ࡱ> pdn  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnoqrstuvwxyz{|}~Root Entry F2PD$6WorkbookTSummaryInformation(DocumentSummaryInformation8 ZO\p Wade Martin Ba=,  =; 8j@"1Arial1Arial1Arial1Arial1Arial1Arial1Arial1 Arial1$Arial1Arial1Arial1Arial1Arial1Arial1 Arial1QTahoma1Arial1 Arial1 Arial1 Arial1 Arial1 Arial1 Arial1Arial1Arial1Arial1& Wingdings 31 Arial1 Arial1h8Cambria1Calibri1 Calibri1Calibri14Calibri1 Calibri1Calibri1Calibri1,8Calibri18Calibri18Calibri1>141<Calibri1?Calibri1Calibri1 Calibri"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_) 0.0%=8_("$"* #,##0.0_);_("$"* \(#,##0.0\);_("$"* "-"??_);_(@_)94_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"??_);_(@_)4/_(* #,##0.0_);_(* \(#,##0.0\);_(* "-"??_);_(@_)0+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)A<_("$"* #,##0.000_);_("$"* \(#,##0.000\);_("$"* "-"??_);_(@_) 0.000%83_(* #,##0.000_);_(* \(#,##0.000\);_(* "-"??_);_(@_):5_(* #,##0.0000_);_(* \(#,##0.0000\);_(* "-"??_);_(@_)% "$"#,##0.0_);[Red]\("$"#,##0.0\) 0.0000000 0.000000 0.00000 0.0000 0.0000.0C>_("$"* #,##0.0000_);_("$"* \(#,##0.0000\);_("$"* "-"??_);_(@_)<7_(* #,##0.00000_);_(* \(#,##0.00000\);_(* "-"??_);_(@_)>9_(* #,##0.000000_);_(* \(#,##0.000000\);_(* "-"??_);_(@_)@;_(* #,##0.0000000_);_(* \(#,##0.0000000\);_(* "-"??_);_(@_)B=_(* #,##0.00000000_);_(* \(#,##0.00000000\);_(* "-"??_);_(@_)D?_(* #,##0.000000000_);_(* \(#,##0.000000000\);_(* "-"??_);_(@_)FA_(* #,##0.0000000000_);_(* \(#,##0.0000000000\);_(* "-"??_);_(@_)HC_(* #,##0.00000000000_);_(* \(#,##0.00000000000\);_(* "-"??_);_(@_)JE_(* #,##0.000000000000_);_(* \(#,##0.000000000000\);_(* "-"??_);_(@_)LG_(* #,##0.0000000000000_);_(* \(#,##0.0000000000000\);_(* "-"??_);_(@_)NI_(* #,##0.00000000000000_);_(* \(#,##0.00000000000000\);_(* "-"??_);_(@_)PK_(* #,##0.000000000000000_);_(* \(#,##0.000000000000000\);_(* "-"??_);_(@_)RM_(* #,##0.0000000000000000_);_(* \(#,##0.0000000000000000\);_(* "-"??_);_(@_)TO_(* #,##0.00000000000000000_);_(* \(#,##0.00000000000000000\);_(* "-"??_);_(@_)VQ_(* #,##0.000000000000000000_);_(* \(#,##0.000000000000000000\);_(* "-"??_);_(@_)XS_(* #,##0.0000000000000000000_);_(* \(#,##0.0000000000000000000\);_(* "-"??_);_(@_)ZU_(* #,##0.00000000000000000000_);_(* \(#,##0.00000000000000000000\);_(* "-"??_);_(@_)\W_(* #,##0.000000000000000000000_);_(* \(#,##0.000000000000000000000\);_(* "-"??_);_(@_)^Y_(* #,##0.0000000000000000000000_);_(* \(#,##0.0000000000000000000000\);_(* "-"??_);_(@_)`[_(* #,##0.00000000000000000000000_);_(* \(#,##0.00000000000000000000000\);_(* "-"??_);_(@_)b]_(* #,##0.000000000000000000000000_);_(* \(#,##0.000000000000000000000000\);_(* "-"??_);_(@_)d__(* #,##0.0000000000000000000000000_);_(* \(#,##0.0000000000000000000000000\);_(* "-"??_);_(@_)fa_(* #,##0.00000000000000000000000000_);_(* \(#,##0.00000000000000000000000000\);_(* "-"??_);_(@_)hc_(* #,##0.000000000000000000000000000_);_(* \(#,##0.000000000000000000000000000\);_(* "-"??_);_(@_)je_(* #,##0.0000000000000000000000000000_);_(* \(#,##0.0000000000000000000000000000\);_(* "-"??_);_(@_)lg_(* #,##0.00000000000000000000000000000_);_(* \(#,##0.00000000000000000000000000000\);_(* "-"??_);_(@_)ni_(* #,##0.000000000000000000000000000000_);_(* \(#,##0.000000000000000000000000000000\);_(* "-"??_);_(@_)pk_(* #,##0.0000000000000000000000000000000_);_(* \(#,##0.0000000000000000000000000000000\);_(* "-"??_);_(@_)rm_(* #,##0.00000000000000000000000000000000_);_(* \(#,##0.00000000000000000000000000000000\);_(* "-"??_);_(@_) 0.0000% 0.00000%                                                                !  "   # ff + ) , * $  %  & P ' P (  (  )   * ` +      ,    - a> .     # !           #  #   # # #   "   #8  `  (  ,  ,  h            #  !         ,    +   ,b@       ,     " # #8P #x "  h  l   l +  ,   ,  l      l  ( + h  ,b@ , h  l  l  lb@   (  #8  "8  #8P  #  #  #<  ,#    !   L  #  #<  #  #<a@  ,#   h   h  #|  #|   l   l  #xP  lb@   l   , "x   l   lb@  ( #8 "8  (  ,  , #  ,  ,`     ,  ,   !   l   l #xP  !<   !x  l  l  l !|  H  *  * #P +  +  +  +   +   + , +   * + *   +   *  #+  ,# +  ,#+  +  #+  #P +  +   + "+  + + + , +  *   *   +  + *   +  +  +  @@ +  ,  h*  h*  *  *  l   * !           ,   ,`   ,`  l      , "xP  l  l  , % l  l  l  l  l   l + , + l  ,  l    + h@ @ +    + h@ @ *   h @ + #            h+  h+  l+  l+  l+  l+ || ? F{}-} 00000000}-} 00000000}-} 00000000}-} 00000000}A} 00000000ef,##0.000}A} 00000000ef ,##0.000}-} 00000000}A} 00000000L,##0.000}-} 00000000}-} 00000000}A} 00000000L,##0.000}-} 00000000}-} 00000000}A} 0000000023,##0.000}-} 00000000}-} 00000000}A}  0000000023,##0.000}-}! 00000000}-}" 00000000}-}# 00000000}-}$ 00000000}-}% 00000000}A}& 00000000,##0.000}A}' 00000000 ,##0.000}-}(000}}}) }000,##0.00000000000 _(* "-"? }}* 000,##0.000???00000000???_(* "-"? ??? ???}-}/ 000}A}1 a000,##0.000}}2}-}3?000}}4}}5}}7 ??v?000̙,##0.00000000000_(* "-"?  }A}8 }?000,##0.000}A}9 e?000,##0.000}x}:?000,##000 _(* }}}; ????000???,##???000  ???_(*  ???}-}> ?000}-}? ?000 20% - Accent1A 20% - Accent1 % 20% - Accent2A" 20% - Accent2 % 20% - Accent3A& 20% - Accent3 % 20% - Accent4A* 20% - Accent4 % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1A 40% - Accent1 % 40% - Accent2M# 40% - Accent2 L渷 % 40% - Accent3A' 40% - Accent3 % 40% - Accent4A+ 40% - Accent4 % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6A3 40% - Accent6 % 60% - Accent1A 60% - Accent1 % 60% - Accent2M$ 60% - Accent2 23ږ % 60% - Accent3A( 60% - Accent3 % 60% - Accent4A, 60% - Accent4 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6A4 60% - Accent6 % "Accent15Accent1 % #Accent25!Accent2 % $Accent35%Accent3 % %Accent45)Accent4 % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad-Bad %) Calculationu Calculation }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text %0 : Followed Hyperlink 1Good;Good  a%2 Heading 1( Heading 13 Heading 2; Heading 2%?4 Heading 3( Heading 35 Heading 4( Heading 46( Hyperlink 7InputuInput ̙ ??v% 8 Linked CellK Linked Cell }% 9NeutralANeutral  e%"Normal :Noteb Note   ;OutputkOutput ???%????????? ???<$Percent =Title Title >Total1Total %? Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight168dq:F3ffff̙̙3f3fff3f3f33333f33333\`Mt Introduction"}1. Required Start-Up Funds2. Salaries and Wages#,3. Fixed Operating Expenses#$4. Projected Sales Forecast'5. Projected Sales Forecast (2)&Z%6. Cash Receipts-Disbursements";7. Beginning Balance Sheet X8. Income Statement9. Cash Flow StatementE"10. Balance SheetI11. Year End Summary 12. Income Statement (2)##13. Cash Flow Statement (2)`14. Balance Sheet (2) =15. Income Statement (3)#16. Cash Flow Statement (3)S17. Balance Sheet (3)z18. Financial Ratios19. Breakeven Analysis"20. Amoritization Schedule!j21. Financial Diagnostics@       ;D  ;/D  ; D  ;=   ;  ;  ;  ;%  ;)  ;/  ;7  ;;  ;  ;   ;5f^fH( @zr83 A@@   <Credit Card Debt Vehicle LoansOther Bank Debt Credit Card Debt Other Bank Debt Vehicle LoansOffice Expenses & Suppliesgbe turned into cash or payables paid out in cash in the near term (i.e. in the first month of the plan)^Note#: For existing businesses, this should be the "bucket" of cash plus recievables that will Loan PayableIFor existing businesses = Cash+Ppd Exp+A/R-A/P-Accrd Exp See Note below#:New Fixed Assets PurchasesInventory Addition to Bal.Sheet Inventory Addition to Bal. Sheet(Operating Income (before Other Expenses)[EBITDA]WTo use this model, simply complete any information asked for found in the color yellow.J+Example: Fill in boxes that look like this !Example: Check these assumptions 8Please read this entire page before you do anything else,4. & 5. Projected Sales Forecast (2 sheets)#6. Cash Receipts and DisbursementsFinancial Projection ModelPA number found in the color green is optional information that you can complete.SOtherwise, any information found in black type is automatically calculated for you.