7,725 $2,575 $2,575 $2,575 $7,725 $2,575 $2,575 $2,575 $7,725 $2,575 $2,575 $2,575 $7,725 $30,900 0.5% $2,652 $2,652 $2,652 $7,957 $2,652 $2,652 $2,652 $7,957 $2,652 $2,652 $2,652 $7,957 $2,652 $2,652 $2,652 $7,957 $31,827 0.5% $2,732 $2,732 $2,732 $8,195 $2,732 $2,732 $2,732 $8,195 $2,732 $2,732 $2,732 $8,195 $2,732 $2,732 $2,732 $8,195 $32,782 0.4% $2,814 $2,814 $2,814 $8,441 $2,814 $2,814 $2,814 $8,441 $2,814 $2,814 $2,814 $8,441 $2,814 $2,814 $2,814 $8,441 $33,765 0.0000020291 0.3% $164,274
15 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
14 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
16 Print Advertisements $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $60,000 1.3% $5,150 $5,150 $5,150 $15,450 $5,150 $5,150 $5,150 $15,450 $5,150 $5,150 $5,150 $15,450 $5,150 $5,150 $5,150 $15,450 $61,800 1.1% $5,305 $5,305 $5,305 $15,914 $5,305 $5,305 $5,305 $15,914 $5,305 $5,305 $5,305 $15,914 $5,305 $5,305 $5,305 $15,914 $63,654 0.9% $5,464 $5,464 $5,464 $16,391 $5,464 $5,464 $5,464 $16,391 $5,464 $5,464 $5,464 $16,391 $5,464 $5,464 $5,464 $16,391 $65,564 0.8% $5,628 $5,628 $5,628 $16,883 $5,628 $5,628 $5,628 $16,883 $5,628 $5,628 $5,628 $16,883 $5,628 $5,628 $5,628 $16,883 $67,531 0.0000010464 0.6% $318,548
17 Legal and Permits $5,985 $5,985 $4,500 $16,470 $4,500 $4,500 $4,500 $13,500 $4,500 $4,500 $4,500 $13,500 $4,500 $4,500 $4,500 $13,500 $56,970 1.3% $4,635 $4,635 $4,635 $13,905 $4,635 $4,635 $4,635 $13,905 $4,635 $4,635 $4,635 $13,905 $4,635 $4,635 $4,635 $13,905 $55,620 1.0% $4,774 $4,774 $4,774 $14,322 $4,774 $4,774 $4,774 $14,322 $4,774 $4,774 $4,774 $14,322 $4,774 $4,774 $4,774 $14,322 $57,289 0.8% $4,917 $4,917 $4,917 $14,752 $4,917 $4,917 $4,917 $14,752 $4,917 $4,917 $4,917 $14,752 $4,917 $4,917 $4,917 $14,752 $59,007 0.7% $5,065 $5,065 $5,065 $15,194 $5,065 $5,065 $5,065 $15,194 $5,065 $5,065 $5,065 $15,194 $5,065 $5,065 $5,065 $15,194 $60,777 0.0000011508 0.6% $289,663
18 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
19 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
20 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
12 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
27 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
9 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
0 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
30 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
31 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
32 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
33 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
34 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
35 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
36 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
37 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
38 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
39 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
40 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
41 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
42 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
43 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
44 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
45 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
46 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
47 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
48 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
49 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
50 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
51 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
52 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
53 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
54 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
55 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
22 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
23 TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0% $0
24 Travel $5,476 $5,476 $5,000 $15,952 $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $60,952 1.4% $5,150 $5,150 $5,150 $15,450 $5,150 $5,150 $5,150 $15,450 $5,150 $5,150 $5,150 $15,450 $5,150 $5,150 $5,150 $15,450 $61,800 1.1% $5,305 $5,305 $5,305 $15,914 $5,305 $5,305 $5,305 $15,914 $5,305 $5,305 $5,305 $15,914 $5,305 $5,305 $5,305 $15,914 $63,654 0.9% $5,464 $5,464 $5,464 $16,391 $5,464 $5,464 $5,464 $16,391 $5,464 $5,464 $5,464 $16,391 $5,464 $5,464 $5,464 $16,391 $65,564 0.8% $5,628 $5,628 $5,628 $16,883 $5,628 $5,628 $5,628 $16,883 $5,628 $5,628 $5,628 $16,883 $5,628 $5,628 $5,628 $16,883 $67,531 0.0000010433 0.6% $319,500
25 Utilities $5,560 $5,560 $5,000 $16,120 $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $5,000 $5,000 $5,000 $15,000 $61,120 1.4% $5,150 $5,150 $5,150 $15,450 $5,150 $5,150 $5,150 $15,450 $5,150 $5,150 $5,150 $15,450 $5,150 $5,150 $5,150 $15,450 $61,800 1.1% $5,305 $5,305 $5,305 $15,914 $5,305 $5,305 $5,305 $15,914 $5,305 $5,305 $5,305 $15,914 $5,305 $5,305 $5,305 $15,914 $63,654 0.9% $5,464 $5,464 $5,464 $16,391 $5,464 $5,464 $5,464 $16,391 $5,464 $5,464 $5,464 $16,391 $5,464 $5,464 $5,464 $16,391 $65,564 0.8% $5,628 $5,628 $5,628 $16,883 $5,628 $5,628 $5,628 $16,883 $5,628 $5,628 $5,628 $16,883 $5,628 $5,628 $5,628 $16,883 $67,531 0.0000010427 0.6% $319,668
$1 Total Operating Expenses $159,980 $184,980 $103,939 $448,900 $103,939 $103,939 $103,939 $311,818 $103,939 $103,939 $103,939 $311,818 $103,939 $103,939 $103,939 $311,818 $1,384,355 30.7% $107,286 $107,286 $107,286 $321,859 $107,286 $107,286 $107,286 $321,859 $107,286 $107,286 $107,286 $321,859 $107,286 $107,286 $107,286 $321,859 $1,287,436 22.8% $110,753 $110,753 $110,753 $332,258 $110,753 $110,753 $110,753 $332,258 $110,753 $110,753 $110,753 $332,258 $110,753 $110,753 $110,753 $332,258 $1,329,032 19.2% $114,343 $114,343 $114,343 $343,029 $114,343 $114,343 $114,343 $343,029 $114,343 $114,343 $114,343 $343,029 $114,343 $114,343 $114,343 $343,029 $1,372,114 16.0% $118,062 $118,062 $118,062 $354,185 $118,062 $118,062 $118,062 $354,185 $118,062 $118,062 $118,062 $354,185 $118,062 $118,062 $118,062 $354,185 $1,416,740 13.4%
$0 Earnings Before Tax, Int., Dep., & Amort. (EBITDA) ($207,480) $72,270 $146,346 $11,135 $176,474 $181,697 $187,017 $545,188 $192,436 $197,955 $203,577 $593,968 $209,303 $215,136 $221,078 $645,517 $1,795,808 39.9% $222,580 $228,745 $235,025 $686,350 $241,423 $247,939 $254,578 $743,940 $261,341 $268,230 $275,249 $804,820 $282,399 $289,683 $297,104 $869,186 $3,104,297 55.0% $299,939 $307,641 $315,488 $923,068 $323,483 $331,628 $339,927 $995,038 $348,382 $356,996 $365,774 $1,071,152 $374,716 $383,828 $393,112 $1,151,656 $4,140,913 59.7% $397,663 $407,301 $417,122 $1,222,086 $427,129 $437,326 $447,716 $1,312,172 $458,304 $469,092 $480,085 $1,407,480 $491,287 $502,702 $514,334 $1,508,323 $5,450,061 63.7% $521,088 $533,167 $545,477 $1,599,732 $558,021 $570,804 $583,831 $1,712,655 $597,106 $610,636 $624,423 $1,832,165 $638,474 $652,794 $667,388 $1,958,656 $7,103,208 67.1%
ERROR:#DIV/0!
Profit Share $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
$0.00
Depreciation $556 $556 $556 $1,667 $556 $556 $556 $1,667 $556 $556 $556 $1,667 $556 $556 $556 $1,667 $6,668 0.1% $878 $878 $878 $2,635 $878 $878 $878 $2,635 $878 $878 $878 $2,635 $878 $878 $878 $2,635 $10,538 0.2% $647 $647 $647 $1,942 $647 $647 $647 $1,942 $647 $647 $647 $1,942 $647 $647 $647 $1,942 $7,768 0.1% $388 $388 $388 $1,165 $388 $388 $388 $1,165 $388 $388 $388 $1,165 $388 $388 $388 $1,165 $4,660 0.1% $284 $284 $284 $853 $284 $284 $284 $853 $284 $284 $284 $853 $284 $284 $284 $853 $3,414 0.0000100865 0.0%
$0.00
Amortization $1,667 $1,667 $1,667 $5,000 $1,667 $1,667 $1,667 $5,000 $1,667 $1,667 $1,667 $5,000 $1,667 $1,667 $1,667 $5,000 $20,000 0.4% $1,667 $1,667 $1,667 $5,000 $1,667 $1,667 $1,667 $5,000 $1,667 $1,667 $1,667 $5,000 $1,667 $1,667 $1,667 $5,000 $20,000 0.4% $1,667 $1,667 $1,667 $5,000 $1,667 $1,667 $1,667 $5,000 $1,667 $1,667 $1,667 $5,000 $1,667 $1,667 $1,667 $5,000 $20,000 0.3% $1,667 $1,667 $1,667 $5,000 $1,667 $1,667 $1,667 $5,000 $1,667 $1,667 $1,667 $5,000 $1,667 $1,667 $1,667 $5,000 $20,000 0.2% $1,667 $1,667 $1,667 $5,000 $1,667 $1,667 $1,667 $5,000 $1,667 $1,667 $1,667 $5,000 $1,667 $1,667 $1,667 $5,000 $20,000 0.0000033333 0.2%
0.0001688783
Interest Expense $0 $104 $101 $206 $99 $96 $93 $288 $91 $88 $85 $264 $82 $80 $77 $239 $996 0.0% $74 $71 $68 $213 $65 $63 $60 $188 $57 $54 $51 $162 $48 $45 $42 $136 $699 0.0% $39 $36 $33 $109 $31 $28 $25 $83 $21 $18 $15 $55 $12 $9 $6 $28 $275 0.0% $3 $0 $0 $3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0001688783 0.0%
ERROR:#DIV/0!
Income Tax Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 0.0%
0
Net Income (Loss) ($209,703) $69,943 $144,022 $4,262 $174,153 $179,379 $184,701 $538,233 $190,123 $195,645 $201,269 $587,037 $206,999 $212,834 $218,779 $638,612 $1,768,144 39.3% $219,961 $226,129 $232,412 $678,502 $238,812 $245,332 $251,973 $736,118 $258,739 $265,632 $272,653 $797,024 $279,806 $287,093 $294,517 $861,416 $3,073,060 54.5% $297,585 $305,290 $313,141 $916,016 $321,138 $329,287 $337,588 $988,013 $346,046 $354,664 $363,444 $1,064,154 $372,390 $381,505 $390,792 $1,144,687 $4,112,870 59.3% $395,605 $405,246 $415,067 $1,215,918 $425,074 $435,271 $445,661 $1,306,007 $456,249 $467,037 $478,030 $1,401,315 $489,232 $500,647 $512,279 $1,502,158 $5,425,399 63.4% $519,137 $531,216 $543,525 $1,593,879 $556,069 $568,853 $581,880 $1,706,802 $595,155 $608,684 $622,472 $1,826,312 $636,523 $650,843 $665,437 $1,952,803 $7,079,795 0 66.9%
$1,227,555 $1,132,936 $1,169,897 $1,208,205 $1,247,913
Zoom
919 Print
5
919
2 ERROR:#REF! ERROR:#REF!
ERROR:#REF!
7,079,795 ERROR:#REF!
ERROR:#REF!
$42,225,214 ERROR:#REF!
$35,182,158
$9,233,759
$1 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
$154,980 $179,980 $101,439 $436,400 $101,439 $101,439 $101,439 $304,318 $101,439 $101,439 $101,439 $304,318 $101,439 $101,439 $101,439 $304,318 $1,349,355 $104,711 $104,711 $104,711 $314,134 $104,711 $104,711 $104,711 $314,134 $104,711 $104,711 $104,711 $314,134 $104,711 $104,711 $104,711 $314,134 $1,256,536 $108,100 $108,100 $108,100 $324,301 $108,100 $108,100 $108,100 $324,301 $108,100 $108,100 $108,100 $324,301 $108,100 $108,100 $108,100 $324,301 $1,297,205 $111,611 $111,611 $111,611 $334,833 $111,611 $111,611 $111,611 $334,833 $111,611 $111,611 $111,611 $334,833 $111,611 $111,611 $111,611 $334,833 $1,339,332 $115,248 $115,248 $115,248 $345,744 $115,248 $115,248 $115,248 $345,744 $115,248 $115,248 $115,248 $345,744 $115,248 $115,248 $115,248 $345,744 $1,382,974
Forecasted Statement of Profit and Loss
ERROR:#REF!