`The first six worksheets in this workbook are steps you will need to complete. They are titled: EfficiencyFinancial DiagnosticsValueFindingsGeneral Financing Assumptions(Owner's Cash Injection into the Business/Cash Request as percent of Total Required FundsLoan AssumptionsCommercial Loan Interest rateCommercial Loan Term in Months!Commercial Mortgage Interest rate"Commercial Mortgage Term in Months-Loan Payments as a Percent of Projected SalesIncome Statement"Gross Margin as a Percent of SaleseThis sheet performs a few tests on your numbers to see if they seem within certain reasonable ranges.mRemember, no computer can tell whether your projections are truly well-constructed, only a human can do that.NBut these tests can at least look for values that are critically out of range.&Owner's Compensation Lower Limit Check&Owner's Compensation Upper Limit Check0Advertising Expense Levels as a Percent of Sales#Profitability as a Percent of SalesCash Flow Statement"Accounts Receivable Ratio to Sales Balance Sheet+Does the Base Period Balance Sheet Balance?$Does the Final Balance Sheet BalanceBreakeven LevelsProfitability Levels"Desired Operating cash Flow LevelsAmortized Start-up Expenses-Required Start-Up Funds for a New Business or.Opening Balance Sheet for an Existing Business'DO NOT USE THIS PAGE FOR ANY DATA ENTRYbThe opening balance sheet is now shown on the "start-up" page inputs, so this page is unnecessary.RMA Industry NormsBank & Merchant FeesConferences & SeminarsLicenses/Fees/Permits Taxes-OtherSales & Marketing MiscellaneousSepOctNovDecJanFebMarAprMayJunJulAugReal Estate-LandAmortization Period in Years,Balance Sheet (For Existing Businesses Only)!Projected Sales Forecast - Page 2Accounts Payable DisbursementsNumber of Days to Pay SuppliersTotal Disbursements Percentage$Total Liabilities and Owner's Equity%Projected Income Statement - Year One(Projected Cash Flow Statement - Year OneBalance Sheet - Year OneBreakeven AnalysisAnnual Sales RevenueDollarsPercentBreakeven Sales CalculationBreakeven Sales in Dollars%Projected Income Statement - Year Two(Projected Cash Flow Statement - Year TwoBalance Sheet - Year TwoEnd of Year Two'Projected Income Statement - Year Three*Projected Cash Flow Statement - Year ThreeBalance Sheet - Year ThreeEnd of Year ThreeFinancial RatiosYear Two GrowthRatio Liquidity Current Ratio Quick RatioSafetyDebt to Coverage RatioDebt to Equity Ratio Profitability Sales Growth COGS to SalesGross Profit Margin SG&A to SalesNet Profit MarginReturn on EquityReturn on AssetsOwner's Compensation to SalesDays in ReceivablesAccounts Receivable TurnoverDays in InventoryInventory TurnoverSales to Total AssetshThis spreadsheet walks you through the process of developing an integrated set of financial projections.8Please enter the name of your business in the box below:1. Required Start-Up Funds2. Salaries and Wages3. Fixed Operating ExpensesqkBefore you begin, we need some information about your business to best customize your financial statements.xAlthough the cells that are calculated are locked (or protected), you can turn off this protection to modify the sheets.VFinally, select "Unprotect Sheet" and you will be able to edit any labels or formulas.#Begin by clicking on the tabs belowbTo do this, select "Tools" from the menu bar at the top of the screen. Then select, "Protection."Legal and Professional FeesPostage and DeliveryRent (on business property)Rent of Vehicles and EquipmentTravelTotal ExpensesDues and SubscriptionsTelephone and CommunicationsOther ExpensesInterestTotal Other ExpensesLine of CreditTotal Fixed Operating ExpensesAmortization SchedulePrincipal Amount Utilities Interest RateLoan Term in Months Loan Type PrincipalMonthly Payment Amount Loan BalanceYear Three GrowthIncome Total Income Cost of SalesTotal Cost of SalesTotal Fixed Business ExpensesFixed Business Expenses Wage BaseTotal Salary and Wages Net IncomeBeginning Cash Balance Cash InflowsIncome from SalesAccounts ReceivableTotal Cash Inflows Cash OutflowsOperating ActivitiesFinancing Activities Loan PaymentsLine of Credit InterestLine of Credit RepaymentsDividends PaidTaxesTotal Cash OutflowsOperating Cash Balance Cash FlowLine of Credit DrawdownsEnding Cash BalanceLine of Credit Balance Base PeriodEnd of Year OneAssetsCurrent AssetsCashInvesting Activities InventoryPrepaid Expenses Other CurrentTotal Current AssetsLess: Accumulated Depreciation Total AssetsLiabilities and Owner's EquityAccounts Payable Notes PayableMortgage Payable LiabilitiesTotal LiabilitiesOwner's Equity Common StockRetained EarningsDividends DispersedTotal Owner's EquityYear End Summary%Cash Receipts and DisbursementsAccounts Receivable CollectionsPercent of Collections 0 to 30 days 31 to 60 daysMore than 60 daysTotal Collections PercentageLine of Credit AssumptionsDesired Minimum Cash BalanceLine of Credit Interest RateIncome Tax AssumptionsEffective Income Tax Rate!Amortization of Start-Up ExpensesRequired Start-Up FundsAmountTotals DepreciationNotes Fixed Assets BuildingsLeasehold Improvements EquipmentFurniture and FixturesVehiclesOther Fixed AssetsTotal Fixed AssetsOperating CapitalPre-Opening Salaries and WagesPrepaid Insurance PremiumsLegal and Accounting Fees Rent DepositsUtility DepositsSuppliesLicensesOther Initial Start-Up CostsWorking Capital (Cash On Hand)Total Operating CapitalTotal Required Funds yearsSources of FundingCommercial LoanTerm in MonthsCommercial MortgageTotal Sources of FundingOutside InvestorsMonthly Payments Loan RateAdvertising and PromotionsAdditional Loans or DebtPrice Per UnitVariable Cost Per UnitVariable Costs Gross MarginFixed ExpensesProfitBreakeven Sales RevenueBreakeven Sales UnitsProjected Unit SalesYear One Year Three AssumptionsProjected RevenueSeasonality FactorProjected Sales ForecastGross Margin Per UnitProducts and ServicesFixed Expense Allocation %MonthlyYear TwoSalaries and WagesOwner's CompensationSalariesWagesFull-Time EmployeesEstimated Rate Per HourPart-Time EmployeesIndependent ContractorsTotal Salaries and WagesEstimated Hours Per WeekPayroll Taxes and BenefitsFederal Unemployment Tax (FUTA)State Unemployment Tax (SUTA)Worker's CompensationSalaries and Related Expenses Total Payroll Taxes and BenefitsEmployee Health InsuranceEmployee Pension ProgramsOther Employee Benef<it ProgramsPercent ChangeSocial SecurityMedicare#Total Salaries and Related Expenses#Fixed Operating ExpensesExpenses AdvertisingCar and Truck ExpensesContract LaborCustomer Discounts and Refunds"Insurance (Liability and Property)BQ RSlU*VfWxYqZ` 0\ \ \E ]U ^! _2#``@yabcdFqeef3ggSuhhvi 7jkk64llhm>nnWmoo}p8q=rccB ZO "guE|}  dMbP?_*+%&?'?(?)?"K,,??&U} } !} 3}  "  h h h                     x@ h@              ZZZZZZZZZ ZZZZZZZZZ ZZZZZZZZZ ~ ZZZZZZZ ZZZZZZZZZ  ZZZZZZZZ ~  ZZZZZZZ  ZZZZZZZZZ Z ZZZZZZZZ Z ZZZZZZZZ ZZZZZZZZZ ZZZZZZZZZ ZZZZZZZZZ ZZZZZZZZZ @ZZZZZZZZ ZZZZZZZZZ ZZZZZZZ ZZZZZZZZZ ZZZZZZZZZ ZZZZZZZZZ ZZZZZZZZZ ZZZZZZZZZ ZZZZZZZZZ ZZZZZZZZZ ZZZZZZZZZ ZZZZZZZZZ ZZZZZZZZZ ZZZZZZZZZ BX ((4(4((((((((((((  6!   ZZZZZZZZ !!ZZZZZZZZ x(PH 0(   >@ 7ggD@ ZO 5~Η  dMbP?_*+%&?'?(?)?"K,,??&U} } @} } } } } } } } }  566@@@@@@@ @ @ @ @ @ @@ @ @ @ @ @ @ @ @ @ @ @ @  @ @  ;@  @A Z=AAAAAAAAAAA  OezE@AJ AA 9"CCCCCCCCCCCCAA :ZZYYY[[[[[[[ [ZZ[[[[[[[[[[ [ZZ[[[[[[[[[[ Z ZZZ \\ \ \\  Z  ZZZ [ ZZ[[[[[[[[ [Z ]P[~ ^_[[[[ [Z ][~  `_~ 4@ [ [[ [Z ] [~  `_~ @ [ [[ [Z ] [~  `_~ @ [ [[ [Z ] [~  `_~ @ [ [[ [Z ] [~  `_~ @ [ [[ [Z ] [~  `a~ @ [ [[ [ ZZ[b_#b % [[[[ [ZZ[b__[[[[ [ ZZ[b__[[[[ [Z Z[~ ^_[[[[ [Z Z[~ `_[[[[ [Z Z[~ `_[[[ [Z Z[~ `_[[[[ [Z Z[~ `_[[[[ [Z Z[~ `_[[[[ [Z Z[~ `_[[[[ [Z Z[~ `_[[[[ [Z Z[`_[[[[ [Z Z[`_[[[[  Z[`a  [[[ [ ZZ[__#b$ %[[[ [ZZ[__a[[[[ ZZZ[__!d( DD[[[[ [ZZ[[[[[[[[ D? lp40$$z8Nppppppg$8NNNNNNNN::Pg$] @! @" @# @$ @% @& @' @( @) @* @+ @ , ;@ - F. E/ @0 @1 @2 @3 @4 @ [ZZ[[[[[[[[[[ ![ZZ[[[[[[[[[[ "[ZZ[[[[[[[[[[ #Z #ZZZ #\#\ #\ #\ #\ # \ # [[[ $[ $Z $Z[=$e%'D$ D$D,B$[[\[[[[ %[ %Z %Z[=%e('D% D%D,B%[~ %%[[[[[[ &[ &Z&Z[e[[[[[[[ '[Z 'Z'[='e,'D' D'D,B'[['( EDDDD$D%D)D*D+DDD('@N@0' f, D' D'D'B;A ' [[[ ([Z (Z([=(e' 'D( D(D,B([v(`DD$D%DD? DD$D%DD?B~ ( @(n@) 0( (D( D(D(B;A ( [[[ )Y )Z )Z[=)e) 'D) D)D,B)[~ ))Q?~ )N@0) *D) D)D)B;A ) [[[ *[ *Z *Z[=*e* 'D* D*D,B*[*@H@0* +D* D*D*B;A * [[[ +[ +Z +Z[=+e+ 'D+ D+D,B+[+@B@0+ g'D+ D+D+B;A + [[[ ,Z ,ZZ[#,h. %$+,[#,' %$+ ,[[3, ,D' D( D) D* D+  , [[[ -[ZZ[[[[[[[[[[ i.@NSZ" 92A line of credit is also required in the amount of B.@@@@@~ ..ZZZZZZ /[ZZ[[[[[[[[[[ 0[ZZ[[[[[[[[[[ 1[ZZ[[[[ 11YY[ 2[ZZ[[[[ 22YY[ 3[ZZ[[[[[[[[[[ 4[ZZ[[[[[[[[[[ . $$$~8*^$$$::$H ( Z$( [+ ,  li , dit!. req>@dd(*   7b(b(++ggD@d ZO :%  dMbP?_*+%&?'?(?)?"K,,??&cU} @} } P}  } }  } } } S} }  :66@@ @@@ @ @ @ A AAAAAAA @@@@@@@@@@@ @D ZOezE@! AJ D"@niiiiioiiiiii"iniiiiioiiiiii"iniiiiioiiiiii @+i j4 kk k k  l m  l  l l iii"iniiiiioiiiiii @0iniiiiioi  @@ iii"iniiiiioiiiiii @" iniiiiioiiiiii @ i~  iiii ~  p q  D  & q  D D & q  D D iii @ i~  iiii ~  r q D  & q D D & q D D iii @ " iniiiiqriiiiii @! iiiii  q D   r+ q  DD4D & q  D D & q D D iii @&"insssqriiiiii @""intttioiiiiii @#i~ iiii  q  D   r+ q  DD4D& q D D &q D D iii @& in~ sssqriiiiii @" in~ tttioiiiiii @$iniiii ~  u r u  D  & u D D &u  D D iii @%i#n  % ًiiii # q  %   v# q %  # q  %  #q  %  iii"iniiiiioiiiiii @'"iniiiiioiiiiii @1 inX9v?w~ A i! q  D D r! q D D! q  D D!q  DD iii @2 inV-? wi ! q  D D r! q D D! q  D D!q  DD iii @( inMb?w~ X@ i+ q  DDD  r q(    L  q(  Lq(  iii @) inS㥛?w~ X@ i+ q  DDD  r q(   q( q(  iii @. in~  wxi ! q  DD  r q(   q( q(  iii @* in~  iii !  DD  r q(  & q D D &q  D D iii @- in~  iii !  DD  r q(  & q D D &q " D D iii @/ in~ @ iii !  DD  r u(  & u D D &u  D D iii @,iniiii # q %  r# q" % # q" % #q" % iiiD lB&&&&P&4444JJ&4  @!@ "h@ #@$@%@&@'@(@)@*@+@,@-@.@/@0@1@2@3@4@5@6@7@8@9@" iniiiiyziiiiii"!iniiii{o{{{iii "@3"iniiii !" } D D " r!" } D D !" } D D !"}@N DD "iii"#iniiiiioiiiiii"$iniiiiioiiiiii"%iniiiiioiiiiii"&iniiiiioiiiiii"'iniiiiioyyiiii"(iniiiiioiiiiii")iniiiiioiiiiii"*iniiiiioiiiiii"+iniiiiioiiiiii",iniiiiioiiiiii"-iniiiiioiiiiii".iniiiiioiiiiii"/iniiiiioiiiiii"0iniiiiioiiiiii"1iniiiiioiiiiii8`&&&&&&&&&&&&&&&&& n   o+ i    dit req the f  B t4  of  fP  B uck8   Lab  omeA ts %"  ds" "  ce "" y a"" ty)PH 0(  >@d 7b(b(++ggDggh'h @@ ZO B\ {  dMbP?_*+%&?'?(?)?"K,,??&cU} @} } } } S}  } }  B66@@ @@@ @ @ @ @ @@@@@@@@@@@@@@@@@ @@DZOezE@ AJ D5 @iioiiiiiiiii iiioiiiiiiiii iiioiiiiiiiii @5 ik lm l  l  l i  m iiii iiioiiiiiiiii @0iiioi @@  iiiiii iiioiiiiiiiii W6& WWWoooooooiiiiii W 7 op r D  & r D D & r D D  iiiiii W 8 or r    L  r    LD  r    LD  iiiiii W > or r   r   r   iiiiii W 9 or r   r   r  iiiiiiW ?orr   r   r  iiiiiiW :|rr   r  r   iiiiiiW |rr   r   r  iiiiiiW C~rr   r   r  iiiiiiW ;orr   r  r   iiiiiiW @orr   r   r  iiiiiiW |rr   r  r   iiiiiiW ~rr   r   r  iiiiiiW orr   r  r   iiiiiiW orr   r   r  iiiiiiW orr   r  r   iiiiiiW Borr   r   r  iiiiiiW Aorr   r  r!   iiiiiiW orr   r   r  iiiiiiW orr   r  r   iiiiiiW or        iiiiii WWWWoo#r! % %lr#r % %l# r( %  %l# r& %  %l iiiiii(WWWWoorrrrriiiiiiDlB$$$$N$8 @!@"@#@$@%@&@'@(@)@*h@ +h@ ,@-@.@/@0@1@2@3@4@5@6@7@8@9@:@;@<@=@>@?@ @& WWWoorrrrriiiiii!W !W!WWoo!r!}ZZ Z Z  Z Z  Z Z  Z Z  Z Z  !r!r D! ! r D!! r D! ! iiiiii"W "W$"WWoorrrrriiiiii #WW #W #Woo!#r# Z #r#r%Z# r) Z# r'Z# iiiiii $WW $W $Woo!$r# Z" $r$r$Z"$ r( Z&$ r' Z*$ iiiiii %WW %W %Woo!%r) Z = %r%r)Z =% rr % iiiiii &WW &W &Woo!&r& Z6 &r&r$Z6& r# Z:& r! Z>& iiiiii 'WW 'W 'Woo!'r' ZJ 'r'r# ZJ' r$ ZN' r& ZR' iiiiii (WW (W (Woo!(& Z^ (r((Z^( ' Zb( $ Zf( iiiiii )W)WWWoo#)z+ %!()z#)z+ %!(#) z+ %!( #) z+ %!( ) iiiiii(*WWWWooviiiiii +W+WWWoo!+@N DD)+r!+% DD)!+ ) D D) !+ ( D D) + iiiiii(,WWWWoooooooiiiiii -iiioiiiiiiiii .iiioiiiiiiiii /iiioiiiiiiiii 0iiioiiiiiiiii 1iiioiiiiiiiii 2iiioiiiiiiiii 3iiioiiiiiiiii 4iiioiiiiiiiiiD2 l8B@,,$$$$$$$$@@A@( i  i"   #   Z%  >  '  '  Z(  )  )  Z+  -  .  /  /  Lab1  ome1  ts 2  ds"3  ce # y a-  ty)! Not.!  xis! nes#  sh#  he 4$ of 5$  re$  th>&  Lo>&  eI;' ist?'  ess '  +Pp( -A/(  xp (  beA+ N@+ Ass+  ase>@     7b(b(++ggD@ ZO 6P 1  dMbP?_*+)%&?'?(?)?"K,,??&cU} } @} } B}  B} B}  }  666@@@@ @@@ @ @ @ @  @@@AAAAAAA AAA@@@AAADZOezE@ AJ D.YZZ[[[[[[[[[[[[[[.[ZZ[[[[[[[[[[[[[[.[ZZ[[[[[[[[[[[[[[     H I  J  K  L  M  N O D E F G .[ZZ[[[[[[[[[[[[[[.[[[[[[[[[[[[[Z Z Z[~ ?"[[[[[[[[[[[[[ Z Z  Z[=  'D D D B" [[[[[[[[[[[[[ Z Z Z[!   DD =  'D D D B" [[[[[[[[[[[[[ Z Z* Z[[[[[[[[[[[[[[ ZZ Z [   1  'L LD B                                 #   % %l ZZ Z& [#  % %l ZZ Zj[~  8 .D  ,DLB          D.D  $ DD BD.D  $ DD BD.D  $ DD B#+ %%l [Z Z[~ "# %%l[ Z Z[~ $.[ZZ[[[[[[[[[[[[[[[ Z Z[! D D$[[[[[[[[[[[[[[ Z  Z[! D D $[[[[[[[[[[[[[Z Z  Z[! DD$[[[[[[[[[[[[[Z Z  Z[# DZ+$[[[[[[[[[[[[[Z Z  Z[!@N DD='D DD B"[[[[[[[[[[[[[.ZZZ[[[[[[[[[[[[[[Z Z Z[='D DD  B$bbbbbbbbbbbbZ Z Z[='D DD B$bbbbbbbbbbbb.[ZZ[bbbbbbbbbbbb.Z[bbbbbbbbbbbb.[ZZ[[[[[[[[[[[[[[.[[[[[[[[[[[[[Z Z Z[~ ?"[[[[[[[[[[[[[Z Z  Z[= 'D DD B"[[[[[[[[[[[[[D8lB22222\Fm\2sssu22222\ A!A"A #A$A%A&B'B(B)B*B+B,B -B.B/B0@1@2@3@4@5@ Z Z Z[!   DD= "'D D D B" [[[[[[[[[[[[[!Z !Z*!Z[[[[[[[[[[[[[[ "ZZ "Z"[=""'D# D#D#B"" "1"" 'L LD#B" " "" " "" " "" " "" """""""""""""""""#"# %""%l #ZZ #Z&#[##) %##%l $ZZ $Zj$[~ $4@"$#$% %$$%l %[Z %Z%[~ %"%#%, %%%%l&[ &Z &Z[~ &$&.'[ZZ[[[[[[[[[[[[[[([ (Z (Z[!(* D#D$([[[[[[[[[[[[[)[ )Z  )Z[!)( DD#$)[[[[[[[[[[[[[*Z *Z  *Z[!*$ D(D)$*[[[[[[[[[[[[[+Z +Z  +Z[#+, D&Z+$+[[[[[[[[[[[[[,Z ,Z  ,Z[!, D*D+=,.'D D,D( B",[[[[[[[[[[[[[.-ZZZ[[[[[[[[[[[[[[.Z .Z .Z[=./'D D+D  B$.bbbbbbbbbbbb/Z /Z /Z[=/'D D.D B$/bbbbbbbbbbbb.0.1.2FGGFHIIJJJJJJJJJJJJK.3FGGFLHHFFFFFFFFFFFFF.4FGGFMHHFFFFFFFFFFFFF.5FGGFNHHFFFFFFFFFFFFF0 F m\2sssu222222 G F  F  F    Z     Z/ ><d ### 7b(b(++ggD@< ZO 6#  dMbP?_*+)%&?'?(?)?"K,,??&cU} } @} } B}  B} B}  }  666@@@@ @@@ @ @ @ @  @@@AAAAAAA AAA@@@AAADZOezE@AJ DS.YZZ[[[[[[[[[[[[[[.[ZZ[[[[[[[[[[[[[[.[ZZ[[[[[[[[[[[[[[     ZJan  ZFeb  Z Mar  Z Apr  Z May  Z Jun Z Jul ZAug ZSep ZOct ZNov ZDec .[ZZ[[[[[[[[[[[[[[.[[[[[[[[[[[[[Z Z Z[?"[[[[[[[[[[[[[ Z Z  Z[~ =  'D D D B" [[[[[[[[[[[[[ Z Z Z[!   DD =  'D D D B" [[[[[[[[[[[[[ Z Z* Z[[[[[[[[[[[[[[ ZZ Z [=  'D  D D B   1  'L LD B                              # % % %l ZZ Z [N #  % %l ZZ Zj[~ $@ 8 .D  ,DLB           #  %%l [Z Z[~ $@ 8 .D  ,DLB         # %%l[ Z Z[/?ZZ&$.[ZZ[[[[[[[[[[[[[[[ Z Z[! D D$[[[[[[[[[[[[[[ Z  Z[! D D $[[[[[[[[[[[[[Z Z  Z[! DD$[[[[[[[[[[[[[Z Z  Z[# DZ +$[[[[[[[[[[[[[Z Z  Z[!+ DD='D DD B"[[[[[[[[[[[[[.ZZZ[[[[[[[[[[[[[[Z Z Z[='D DD  B$bbbbbbbbbbbbZ Z Z[='D DD B$bbbbbbbbbbbb.[ZZ[bbbbbbbbbbbb.Z[bbbbbbbbbbbb.[ZZ[[[[[[[[[[[[[[.[[[[[[[[[[[[[Z Z Z[?"[[[[[[[[[[[[[Z Z  Z[~ = 'D DD B"[[[[[[[[[[[[[DVlB222V22bF 2sssu22222b A!A"A #A$A%A&B'B(B)B*B+B,B -B.B/B0@1@2@3@4@5@ Z Z Z[!   DD= "'D D D B" [[[[[[[[[[[[[!Z !Z*!Z[[[[[[[[[[[[[[ "ZZ "Z"[=""'D# D#D#B"" "1"" 'L LD#B" " "" " "" " "" " "" """""""""""""""#"#" %""%l #ZZ #Z#[N###) %##%l $ZZ $Zj$[~ $$@ $D$$.D  $#D$D#B$%$8$$ .D  ,D$LB$ % $$ % $$ % $$ % $$ % $$%$$%$$$$$%$$%$#$" %$$%l %[Z %Z%[~ %$@ %D%%.D  $$D%D$B%$ %8%% .D  ,D%LB% $ %% $ %% $ %% $ %% $%%$%%$%%,%%$%%%%#%$ %%%%l&[ &Z &Z[2&?(ZZ&Z$&.'[ZZ[[[[[[[[[[[[[[([ (Z (Z[!(* D#D$([[[[[[[[[[[[[)[ )Z  )Z[!)$ DD#$)[[[[[[[[[[[[[*Z *Z  *Z[!* D(D)$*[[[[[[[[[[[[[+Z +Z  +Z[#+, D&Z+$+[[[[[[[[[[[[[,Z ,Z  ,Z[!,@N D*D+=,.'D D,D( B",[[[[[[[[[[[[[.-ZZZ[[[[[[[[[[[[[[.Z .Z .Z[=./'D D+D  B$.bbbbbbbbbbbb/Z /Z /Z[=/&'D D.D B$/bbbbbbbbbbbb.0.1.2FGGFHIIJJJJJJJJJJJJK.3FGGFLHHFFFFFFFFFFFFF.4FGGFMHHFFFFFFFFFFFFF.5FGGFNHHFFFFFFFFFFFFF0F BB2sssu222222l G  F/ F4 F_" & * , Z/  PH00(  ><d$$$ 7b(b(**ggD@< ZO F&2f9&:  dMbP?_*+%&?'?(?)?"K,,??&cU} @} } } } S}  } }  F66@@@@@@@ @  @  @ @ @@@@ @ @@@@@@@@@@@@@@DZOezE@ AJ D @iioiiiiiiiii iiioiiiiiiiii iiioiiiiiiiii W(WWWommmmmomooooSW W&WWoooooooooooooS WW W Woo~ ?ooooooooS WW W Woo~ ooooooooooS WW W Woo~  ooooooooooS W W WWoo# ? %  prrrooooooS* WWWWoorrrrrooooooS WT( WWWoorrrrrooooooS W WU& WWoorrrrrooooooS WW W Woo~ ?rrrrooooooS WW W Woo~ rrrrooooooS WW W Woo~ rrrrooooooSW WVWWoo#? %rrrrooooooS*WWWWoorrrrrooooooS W(WWWoorrrrrooooooSW WWWoo~ rrrrooooooSW WWWoo~  @rrrrooooooS*WWWWo|rrrooooooS @(WWWo|rrrooooooSW WWWo~~ 4@rrooooooSWWWWoorrr[  ED 0ZZZZZB  D   ooooooS WWWWoorrrB  ,D ZZB  D   ooooooSW WQWWo|~ @ rr ! @N D D  ooooooS*WWWWo~rrrooooooS*WWWWoorrrrrooooooS*WWWWoorrrrrooooooS*WWWWoorrrrrooooooSD lB$$$:BZZZq.:BZZZq.:XX.:X... @!