&"Arial,Bold"&12Forecasted Statement of Profit and Loss

Periods

Percentages

Views

Profit & Loss

Hide

Profit and Loss Profit & Loss (aka Income Statement) is one of your three pro formas, or financial statements, along with Cash Flow and Balance Sheet. The P&L is where you show your Revenues ("Top Line", Expenses, and finally as you move down, your Net Income, or "Bottom Line." Along with your Cash Flow and Balance Sheet, the P&L makes up the three most common financial statements, or "numbers" that investors will ask to see. Based on whether you selected on Start-Up that your company is a C Corp, S Corp, LLC, or LLP, EZ Numbers will automatically format the P&L to fit your business structure. Revenues come from Sales, the numbers you entered in either the formulas or manual entry fields. Returns and Bad Debt that you enter on Sales get subtracted from your Revenue to comprise "Net Sales." Lines that have no values (for example a revenue or expense line that you didn't enter an amount for, Interest Expense, and Depreciation will automatically be hidden to make the P&L easier for you to print. How to Customize the P&L to Show What You Want Periods By clicking on "Years," "Quarters," and "Months," you'll be able to view your P&L in these different time periods. Views You can select between a Detailed and Summary P&L. Detailed will show you each line that has a value entered or calculated, whereas Summary will sum all categories and just show the totals. Percentages If you want to have a column to the right of each year's totals showing each line's percentage of Net Sales, click "Show %." Expenses You can sort your expenses either alphabetically or in descending numerical order. A note on why Loan receipts and payments, and Capital Expenditures don't appear on the P&L: Loan receipts and payments are not part of your Profit and Loss calculations. Rather, they appear on your Cash Flow. Interest payments, however, do appear on the P&L. Capital Expenditures, as discussed in the Help section on Startup, do not appear directly on the P&L, but rather just their depreciated amounts in each period. EBITDA EBITDA stands for Earnings Before Interest, Taxes, and Amortization. It is shown on Analysis and Investment.