@"@#@$@%@&@'@(@)@*@+@,@-@.@/@0@1@2@3@4@5@6@7@8@9@:@;@<@=@>@?@* WWWWoorrrrrooooooS*!WWWWoorrrrrooooooS*"WWWWoorrrrrooooooS*#WWWWoorrrrrooooooS*$WWWWoorrrrrooooooS*%WWWWoorrrrrooooooS*&WWWWoorrrrrooooooS*'WWWWoorrrrrooooooS*(WWWWoorrrrrooooooS*)WWWWoorrrrrooooooS**WWWWoorrrrrooooooS*+WWWWoorrrrrooooooS*,WWWWoorrrrrooooooS*-WWWWoozzzzzooooooS*.WWWWoovvvvvooooooS*/WWWWoopppppooooooS*0WWWWoooooooooooooS*1WWWWoooooooooooooS2WWWWSSS2SSSSSSSSSS3WWWWSSS3SSSSSSSSSSD(l..................66@@A@B@C@D@E@xd$ S S?  o>@ 7b(b(++ggD@ ZO Y-<IXTV  dMbP?_*+%&?'?(?)?"K,,??&U} E} }  } } }  } Q} }  } }  Y66@@@@ @@@ @ @ @ @ @ @@@@@@@@@@ @@@@ ;@ @@@DZ DR ;(@@iiiiiiiiiiiiFF <(@@iiiiiiiiiiiiFF*@@@iiiiiiiiiiiiFF@@@i~ @@ RR*TT (TT &TT   ~  TT   ~  TT   ~  TT   ~  TT   ~  TT  # % UU*@@UU @&VV  ZReal Estate-Land ~ VV  Z Buildings ~ UU  Z Leasehold Improvements ~ UU  Z  Equipment ~ VV  Z Furniture and Fixtures ~ VV  Z  Vehicles ~ VV  Z Other Fixed Assets ~ UU  # %UU*VV@ @ @i~ TT*@@@iuTT @@@i*}&DDDATT*@@@iTT*@@@iTT*@@@iTTD l!::.P.:BZZZZZq.B}}|q.X.p.. @!@"@#@$@%@ &@'@(@)@*@+@ ,@-@ .;@ /@0@1@2@3@4@5@6@7@8@9@:@;@<@=@>@?@ @( @@iTT!@ !@&!@iTT "@@ "@ "i~ ""UU #@@ #@ #i~ ##VT $@@ $@ $i~ $$TT %@@ %@ %i~ %%TT&@ &@ &@i#&, %"%%l&TT*'@@@iiqqqiiiiiiiFF(@ (@&(@iiqqqiiiiiiiFF )@@ )@ )ii~ ))qqiiiiiiiFF *@@ *@ *ii~ **qqiiiiiiiFF +@@ +@ +ii~ ++qiiiiiiiFF,@ ,@ ,@ii',q.D)D*D+,qqiiiiiii&-@@@iiuqiiiiiii .@W.@@ii$.}1D&D,A.qiiiiiii&/@@@iiiiiiiiiiii&0@@@iiiiiiiiiiii1@@@iiY1 @NCDD. Statement BalancesDoes Not BalanceBStatement Balances1iiiiiiiii&2@@@iiiiiiiiiiii&3@@@iiiiiiiiiiii6QQQQ6 QQQQQQQQQ7QQQQ7 QQQQQQQQQ8QQQQ8 QQQQQQQQQ9FQQQQ9 QQQQQQQQQ:FQQQQ: QQQQQQQQQ;FQQQQ; QQQQQQQQQ<FQQQQ< QQQQQQQQQ=FQQQQ= QQQQQQQQQ>QQQQ> QQQQQQQQQ?QQQQ? QQQQQQQQQDz l:BZZZZq.BZZZq*f****...00000.@@A@B@C@D@E@F@G@H@I@J@K@L@M@N@O@P@Q@R@S@T@U@V@W@X@@QQQQ@ QQQQQQQQQAQQQQA QQQQQQQQQ6P..0 Q&& Q. i'1 at>@&" 7b(b(**ggD@ ZO \;Y܋"  dMbP?_*+%&?'?(?)?"K,,??&cU} E} }  } }  \66@@@@ @AA A A A  @ @AAAAA @@@ @aaaaaaa P@DZ DX(@@@iiiiiiiiiiiiii(@@@iiiiiiiiiiiiii(@@@iiiiiiiiiiiiii@@@il ZJanl ZFebl Z Marl Z Aprl  Z May l  Z Jun l  Z Jul l  ZAug l  ZSep l ZOctl ZNovl ZDec l(@@@iiiiiiiiiiiiii @&@@iiiiiiiiiiiiii@@Z @i%qZZ %qZZ %q ZZ %qZZ %q ZZ % q ZZ % q ZZ % q ZZ % q ZZ % qZZ %qZZ %q ZZ #y$ % @ @ Z @i% q ZZ#% q ZZ#% q ZZ# % q ZZ# % q ZZ# % q ZZ# % q ZZ# % q ZZ#% q ZZ#% q ZZ#% q ZZ#% q ZZ## y %  @; @ %Z  : B @iC q -Z ZZ  BC q -Z ZZ  BC q -Z ZZ  BC q -Z ZZ  BC q -Z ZZ  BC q -Z ZZ  BC q -Z ZZ  BC q -Z ZZ  BC q -Z ZZ  BC q -Z ZZ  BC q -Z ZZ  BC q -Z ZZ  B# y  %  @; @ %Z  : B @iC u -Z ZZ# BC u -Z ZZ# BC u -Z ZZ#  BC u -Z ZZ#  BC u -Z ZZ#  BC u -Z ZZ#  BC u -Z ZZ#  BC u -Z ZZ# BC u -Z ZZ# BC u -Z ZZ# BC u -Z ZZ# BC u -Z ZZ# B#   %  @ @@i# y4 %  y   - y  y  y@  y  y9  y   y   y  y   y   y" ( @@@iiiiiiiiiiiiii @&@@iqqqqqqqqqqqqq@@+D @i%qZ Z %qZ Z %qZ Z %qZ Z %q Z Z % q Z Z % q Z Z % q Z Z % q Z Z % qZ Z %qZ Z %qZ Z #q> %%l@@ D  @i%yZZ#%yZZ#%yZZ# %yZZ# %y ZZ# % y ZZ# % y ZZ# % y ZZ#% y ZZ#% yZZ#%yZZ#%yZZ##q %%l@@ D  @iCy -Z  Z Z  BCy -Z  Z Z  BCy -Z  Z Z  BCy -Z  Z Z  BCy  -Z  Z Z  BC y  -Z  Z Z  BC y  -Z  Z Z  BC y  -Z  Z Z  BC y  -Z  Z Z  BC y -Z  Z Z  BCy -Z  Z Z  BCy -Z  Z Z  B#q %%l@@ <D  @iCu -Z ZZ# BCu -Z ZZ# BCu -Z ZZ#  BCu -Z ZZ#  BCu  -Z ZZ#  BC u  -Z ZZ#  BC u  -Z ZZ#  BC u  -Z ZZ# BC u  -Z ZZ# BC u -Z ZZ# BCu -Z ZZ# BCu -Z ZZ# B#u % @ @@i#q %q -q q q q  q  q q  q qqq; (@@@iyyyyyyyyyyyyy @  @@i! D D8  LL/   ' /  ! 5<3(@@@iqqqqqqqqqqqqq@ Z Salaries and Wages&@@iqqqqqqqqqqqqq@@ Z Owner's Compensation @iqZ qDq Lqq' q  q;  q! q q5q q q  -%l@@ Z  Salaries @iqZ q7Lqqq  q  q  q  q  qqqq&@@ Z Full-Time Employees @iqZ q8 q3q5q  q qB q  q= qq!q!q@@ Z Part-Time Employees @iq)Z  qqqq  q  q  q  q  qqqq>@@ Z Independent Contractors @iqZ  qqqq  q  q  q  q  qqqq< @@ !Z Payroll Taxes and Benefits @iu8Z  uuuu u u  u  u  u u uu @ @@i#q; %q; -q qq q q!  q  q q5q5qqB(@@@iqqqqqqqqqqqqqD92l!,,,$,8LL,8JJ,,d A!A"A#A$A%A&A'A(A)A*A+A,A-A.A/A0A1A2A3A4A 5@6@7A8A9A:A;A<A=A>A?A @& @@iqqqqqqqqqqqqq!@!@ !Z  Advertising !@i!q"Z !5D!! !!! L!!!5!! A!! 5 !! 5 !! 5 !! 5 !!5 !!5!#!q= %!!"@"@ "Z Car and Truck Expenses "@i"q"Z "#""4L"""""""" "" " "" " "" " "" " "" """""" ""q(""4 -#@#@ #Z Bank & Merchant Fees #@i#q#Z #$"##"##"## "# # "# # "# # "# # "# #"##"##"#q "$@$@ $Z Contract Labor $@i$q$Z $$"$%"$$"$$ "$ $ "$ $ "$ ."$ $ "$ $"$$"$$"$q "%@%@ %ZConferences & Seminars %@i%q%Z%%"%%"%%"%&"% % "% @ "% % "% % "% %"%%"%%"%q'"&@&@ &Z!Customer Discounts and Refunds &@i&q'Z&&"&&"&&"&& "& & "& & "& & "& & "& &"&&"&&"&q@"'@'@ 'ZDues and Subscriptions '@i'q'Z'("' "''"'' "' ' "' ' "' ' "' ' "' '"''"' "'q;"(@(@ (Z Miscellaneous (@i(q)Z(("(("(("(( "( ( "( ( "( ( "( ( "( ("(("("(q ")@)@ )Z%"Insurance (Liability and Property) )@i)q)Z))")*"))")) ") ) ") ) ") ) ") ) ") )"))"))")q"*@*@ *ZLicenses/Fees/Permits *@i*q+Z**"**"**"** "* * "* * "* * "* * "* *"**"**"*q""+@+@ +ZLegal and Professional Fees +@i+q,Z++"++"++"++ "+ + "+ + "+ + "+ + "+ +"++"++"+q",@,@ ,ZOffice Expenses & Supplies ,@i,q,Z,,",,",,",, ", , ", , ", , ", , ", ,",,",-",q"-@-@ -ZPostage and Delivery -@i-q-Z--"--"--"-- "- - "- - "- - "- - "- -"--"-."-q".@.@ .ZRent (on business property) .@i.q.Z..".."..".. ". . ". . ". . ". . ". .".."./".q"/@/@ /Z!Rent of Vehicles and Equipment /@i/q/Z//"/0"//"/$"/ / "/ / "/ % "/ / "/ /"//"//"/q?"0@0@ 0ZSales & Marketing 0@i0q0Z00"00"00"00 "0 0 "0 0 "0 0 "0 0 "0 0"00"01"0q-"1@1@ 1Z Taxes-Other 1@i1q1Z11"11"11"11 "1 1 "1 1 "1 1 "1 1 "1 1"11"12"1q#"2@2@ 2ZTelephone and Communications 2@i2q2Z22"23"22"22 "2 2 "2 2 "2 2 "2 2 "2 2"22"2/"2q"3@3@ 3Z Travel 3@i3q4Z33"33"33"33 "3 3 "3 3 "3 3 "3 3 "3 3"33"3,"3q; "4@4@ 4Z Utilities 4@i4u4Z4u9"4u4"4u4"4u4 "4 u4 "4 u4 "4 u4 "4 u4 "4 u4"4u4"4u4"4u" 5@ 5@@i#5q %!4%l5q!555 -%l5q!55qH55q! 55 q! 55 q 55 qH55 q 55 qA55qB55q!55qA5(6@@@iqqqqqqqqqqqqq 7@&7@@iqqqqqqqqqqqqq8@ 8@8 8@i;8q8 %Z  :  B;8q8 %Z  :  B;8q%Z  :  B;8q8%Z  :  B;8q8 %Z  :  B;8 q8%Z  :  B;8 q8%Z  :  B;8 q(%Z  :  B;8 q8%Z  :  B;8 q% %Z  :  B;8q8%Z  :  B;8q8%Z  :  B#8q %88Dr9@ 9@ 9@i9q=Z!9q9D99q9999 L9q999q9 99 q9 99 q9 99 q9 99 q9 99 q999q999q99#9q  %99%l:@ :@$:@iqqqqqqqqqqqqq ;@@ ;@;i;q Z;q; Z;q?Z;q;Z ;q0Z ; q;Z ; q;Z ; q;Z ; q Z; qZ;q;Z;q@Z;q ;;A -%l <@@ <@<i<q8Z"<q Z"<q1Z"<q@ Z" <q<Z" < q<Z" < q<Z" < q< Z" < q2Z"< q< Z"<q< Z"<q<Z"<q< ; =@@ =@=i=q<Z=q! Z=qHZ=qHZ=qHZ= qH Z = qH Z = qB Z = qH Z = qH Z =qHZ=qHZ=qA; >@@ >Z>Z>q>Z6>q>Z6>q>Z6>q> Z6 >q>Z6 > q> Z6 > q>Z6 > q>Z6 > q>Z6> q> Z6>q2Z6>q> Z6>q ; ?@@ ?Z?Z?q?ZJ?q? ZJ?q?ZJ?q?ZJ ?q? ZJ ? q?ZJ ? q? ZJ ? q? ZJ ? q? ZJ? q?ZJ?q; ZJ?q?ZJ?q;D9l8,8A@@AAA B@C@ D;@ E@F@G@H@I@J@K@L@M@N@O@P@Q@R@S@T@U@V@W@X@Y@Z@[@ @@@ @Z@Z@q@Z^@q Z^@q@Z^@q@ Z^ @q@Z^ @ q@ Z^ @ q*Z^ @ q@Z^ @ q<Z^@ q@ Z^@q@Z^@qZ^@q;A@ A@ A@i@Au*DI DHZ BAu DI CDI DHDIAZZ HZ"6Z I Z IZ "BAuDI CDI DHDIAZZ HZ"6Z I Z IZ "BAuBDI CDI DHDIAZZ HZ"6Z I Z IZ "BAuBDI CDI DHDIAZZ HZ"6Z I Z IZ "BA uB DI  CDI DH DIAZZ H Z"6Z I Z IZ "BA u= DI  CDI  DH DI AZZ H Z"6Z I  Z I Z "BA u= DI  CDI  DH DI AZZ H Z"6Z I  Z I Z "BA uB DI  CDI  DH DI AZZ H Z"6Z I  Z I Z "BA u=DI  CDI  DH DI AZZ H Z"6Z I  Z I Z "BAuBDI CDI  DHDI AZZ HZ"6Z I  Z I Z "BAu=DI CDI DHDIAZZ HZ"6Z I Z IZ "BAuB; B@ B@@i#BqD %8ABqDBBB -BqDBBqDBBqDBB qD BB qD BB qD BB qD BB qD BBqDBBqDBBqDB(C@@@iuuuuuuuuuuuuu D@ D@@iD! D!DD LLLLDDD=DD=DD= DD = DD H DD A DD = DD ADD=DDBDD@ND(E@@@iiiiiiiiiiiiii(F@@@iiiiiiiiiiiiiy(G@@@iiiiiiiiiiiiiiH@@@iHIH3HH )LLLLLLLHIHHIHHIHHIHH I HH I HH I HH I HH I HHIHHIHHiI@@@iIDH!I DIDHIIII LLIAIIAII A II A II A II B II A IIB IIAIIiJX<Ot,,,,   J     DI  &  H  + Z       &    Lab ome ts  ds" ce  y a&  ty) Not xis  nes   sh! he  of   re  th  Lo  eI! ist  ess  +Pp, -A/ xp   be& N Ass   ase  tor  n t et  ry  to  t( g I for xpe  EBI  To " mod y c! ny !  