Expenses

$60

P&L

View

Cash Flow

$4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707 P&L $0 Least Cash ($74,063) Net Sales Co. Type LLC
$945,352 $915,265 $1,117,303 $1,368,901 $1,682,816 Cash Fkw $0 Most Cash $21,679,861 COGS Taxes $0
$1,761,355 $1,619,872 $1,676,582 $1,735,488 $1,796,683 Cash Fkw - BJ's Humble Delights Pro Forma Financial Statements $0 Breakeven Aug, 2018 Expenses Cap. Ex. $141,000
$7,664 $11,238 $8,043 $4,663 $3,414 $60 $0 Investment $100,000 Tax Dep Int Max. Emp. 3
$1,768,144 $3,073,060 $4,112,870 $5,425,399 $7,079,795 $60 $0 Debt $25,000 Net Income Valuation Revenue (1x)
$1,768,144 $3,073,060 $4,112,870 $5,425,399 $7,079,795 $60 $25,000 Net Income
Jun 2018 Jul 2018 Aug 2018 Quarter 1 Sep 2018 Oct 2018 Nov 2018 Quarter 2 Dec 2018 Jan 2019 Feb 2019 Quarter 3 Mar 2019 Apr 2019 May 2019 Quarter 4 Year 1 Jun 2019 Jul 2019 Aug 2019 Quarter 5 Sep 2019 Oct 2019 Nov 2019 Quarter 6 Dec 2019 Jan 2020 Feb 2020 Quarter 7 Mar 2020 Apr 2020 May 2020 Quarter 8 Year 2 Jun 2020 Jul 2020 Aug 2020 Quarter 9 Sep 2020 Oct 2020 Nov 2020 Quarter 10 Dec 2020 Jan 2021 Feb 2021 Quarter 11 Mar 2021 Apr 2021 May 2021 Quarter 12 Year 3 Jun 2021 Jul 2021 Aug 2021 Quarter 13 Sep 2021 Oct 2021 Nov 2021 Quarter 14 Dec 2021 Jan 2022 Feb 2022 Quarter 15 Mar 2022 Apr 2022 May 2022 Quarter 16 Year 4 Jun 2022 Jul 2022 Aug 2022 Quarter 17 Sep 2022 Oct 2022 Nov 2022 Quarter 18 Dec 2022 Jan 2023 Feb 2023 Quarter 19 Mar 2023 Apr 2023 May 2023 Quarter 12 Year 5
Operating Activities
Net Income: ($209,703) $69,943 $144,022 $4,262 $174,153 $179,379 $184,701 $538,233 $190,123 $195,645 $201,269 $587,037 $206,999 $212,834 $218,779 $638,612 $1,768,144 $219,961 $226,129 $232,412 $678,502 $238,812 $245,332 $251,973 $736,118 $258,739 $265,632 $272,653 $797,024 $279,806 $287,093 $294,517 $861,416 $3,073,060 $297,585 $305,290 $313,141 $916,016 $321,138 $329,287 $337,588 $988,013 $346,046 $354,664 $363,444 $1,064,154 $372,390 $381,505 $390,792 $1,144,687 $4,112,870 $395,605 $405,246 $415,067 $1,215,918 $425,074 $435,271 $445,661 $1,306,007 $456,249 $467,037 $478,030 $1,401,315 $489,232 $500,647 $512,279 $1,502,158 $5,425,399 $519,137 $531,216 $543,525 $1,593,879 $556,069 $568,853 $581,880 $1,706,802 $595,155 $608,684 $622,472 $1,826,312 $636,523 $650,843 $665,437 $1,952,803 $7,079,795
Reconciliation to Net Cash Flow from Operating:
Depreciation and Amortization $2,222 $2,222 $2,222 $6,667 $2,222 $2,222 $2,222 $6,667 $2,222 $2,222 $2,222 $6,667 $2,222 $2,222 $2,222 $6,667 $26,668 $2,545 $2,545 $2,545 $7,635 $2,545 $2,545 $2,545 $7,635 $2,545 $2,545 $2,545 $7,635 $2,545 $2,545 $2,545 $7,635 $30,538 $2,314 $2,314 $2,314 $6,942 $2,314 $2,314 $2,314 $6,942 $2,314 $2,314 $2,314 $6,942 $2,314 $2,314 $2,314 $6,942 $27,768 $2,055 $2,055 $2,055 $6,165 $2,055 $2,055 $2,055 $6,165 $2,055 $2,055 $2,055 $6,165 $2,055 $2,055 $2,055 $6,165 $24,660 $1,951 $1,951 $1,951 $5,853 $1,951 $1,951 $1,951 $5,853 $1,951 $1,951 $1,951 $5,853 $1,951 $1,951 $1,951 $5,853 $23,414
Changes in Working Capital Items:
Accounts Receivable $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Inventory and Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accounts Payable and Other Accruals $172,541 $15,000 ($81,041) $106,500 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $106,500 $3,603 $0 $0 $3,603 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,603 $3,731 $0 $0 $3,731 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,731 $3,865 $0 $0 $3,865 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,865 $4,003 $0 $0 $4,003 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,003
Income Taxes Payable $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Payroll Taxes Payable $1,877 $1,877 $1,877 $5,631 ($3,754) $1,877 $1,877 $0 ($3,754) $1,877 $1,877 $0 ($3,754) $1,877 $1,877 $0 $5,631 ($3,660) $1,971 $1,971 $282 ($3,941) $1,971 $1,971 $0 ($3,941) $1,971 $1,971 $0 ($3,941) $1,971 $1,971 $0 $282 ($3,843) $2,069 $2,069 $296 ($4,139) $2,069 $2,069 $0 ($4,139) $2,069 $2,069 $0 ($4,139) $2,069 $2,069 $0 $296 ($4,035) $2,173 $2,173 $310 ($4,345) $2,173 $2,173 $0 ($4,345) $2,173 $2,173 $0 ($4,345) $2,173 $2,173 $0 $310 ($4,237) $2,281 $2,281 $326 ($4,563) $2,281 $2,281 $0 ($4,563) $2,281 $2,281 $0 ($4,563) $2,281 $2,281 $0 $326
Sales Taxes Payable $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Cash Flow from Operating Activities ($33,063) $89,042 $67,080 $123,060 $172,621 $183,478 $188,801 $544,900 $188,591 $199,744 $205,369 $593,704 $205,467 $216,934 $222,878 $645,279 $1,906,942 $222,449 $230,645 $236,928 $690,021 $237,416 $249,847 $256,489 $743,752 $257,343 $270,147 $277,169 $804,658 $278,409 $291,609 $299,032 $869,051 $3,107,482 $299,788 $309,674 $317,524 $926,985 $319,314 $333,670 $341,971 $994,955 $344,222 $359,047 $367,827 $1,071,096 $370,565 $385,888 $395,175 $1,151,629 $4,144,665 $397,489 $409,474 $419,295 $1,226,258 $422,784 $439,499 $449,889 $1,312,172 $453,958 $471,264 $482,258 $1,407,480 $486,941 $504,875 $516,507 $1,508,323 $5,454,233 $520,855 $535,449 $547,758 $1,604,061 $553,458 $573,085 $586,112 $1,712,655 $592,544 $612,917 $626,704 $1,832,165 $633,912 $655,075 $669,669 $1,958,656 $7,107,537
Investing Activities
Acquisitions of Property, Plant, and Equipment ($41,000) $0 $0 ($41,000) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ($41,000) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Acquisitions of Intangible Assets ($100,000) $0 $0 ($100,000) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ($100,000) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Cash Flow Used by Investing Activities ($141,000) $0 $0 ($141,000) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ($141,000) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
0
Financing Activities 0 0
Net Proceeds from Issuance of Members' Capital $100,000 $0 $0 $100,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $100,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0
Revenue / Profit Share $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0!
Member Distributions $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0
Increase (decrease) in Short-Term Debt $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0
Increase (decrease) in Long-Term Debt $0 $24,355 ($648) $23,707 ($650) ($653) ($656) ($1,960) ($659) ($661) ($664) ($1,984) ($667) ($670) ($672) ($2,009) $17,754 ($675) ($678) ($681) ($2,034) ($684) ($687) ($689) ($2,060) ($692) ($695) ($698) ($2,086) ($701) ($704) ($707) ($2,112) ($8,292) ($710) ($713) ($716) ($2,138) ($719) ($722) ($725) ($2,165) ($728) ($731) ($734) ($2,192) ($737) ($740) ($743) ($2,220) ($8,716) ($746) $0 $0 ($746) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ($746) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0
Net Cash Flow from Financing Activities $100,000 $24,355 ($648) $123,707 ($650) ($653) ($656) ($1,960) ($659) ($661) ($664) ($1,984) ($667) ($670) ($672) ($2,009) $117,754 ($675) ($678) ($681) ($2,034) ($684) ($687) ($689) ($2,060) ($692) ($695) ($698) ($2,086) ($701) ($704) ($707) ($2,112) ($8,292) ($710) ($713) ($716) ($2,138) ($719) ($722) ($725) ($2,165) ($728) ($731) ($734) ($2,192) ($737) ($740) ($743) ($2,220) ($8,716) ($746) $0 $0 ($746) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ($746) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0
Increase (decrease) in Cash and Equivalents ($74,063) $113,397 $66,432 $105,767 $171,971 $182,825 $188,145 $542,940 $187,933 $199,083 $204,705 $591,720 $204,800 $216,264 $222,205 $643,270 $1,883,697 $221,774 $229,967 $236,247 $687,987 $236,732 $249,161 $255,800 $741,692 $256,650 $269,452 $276,470 $802,573 $277,708 $290,905 $298,326 $866,939 $3,099,191 $299,078 $308,961 $316,808 $924,847 $318,595 $332,948 $341,247 $992,790 $343,494 $358,316 $367,093 $1,068,904 $369,829 $385,148 $394,432 $1,149,409 $4,135,949 $396,743 $409,474 $419,295 $1,225,512 $422,784 $439,499 $449,889 $1,312,172 $453,958 $471,264 $482,258 $1,407,480 $486,941 $504,875 $516,507 $1,508,323 $5,453,487 $520,855 $535,449 $547,758 $1,604,061 $553,458 $573,085 $586,112 $1,712,655 $592,544 $612,917 $626,704 $1,832,165 $633,912 $655,075 $669,669 $1,958,656 $7,107,537
Cash and Equivalents
Beginning of Period $0 ($74,063) $39,335 $0 $105,767 $277,738 $460,562 $105,767 $648,707 $836,640 $1,035,722 $648,707 $1,240,427 $1,445,227 $1,661,491 $1,240,427 $0 $1,883,697 $2,105,470 $2,335,437 $1,883,697 $2,571,684 $2,808,416 $3,057,576 $2,571,684 $3,313,376 $3,570,026 $3,839,478 $3,313,376 $4,115,949 $4,393,657 $4,684,562 $4,115,949 $1,883,697 $4,982,887 $5,281,965 $5,590,926 $4,982,887 $5,907,734 $6,226,329 $6,559,277 $5,907,734 $6,900,524 $7,244,018 $7,602,334 $6,900,524 $7,969,428 $8,339,256 $8,724,404 $7,969,428 $4,982,887 $9,118,836 $9,515,580 $9,925,054 $9,118,836 $10,344,349 $10,767,133 $11,206,632 $10,344,349 $11,656,521 $12,110,479 $12,581,743 $11,656,521 $13,064,001 $13,550,942 $14,055,817 $13,064,001 $9,118,836 $14,572,324 $15,093,178 $15,628,627 $14,572,324 $16,176,385 $16,729,843 $17,302,928 $16,176,385 $17,889,040 $18,481,583 $19,094,500 $17,889,040 $19,721,205 $20,355,116 $21,010,192 $19,721,205 $14,572,324
End of Period ($74,063) $39,335 $105,767 $105,767 $277,738 $460,562 $648,707 $648,707 $836,640 $1,035,722 $1,240,427 $1,240,427 $1,445,227 $1,661,491 $1,883,697 $1,883,697 $1,883,697 $2,105,470 $2,335,437 $2,571,684 $2,571,684 $2,808,416 $3,057,576 $3,313,376 $3,313,376 $3,570,026 $3,839,478 $4,115,949 $4,115,949 $4,393,657 $4,684,562 $4,982,887 $4,982,887 $4,982,887 $5,281,965 $5,590,926 $5,907,734 $5,907,734 $6,226,329 $6,559,277 $6,900,524 $6,900,524 $7,244,018 $7,602,334 $7,969,428 $7,969,428 $8,339,256 $8,724,404 $9,118,836 $9,118,836 $9,118,836 $9,515,580 $9,925,054 $10,344,349 $10,344,349 $10,767,133 $11,206,632 $11,656,521 $11,656,521 $12,110,479 $12,581,743 $13,064,001 $13,064,001 $13,550,942 $14,055,817 $14,572,324 $14,572,324 $14,572,324 $15,093,178 $15,628,627 $16,176,385 $16,176,385 $16,729,843 $17,302,928 $17,889,040 $17,889,040 $18,481,583 $19,094,500 $19,721,205 $19,721,205 $20,355,116 $21,010,192 $21,679,861 $21,679,861 $21,679,861
"Least Cash" / "Shortfall" displays the minimum
monthly End of Period cash balance. "Least cash"
means your company never runs out of money.
$0 $24,355 ($648) ($650) ($653) ($656) ($659) ($661) ($664) ($667) ($670) ($672) ($675) ($678) ($681) ($684) ($687) ($689) ($692) ($695) ($698) ($701) ($704) ($707) ($710) ($713) ($716) ($719) ($722) ($725) ($728) ($731) ($734) ($737) ($740) ($743) ($746) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $104 $101 $99 $96 $93 $91 $88 $85 $82 $80 $77 $74 $71 $68 $65 $63 $60 $57 $54 $51 $48 $45 $42 $39 $36 $33 $31 $28 $25 $21 $18 $15 $12 $9 $6 $3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $24,459 ($546) $0 ($552) ($557) ($563) $0 ($568) ($574) ($579) $0 ($585) ($590) ($596) $0 $0 ($601) ($607) ($613) $0 ($618) ($624) ($630) $0 ($635) ($641) ($647) $0 ($653) ($659) ($665) $0 $0 ($670) ($676) ($682) $0 ($688) ($694) ($700) $0 ($706) ($712) ($718) $0 ($725) ($731) ($737) $0 $0 ($743) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$100,000 $0 $0 $100,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $100,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Forecasted Statement of Cash Flow
ERROR:#REF!

&"Arial,Bold"&12Forecasted Statement of Cash Flow

Periods

Cash Flow

Hide

Cash Flow Cash Flow is the second of your three pro forma financial statements. Because most businesses, and EZ Numbers, use the Accrual method of accounting, it's essential to always know what your actual cash position is, and that's what Cash Flow does. The Cash Flow statement basically just shows you the transactions that increase your cash (inflows, or sources of funds) and the transactions that decrease your cash (outflows, or uses of funds). Up on the top of the screen, in Key Stats, the lowest amount of cash you have that EZ Numbers tracks. If you run out of money, it will appear as "Shortfall," but if you never run out of money, it will appear as "Least Cash." Cash Flow is structured by starting out with Net Income. Then changes in the three following areas are included: -Operating Activities - Regular ongoing expenses -Investing Activities - Capital Expenditures -Financing Activites - Investments, Dividends, Distributions, Revenue / Profit share You then wind up with your balance at End of Period. Views: By clicking on "Year," "Quarter" and "Month" you'll be able to view your Cash Flow on an annual, quarterly, or monthly basis. Why aren't the amounts the same as on the Balance Sheet? The Cash Flow statement records the differencesfrom period to period in the accounts on the Balance Sheet, thus reconciling your accrual basis of accounting with your actual cash flow.

P&L

Balance Sheet

$4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707 P&L $0 Least Cash ($74,063) Net Sales Co. Type LLC
$945,352 $915,265 $1,117,303 $1,368,901 $1,682,816 Balance Sheet $0 Most Cash $21,679,861 COGS Taxes $0
$1,761,355 $1,619,872 $1,676,582 $1,735,488 $1,796,683 Balance Sheet - BJ's Humble Delights Pro Forma Financial Statements $0 Breakeven Aug, 2018 Expenses Cap. Ex. $141,000
$7,664 $11,238 $8,043 $4,663 $3,414 $60 $0 Investment $100,000 Tax Dep Int Max. Emp. 3
$1,768,144 $3,073,060 $4,112,870 $5,425,399 $7,079,795 $60 $0 Debt $25,000 Net Income Valuation Revenue (1x)
LLC - two rows of Accumulated Member Earnings
Jun 2018 Jul 2018 Aug 2018 Quarter 1 Sep 2018 Oct 2018 Nov 2018 Quarter 2 Dec 2018 Jan 2019 Feb 2019 Quarter 3 Mar 2019 Apr 2019 May 2019 Quarter 4 Year 1 Jun 2019 Jul 2019 Aug 2019 Quarter 5 Sep 2019 Oct 2019 Nov 2019 Quarter 6 Dec 2019 Jan 2020 Feb 2020 Quarter 7 Mar 2020 Apr 2020 May 2020 Quarter 8 Year 2 Jun 2020 Jul 2020 Aug 2020 Quarter 9 Sep 2020 Oct 2020 Nov 2020 Quarter 10 Dec 2020 Jan 2021 Feb 2021 Quarter 11 Mar 2021 Apr 2021 May 2021 Quarter 12 Year 3 Jun 2021 Jul 2021 Aug 2021 Quarter 13 Sep 2021 Oct 2021 Nov 2021 Quarter 14 Dec 2021 Jan 2022 Feb 2022 Quarter 15 Mar 2022 Apr 2022 May 2022 Quarter 16 Year 4 Jun 2022 Jul 2022 Aug 2022 Quarter 17 Sep 2022 Oct 2022 Nov 2022 Quarter 18 Dec 2022 Jan 2023 Feb 2023 Quarter 19 Mar 2023 Apr 2023 May 2023 Quarter 20 Year 5
Assets
Current Assets
Cash & Equivalents ($74,063) $39,335 $105,767 $105,767 $277,738 $460,562 $648,707 $648,707 $836,640 $1,035,722 $1,240,427 $1,240,427 $1,445,227 $1,661,491 $1,883,697 $1,883,697 $1,883,697 $2,105,470 $2,335,437 $2,571,684 $2,571,684 $2,808,416 $3,057,576 $3,313,376 $3,313,376 $3,570,026 $3,839,478 $4,115,949 $4,115,949 $4,393,657 $4,684,562 $4,982,887 $4,982,887 $4,982,887 $5,281,965 $5,590,926 $5,907,734 $5,907,734 $6,226,329 $6,559,277 $6,900,524 $6,900,524 $7,244,018 $7,602,334 $7,969,428 $7,969,428 $8,339,256 $8,724,404 $9,118,836 $9,118,836 $9,118,836 $9,515,580 $9,925,054 $10,344,349 $10,344,349 $10,767,133 $11,206,632 $11,656,521 $11,656,521 $12,110,479 $12,581,743 $13,064,001 $13,064,001 $13,550,942 $14,055,817 $14,572,324 $14,572,324 $14,572,324 $15,093,178 $15,628,627 $16,176,385 $16,176,385 $16,729,843 $17,302,928 $17,889,040 $17,889,040 $18,481,583 $19,094,500 $19,721,205 $19,721,205 $20,355,116 $21,010,192 $21,679,861 $21,679,861 $21,679,861
Trade Accounts Receivable (net) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Inventory $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets ($74,063) $39,335 $105,767 $105,767 $277,738 $460,562 $648,707 $648,707 $836,640 $1,035,722 $1,240,427 $1,240,427 $1,445,227 $1,661,491 $1,883,697 $1,883,697 $1,883,697 $2,105,470 $2,335,437 $2,571,684 $2,571,684 $2,808,416 $3,057,576 $3,313,376 $3,313,376 $3,570,026 $3,839,478 $4,115,949 $4,115,949 $4,393,657 $4,684,562 $4,982,887 $4,982,887 $4,982,887 $5,281,965 $5,590,926 $5,907,734 $5,907,734 $6,226,329 $6,559,277 $6,900,524 $6,900,524 $7,244,018 $7,602,334 $7,969,428 $7,969,428 $8,339,256 $8,724,404 $9,118,836 $9,118,836 $9,118,836 $9,515,580 $9,925,054 $10,344,349 $10,344,349 $10,767,133 $11,206,632 $11,656,521 $11,656,521 $12,110,479 $12,581,743 $13,064,001 $13,064,001 $13,550,942 $14,055,817 $14,572,324 $14,572,324 $14,572,324 $15,093,178 $15,628,627 $16,176,385 $16,176,385 $16,729,843 $17,302,928 $17,889,040 $17,889,040 $18,481,583 $19,094,500 $19,721,205 $19,721,205 $20,355,116 $21,010,192 $21,679,861 $21,679,861 $21,679,861
Intangible Assets $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000
Less: Accumulated Amortization $1,667 $3,333 $5,000 $5,000 $6,667 $8,333 $10,000 $10,000 $11,667 $13,333 $15,000 $15,000 $16,667 $18,333 $20,000 $20,000 $20,000 $21,667 $23,333 $25,000 $25,000 $26,667 $28,333 $30,000 $30,000 $31,667 $33,333 $35,000 $35,000 $36,667 $38,333 $40,000 $40,000 $40,000 $41,667 $43,333 $45,000 $45,000 $46,667 $48,333 $50,000 $50,000 $51,667 $53,333 $55,000 $55,000 $56,667 $58,333 $60,000 $60,000 $60,000 $61,667 $63,333 $65,000 $65,000 $66,667 $68,333 $70,000 $70,000 $71,667 $73,333 $75,000 $75,000 $76,667 $78,333 $80,000 $80,000 $80,000 $81,667 $83,333 $85,000 $85,000 $86,667 $88,333 $90,000 $90,000 $91,667 $93,333 $95,000 $95,000 $96,667 $98,333 $100,000 $100,000 $100,000 $4,400,000 $0 0
Net Intangible Assets $98,333 $96,667 $95,000 $95,000 $93,333 $91,667 $90,000 $90,000 $88,333 $86,667 $85,000 $85,000 $83,333 $81,667 $80,000 $80,000 $80,000 $78,333 $76,667 $75,000 $75,000 $73,333 $71,667 $70,000 $70,000 $68,333 $66,667 $65,000 $65,000 $63,333 $61,667 $60,000 $60,000 $60,000 $58,333 $56,667 $55,000 $55,000 $53,333 $51,667 $50,000 $50,000 $48,333 $46,667 $45,000 $45,000 $43,333 $41,667 $40,000 $40,000 $40,000 $38,333 $36,667 $35,000 $35,000 $33,333 $31,667 $30,000 $30,000 $28,333 $26,667 $25,000 $25,000 $23,333 $21,667 $20,000 $20,000 $20,000 $18,333 $16,667 $15,000 $15,000 $13,333 $11,667 $10,000 $10,000 $8,333 $6,667 $5,000 $5,000 $3,333 $1,667 $0 $0 $0 $4,100,000 0.0000002439 0
Fixed Assets
Software $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $297,500 0.0000033613 0
Computers $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $212,500 0.0000047059 0
Furniture & Equipment $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $2,975,000 0.0000003361 0
Vessels / Greenhouses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 1
Leasehold Improvements $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 1
Farm Buildings $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 1
Residential Rental Property $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 1
Non-Residential Property $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 1
Land $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 1
Less: Accumulated Depreciation $556 $1,111 $1,667 $1,667 $2,223 $2,778 $3,334 $3,334 $3,890 $4,445 $5,001 $5,001 $5,557 $6,112 $6,668 $6,668 $6,668 $7,546 $8,425 $9,303 $9,303 $10,181 $11,059 $11,937 $11,937 $12,815 $13,694 $14,572 $14,572 $15,450 $16,328 $17,206 $17,206 $17,206 $17,854 $18,501 $19,148 $19,148 $19,796 $20,443 $21,090 $21,090 $21,738 $22,385 $23,032 $23,032 $23,680 $24,327 $24,975 $24,975 $24,975 $25,363 $25,751 $26,139 $26,139 $26,528 $26,916 $27,304 $27,304 $27,693 $28,081 $28,469 $28,469 $28,857 $29,246 $29,634 $29,634 $29,634 $29,918 $30,203 $30,487 $30,487 $30,772 $31,056 $31,341 $31,341 $31,625 $31,910 $32,194 $32,194 $32,479 $32,763 $33,048 $33,048 $33,048 $1,664,686 0.0000006007 0
Net Fixed Assets $40,444 $39,889 $39,333 $39,333 $38,777 $38,222 $37,666 $37,666 $37,110 $36,555 $35,999 $35,999 $35,443 $34,888 $34,332 $34,332 $34,332 $33,454 $32,575 $31,697 $31,697 $30,819 $29,941 $29,063 $29,063 $28,185 $27,306 $26,428 $26,428 $25,550 $24,672 $23,794 $23,794 $23,794 $23,146 $22,499 $21,852 $21,852 $21,204 $20,557 $19,910 $19,910 $19,262 $18,615 $17,968 $17,968 $17,320 $16,673 $16,026 $16,026 $16,026 $15,637 $15,249 $14,861 $14,861 $14,472 $14,084 $13,696 $13,696 $13,307 $12,919 $12,531 $12,531 $12,143 $11,754 $11,366 $11,366 $11,366 $11,082 $10,797 $10,513 $10,513 $10,228 $9,944 $9,659 $9,659 $9,375 $9,090 $8,806 $8,806 $8,521 $8,237 $7,953 $7,953 $7,953 14
Total Assets $64,715 $175,890 $240,100 $240,100 $409,848 $590,451 $776,373 $776,373 $962,083 $1,158,944 $1,361,426 $1,361,426 $1,564,004 $1,778,045 $1,998,028 $1,998,028 $1,998,028 $2,217,257 $2,444,679 $2,678,381 $2,678,381 $2,912,568 $3,159,184 $3,412,439 $3,412,439 $3,666,544 $3,933,451 $4,207,377 $4,207,377 $4,482,540 $4,770,900 $5,066,681 $5,066,681 $5,066,681 $5,363,445 $5,670,092 $5,984,586 $5,984,586 $6,300,867 $6,631,501 $6,970,433 $6,970,433 $7,311,613 $7,667,616 $8,032,395 $8,032,395 $8,399,910 $8,782,744 $9,174,862 $9,174,862 $9,174,862 $9,569,550 $9,976,969 $10,394,209 $10,394,209 $10,814,938 $11,252,382 $11,700,216 $11,700,216 $12,152,119 $12,621,329 $13,101,532 $13,101,532 $13,586,418 $14,089,238 $14,603,690 $14,603,690 $14,603,690 $15,122,593 $15,656,091 $16,201,897 $16,201,897 $16,753,404 $17,324,538 $17,908,699 $17,908,699 $18,499,291 $19,110,257 $19,735,011 $19,735,011 $20,366,971 $21,020,095 $21,687,813 $21,687,813 $21,687,813 16