on   fo e c ow. Exa ll  tha ke  !  C e a@ s> se 5  en  be  do  els  5. "  d S cas ts) sh !! and;! men;! nci!  tio! A "" und"" olo## s o$$ nfo$$ hat%%  com% Oth%% ny && on && bla8' s a'' lly8( ed (( T)) six** ts ** ork++ ste,, ll ,, omp-- ey -- d: .. ncy.. ial// ics/  F// Ge00 anc11 pti11 er'22 jec22  th33 s/44 ues5 ent5  Re5 nds5 ssu5 Co5 Loa5 t r5 mer5 Te5 ths5 cia5 e I!5 ate88 cia88 e T88 nth88 Pay88  a P88 Pr 8 ale/8  e S88 G*8 in 29 ent; e; t p;  fe; n y; rs ;  th; ith;  n rO;  ra; eme; comT;  te8< r y@< cti&< rul< nst+<  nly+< can"< N'<  te"< t l%<  fo"< tha?< tic= of = Own= ens= er = ck&= Co= n U= t C= ver%= pen7>  as:> t o?> Pr6> ty 6>  ent7>  7> St:>  Ac?> cei;> io :> BA> eetN? he K? od N? heeS? ?$R?  FiK? ce O?  ancJ? eveS?  PS? ityS? DeB? rat@ Floc@ A_@ Stab@ ensg@  ire_@ p Ff@ a NN@  ss f@  ingg@ Sheb@  ExC@ sinA NOTA  PA'A Y D'A bA ng A heeA shoA  "sDA pagD  so"D e iD sarD Ind"D msD Mer"D  sD cesED rs!I s/FI ts "I theI  & PH@0(  > @GGG 7ggD@ ZO Xb   d      !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcefghijklmnopqrstuvwxyz{|}~MbP?_*+%&?'?(?)?"K,,??&cU} E} }  } }  X66@@@@ @@@ @ @ @  @ @@@@@@@@@@@@@@@ @@@@DZ DY(@@@iiiiiiiiiiiiii(@@@iiiiiiiiiiiiii(@@@iiiiiiiiiiiiii@@@il Z Janl Z Febl Z  Marl Z  Aprl  Z  May l  Z  Jun l  Z  Jul l  Z Aug l  Z Sep l Z Octl Z Novl Z Dec l(   Z D$  L' '        ( &   %  Z Z%  Z Z%  Z Z%  Z Z%  Z Z% Z Z% Z Z% Z Z% Z Z% Z Z% Z Z%  Z Z#   %   ~ u% u Z Z7 u !Z ZZ Z 7 u !Z ZZ Z 7 u !Z ZZ Z 7 u !Z ZZ Z 7 u !Z ZZ Z 7 u !Z ZZ Z 7 u !Z ZZ Z 7 u!Z ZZ Z 7 u !Z ZZ Z 7 u !Z ZZ Z # u % %l #   %      -                              (  & @$@ @  N# % @  N# %Dr  %Z Z7 !Z ZZ ZH 2Z ZZ ZZ ZH2Z ZZ ZZ ZH 2Z ZZ ZZ ZH 2Z  ZZ ZZ ZH 2Z  ZZ  ZZ ZH 2Z  ZZ  ZZ  ZH 2Z  ZZ  ZZ  ZH 2Z  ZZ  ZZ  ZH 2Z ZZ  ZZ  ZH 2Z ZZ ZZ  Z# %%l $  Z Salaries and WagesZ  Z 'Z Z Z   Z   'Z   Z   Z   Z  Z Z # %  Z Fixed Business Expenses Z 5 Z 5Z 5Z 5"Z 5 Z 5  Z 5  "Z 5   Z 5   Z 5  Z 5Z 5  -  %; AAw%  ; AA w %  ; AA w %; AA w "   Z, D L             ~ (Z D'(Z D'(Z D'(Z D'(  Z D'( $ Z D' (  Z D' (  Z D' (  Z D' ($ Z D' (Z D'  T @@ @iNu @ @@i#q %q -qqq q  q  q  q  q qqq(@@@iqqqqqqqqqqqqq @ @@i!q  D Dq  LLq q q  q  q  q  q  q q q q"(@@@iqqqqqqqqqqqqqD#l!,,,$,,89,8@@A]7~, @ !@"@#@ $;@ %@&@'@(@)@*@+@,@-@.@/@0@1@2@3@4@5@6@7@8@9@:@;@<@=@>@?@ @ @@i! u DD u    LL u"  u"  u"  u"   u"   u"   u"   u"   u"  u  u(!@@@iqqqqqqqqqqqqq "@ "@@iJ"q$4D Z ZZ  BJ"q$4D Z ZZ  BJ"q'4D Z ZZ  BJ"q$4D Z ZZ  BJ"q$4D Z ZZ  BJ" q' 4D Z ZZ  BJ" q' 4D Z ZZ  BJ" q' 4D Z ZZ  BJ" q' 4D Z ZZ  BJ" q' 4D Z ZZ  BJ"q'4D Z ZZ  BJ"q$4D Z ZZ  B#"q' %""%l(#@@@iuuuuuuuuuuuuu $@ $@@i!$} D D"!$} D D"$}$$$ LL$}$$} $$ } $$ } $$ } $$ } $$ }$$}$$}"$$}(%@@@iqqqqqqqqqqqqq(&@@@iqqqqqqqqqqqqq '@ '@@i' D"' ''' LLL'$'''' ''  '' $ '' $ '' $ '' ''$''@N''((@@@iiiiiiiiiiiiii()@@@iiiiiiiiiiiiii(*@@@iiiiiiiiiiiiii(+@@@iyiiiiiiiiiiii(,@@@iiiiiiiiiiiiii(-@@@iiiiiiiiiiiiii(.@@@iiiiiiiiiiiiii(/@@@iiiiiiiiiiiiii(0@@@iiiiiiiiiiiiii(1@@@iiiiiiiiiiiiii(2@@@iiiiiiiiiiiiii(3@@@iiiiiiiiiiiiii 5QQQQQQQQQQQQQ 6QQQQQQQQQQQQQ 7QQQQQQQQQQQQQ"8FQQQQQQQQQQQQQ"9FQQQQQQQQQQQQQ":FQQQQQQQQQQQQQ";FQQQQQQQQQQQQQ"<FQQQQQQQQQQQQQ =QQQQQQQQQQQQQ >QQQQQQQQQQQQQ ?QQQQQQQQQQQQQDl,,,,,,,,,,,,,,,,$$$&&&&&$$@@A@B@C@D@E@F@G@H@I@J@K@L@M@N@O@P@Q@R@S@T@U@V@W@ @QQQQQQQQQQQQQ4$  Q Q H H  = H H = Z A  >  8  (  1 Lab ome ts  ds"   ce  y a@   ty) Not5 xis  nes   sh he  of   re0   th Lo  eI!  ist  ess +Pp  -A/ xp 7  be N  Ass8  ase8  tor% n t et  ry  to - t( g I; for xpe EBI To  mod y c ny   on   foA e c ow. Exa! ll ! tha! ke !   C" e a s  se   en!  beB do B elsB 5.  d S cas ts) sh  andB menB  nci= tio= A = und= oloH s o. nfo; hat  com  Oth  ny B on B bla" s aG$ lly' ed ' TH' six.' ts >@   7ggD@ ZO \u# 5D9G  dMbP?_*+%&?'?(?)?"K,,??&cU} E} }  } } }  } } }  } }  \66@@@@ @@@ @ @ @ @ @ @@@@@@@@@@ @@@@ ;@ @@@D Z DZ*@@@iiiiiiiiiiiiiFF*@@@iiiiiiiiiiiiiFF*@@@iiiiiiiiiiiiiFF@@@i l  l RR*TT (TT &TT   %  ZZ   Z$ TT     Z  + -D Z Z  TT   %  ZZ  # . D Z TT   =  'ZZZZZ  #   D Z  TT    uZ # u D Z  TT  # %  # % %l UU*@@UU @&VV  ZReal Estate-Land %ZZ L VV  Z Buildings %ZZ  UU  Z Leasehold Improvements %Z Z  UU  Z  Equipment %Z Z  VV  Z Furniture and Fixtures %Z Z  VV  Z  Vehicles %Z Z  VV  Z Other Fixed Assets %uZZ  #u  DZ UU  # % # %%l UU*VV@ @ @i"Z #' DZ 9 TT*@@@iuuTT @@@i*}DDDA *}(DDDA TT*@@@iTT*@@@iTT*@@@iTTDl!...Z.:B.B.... @!@"@#@$@%@&@'@(@ )@*@+@,@-@.@ /@0@ 1;@ 2@3@4@5@6@7@8@9@:@;@<@=@>@?@ @( @@iTT!@ !@&!@iTT "@@ "@ "i"%Z" "+"%Z ZD"" UU #@@ #@ #i%#)Z'Z# #%# ZZ## VT $@@ $@ $i%$&Z(Z$ $%$4Z$Z$$ TT %@@ %@ %i%%'Z)Z% %%%&Z8Z%% TT &@@ &@ &i%&Z*Z& &%&$ZLZ&& TT '@@ '@ 'i%'(Z+Z' '%'"Z`Z'' TT (@@ (@ (i(u,Z% (#(u) Z'D(( TT)@ )@ )@i#)1 %"(%l )#)1 %"(%l) TT**@@@iiqqqqiiiiiiiFF+@ +@&+@iiqqqqiiiiiiiFF ,@@ ,@ ,ii-,q/Z$Z%Z) ,qq,q-D,, iiiiiiiFF -@@ -@ -ii-q.Z* -qq#-q/ Z DD-- iiiiiiiFF .@@ .@ .ii.u#Z+ .q#.u ZD.. iiiiiiiFF/@ /@ /@ii'/q,D,D-D. /wq'/q D,D-D./ wiiiiii&0@@@iiuquiiiiiii 1@W1@@ii$1} D)D/A 1q$1}4D)D/A1 iiiiii&2@@@iiiiiiiiiiiii&3@@@iiiiiiiiiiiii4@@@iiY4 #CDD1 Statement BalancesDoes Not BalanceBStatement Balances 4ii]4 @NGDD1 Statement BalancesDoes Not BalanceBStatement Balances4 iiiiii&5@@@iiiiiiiiiiiii&6@@@iiiiiiiiiiiii"9QQQQQQQQQQQQQQ":QQQQQQQQQQQQQQ";QQQQQQQQQQQQQQ$<FQQQQQQQQQQQQQQ$=FQQQQQQQQQQQQQQ$>$?:.******&&&((($""""<(&&&& Q" Q" Q     Ba  %  Ba B  nc      Lab^ ome  ts " ds"## ce $ y a$$ ty)%% Not,& xis&& nes''  sh/( he =) of ,,  re-  th. Lo.. eI/ ist1 ess1 +Pp&4 -A/'4 xp >@     7ggD@ ZO `Jc:E  dMbP?_*+%&?'?(?)?"K,,??&cU} E} }  } }  } } } }  } }  `66@@@@ @AA A A A  @ @AAAAA @@@ @aaaaaaa P@DZ D,@@@iiiiiiiiiiiiFFFF,@@@iiiiiiiiiiiiFFFF,@@@iiiiiiiiiiiiFFFF@@@i l  l    l   RRRR,TTTT Z  Income*TTTT+Z  "Z   Z   Z/ TTTT  Z   * Z   Z   Z/  TTTT   Z   Z   Z   Z/  TTTT   $Z   u% Z   u4 Z   u.Z/  TTTT Z  Total Income  > Z ~ ? # ; % ~ ? #  % %l~ ? TTTT, TTTT Z  Cost of Sales*UUUUZ  Z  Z    Z/ UUUU Z  # Z  4Z   Z/ VVVV Z  Z   Z   ?Z/ VVVV Z  uZ  uZ   u0Z/ UUUU Z Total Cost of Sales# %=('D DD B# %= A'D DD B #  % %l= C'D  D D B UUUU,VVVV Z  Gross Margin Z =>'D DD BZ= 'D DD B  ;Z/= 'D  D D B VVVV,VVVV Z Salaries and Wages*UUUU Z Owner's Compensation !Z  Z   Z/ UUUU Z  Salaries 1 Z  Z   Z/ VVVV !Z Full-Time Employees !Z  0Z   $Z/ TTTT Z Part-Time Employees B Z  )Z   )Z/ TTTT Z Independent Contractors ? Z  3Z   $ Z/ TTTT Z Payroll Taxes and Benefits uZ  uZ   u Z/ TTTT Z Total Salary and Wages# %%l=7'D DD B# %= 7'D DD B #  % %l= 7 'D  D D B TTTT,TTTTDl!0000\ 0c00h A!A"A#A$A%A&A'A(A)A*A+A,A-A.A/A0A1A2A3A4A 5@6@7@8@9@:A;A<A=A>A?A #Z Fixed Business Expenses* TTTT!! "Z ! Advertising !!5Z ! !!"Z! ! ! 5 Z/!! TTTT"" $Z "Car and Truck Expenses ""(Z " ""5Z" " " 3 Z/"" UUUU## %Z #Bank & Merchant Fees ## Z # ##Z# # # Z/## VVVT$$ &Z $Contract Labor $$/Z $ $$( Z$ $ $ 2Z/$$ TTTT%% 'Z %Conferences & Seminars %%Z % %% Z% % % Z/%% TTTT&& *Z &!Customer Discounts and Refunds &&*Z & &&/ Z& & & , Z/&& TTTT'' (Z 'Dues and Subscriptions ''+ Z ' '' Z' ' '  Z/'' iiFFFF(( )Z ( Miscellaneous ((Z ( ((,Z( ( ( %Z/(( iiFFFF)) +Z )%"Insurance (Liability and Property) ))' Z ) ))&Z) ) ) Z/)) iiFFFF** ,Z *Licenses/Fees/Permits ** Z * **.Z* * *  Z/** iiFFFF++ 0Z +Legal and Professional Fees ++ Z + ++ Z+ + + +Z/++ iiFFFF,, -Z ,Office Expenses & Supplies ,, Z , ,,*Z, , , 2 Z/, , ii-- .Z -Postage and Delivery --& Z - --) Z- - - ;Z/- - ii.. /Z .Rent (on business property) .. Z . .. Z. . . 'Z/. . ii// 1Z /!Rent of Vehicles and Equipment //Z / //#Z/ / / . Z// / ii00 3Z 0Sales & Marketing 001Z 0 002Z0 0 0 -Z/0 0 ii11 2Z 1 Taxes-Other 11 Z 1 11-Z1 1 1 < Z/1 1 ii22 Z 2Telephone and Communications 22Z 2 22%Z2 2 2 ,Z/2 2 ii3@3 4Z 3 Travel 3@ii3BZ 3 3wi3Z3 3 wi 3 4Z/3 3 wii4@4 5Z 4 Utilities 4@ii4uZ 4 4i4u<Z4 4 i 4 u#Z/4 4 ii5@ :Z 5 Total Fixed Business Expenses5@@ii#5y5 %!4%l=5w'D5 D5D B5i#5y5 %!4=5 w! 