Liabilities and Members' Capital $14 1
Current Liabilities $1
Accounts Payable $172,541 $187,541 $106,500 $106,500 $106,500 $106,500 $106,500 $106,500 $106,500 $106,500 $106,500 $106,500 $106,500 $106,500 $106,500 $106,500 $106,500 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $110,103 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $113,834 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $117,699 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703 $121,703
Income Taxes Payable $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 C Corp 1
Payroll Taxes Payable $1,877 $3,754 $5,631 $5,631 $1,877 $3,754 $5,631 $5,631 $1,877 $3,754 $5,631 $5,631 $1,877 $3,754 $5,631 $5,631 $5,631 $1,971 $3,941 $5,912 $5,912 $1,971 $3,941 $5,912 $5,912 $1,971 $3,941 $5,912 $5,912 $1,971 $3,941 $5,912 $5,912 $5,912 $2,069 $4,139 $6,208 $6,208 $2,069 $4,139 $6,208 $6,208 $2,069 $4,139 $6,208 $6,208 $2,069 $4,139 $6,208 $6,208 $6,208 $2,173 $4,345 $6,518 $6,518 $2,173 $4,345 $6,518 $6,518 $2,173 $4,345 $6,518 $6,518 $2,173 $4,345 $6,518 $6,518 $6,518 $2,281 $4,563 $6,844 $6,844 $2,281 $4,563 $6,844 $6,844 $2,281 $4,563 $6,844 $6,844 $2,281 $4,563 $6,844 $6,844 $6,844 S Corp 2
Sales Taxes Payable $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 LLC 3
Short-Term Debt $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 LLP 4
Total Current Liabilities $174,418 $191,295 $112,131 $112,131 $108,377 $110,254 $112,131 $112,131 $108,377 $110,254 $112,131 $112,131 $108,377 $110,254 $112,131 $112,131 $112,131 $112,074 $114,044 $116,015 $116,015 $112,074 $114,044 $116,015 $116,015 $112,074 $114,044 $116,015 $116,015 $112,074 $114,044 $116,015 $116,015 $116,015 $115,904 $117,973 $120,042 $120,042 $115,904 $117,973 $120,042 $120,042 $115,904 $117,973 $120,042 $120,042 $115,904 $117,973 $120,042 $120,042 $120,042 $119,872 $122,045 $124,217 $124,217 $119,872 $122,045 $124,217 $124,217 $119,872 $122,045 $124,217 $124,217 $119,872 $122,045 $124,217 $124,217 $124,217 $123,984 $126,265 $128,547 $128,547 $123,984 $126,265 $128,547 $128,547 $123,984 $126,265 $128,547 $128,547 $123,984 $126,265 $128,547 $128,547 $128,547 Non-Profit 5
Non-Current Liabilities
Long-Term Debt $0 $24,355 $23,707 $23,707 $23,057 $22,403 $21,747 $21,747 $21,089 $20,427 $19,763 $19,763 $19,096 $18,427 $17,754 $17,754 $17,754 $17,079 $16,401 $15,720 $15,720 $15,036 $14,349 $13,660 $13,660 $12,968 $12,272 $11,574 $11,574 $10,873 $10,169 $9,462 $9,462 $9,462 $8,752 $8,040 $7,324 $7,324 $6,605 $5,883 $5,159 $5,159 $4,431 $3,700 $2,966 $2,966 $2,229 $1,489 $746 $746 $746 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 LLC
Total Non-Current Liabilities $0 $24,355 $23,707 $23,707 $23,057 $22,403 $21,747 $21,747 $21,089 $20,427 $19,763 $19,763 $19,096 $18,427 $17,754 $17,754 $17,754 $17,079 $16,401 $15,720 $15,720 $15,036 $14,349 $13,660 $13,660 $12,968 $12,272 $11,574 $11,574 $10,873 $10,169 $9,462 $9,462 $9,462 $8,752 $8,040 $7,324 $7,324 $6,605 $5,883 $5,159 $5,159 $4,431 $3,700 $2,966 $2,966 $2,229 $1,489 $746 $746 $746 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 3
Total Liabilities $174,418 $215,650 $135,838 $135,838 $131,433 $132,657 $133,878 $133,878 $129,466 $130,681 $131,894 $131,894 $127,473 $128,680 $129,885 $129,885 $129,885 $129,153 $130,445 $131,735 $131,735 $127,110 $128,394 $129,675 $129,675 $125,041 $126,317 $127,589 $127,589 $122,947 $124,214 $125,477 $125,477 $125,477 $124,656 $126,013 $127,366 $127,366 $122,509 $123,856 $125,201 $125,201 $120,335 $121,673 $123,008 $123,008 $118,133 $119,462 $120,788 $120,788 $120,788 $119,872 $122,045 $124,217 $124,217 $119,872 $122,045 $124,217 $124,217 $119,872 $122,045 $124,217 $124,217 $119,872 $122,045 $124,217 $124,217 $124,217 $123,984 $126,265 $128,547 $128,547 $123,984 $126,265 $128,547 $128,547 $123,984 $126,265 $128,547 $128,547 $123,984 $126,265 $128,547 $128,547 $128,547
0 0
Members' Capital 0 0
Capital $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 0 0
Accumulated Member Earnings $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 1
Accumulated Member Distributions $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ERROR:#DIV/0! 1
Accumulated Member Earnings ($209,703) ($139,760) $4,262 $4,262 $178,415 $357,793 $542,495 $542,495 $732,618 $928,263 $1,129,532 $1,129,532 $1,336,531 $1,549,365 $1,768,144 $1,768,144 $1,768,144 $1,988,105 $2,214,234 $2,446,646 $2,446,646 $2,685,458 $2,930,790 $3,182,764 $3,182,764 $3,441,503 $3,707,134 $3,979,787 $3,979,787 $4,259,593 $4,546,687 $4,841,203 $4,841,203 $4,841,203 $5,138,789 $5,444,079 $5,757,220 $5,757,220 $6,078,358 $6,407,644 $6,745,233 $6,745,233 $7,091,279 $7,445,943 $7,809,387 $7,809,387 $8,181,777 $8,563,282 $8,954,073 $8,954,073 $8,954,073 $9,349,678 $9,754,924 $10,169,992 $10,169,992 $10,595,066 $11,030,337 $11,475,999 $11,475,999 $11,932,247 $12,399,284 $12,877,314 $12,877,314 $13,366,546 $13,867,193 $14,379,472 $14,379,472 $14,379,472 $14,898,609 $15,429,825 $15,973,351 $15,973,351 $16,529,420 $17,098,273 $17,680,152 $17,680,152 $18,275,308 $18,883,992 $19,506,464 $19,506,464 $20,142,987 $20,793,830 $21,459,267 $21,459,267 $21,459,267 $711,973,369 0.0000000014 0
Accumulated Member Distributions $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0 0
Total Members' Capital ($109,703) ($39,760) $104,262 $104,262 $278,415 $457,793 $642,495 $642,495 $832,618 $1,028,263 $1,229,532 $1,229,532 $1,436,531 $1,649,365 $1,868,144 $1,868,144 $1,868,144 $2,088,105 $2,314,234 $2,546,646 $2,546,646 $2,785,458 $3,030,790 $3,282,764 $3,282,764 $3,541,503 $3,807,134 $4,079,787 $4,079,787 $4,359,593 $4,646,687 $4,941,203 $4,941,203 $4,941,203 $5,238,789 $5,544,079 $5,857,220 $5,857,220 $6,178,358 $6,507,644 $6,845,233 $6,845,233 $7,191,279 $7,545,943 $7,909,387 $7,909,387 $8,281,777 $8,663,282 $9,054,073 $9,054,073 $9,054,073 $9,449,678 $9,854,924 $10,269,992 $10,269,992 $10,695,066 $11,130,337 $11,575,999 $11,575,999 $12,032,247 $12,499,284 $12,977,314 $12,977,314 $13,466,546 $13,967,193 $14,479,472 $14,479,472 $14,479,472 $14,998,609 $15,529,825 $16,073,351 $16,073,351 $16,629,420 $17,198,273 $17,780,152 $17,780,152 $18,375,308 $18,983,992 $19,606,464 $19,606,464 $20,242,987 $20,893,830 $21,559,267 $21,559,267 $21,559,267 0 0
0 0
Total Liabilities and Members' Capital $64,715 $175,890 $240,100 $240,100 $409,848 $590,451 $776,373 $776,373 $962,083 $1,158,944 $1,361,426 $1,361,426 $1,564,004 $1,778,045 $1,998,028 $1,998,028 $1,998,028 $2,217,257 $2,444,679 $2,678,381 $2,678,381 $2,912,568 $3,159,184 $3,412,439 $3,412,439 $3,666,544 $3,933,451 $4,207,377 $4,207,377 $4,482,540 $4,770,900 $5,066,681 $5,066,681 $5,066,681 $5,363,445 $5,670,092 $5,984,586 $5,984,586 $6,300,867 $6,631,501 $6,970,433 $6,970,433 $7,311,613 $7,667,616 $8,032,395 $8,032,395 $8,399,910 $8,782,744 $9,174,862 $9,174,862 $9,174,862 $9,569,550 $9,976,969 $10,394,209 $10,394,209 $10,814,938 $11,252,382 $11,700,216 $11,700,216 $12,152,119 $12,621,329 $13,101,532 $13,101,532 $13,586,418 $14,089,238 $14,603,690 $14,603,690 $14,603,690 $15,122,593 $15,656,091 $16,201,897 $16,201,897 $16,753,404 $17,324,538 $17,908,699 $17,908,699 $18,499,291 $19,110,257 $19,735,011 $19,735,011 $20,366,971 $21,020,095 $21,687,813 $21,687,813 $21,687,813 0 0
Difference check $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 8
$0.00
1
Forecasted Balance Sheet
ERROR:#REF!