'D5 D5D B5 i#5 y5 %!4 =5 w'D5  D5 D B 5 ii$6@@@iiywiywiywii 7@7@@ii(7y7DDD5=7w 'D7 D7D B7i(7y7 DDD5=7 w 'D7 D7D B7 i(7 y7 D D D5 =7 w@'D7  D7 D B 7 ii 8@"8@@iiywiywiywii,9@@@iQQQQ:@ <Z 7Other Expenses*:@@iQQQQ;@ ;@8 ;@i;- Z 8 ;;3Z8 ; ;  Z/8; QQQQ<@<@ =Z 9 Depreciation <@i<<Z 9 <<AZ9 < < &Z/9< QQQQ=@=@ >Z : Interest(=@iQQQQ >@@>@ ?Z ;Commercial Loan >i>>Z ; >> Z; > > Z/;> QQQQ ?@@?@ @Z <Commercial Mortgage ?i?1Z < ??C Z< ? ? ?Z/<? QQQQD?lm(40df@AAABACADA E@F@ G;@ H@I@J@K@L@M@N@O@P@Q@R@S@T@U@V@W@X@Y@Z@[@\@]@^@_@ @@@@@ @ Z =Line of Credit @i@DZ = @@DZ=@ DZ =@ @ D Z/=@ QQQQ A@@ AZ AiAA Z > AABZ> A A Z/>A QQQQ B@@ BZ BiB0 Z ? BBZ? B B " Z/?B QQQQ C@@ CZ CiC/Z @ CC'Z@ C C CZ/@C QQQQD@D@ EZ ATaxes D@iDuEZ A DDuEZA D D uG Z/AD QQQQE@ GZ BTotal Other ExpensesE@@i#EE %;D=EG'DE DED BE#EE %;D=E G'DE DED BE #E E %;D =E @N'DE  DE D BE QQQQ,F@@@i{{{QQQQG@ Z D Net IncomeG@@iGGZ D=G@'DG DGD BGGG ZD=G @ 'DG DGD BG G G Z/D=G E 'DG  DG D BG QQQQ,H@@@iQQQQ$I@@@iiiiiiiiiiii$J@@@iiiiiiiiiiii$K@@@iiiiiiiiiiiiD l00(((t @  i  i *   (   Ba B    nc)          Lab8  ome ts  ds"4 ce   y a  ty) Not xis  nes  sh3 he   of   re  th  Lo eI ist5 ess  +Pp  -A/"  xp "  be N Ass ase tor n t  et  ry  to , t(  g I for) xpe  EBI To 3 mod$  y c ny  on   fo!! e c'! ow."" Exa(" ll 3"  tha# ke #  #  C$$ e a.$ s1$ se 3$  en%  be % do _%  els&& 5. /& d S & cas& ts)+' sh ' and''  men( nci( tio(  A 1) und') olo** s o"* nfo* hatf* com + Oth&+  ny ,, on , bla7, s a ,  lly-- ed L- T - six&-  ts .. ork. ste. ll '.  omp// ey / d: / ncy /  ial 0 ics90 F'0  Ge11 anc01 pti-1 er'11  jec22  th2 s/%2 ues 2  ent 3  Re3 nds93  ssu4 Co 4 Loa#4  t r5 mer55  Te55  ths7  cia7  e I$; ate3; cia< e T`< nth"<  Pay> a P>  Pr>  ale&? e S*? G'? in %@ entA@ eB@  t p6A  feA n yA rs JB  thRB  ith/C n r C  rafC  emeD comD  teD  r y+E cti"E  rulG nstG nly-G  can-G  N>@ ;;; 7ggD@ ZO \y  dMbP?_*+%&?'?(?)?"K,,??&cU} E} }  } }  \66@@@@ @AA A A A  @ @AAAAA @@@ @aaaaaaa P@DZ Da(@@@iiiiiiiiiiiiii(@@@iiiiiiiiiiiiii(@@@iiiiiiiiiiiiii@@@il ZJanl ZFebl Z Marl Z Aprl  Z May l  Z Jun l  Z Jul l  ZAug l  ZSep l ZOctl ZNovl ZDec l(@@@iiiiiiiiiiiiii @&@@iiiiiiiiiiiiii@@Z @i%qZZ%qZZ%qZZ %q ZZ %q ZZ % q ZZ % q ZZ % q ZZ% q ZZ% qZZ%qZZ%qZZ#y; % @ @Z @i% q ZZ$% q ZZ$% q ZZ$ % q ZZ$ % q ZZ$ % q ZZ$ % q ZZ$ % q ZZ$% q ZZ$% q ZZ$% q ZZ$% q ZZ$# y  %  @; @ %Z  : B @iC q -Z ZZ BC q -Z ZZ BC q -Z ZZ  BC q -Z ZZ  BC q -Z ZZ  BC q -Z ZZ  BC q -Z ZZ  BC q -Z ZZ BC q -Z ZZ BC q -Z ZZ BC q -Z ZZ BC q -Z ZZ B# y  %  @; @ %Z  : B @iC u -Z ZZ$ BC u -Z ZZ$ BC u -Z ZZ$  BC u -Z ZZ$  BC u -Z ZZ$  BC u -Z ZZ$  BC u -Z ZZ$  BC u -Z ZZ$ BC u -Z ZZ$ BC u -Z ZZ$ BC u -Z ZZ$ BC u -Z ZZ$ B# 0 %  @ @@i y<    - y>   y@   y  y   y   y   y   y*  y   y  y   y ( @@@iiiiiiiiiiiiii @&@@iqqqqqqqqqqqqq@@D @i%qZ Z%qZ Z%qZ Z %qZ Z %q Z Z % qZ Z % q Z Z % q Z Z% q Z Z% q Z Z%qZ Z%qZ Z#q. %%l@@ D  @i%yZZ$%yZZ$%yZZ$ %yZZ$ %y ZZ$ % y ZZ$ % y ZZ$ % y ZZ$% y ZZ$% yZZ$%yZZ$%yZZ$#q4 %%l@@ D  @iCy -Z  Z Z BCy -Z  Z Z BCy -Z  Z Z  BCy -Z  Z Z  BCy  -Z  Z Z  BC y  -Z  Z Z  BC y  -Z  Z Z  BC y  -Z  Z Z BC y  -Z  Z Z BC y -Z  Z Z BCy -Z  Z Z BCy -Z  Z Z B#q %%l@@ D  @iCu -Z ZZ$ BCu -Z ZZ$ BCu -Z ZZ$  BCu -Z ZZ$  BCu  -Z ZZ$  BC u  -Z ZZ$  BC u  -Z ZZ$  BC u  -Z ZZ$ BC u  -Z ZZ$ BC u -Z ZZ$ BCu -Z ZZ$ BCu -Z ZZ$ B#u3 % @ @@iq -q qq)q  q  q  q- q  qqqq>(@@@iyyyyyyyyyyyyy @  @@i; LL 93 /    9 1  "(@@@iqqqqqqqqqqqqq@ Z Salaries and Wages&@@iqqqqqqqqqqqqq@@ Z Owner's Compensation @i!q+ Z  q; Lq! q! q"  q q q"  q  q q5qq  -%l@@ Z  Salaries @i!q Z  q Lqqq$ q  q  q  q  qqqq@@ Z Full-Time Employees @i!q Z  q Lqqq  q  q  q  q  qqqq?@@ ZPart-Time Employees @i!q Z   q Lqqq  q  q  q  q qqqq) @@ ZIndependent Contractors @i!q& Z   q Lqqq  q  q  q  q  qqq8q?@@ !ZPayroll Taxes and Benefits @i!u" Z   u Luuu u u  u  u  u u uu @ @@iq!  -q" q!q"q  q" q" q q qqqq=(@@@iqqqqqqqqqqqqqD2l!,,,$,8LL,8JJ,,d A!A"A#A$A%A&A'A(A)A*A+A,A-A.A/A0A1A2A3A4A 5@6@7A8A9A:A;A<A=A>A?A @& @@iqqqqqqqqqqqqq!@!@ !Z  Advertising !@i!!q! Z  !"!!! L!!!!!(!! 3!! !! !! !!  !!" !!!!!q!!4 -"@"@ "Z Car and Truck Expenses "@i!"q# Z  " """ L"5""5""5"" 5"" 5 "" 5 "" 5 "" 5 ""5 ""5""q5!#@#@ $Z Bank & Merchant Fees #@i!#q Z  ##### L######## ## # ## # ## # ## # ## #########q!$@$@ $Z Contract Labor $@i!$q$ Z  $%$$$ L$$$$$$$$ $$ $ $$ $ $$ $ $$ $ $$ $$$$$$ $$q1!%@%@ %ZConferences & Seminars %@i!%q% Z  %&%%% L%%%%%%%% %% % %% % %% % %% % %% %%%%%%%%%q+!&@&@ 'Z!Customer Discounts and Refunds &@i!&q& Z  &&&&& L&&&&&&&& && & && & && & && <&& &&&&&&&&&q'!'@'@ (ZDues and Subscriptions '@i!'q) Z  ''''' L'''''''' '' ' '' ' '' ' '' ' '' '''''''''q@!(@(@ (Z Miscellaneous (@i!(q) Z  ((((( L(((((((( (( ( (( ( (( ( (( ( (( ((((((((q8!)@)@ *Z%"Insurance (Liability and Property) )@i!)q/ Z  ))))) L)))))))) )) ) )) ) )) ) )) $)) )))))))))q& !*@*@ *ZLicenses/Fees/Permits *@i!*q+ Z  ***** L******** ** * ** * ** * ** * ** ****** **q;!+@+@ ,ZLegal and Professional Fees +@i!+q  Z  +++++ L++++++++ ++ + ++ + ++ + ++ + ++ +++++++++q;!,@,@ ,ZOffice Expenses & Supplies ,@i!,q, Z  ,,,,, L,,,,,,,, ,, , ,, , ,, , ,, -,, ,,,,,,,,q*!-@-@ .ZPostage and Delivery -@i!-q9 Z  ----- L-------- -- - -- - -- - -- - -- ---------q; !.@.@ .ZRent (on business property) .@i!.q. Z  ..... L........ .. . .. /.. . .. . .. ...... ..q"!/@/@ 0Z!Rent of Vehicles and Equipment /@i!/q/ Z  /1/// L//////// // / // / // / // / // //////@//q#!0@0@ 0ZSales & Marketing 0@i!0q0 Z  00000 L00000000 00 0 00 0 00 0 00 0 00 000000100q2!1@1@ 2Z Taxes-Other 1@i!1q Z  11111 L11111111 11 1 11 1 11 1 11 1 11 111111811q !2@2@ 2ZTelephone and Communications 2@i!2q2 Z  22222 L22222222 22 2 22 2 22 2 22 2 22 222222322q%!3@3@ 4Z Travel 3@i!3q( Z  33333 L33333333 33 3 33 3 33 3 33 3 33 333333@33q;!4@4@ 4Z Utilities 4@i!4u4 Z  4u4444 L4u444u444u4 44 u944 u4 44 u4 44 u4 44 u444u444u44u! 5@ 5@@i5q555 -%l5q55q 55q55q55 q 55 q! 55 q 55 q!55 q 55q 55q55q 5(6@@@iqqqqqqqqqqqqq 7@&7@@iqqqqqqqqqqqqq8@ 8@8 8@i;8q8 %Z  :  B;8q8 %Z  :  B;8q8 %Z  :  B;8q"%Z  :  B;8q8%Z  :  B;8 q8%Z  :  B;8 q8%Z  :  B;8 q8%Z  :  B;8 q8%Z  :  B;8 q%Z  :  B;8q8 %Z  :  B;8q8 %Z  :  B#8q, %88%l9@ 9@ 9@i9q< Z!9q9999 L9q999q999q9 99 q9 99 q9 99 q9 99 q9 99 q99q999q49#9q" %99%l:@ :@$:@iqqqqqqqqqqqqq ;@@ ;@;i;q! Z;q;Z;q/Z;qZ ;q-Z ; q Z ; q Z ; q; Z ; q!Z; q; Z;q; Z;q.Z;q;;A -%l <@@ <@<i<q?Z&<q<Z&<q Z&<qZ& <q<Z& < q<Z& < q< Z& < q@Z& < q< Z&< q<Z&<q<Z&<q< Z&<q#; =@@ =@=i=qHZ%=qHZ%=qHZ%=qHZ%=qHZ%= qBZ% = qH Z% = qB Z% = qH Z% = qH Z% =qB Z%=qBZ%=qA; >@@ >>>>:>>:><Z:>q> Z: >q> Z: > q>Z: > q> Z: > q>Z: > q, Z:> q>Z:>q>Z:>q> Z:>q;; ?@@ ?Z?Z?q?ZN?q?ZN?q? ZN?q?ZN ?q? ZN ? q; ZN ? q?ZN ? q?ZN ? q>ZN? q? ZN?q!ZN?q? ZN?q;D;l8  ,8A@@AAA B@C@ D;@ E@F@G@H@I@J@K@L@M@N@O@P@Q@R@S@T@U@V@W@X@Y@Z@[@ @@@ @Z@Z@q!Zb@q Zb@q? Zb@q@ Zb @q@Zb @ q@Zb @ q@ Zb @ q@Zb @ q@ Zb@ q@Zb@q<Zb@q@ Zb@q5;A@ A@ A@i@AuB*DI DHZ  BAuBDI CDI DHDIAZ ZHZ "6ZI ZIZ  "BAuBDI CDI DHDIAZ ZHZ "6ZI ZIZ  "BAuBDI CDI DHDIAZ ZHZ "6ZI ZIZ  "BAu= DI CDI DHDIAZ ZHZ "6ZI ZIZ  "BA uB DI  CDI DH DIAZ ZH Z "6ZI ZIZ  "BA u= DI  CDI  DH DI AZ ZH Z "6ZI  ZI Z  "BA u= DI  CDI  DH DI AZ ZH Z "6ZI  ZI Z  "BA uB DI  CDI  DH DI AZ ZH Z "6ZI  ZI Z  "BA u=DI  CDI  DH DI AZ ZH Z "6ZI  ZI Z  "BAu=DI CDI  DHDI AZ ZHZ "6ZI  ZI Z  "BAu=DI CDI DHDIAZ ZHZ "6ZI ZIZ  "BAuB; B@ B@@i#BqD %8ABqDBBB -BqDBBqDBBqDBB qD BB qD BB qD BB qD BB qD BBqDBBqDBBqDB(C@@@iuuuuuuuuuuuuu D@ D@@iD=D!DD LLLLD=DD=DD=DDH DD = DD H DD A DD = DD HDDHDDBDD@ND(E@@@iiiiiiiiiiiiii(F@@@iiiiiiiiiiiiiy(G@@@iiiiiiiiiiiiiiH@@@iHIH3HH )LLLLLLLHIHHIHHIHHIHH I HH I HH I HH I HH I HHIHHIHHiI@@@iIADHIAIII LLIAIIAIIAII A II A II A II B II A IIAIIAIIi JXX<Mt,,,,  X     DI  H  3 Z^             Lab ome  ts  ds" ce  y a ty) Not xis  nes1  sh he  of   re  th  Lo  eI# ist ess  +Pp&  -A/*  xp   be  N0  Ass ase  tor n t et  ry ! to   t(5 g IH  for!  xpe!  EBIH To 5 mod y c2 ny / on   fo e c ow. Exa  ll  tha ke +   C" e a s" se   en  be do B  els 5.   d S cas  ts) sh " and men8! nci(!  tioH!  A "!  und!  olo!  s o=! nfo! hat # com## Oth$$ ny %% on & bla&& s a' lly'' ed (( T) six )  ts )) ork * ste** ll + omp++ ey 2, d: ,, ncy- ial-- ics. F.. Ge/ ancb/ pti// er'00 jec1  th<1 s/11 ues22 ent3  ReS3 nds33 ssu4 Co44 Loa5 t r5 mer5  Te5 ths5 cia5 e I5 ate5 cia5 e T5 nth5 Pay5 a P!5  Pr88 ale88 e S)8 G8 in 88 ent88 e88 t p88  fe9 n y9  rs <9  th; ith; n r;  ra; eme; com ; te;  r y; cti;  rul;  nst; nly; can#< N<  te'< t l&<  fo"< tha&< tic+<  of "< Own*< ens&< er +< ck&?