&"Arial,Bold"&12Forecasted Balance Sheet

Diff. Check

Periods

Balance Sheet

Hide

Balance Sheet The Balance Sheet is the third of your pro forma financial statements. shows on top the Assets of your company, and on the bottom, the Liabilities and Owner's Equity. The Balance Sheet isn't usually the value of your company. That is more likely determined on Investments. The Balance Sheet summarizes your company's assets, liabilities, and shareholders' equity at a specific point in time. These three components give investors an idea as to what the company owns and owes, as well as the amount invested by the shareholders. The balance sheet must follow the following formula: Assets = Liabilities + Shareholders' Equity This is handled automatically by EZ Numbers, you don't have to balance the Balance Sheet. Every entry you make anywhere in EZ Numbers will balance. Views: By clicking on "Year," "Quarter," and "Month" you'll be able to view your Balance Sheet on an annual, quarterly, or monthly basis, just like with P&L and Cash Flow.

P&L

Investors

$4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707 P&L $0 Least Cash ($74,063) Net Sales Co. Type LLC
$945,352 $915,265 $1,117,303 $1,368,901 $1,682,816 Investors $0 Most Cash $21,679,861 COGS Taxes $0
$1,761,355 $1,619,872 $1,676,582 $1,735,488 $1,796,683 Investors - BJ's Humble Delights Pro Forma Financial Statements $0 Breakeven Aug, 2018 Expenses Cap. Ex. $141,000
$7,664 $11,238 $8,043 $4,663 $3,414 $60 $0 Investment $100,000 Tax Dep Int Max. Emp. 3
$1,768,144 $3,073,060 $4,112,870 $5,425,399 $7,079,795 $60 $0 Debt $25,000 Net Income Valuation Revenue (1x)
Annual Valuations
Year 1 Year 2 Year 3 Year 4 Year 5
Revenue - (1 multiple) $4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707
Discounted to Present Value $3,962,212 $4,367,178 $4,725,871 $5,130,064 $5,584,832
Investment
By Class
Ownership Returns
Investment Shares % Own. From Co. Sale Distributions Profit Share Total Return
Founder $0 0 0.0% $0 $0 $0 $0 ERROR:#DIV/0!
Preferred $0 0 0.0% $0 $0 $0 $0 ERROR:#DIV/0!
Member $100,000 500 20.0% $18,000 $0 $0 $18,000
Total $100,000 500 20.0% $18,000 $0 $0 $18,000 ERROR:#DIV/0!
ERROR:#DIV/0!
By Investor
Ownership Returns Performance
Investment Shares % Own. From Co. Sale Distributions Profit Share Total Return ROI IRR NPV Class
Investor #1 $100,000 500 20.0% $18,000 $0 $0 $18,000 -82.0% -44.5% ($86,429) Member 0.18
Investor #2 $0 0 0.0% $0 $0 $0 $0 0.0% $0 Member 0
Investor #3 $0 0 0.0% $0 $0 $0 $0 0.0% $0 Member 0
Investor #4 $0 0 0.0% $0 $0 $0 $0 0.0% $0 Member 0
Investor #5 $0 0 0.0% $0 $0 $0 $0 0.0% $0 Member 0
Investor #6 $0 0 0.0% $0 $0 $0 $0 0.0% $0 Member 0
Investor #7 $0 0 0.0% $0 $0 $0 $0 0.0% $0 Member 0
Investor #8 $0 0 0.0% $0 $0 $0 $0 0.0% $0 Member 0
Investor #9 $0 0 0.0% $0 $0 $0 $0 0.0% $0 Member 0
Investor #10 $0 0 0.0% $0 $0 $0 $0 0.0% $0 Member 0
Investor #11 $0 0 0.0% $0 $0 $0 $0 0.0% $0 Member 0
Investor #12 $0 0 0.0% $0 $0 $0 $0 0.0% $0 Member 0
Investor #13 $0 0 0.0% $0 $0 $0 $0 0.0% $0 Member 0
Investor #14 $0 0 0.0% $0 $0 $0 $0 0.0% $0 Member 0
Investor #15 $0 0 0.0% $0 $0 $0 $0 0.0% $0 Member 0

&"Arial,Bold"&14Investors

Investors - BJ's Humble Delights Pro Forma Financial Statements

Investors There's a lot you can do with the EZ Numbers Investment component. As it says on the sheet, here you can determine: 1. Company Sale 2. Valuation 3. Individual Investors Note: To enter investments prior to your current period, click on "Historicals." Dividends EZ Numbers allows for dividends to be declared to Preferred and/or Common shareholders. Click the "Dividends" button to see how many Preferred and Common shares are outstanding at a given time. Then simply indicate the dividend amount per share, and EZ Numbers will deduct the cash from your holdings. EZ will also incorporate dividends into the NPV calculations. for your investors. Distributions If you have an LLC, for example, click "Distributions" to enter the schedule of payments you'd like to make, as well as the percentage of Operating Income. It will then be done automatically. 1. Company Sale This is one way to create a "liquidity event," or get your investors their money back, and hopefully a nice return. Calculated Sale Amount This is the value of the company at the end of the year in which you elect to make the sale. This valuation is based on the the valuation methodology you employ (more on that below) as well as the overall financial performance of your company by the year of the sale. Manual Sale Amount Sometimes you may wish to override the calculated amount and enter your own custom amount. Valuation EZ Numbers gives you three ways to calculate yearly valuations. You can either use: 1. Revenue 2. EBITDA (Earnings Before Interest, Taxes, Depreciation, and Amortization) 3. Earnings Different industries use different valuations. If you're a service company, you might use Revenue, with a 1 x valuation. If you have a valuable intellectual property portfolio or brand awareness, you might be able to use a higher multiple. Other companies may use either EBITDA or Earnings with a larger multiple. Discount Rate The Discount Rate is used to calculate the Net Present Value (NPV) for individual investors. Annual Valuations Here's where you see your yearly company valuations based on the method you selected. Note, these valuations are for the end of each year, based on the performance your company has in that year. Discounted to Present Value Here EZ Numbers shows you your future valuations in today's dollars, discounted by the Discount Rate that you enter. Manual Valu. As with the Company Sale Amount, you can override your Annual Valuations with your own custom amounts. Investment Information You can have up to 15 investors, each of whom make three separate investments. Each of the investments can occur anytime between 24 months before your projections, or during them. This allows you to enter information in prior periods. Note, you'll need to make sure that the amount of investment shown in "Historicals" includes any investments you enter here. First select the class of the investment - Founder, Preferred, or Common. Then choose the month adn amount of the investment, the number of shares, and the percentage of ownership the investor will receive. Revenue / Profit Share In addidion to Dividends for C Corp investors, and Distributions for S Corps, LLCs, and LLPs, EZ Numbers provides you with another way to provide money to investors. Choose Revenue, Gross Profit, or Net Income, the percentage, and ceiling, or maximum amount you want to give to the investor. You can then also select the frequency of payments: monthly, quarterly, or annually; as well as the month you start and end payments. Performance EZ Numbers automatically calculates and displays the most common investor performance metrics - ROI, IRR, and NPV. ROI (Return on Investment) This is simply the amount of the money the investor receives divided by how much they invest. It shows what kind of return they get, but the weakness of ROI is that it doesn't factor in the time value of money. A 200% ROI is attractive to an investor if it happens in one year, but not if the investor has to wait five or ten years. IRR IRR addresses the time frame aspect of the investment to factor in the opportunity cost. The higher the percentage the better the investment. You can think of IRR as the rate of growth a project is expected to generate. While the actual rate of return that a given project ends up generating will often differ from its estimated IRR rate, a project with a substantially higher IRR value than other available options would still provide a much better chance of strong growth. NPV NPV, or Net Present Value, is one of the most basic, and powerful techniques in all of finance. The idea is that money has a "time value," meaning that if someone gives you a dollar today, it's worth more than a dollar a year from now. This is due to two reasons: first, you can use the dollar today to earn money over the year, and two, if you have a dollar in your hand, there is zero risk, whereas there is always some amount of risk in actually getting that dollar next year. The risk is increased significantly when you're talking about an early stage company that is not public or "liquid." Therefore we need a way to compare a sure $20,000 now to the "promise" of $20,000 in three years. There are two things that figure in to calculating NPV: discount rate and time period. The discount rate (also known as "hurdle rate," "opportunity cost," etc., is basically how you determine the riskiness of the investment. You can get around 5% annual interest in secure money market accounts, so you obviously want a risky equity investment to have a good chance to produce a much greater return. By setting your discount rate, you're basically determining the annual return you want the investment to produce for it to be worth the risk to you. Venture capitalists sometimes use a benchmark of "7 over 3." This means a 700% return in 3 years. You can't say what this is in annual terms, as it depends on the amounts. But EZ Numbers assumes at least a 20% (annual) discount rate. This means that an amount projected in the future will be discounted by 20% for each year away from now. So a dollar next year is worth $.80, now, a dollar two years from now is worth $.64, and a dollar in three years is worth just over $.51 now. General Thoughts on Investors Remember, to you, the entrepreneur, all this stuff about investment performance and shares can seem like the "last mile" of what you have to do. Many investors don't understand the mindset of an investor. In most entrepreneur / investor meetings, the entrepreneur concentrates on sales projections, cost assumptions, salaries, marketing costs - all the core aspects of running a business. Then the investor will ask "What will I get in return?" and the entrepreneur often resorts to mumbling something about "We'll get bought out or we'll go public." If I'm going to invest in your company, I look at things in exactly the opposite fashion as you're talking to me. Here's what I want to know: 1) How much money do you want from me? 2) How much will you give me back, and when? 3) How exactly will you become "liquid" such that I can actually get my money back from you? 4) Does the look in your eyes convince me that I can rely on you to do what you say you will? 5) Oh, and what's your product or service? Do you see how this is the exact opposite from how you present it? As an investor, unless I am looking for some kind of socially conscious investment, I don't really care what your company does - make movies, sell concrete, or clean carpets. The more you can present your company in this light, the better chance you have of walking away from the table with a check. One last note: many entrepreneurs look at that main investment as being the only one they'll need, and then they can relax and let the profits roll in. Many investors have found, to their chagrin, that it's easier to get customers than investors. So unless you have to, forget about investment, especially when it's not your family and friends, unless you've done it before. Inputs You've now completed all of the inputs you need for your business model - take a look at the results! Of course you can make as many changes as you want, and the real-time feedback you get of your overall business in the EZ Glance will help you refine your costs and resources. Good luck! The EZ Numbers Team