<  Co= n U= t C= ver= pen= as= t o= Pr= ty = ent@= ;>  St*> Ac;> cei7> io >> B7>  eet:> he 6> od ?> hee>> ?$;>  FiA> ce R? ancS? eveS? PJ? ityO?  DeS?  ratN?  FloK?  AR?  Sta#? ensN? ireB? p F@ a N @ ss _@ ing_@ Shef@  Ex^@ sinb@  NOTb@ PAb@ Y Db@  b^@ ng ^@ heeC@ sho'A  "s'A pagA  so'A e i'A sarA IndA msA MerA  sA cesDA rsD s/FD ts "D theD & "D  D eouED OcI De>@ === 7ggD@ ZO X%!IaY[  dMbP?_*+%&?'?(?)?"K,,??&cU} E} }  } }  X66@@@@ @@@ @ @ @  @ @@@@@@@@@@@@@@@ @@@@DZ# Db(@@@iiiiiiiiiiiiii(@@@iiiiiiiiiiiiii(@@@iiiiiiiiiiiiii@@@il Z$Janl Z$Febl Z$ Marl Z$ Aprl  Z$ May l  Z$ Jun l  Z$ Jul l  Z$Aug l  Z$Sep l Z$Octl Z$Novl Z$Dec l(  Z$ L'''          ( &   %  Z Z%  Z Z%  Z Z% Z Z%  Z Z% Z Z% Z Z% Z Z% Z Z% Z Z%  Z Z%  Z Z#   %   7 u !Z Z Z Z7 u!Z Z Z Z7 u !Z Z Z Z7 u !Z Z Z Z7 u !Z Z Z Z7 u !Z Z Z Z7 u !Z Z Z Z7 u !Z Z Z Z7 u!Z Z Z Z7 u!Z Z Z Z7 u !Z Z Z Z7 u !Z Z Z Z# u  % %l      -                                   (  & @$@ @  N# % @  N# %%l  H2ZZZZ ZZ H2ZZZZZZ H 2ZZZZZZH 2ZZZZZZH2ZZZZZZH  2ZZ ZZZZH 2ZZ ZZ ZZH 2ZZ ZZ ZZ H 2ZZ ZZ ZZ H 2ZZ ZZ ZZ H 2ZZZZ ZZ H 2ZZZZZZ #  %%l $  Z"Salaries and Wages Z Z ZZZ Z   Z   Z   Z  Z ZZ -  Z" Fixed Business ExpensesZ5 Z5Z5Z5 Z5 Z5  Z5   Z5  Z5  Z5  Z5Z5   %;AAw%  ;AA w %  ;AA  %;AA w "   Z!,  L             )Z Z')Z Z%'(Z& D'(Z& D'(Z& D'(  Z& D'( $ Z& D' ( $ Z& D' (  Z& D' (  Z& D' (Z& D' (Z& D'  N @@ @iNu  @ @@iq -qqqq q  q  q  q  q qqq(@@@iqqqqqqqqqqqqq @ @@iq  LLq q q q  q  q  q  q  q q q q"(@@@iqqqqqqqqqqqqqD#l!,,,$,,89,8@@A]W, @ !@"@#@ $;@ %@&@'@(@)@*@+@,@-@.@/@0@1@2@3@4@5@6@7@8@9@:@;@<@=@>@?@ @ @@i u"   LL u"  u"  u"  u"  u"   u"   u"   u"   u"   u"  u  u(!@@@iqqqqqqqqqqqqq "@ "@@iJ"q'4D Z& Z&Z%  BJ"q$4D Z& Z&Z%  BJ"q$4D Z& Z&Z%  BJ"q$4D Z& Z&Z%  BJ"q'4D Z& Z&Z%  BJ" q' 4D Z& Z&Z%  BJ" q' 4D Z& Z&Z%  BJ" q' 4D Z& Z&Z%  BJ" q' 4D Z& Z&Z%  BJ" q' 4D Z& Z&Z%  BJ"q'4D Z& Z&Z%  BJ"q$4D Z& Z&Z%  B#"q' %""%l(#@@@iuuuuuuuuuuuuu $@ $@@i$}$$$ LL$}$$}$$}$$} $$ } $$ } $$ } $$ } $$ }$$}$$}"$$}(%@@@iqqqqqqqqqqqqq(&@@@iqqqqqqqqqqqqq '@ '@@i+'$D"Z'Z%'''' LLL'''''$''  ''  '' $ '' $ '' $ ''$''@N''((@@@iiiiiiiiiiiiii()@@@iiiiiiiiiiiiii(*@@@iiiiiiiiiiiiii(+@@@iyiiiiiiiiiiii(,@@@iiiiiiiiiiiiii(-@@@iiiiiiiiiiiiii(.@@@iiiiiiiiiiiiii(/@@@iiiiiiiiiiiiii(0@@@iiiiiiiiiiiiii(1@@@iiiiiiiiiiiiii(2@@@iiiiiiiiiiiiii(3@@@iiiiiiiiiiiiii 5QQQQQQQQQQQQQ 6QQQQQQQQQQQQQ 7QQQQQQQQQQQQQ"8FQQQQQQQQQQQQQ"9FQQQQQQQQQQQQQ":FQQQQQQQQQQQQQ";FQQQQQQQQQQQQQ"<FQQQQQQQQQQQQQ =QQQQQQQQQQQQQ >QQQQQQQQQQQQQ ?QQQQQQQQQQQQQDl,,,,,,,,,,,,,,,,$$$&&&&&$$@@A@B@C@D@E@F@G@H@I@J@K@L@M@N@O@P@Q@R@S@T@U@V@W@ @QQQQQQQQQQQQQ4$t  QH QH = = H H H   Z !    &  5     Lab  ome  ts <  ds"  ce   y a ty)  Not xis nes  sh)   he "   of  re  th! Lo  eI# ist) ess! +Pp -A/  xp -  be  N   Ass  ase2 tor; n t et  ry  to  t(A g I for xpe EBI To   mod  y c ny  on   fo! e c> ow.d Exa ll  tha  ke   ! C!  e a  s se 5  enB  beB do B els 5.  d S( casB ts)B sh = andB men= nci= tio= A = und= oloB s o. nfoB hat4  comB OthB ny H" on H" bla $ s aH' lly-' ed >@ 7ggD@ ZO \bsH  dMbP?_*+%&?'?(?)?"K,,??&cU} E} }  } } }  } } }  } }  \66@@@@ @@@ @ @ @ @ @ @@@@@@@@@@ @@@@ ;@ @@@DZ( Dc*@@@iiiiiiiiiiiiiFF*@@@iiiiiiiiiiiiiFF*@@@iiiiiiiiiiiiiFF@@@i l  ld RR*TT (TT &TT    Z   /Z%$ TT     Z  + #D Z Z%  TT     Z  # . D Z% TT     Z  I 3D Z   : Z) Z B TT    u Z  I u3D Z   : Z) Z B TT  # %  # % %l UU*@@UU @&VV  Z'Real Estate-Land Z $L VV  Z' Buildings Z  UU  Z' Leasehold Improvements Z  UU  Z'  Equipment Z  VV  Z' Furniture and Fixtures Z  VV  Z'  Vehicles Z , VV  Z' Other Fixed Assets u Z #u, DZ% UU  # % #& %%l UU*VV@ @ @i'Z #& DZ9 TT*@@@iuuTT @@@i*}/DDDA *})DDDA TT*@@@iTT*@@@iTT*@@@iTTDl!...Z.:B.B.... @!@"@#@$@%@&@'@(@ )@*@+@,@-@.@ /@0@ 1;@ 2@3@4@5@6@7@8@9@:@;@<@=@>@?@ @( @@iTT!@ !@&!@iTT "@@ "@ "i"'Z" "+" D"ZZ%" UU #@@ #@ #i#%Z# #%#-ZZ## VT $@@ $@ $i$Z$ $%$#Z(Z$$ TT %@@ %@ %i%Z% %%%Z<Z%% TT &@@ &@ &i&$Z& &%&"ZPZ&& TT '@@ '@ 'i'%Z' '%'"ZdZ'' TT (@@ (@ (i(u)Z( (%(uZ%'Z%( TT)@ )@ )@i#)1 %"(%l )#)1 %"(%l) TT**@@@iiqqqqiiiiiiiFF+@ +@&+@iiqqqqiiiiiiiFF ,@@ ,@ ,ii,q.Z, ,qq,q D,, iiiiiiiFF -@@ -@ -ii-q Z- -qq#-q  D-ZD- iiiiiiiFF .@@ .@ .ii.u Z. .q#.u D.Z%. iiiiiiiFF/@ /@ /@ii'/q(D,D-D. /qq'/q(D,D-D./ iiiiiii&0@@@iiuquiiiiiii 1@W1@@ii$1}4D)D/A 1q$1}4D)D/A1 iiiiiii&2@@@iiiiiiiiiiiii&3@@@iiiiiiiiiiiii4@@@iiY4 -CDD1 Statement BalancesDoes Not BalanceBStatement Balances 4ii]4 @NGDD1 Statement BalancesDoes Not BalanceBStatement Balances4 iiiiii&5@@@iiiiiiiiiiiii&6@@@iiiiiiiiiiiii"9QQQQQQQQQQQQQQ":QQQQQQQQQQQQQQ";QQQQQQQQQQQQQQ$<FQQQQQQQQQQQQQQ$=FQQQQQQQQQQQQQQ$>$?:.******&&&((($""""<(&&&&  Q Q Q     Ba5   Ba B  nc      Lab< ome ts ( ds"  ce h" y a" ty)# Not## xis($ nes$$  sh<% he %% of &  re&&  th' Lo'' eI) ist-, ess!, +Pp/- -A/"- xp .  be / N)1 Ass4 ase4 tor>@     7ggD@ ZO \mT0   dMbP?_*+%&?'?(?)?"K,,??&cU} E} }  } }  \66@@@@ @AA A A A  @ @AAAAA @@@ @aaaaaaa P@DZ, De(@@@iiiiiiiiiiiiii(@@@iiiiiiiiiiiiii(@@@iiiiiiiiiiiiii@@@il Z-Janl Z-Febl Z- Marl Z- Aprl  Z- May l  Z- Jun l  Z- Jul l  Z-Aug l  Z-Sep l Z-Octl Z-Novl Z-Dec l(@@@iiiiiiiiiiiiii @&@@iiiiiiiiiiiiii@@Z* @i%qZZ%qZZ%q ZZ %q ZZ %q ZZ % q ZZ % q ZZ % q ZZ% q ZZ% qZZ%q ZZ%q ZZ#y % @ @Z* @i% q ZZ%% q ZZ%% q ZZ% % q ZZ% % q ZZ% % q ZZ% % q ZZ% % q ZZ%% q ZZ%% q ZZ%% q ZZ%% q ZZ%# y) %  @; @ %Z.  :. B @iC q -Z ZZ BC q -Z ZZ BC q -Z ZZ  BC q -Z ZZ  BC q -Z ZZ  BC q -Z ZZ  BC q -Z ZZ  BC q -Z ZZ BC q -Z ZZ BC q -Z ZZ BC q -Z ZZ BC q -Z ZZ B# y  %  @; @ %Z.  :. B @iC u -Z ZZ% BC u -Z ZZ% BC u -Z ZZ%  BC u -Z ZZ%  BC u -Z ZZ%  BC u -Z ZZ%  BC u -Z ZZ%  BC u -Z ZZ% BC u -Z ZZ% BC u -Z ZZ% BC u -Z ZZ% BC u -Z ZZ% B#  %  @ @@i y/   - y   y  y  y+  y   y   y   y   y  y  y   y/ ( @@@iiiiiiiiiiiiii @&@@iqqqqqqqqqqqqq@@D @i%qZ Z%qZ Z%qZ Z %qZ Z %qZ Z % q Z Z % q Z Z % q Z Z% q Z Z% qZ Z%qZ Z%qZ Z#q3 %%l@@ D  @i%yZZ%%yZZ%%yZZ% %yZZ% %y ZZ% % y ZZ% % y ZZ% % y ZZ%% y ZZ%% yZZ%%yZZ%%yZZ%#q  %%l@@ D  @iCy -Z  Z Z BCy -Z  Z Z BCy -Z  Z Z  BCy -Z  Z Z  BCy  -Z  Z Z  BC y  -Z  Z Z  BC y  -Z  Z Z  BC y  -Z  Z Z BC y  -Z  Z Z BC y -Z  Z Z BCy -Z  Z Z BCy -Z  Z Z B#q" %%l@@ D  @iCu -Z ZZ% BCu -Z ZZ% BCu -Z ZZ%  BCu -Z ZZ%  BCu  -Z ZZ%  BC u  -Z ZZ%  BC u  -Z ZZ%  BC u  -Z ZZ% BC u  -Z ZZ% BC u -Z ZZ% BCu -Z ZZ% BCu -Z ZZ% B#u % @ @@iq  -qq>qq  q  q  q  q  q0qqq;(@@@iyyyyyyyyyyyyy @  @@i) LL (; #    +,;(@@@iqqqqqqqqqqqqq@ Z0 Salaries and Wages&@@iqqqqqqqqqqqqq@@ Z0 Owner's Compensation @i!q- Z  q5 Lq5 qq5  q!  q  q q! q qq q  -%l@@ Z0  Salaries @i!q Z  q Lqq< q  q  q  q  q% qqq q-@@ Z0 Full-Time Employees @i!q! Z  q Lqqq  q  q  q  q  qqqq!@@ Z0Part-Time Employees @i!q Z  q Lqqq  q  q  q  q  qqqq'@@ Z0Independent Contractors @i!q* Z  q Lqqq  q  q  q  q  qqqq$@@ !Z0Payroll Taxes and Benefits @i!u Z  u Luuu u u  u  u  u u uu @ @@iq!  -q q q!q  q5 q q q qqqq=(@@@iqqqqqqqqqqqqqD2l!,,,$,8LL,8JJ,,d A!A"A#A$A%A&A'A(A)A*A+A,A-A.A/A0A1A2A3A4A 5@6@7A8A9A:A;A<A=A>A?A @& @@iqqqqqqqqqqqqq!@!@ "Z+  Advertising !@i!!q Z  !? !!! L!      !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmopqrstuvwxyz{|}~!!5!!5!! !! !! 5 !! !! 5 !!5 !!5!!q5!!4 -"@"@ #Z+ Car and Truck Expenses "@i!"q5 Z  """"" L"""""""" "" " "" " "" " "" " "" """""""""q3!#@#@ $Z+ Bank & Merchant Fees #@i!#q% Z  ##### L######## ## # ## # ## # ## # ## #########q<!$@$@ $Z+ Contract Labor $@i!$q$ Z  $$$$$ L$$$$$$$$ $$ $ $$ $ $$ $ $$ $ $$ $$$$$$%$$q>!%@%@ &Z+Conferences & Seminars %@i!%q% Z  %%%%% L%%%%'%%% %% % %% % %% % %% % %% 9%%%%%%%%q@!&@&@ 'Z+!Customer Discounts and Refunds &@i!&q8 Z  &&&&& L&&&&&&&& && & && & && & && & && &&&&&& &&q!'@'@ (Z+Dues and Subscriptions '@i!'q' Z  '(''' L'''''''' '' ' '' ' '' ' '' ' '' ''''''''q!(@(@ (Z+ Miscellaneous (@i!(q. Z  ((((( L((((((()(( ( (( ( (( ( (( ( (( ((((((< ((q !)@)@ *Z+%"Insurance (Liability and Property) )@i!)q1 Z  ))))) L)))))))) )) ) )) ) )) ) )) ) )) ))))))8))q!