P&L

Reports

$4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707 P&L $0 Least Cash ($74,063) Net Sales Co. Type LLC Portrait (Portrait - Paste into Word)
$945,352 $915,265 $1,117,303 $1,368,901 $1,682,816 Reports $0 Most Cash $21,679,861 COGS Taxes $0
$1,761,355 $1,619,872 $1,676,582 $1,735,488 $1,796,683 Reports - BJ's Humble Delights Pro Forma Financial Statements $0 Breakeven Aug, 2018 Expenses Cap. Ex. $141,000
$7,664 $11,238 $8,043 $4,663 $3,414 $60 $0 Investment $100,000 Tax Dep Int Max. Emp. 3
$1,768,144 $3,073,060 $4,112,870 $5,425,399 $7,079,795 $60 $0 Debt $25,000 Net Income Valuation Revenue (1x) Cash Flow
2/25/19
Title BJ's Humble Delights Pro Forma Financial Statements
Subtitle Prepared February 25, 2019
Profit & Loss Year 1 Year 2 Year 3 Year 4 Year 5
Net Sales $4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707
COGS $945,352 $915,265 $1,117,303 $1,368,901 $1,682,816
Gross Profit $3,557,162 $4,724,169 $5,817,495 $7,185,550 $8,899,891
Expenses $1,761,355 $1,619,872 $1,676,582 $1,735,488 $1,796,683
EBITDA $1,795,808 $3,104,297 $4,140,913 $5,450,061 $7,103,208
Amort., Dep., & Int. $27,664 $31,238 $28,043 $24,663 $23,414
Taxes $0 $0 $0 $0 $0
Net Income $1,768,144 $3,073,060 $4,112,870 $5,425,399 $7,079,795
Cash Flow Year 1 Year 2 Year 3 Year 4 Year 5
Net Income $1,768,144 $3,073,060 $4,112,870 $5,425,399 $7,079,795
Changes from:
Operating $1,906,942 $3,107,482 $4,144,665 $5,454,233 $7,107,537
Investing ($141,000) $0 $0 $0 $0
Financing $117,754 ($8,292) ($8,716) ($746) $0
Cash Inc. / (Dec.) $1,883,697 $3,099,191 $4,135,949 $5,453,487 $7,107,537
Beginning of Period $0 $1,883,697 $4,982,887 $9,118,836 $14,572,324
End of Period $1,883,697 $4,982,887 $9,118,836 $14,572,324 $21,679,861
Balance Sheet Year 1 Year 2 Year 3 Year 4 Year 5
Assets
Current $1,883,697 $4,982,887 $9,118,836 $14,572,324 $21,679,861
Non-Current $114,332 $83,794 $56,026 $31,366 $7,953
Total Assets $1,998,028 $5,066,681 $9,174,862 $14,603,690 $21,687,813
Liabilities
Current $112,131 $116,015 $120,042 $124,217 $128,547
Non-Current $17,754 $9,462 $746 $0 $0
Total Liabilities $129,885 $125,477 $120,788 $124,217 $128,547
Equity $1,868,144 $4,941,203 $9,054,073 $14,479,472 $21,559,267
Total Liab. & Equity $1,998,028 $5,066,681 $9,174,862 $14,603,690 $21,687,813
Valuation $4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707
Revenue (1x multiple)
Investment Loans Cash
Founder $0 Total $25,000 Breakeven August, 2018
Preferred $0 Interest Paid $1,974 Least Cash -$74,063
Member $100,000 Principal Repaid $25,000 Most Cash $21,679,861
Total $100,000 End Balance $0

Profit & Loss

Revenue Year 1 Year 2 Year 3 Year 4 Year 5 4502514.1955266632 5639434.1411507195 6934798.5818612361 8554450.3220684677 10582706.909365581 Expenses Year 1 Year 2 Year 3 Year 4 Year 5 2734370.5173177794 2566374.3571609329 2821928.5540366727 3129051.7365255877 3502912.406777001 Net Year 1 Year 2 Year 3 Year 4 Year 5 1768143.6782088839 3073059.7839897866 4112870.0278245634 5425398.58554288 7079794.5025885804

Profit & Loss

Revenue Year 1 Year 2 Year 3 Year 4 Year 5 4502514.1955266632 5639434.1411507195 6934798.5818612361 8554450.3220684677 10582706.909365581 Expenses Year 1 Year 2 Year 3 Year 4 Year 5 2734370.5173177794 2566374.3571609329 2821928.5540366727 3129051.7365255877 3502912.406777001 Net Year 1 Year 2 Year 3 Year 4 Year 5 1768143.6782088839 3073059.7839897866 4112870.0278245634 5425398.58554288 7079794.5025885804

Cash Flow

Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q8 Q9 Q10 Q11 Q12 Q13 Q14 Q15 Q16 Q17 Q18 Q19 Q20 105766.9551447667 648707.03065441677 1240427.0216613533 1883696.6063191385 2571683.7128467425 3313375.9593456453 4115948.5662978059 4982887.2156787394 5907734.0090955459 6900523.805658929 7969427.7659293227 9118836.4074991271 10344348.705112733 11656520.528951203 13064000.671630163 14572323.572531736 16176384.749779392 17889039.725766607 19721204.689780422 21679860.774074599 Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q8 Q9 Q10 Q11 Q12 Q13 Q14 Q15 Q16 Q17 Q18 Q19 Q20 105766.9551447667 648707.03065441677 1240427.0216613533 1883696.6063191385 2571683.7128467425 3313375.9593456453 4115948.5662978059 4982887.2156787394 5907734.0090955459 6900523.805658929 7969427.7659293227 9118836.4074991271 10344348.705 112733 11656520.528951203 13064000.671630163 14572323.572531736 16176384.749779392 17889039.725766607 19721204.689780422 21679860.774074599 Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q8 Q9 Q10 Q11 Q12 Q13 Q14 Q15 Q16 Q17 Q18 Q19 Q20 #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A

Cash Flow

Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q8 Q9 Q10 Q11 Q12 Q13 Q14 Q15 Q16 Q17 Q18 Q19 Q20 105766.9551447667 648707.03065441677 1240427.0216613533 1883696.6063191385 2571683.7128467425 3313375.9593456453 4115948.5662978059 4982887.2156787394 5907734.0090955459 6900523.805658929 7969427.7659293227 9118836.4074991271 10344348.705112733 11656520.528951203 13064000.671630163 14572323.572531736 16176384.749779392 17889039.725766607 19721204.689780422 21679860.774074599 Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q8 Q9 Q10 Q11 Q12 Q13 Q14 Q15 Q16 Q17 Q18 Q19 Q20 105766.9551447667 648707.03065441677 1240427.0216613533 1883696.6063191385 2571683.7128467425 3313375.9593456453 4115948.5662978059 4982887.2156787394 5907734.0090955459 6900523.805658929 7969427.7659293227 9118836.4074991271 10344348.705112733 11656520.528951203 13064000.67163016 3 14572323.572531736 16176384.749779392 17889039.725766607 19721204.689780422 21679860.774074599 Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q8 Q9 Q10 Q11 Q12 Q13 Q14 Q15 Q16 Q17 Q18 Q19 Q20 #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A

Breakeven

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 -209702.72222222222 -139759.61111111112 4262.1879406706139 178414.88613287578 357793.49121192272 542494.84276359004 732617.64820537413 928262.51949244237 1129532.010551393 1336530.6554563139 1549365.0073619254 1768143.6782088839 1988104.9104666265 2214234.0246794419 2446646.0553317685 2685458.2625490348 2930790.1759006907 3182763.6390724033 3441502.8554247329 3707134.4344559521 3979787.4391870182 4259593.4344870746 4546686.5363582224 4841203.46219867 5138788.6082095979 5444079.0232364507 5757219.5405232729 6078357.8059424423 6407644.3334500706 6745232.5616427474 7091278.9114375962 7445942.8448980125 7809386.9252279317 8181776.8779579159 8563281.6533468161 8954073.4900232349 9349678.147700198 9754924.469944831 1016999 1.833147109 10595066.278492697 11030337.47316974 11475998.781985581 11932247.340406993 12399284.129052334 12877314.049664542 13366546.00259454 13867192.965825129 14379472.075566115 14898609.015745105 15429825.179960368 15973350.678859491 16529420.120045941 17098272.697013024 17680152.279846702 18275307.507732548 18883991.883302845 19506463.868860517 20142986.984517306 20793829.908284444 21459266.578154694 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 #N/A #N/A 4262.1879406706139 178414.88613287578 357793.49121192272 542494.84276359004 732617.64820537413 928262.51949244237 1129532.010551393 1336530.6554563139 1549365.0073619254 1768143.6782088839 1988104.9104666265 2214234.0246794419 2446646.0553317685 2685458.2625490348 2930790.1759006907 3182763.6390724033 3441502.8554247329 3707134.4344559521 3979787.4391870182 4259593.4344870746 4546686.5363582224 4841203.46219867 5138788.6082095979 5444079.0232364507 5757219.5405232729 6078357.8059424423 6407644.3334500706 6745232.5616427474 7091278.9114375962 7445942.8448980125 7809386.9252279317 8181776.8779579159 8563281.6533468161 8954073.4900232349 9349678.147700198 9754924.469944831 10169991.833147109 10595066.278492697 11030337.47316974 11475998.781985581 11 932247.340406993 12399284.129052334 12877314.049664542 13366546.00259454 13867192.965825129 14379472.075566115 14898609.015745105 15429825.179960368 15973350.678859491 16529420.120045941 17098272.697013024 17680152.279846702 18275307.507732548 18883991.883302845 19506463.868860517 20142986.984517306 20793829.908284444 21459266.578154694 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 -209702.72222222222 -139759.61111111112 #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A

Reports - BJ's Humble Delights Pro Forma Financial Statements

BJ's Humble Delights Pro Forma Financial Statements

Prepared February 25, 2019

Here you have pre-made Portrait and Landscape summary reports that you can print or copy and paste to another application, such as Word or PowerPoint.

Printing Instructions to Paste into Word and Powerpoint

Reports Here you can easily print out either a Portrait or Landscape report summary of your business. Click Potrait if you want a vertical orientation to paste into Word or another word processing application. Click Landscape if you want a horizontal orientation to paste into Powerpoint, for example. Click on the software programs and versions on the right for detailed instructions on how to paste into each of them. You can customize Reports however you like.

P&L

wksReports3

$4,502,514 $5,639,434 $6,934,799 $8,554,450 $10,582,707 P&L $0 Least Cash ($74,063) Net Sales Co. Type LLC Portrait (Portrait - Paste into Word)
$945,352 $915,265 $1,117,303 $1,368,901 $1,682,816 Reports $0 Most Cash $21,679,861 COGS Taxes $0
$1,761,355 $1,619,872 $1,676,582 $1,735,488 $1,796,683 Reports - BJ's Humble Delights Pro Forma Financial Statements $0 Breakeven Aug, 2018 Expenses Cap. Ex. $141,000
$7,664 $11,238 $8,043 $4,663 $3,414 $60 $0 Investment $100,000 Tax Dep Int Max. Emp. 3
$1,768,144 $3,073,060 $4,112,870 $5,425,399 $7,079,795 $60 $0 Debt $25,000 Net Income Valuation Revenue (1x) Cash Flow
2/25/19
Title BJ's Humble Delights Pro Forma Financial Statements Pro Forma Financial Summary
Subtitle Prepared February 25, 2019
Profit & Loss Year 1 Year 2 Year 3
Net Sales $4,502,514 $5,639,434 $6,934,799
COGS $945,352 $915,265 $1,117,303
Gross Profit $3,557,162 $4,724,169 $5,817,495
Expenses $1,761,355 $1,619,872 $1,676,582
EBITDA $1,795,808 $3,104,297 $4,140,913
Amort., Dep., & Int. $27,664 $31,238 $28,043
Taxes $0 $0 $0
Net Income $1,768,144 $3,073,060 $4,112,870
Cash Flow Year 1 Year 2 Year 3
Net Income $1,768,144 $3,073,060 $4,112,870
Changes from:
Operating $1,906,942 $3,107,482 $4,144,665
Investing ($141,000) $0 $0
Financing $117,754 ($8,292) ($8,716)
Cash Inc. / (Dec.) $1,883,697 $3,099,191 $4,135,949
Beginning of Period $0 $1,883,697 $4,982,887
End of Period $1,883,697 $4,982,887 $9,118,836
Balance Sheet Year 1 Year 2 Year 3
Assets
Current $1,883,697 $4,982,887 $9,118,836
Non-Current $68,664 $47,587 $32,051
Total Assets $1,952,360 $5,030,475 $9,150,887
Liabilities
Current $112,131 $116,015 $120,042
Non-Current $17,754 $9,462 $746
Total Liabilities $129,885 $125,477 $120,788
Equity $1,868,144 $4,941,203 $9,054,073
Total Liab. & Equity $1,998,028 $5,066,681 $9,174,862
Valuation $4,502,514 $5,639,434 $6,934,799
Revenue (1x multiple)
Investment Loans Cash
Founder $0 Total $25,000 Breakeven August, 2018
Preferred $0 Interest Paid $1,974 Least Cash -$74,063
Member $100,000 Principal Repaid $25,000 Most Cash $21,679,861
Total $100,000 End Balance $0

Profit & Loss

Revenue Year 1 Year 2 Year 3 Year 4 Year 5 4502514.1955266632 5639434.1411507195 6934798.5818612361 8554450.3220684677 10582706.909365581 Expenses Year 1 Year 2 Year 3 Year 4 Year 5 2734370.5173177794 2566374.3571609329 2821928.5540366727 3129051.7365255877 3502912.406777001 Net Year 1 Year 2 Year 3 Year 4 Year 5 1768143.6782088839 3073059.7839897866 4112870.0278245634 5425398.58554288 7079794.5025885804

Profit & Loss

Revenue Year 1 Year 2 Year 3 Year 4 Year 5 4502514.1955266632 5639434.1411507195 6934798.5818612361 8554450.3220684677 10582706.909365581 Expenses Year 1 Year 2 Year 3 Year 4 Year 5 2734370.5173177794 2566374.3571609329 2821928.5540366727 3129051.7365255877 3502912.406777001 Net Year 1 Year 2 Year 3 Year 4 Year 5 1768143.6782088839 3073059.7839897866 4112870.0278245634 5425398.58554288 7079794.5025885804

Cash Flow

Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q8 Q9 Q10 Q11 Q12 Q13 Q14 Q15 Q16 Q17 Q18 Q19 Q20 105766.9551447667 648707.03065441677 1240427.0216613533 1883696.6063191385 2571683.7128467425 3313375.9593456453 4115948.5662978059 4982887.2156787394 5907734.0090955459 6900523.805658929 7969427.7659293227 9118836.4074991271 10344348.705112733 11656520.528951203 13064000.671630163 14572323.572531736 16176384.749779392 17889039.725766607 19721204.689780422 21679860.774074599 Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q8 Q9 Q10 Q11 Q12 Q13 Q14 Q15 Q16 Q17 Q18 Q19 Q20 105766.9551447667 648707.03065441677 1240427.0216613533 1883696.6063191385 2571683.7128467425 3313375.9593456453 4115948.5662978059 4982887.2156787394 5907734.0090955459 6900523.805658929 7969427.7659293227 9118836.4074991271 103443 48.705112733 11656520.528951203 13064000.671630163 14572323.572531736 16176384.749779392 17889039.725766607 19721204.689780422 21679860.774074599 Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q8 Q9 Q10 Q11 Q12 Q13 Q14 Q15 Q16 Q17 Q18 Q19 Q20 #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A

Cash Flow

Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q8 Q9 Q10 Q11 Q12 Q13 Q14 Q15 Q16 Q17 Q18 Q19 Q20 105766.9551447667 648707.03065441677 1240427.0216613533 1883696.6063191385 2571683.7128467425 3313375.9593456453 4115948.5662978059 4982887.2156787394 5907734.0090955459 6900523.805658929 7969427.7659293227 9118836.4074991271 10344348.705112733 11656520.528951203 13064000.671630163 14572323.572531736 16176384.749779392 17889039.725766607 19721204.689780422 21679860.774074599 Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q8 Q9 Q10 Q11 Q12 Q13 Q14 Q15 Q16 Q17 Q18 Q19 Q20 105766.9551447667 648707.03065441677 1240427.0216613533 1883696.6063191385 2571683.7128467425 3313375.9593456453 4115948.5662978059 4982887.2156787394 5907734.0090955459 6900523.805658929 7969427.7659293227 9118836.4074991271 10344348.705112733 11656520.528951203 13064000.67163016 3 14572323.572531736 16176384.749779392 17889039.725766607 19721204.689780422 21679860.774074599 Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q8 Q9 Q10 Q11 Q12 Q13 Q14 Q15 Q16 Q17 Q18 Q19 Q20 #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A

Breakeven

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 -209702.72222222222 -139759.61111111112 4262.1879406706139 178414.88613287578 357793.49121192272 542494.84276359004 732617.64820537413 928262.51949244237 1129532.010551393 1336530.6554563139 1549365.0073619254 1768143.6782088839 1988104.9104666265 2214234.0246794419 2446646.0553317685 2685458.2625490348 2930790.1759006907 3182763.6390724033 3441502.8554247329 3707134.4344559521 3979787.4391870182 4259593.4344870746 4546686.5363582224 4841203.46219867 5138788.6082095979 5444079.0232364507 5757219.5405232729 6078357.8059424423 6407644.3334500706 6745232.5616427474 7091278.9114375962 7445942.8448980125 7809386.9252279317 8181776.8779579159 8563281.6533468161 8954073.4900232349 9349678.147700198 9754924.469944831 1016999 1.833147109 10595066.278492697 11030337.47316974 11475998.781985581 11932247.340406993 12399284.129052334 12877314.049664542 13366546.00259454 13867192.965825129 14379472.075566115 14898609.015745105 15429825.179960368 15973350.678859491 16529420.120045941 17098272.697013024 17680152.279846702 18275307.507732548 18883991.883302845 19506463.868860517 20142986.984517306 20793829.908284444 21459266.578154694 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 #N/A #N/A 4262.1879406706139 178414.88613287578 357793.49121192272 542494.84276359004 732617.64820537413 928262.51949244237 1129532.010551393 1336530.6554563139 1549365.0073619254 1768143.6782088839 1988104.9104666265 2214234.0246794419 2446646.0553317685 2685458.2625490348 2930790.1759006907 3182763.6390724033 3441502.8554247329 3707134.4344559521 3979787.4391870182 4259593.4344870746 4546686.5363582224 4841203.46219867 5138788.6082095979 5444079.0232364507 5757219.5405232729 6078357.8059424423 6407644.3334500706 6745232.5616427474 7091278.9114375962 7445942.8448980125 7809386.9252279317 8181776.8779579159 8563281.6533468161 8954073.4900232349 9349678.147700198 9754924.469944831 10169991.833147109 10595066.278492697 11030337.47316974 11475998.781985581 11 932247.340406993 12399284.129052334 12877314.049664542 13366546.00259454 13867192.965825129 14379472.075566115 14898609.015745105 15429825.179960368 15973350.678859491 16529420.120045941 17098272.697013024 17680152.279846702 18275307.507732548 18883991.883302845 19506463.868860517 20142986.984517306 20793829.908284444 21459266.578154694 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 -209702.72222222222 -139759.61111111112 #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A

Reports - BJ's Humble Delights Pro Forma Financial Statements

BJ's Humble Delights Pro Forma Financial Statements Pro Forma Financial Summary

Prepared February 25, 2019

Here you have pre-made Portrait and Landscape summary reports that you can print or copy and paste to another application, such as Word or PowerPoint.

Printing Instructions to Paste into Word and Powerpoint

Reports Here you can easily print out either a Portrait or Landscape report summary of your business. Click Potrait if you want a vertical orientation to paste into Word or another word processing application. Click Landscape if you want a horizontal orientation to paste into Powerpoint, for example. Click on the software programs and versions on the right for detailed instructions on how to paste into each of them. You can customize Reports however you like.

P&L

P&L

Upgrade

5
Current Version: Five Year
1
5
Then enter the upgrade key here:
Three Year Version 3
Five Year Version 5
Three to Five Year
Dissolve to other 5 year pics

Tes

Downgrade

Startups Start Here

Upgrade Center

(Profit & Loss, Cash Flow, and Balance Sheet are your Pro Formas, or Financial Statements. They are made automatically for you - you don't have to balance the Balance Sheet.)

See each of the 5 additional components you get with the paid versions of EZ Numbers

Cash Flow

Cash Flow

P&L

P&L

Reports

Reports

Investors

Investors

Balance Sheet

Balance Sheet