*@*@ *Z+Licenses/Fees/Permits *@i!*q* Z  *+*** L******** ** * ** * ** * ** * ** ********q@ !+@+@ ,Z+Legal and Professional Fees +@i!+q@ Z  +++++ L++++++++ ++ + ++ + ++ + ++ + ++ +++++++++q!!,@,@ ,Z+Office Expenses & Supplies ,@i!,q, Z  ,-,,, L,,,,,,,, ,, , ,, , ,, , ,, , ,, ,,,,,,,,,q2!-@-@ .Z+Postage and Delivery -@i!-q Z  ----- L-------- -- - -- - -- - -- - -- ------0--q5!.@.@ /Z+Rent (on business property) .@i!.q2 Z  ..... L........ .. . .. . .. . .. . .. .........q !/@/@ 0Z+!Rent of Vehicles and Equipment /@i!/q/ Z  //// L//////// // / // / // / // / // ////////q.!0@0@ 0Z+Sales & Marketing 0@i!0q1 Z  00000 L00000000 00 0 00 0 00 0 00 0 00 000000400q!1@1@ 2Z+ Taxes-Other 1@i!1q< Z  11111 L11111111 11 1 11 1 11 1 11 1 11 111111911q1!2@2@ 2Z+Telephone and Communications 2@i!2q Z  22222 L22222222 22 2 22 2 22 2 22 2 22 222222322q&!3@3@ 4Z+ Travel 3@i!3q Z  33333 L33333333 33 3 33 3 33 3 33 3 33 333333333q>!4@4@ 4Z+ Utilities 4@i!4u4 Z  4u4444 L4u444u444u4 44 u4 44 u4 44 u4 44 u4 44 u444u444u944u! 5@ 5@@i5q<555 -%l5q!55q!55q55q! 55 q! 55 q55 q! 55 q55 q 55q 55q!55q 5(6@@@iqqqqqqqqqqqqq 7@&7@@iqqqqqqqqqqqqq8@ 8@8 8@i;8q1%Z  :  B;8q8%Z  :  B;8q)%Z  :  B;8q8 %Z  :  B;8q8 %Z  :  B;8 q8 %Z  :  B;8 q8%Z  :  B;8 q/%Z  :  B;8 q8%Z  :  B;8 q8 %Z  :  B;8q8%Z  :  B;8q8%Z  :  B#8q" %88%l9@ 9@ 9@i9q9Z+!9q>999 L9q'99q999q9 99 q9 99 q9 99 q9 99 q9 99 q999q999q99#9q@ %99%l:@ :@$:@iqqqqqqqqqqqqq ;@@ ;@;i;q@Z;q;Z;q; Z;q;Z ;q; Z ; q?Z ; q&Z ; q;Z ; qZ; q;Z;q; Z;q; Z;q;;A -%l <@@ <@<i<q Z*<q&Z*<q%Z*<qZ* <q<Z* < qZ* < q<Z* < q<Z* < q<Z*< q<Z*<q;Z*<q< Z*<q ; =@@ =@=i=qHZ7=qHZ7=qHZ7=qHZ7=qHZ7= qBZ7 = qH Z7 = qB Z7 = qH Z7 = qH Z7 =qB Z7=qBZ7=qB; >@@ >Z>Z>q>Z>>q>Z>>q? Z>>q> Z> >q> Z> > q<Z> > q> Z> > q>Z> > q> Z>> q8 Z>>>>>< Z>>q-; ?@@ ?Z?Z?q?ZR?q? ZR?q? ZR?q?ZR ?q?ZR ? q?ZR ? q?ZR ? q; ZR ? q?ZR? q@ ZR?q? ZR?q?ZR?q8;D;l8  ,8A@@AAA B@C@ D;@ E@F@G@H@I@J@K@L@M@N@O@P@Q@R@S@T@U@V@W@X@Y@Z@[@ @@@ @Z@Z@q@Zf@q( Zf@q@ Zf@q@Zf @q@ Zf @ q@Zf @ q*Zf @ qZf @ q@Zf@ q> Zf@q@ Zf@qZf@q ;A@ A@ A@i@AuB*DI DHZ1 BAuBDI CDI DHDIAZ1Z/HZ1"6Z/I Z/IZ1 "BAuBDI CDI DHDIAZ1Z/HZ1"6Z/I Z/IZ1 "BAuBDI CDI DHDIAZ1Z/HZ1"6Z/I Z/IZ1 "BAu= DI CDI DHDIAZ1Z/HZ1"6Z/I Z/IZ1 "BA uB DI  CDI DH DIAZ1Z/H Z1"6Z/I Z/IZ1 "BA u= DI  CDI  DH DI AZ1Z/H Z1"6Z/I  Z/I Z1 "BA u= DI  CDI  DH DI AZ1Z/H Z1"6Z/I  Z/I Z1 "BA uB DI  CDI  DH DI AZ1Z/H Z1"6Z/I  Z/I Z1 "BA u=DI  CDI  DH DI AZ1Z/H Z1"6Z/I  Z/I Z1 "BAu=DI CDI  DHDI AZ1Z/HZ1"6Z/I  Z/I Z1 "BAu=DI CDI DHDIAZ1Z/HZ1"6Z/I Z/IZ1 "BAuB; B@ B@@i#BqD %8ABqDBBB -BqDBBqDBBqDBB qD BB qD BB qD BB qD BB qD BBqDBBqDBBqDB(C@@@iuuuuuuuuuuuuu D@ D@@iD=D!DD LLLLD=DD=DD=DDH DD = DD H DD A DD = DD HDDHDD@NDDAD(E@@@iiiiiiiiiiiiii(F@@@iiiiiiiiiiiiiy(G@@@iiiiiiiiiiiiiiH@@@iHIH3HH )LLLLLLLHIHHIHHIHHIHH I HH I HH I HH I HH I HHIHHIHHiI@@@iIADHIAIII LLIAIIAIIAII A II A II A II B II A IIAIIAIIi JXX<Mt,,,,,  X   $ DI0   H  Z/  1     Lab ome ts  ds"- ce  y a  ty)  Not  xisL nes   sh  he  of   re  th Lo" eI! ist! ess  +Pp"  -A/ xp  be N Ass asec tor% n t% et  ry ' to  t(' g I for xpe EBI" To  mod" y c! ny  on  fo  e c  ow. Exa' ll  tha! ke $! b!  C"!  e a!  s!  se =!  en""  be # do ## els$$ 5. % d S%% cas$& ts)&& sh ' and,' men'' nci( tio ( A (( und+) olo) s o)) nfo** hatc+ com++ Oth,, ny 9- on g- bla-- s a. lly.. ed / T/ six// ts 0 ork00 ste?1 ll 11 omp2 ey 22 d: 33 ncy44 ial5 ics5 F5 Ge5 anc5 pti5 er'5 jec5 th5 s/5 ues5 ent5  Re5 nds88 ssu88 Co88 Loa88 t r88 mer88 Te88  ths88 cia9 e IN9 ate<9 cia; e T; nth; Pay; a P;  Pr; ale;  e S; G;  in ;  ent; e; t p>;  fe'< n y'< rs '<  th'<  ith*<  n r*< ra*<  eme*<  com#<  te*< r y?< cti= rul= nst= nly= can= N= te$= t l= fo= tha= tic@= of 6> OwnD> ens6> er :> ck&+> Co;>  n U;> t C>> ver > pen>>  as*> t oA> PrS? ty K? entJ? R?  StR? AcK?  ceiO?  io R?  BX?  eetK? he N? od B? hee^@ ?$c@  Fif@ ce ^@ ancc@ evec@  P_@  ityO@  De^@ ratg@ FloC@ A'A Sta'A ensA ire'A p F'A a NA ss A ingA SheA  ExA sinDA NOTD  PAD Y D"D bD ng "D  heeGD sho>@  HHH 7ggD@ ZO X;4LN  dMbP?_*+%&?'?(?)?"K,,??&cU} E} }  } }  X66@@@@ @@@ @ @ @  @ @@@@@@@@@@@@@@@ @@@@DZ5 Df(@@@iiiiiiiiiiiiii(@@@iiiiiiiiiiiiii(@@@iiiiiiiiiiiiii@@@il Z6Janl Z6Febl Z6 Marl Z6 Aprl  Z6 May l  Z6 Jun l  Z6 Jul l  Z6Aug l  Z6Sep l Z6Octl Z6Novl Z6Dec l(  Z%$ L' '        ( &   %  Z/ Z%  Z/ Z%  Z/ Z%  Z/ Z%  Z/ Z% Z/ Z% Z/ Z% Z/ Z% Z/ Z% Z/ Z%  Z/ Z% Z/ Z#   %   7 u !Z Z Z Z7 u !Z Z Z/ Z7 u !Z/ Z Z/ Z7 u !Z/ Z Z/ Z7 u !Z/ Z Z/ Z7 u !Z/ Z Z/ Z7 u !Z/ Z Z/ Z7 u !Z/ Z Z/ Z7 u !Z/ Z Z/ Z7 u!Z/ Z Z/ Z7 u!Z/ Z Z/ Z7 u !Z/ Z Z/ Z# u  % %l      -                                 (  & @$@ @  N# % @  N# %%l  H2ZZ/ZZZZ H 2ZZ/ZZ/ZZH2ZZ/ZZ/ZZ/H 2ZZ/ZZ/ZZ/H 2ZZ/ZZ/ZZ/H  2ZZ/ ZZ/ZZ/H 2ZZ/ ZZ/ ZZ/H 2ZZ/ ZZ/ ZZ/ H  2ZZ/ ZZ/ ZZ/ H 2ZZ/ ZZ/ ZZ/ H 2ZZ/ZZ/ ZZ/ H 2ZZ/ZZ/ZZ/ # %%l $  Z4Salaries and Wages Z/Z/ Z/Z/Z/  Z/   Z/   Z/   Z/  Z/ Z/Z/ -  Z4 Fixed Business Expenses Z/5Z/5Z/5Z/5 Z/5  Z/5   Z/5  Z/5  Z/5  Z/5 Z/5Z/5   %;/AA%  ;/AA  %  ;/AA  %;/AA  "   Z3,  L            )Z Z%')Z2 Z7'(Z8 D'(Z8 D'(Z8 D'(  Z8 D'( $ Z8 D' (  Z8 D' ( $ Z8 D' (  Z8 D' ($ Z8 D' (Z8 D'  N @@ @iNu  @ @@iq -qqqq q  q  q  q  q qqq(@@@iqqqqqqqqqqqqq @ @@iq  LLq q q q  q  q  q  q  q q q q"(@@@iqqqqqqqqqqqqqD#l!,,,$,,89,8@@A]W, @ !@"@#@ $;@ %@&@'@(@)@*@+@,@-@.@/@0@1@2@3@4@5@6@7@8@9@:@;@<@=@>@?@ @ @@i u"   LL u"  u"  u"  u"  u"   u"   u"   u"   u"   u"  u  u(!@@@iqqqqqqqqqqqqq "@ "@@iJ"q'4D Z8 Z8Z7  BJ"q$4D Z8 Z8Z7  BJ"q'4D Z8 Z8Z7  BJ"q'4D Z8 Z8Z7  BJ"q$4D Z8 Z8Z7  BJ" q' 4D Z8 Z8Z7  BJ" q' 4D Z8 Z8Z7  BJ" q' 4D Z8 Z8Z7  BJ" q' 4D Z8 Z8Z7  BJ" q' 4D Z8 Z8Z7  BJ"q'4D Z8 Z8Z7  BJ"q"4D Z8 Z8Z7  B#"q' %""%l(#@@@iuuuuuuuuuuuuu $@ $@@i$}$$$ LL$}$$}$$}$$} $$ } $$ } $$ } $$ } $$ }$$}$$}@N$$}(%@@@iqqqqqqqqqqqqq(&@@@iqqqqqqqqqqqqq '@ '@@i+'$D"Z%'Z7'''' LLL'$''$'' ''  '' $ ''  '' $ '' ''$''$''((@@@iiiiiiiiiiiiii()@@@iiiiiiiiiiiiii(*@@@iiiiiiiiiiiiii(+@@@iyiiiiiiiiiiii(,@@@iiiiiiiiiiiiii(-@@@iiiiiiiiiiiiii(.@@@iiiiiiiiiiiiii(/@@@iiiiiiiiiiiiii(0@@@iiiiiiiiiiiiii(1@@@iiiiiiiiiiiiii(2@@@iiiiiiiiiiiiii(3@@@iiiiiiiiiiiiii 5QQQQQQQQQQQQQ 6QQQQQQQQQQQQQ 7QQQQQQQQQQQQQ"8FQQQQQQQQQQQQQ"9FQQQQQQQQQQQQQ":FQQQQQQQQQQQQQ";FQQQQQQQQQQQQQ"<FQQQQQQQQQQQQQ =QQQQQQQQQQQQQ >QQQQQQQQQQQQQ ?QQQQQQQQQQQQQDl,,,,,,,,,,,,,,,,$$$&&&&&$$@@A@B@C@D@E@F@G@H@I@J@K@L@M@N@O@P@Q@R@S@T@U@V@W@ @QQQQQQQQQQQQQ4$t" QH QH  = H H = H &  Z/ (  1!  *     :  Lab ome  ts   ds"(  ce ' y a( ty)8  Not xis   nes:   sh he   of ?   re   th  Lo; eI  ist ess +Pp&  -A/ xp  be  N9 Ass3 ase; tor n t et ! ry  to  t( g I for  xpe  EBI  To  mod y c= ny  on   fo; e c$ ow.! Exa! ll ! tha! ke     C e a! sB se B enB  be do  els( 5. B d SB cas= ts)B sh = and= men= nci= tio= A B und oloE s o  nfoB  hatB  comH" OthH" ny " on $ blaH' s aH' lly(' ed >@ 7ggD@ ZO \T[fuSx  dMbP?_*+%&?'?(?)?"K,,??&cU} E} }  } } }  } } }  } }  \66@@@@ @@@ @ @ @ @ @ @@@@@@@@@@ @@@@ ;@ @@@DZ: Dg*@@@iiiiiiiiiiiiiFF*@@@iiiiiiiiiiiiiFF*@@@iiiiiiiiiiiiiFF@@@i ld  lh RR*TT (TT &TT    Z)   Z7$ TT     Z)  + "D Z/ Z7  TT     Z)  # , D Z7 TT     Z)  I 3D Z   : Z; Z B TT    u Z)  I u,3D Z   : Z; Z B TT  # %  # % %l UU*@@UU @&VV  Z9Real Estate-Land &Z) L VV  Z9 Buildings Z)  UU  Z9 Leasehold Improvements Z)  UU  Z9  Equipment Z)  VV  Z9 Furniture and Fixtures Z)  VV  Z9  Vehicles Z)  VV  .Z9 Other Fixed Assets uZ) #u DZ7 UU  # % ## %%l UU*VV@ @ @iZ) #$ DZ/9 TT*@@@iuuTT @@@i*}(DDDA *}1DDDA TT*@@@iTT*@@@iTT*@@@iTTDl!...Z.:B.B.... @!@"@#@$@%@&@'@(@ )@*@+@,@-@.@ /@0@ 1;@ 2@3@4@5@6@7@8@9@:@;@<@=@>@?@ @( @@iTT!@ !@&!@iTT "@@ "@ "i" Z)" "+"-D"Z/Z7" UU #@@ #@ #i#"Z)# #%##ZZ## VT $@@ $@ $i$$Z)$ $%$%Z,Z$$ TT %@@ %@ %i%Z)% %%%%Z@Z%% TT &@@ &@ &i&'Z)& &%&&ZTZ&& TT '@@ '@ 'i'Z)' '%''ZhZ'' TT (@@ (@ (i(u)Z)( (%(u)Z7'Z%( TT)@ )@ )@i#)1 %"(%l )#)  %"(%l) TT**@@@iiqqqqiiiiiiiFF+@ +@&+@iiqqqqiiiiiiiFF ,@@ ,@ ,ii,q Z), ,qq,qD,, iiiiiiiFF -@@ -@ -ii-q/Z)- -qq#-q/ D-Z/D- iiiiiiiFF .@@ .@ .ii.u.Z). .q#.u  D.Z7. iiiiiiiFF/@ /@ /@ii'/q D,D-D. /qq'/q(D,D-D./ iiiiiii&0@@@iiuquiiiiiii 1@W1@@ii$1}4D)D/A 1q$1}4D)D/A1 iiiiiii&2@@@iiiiiiiiiiiii&3@@@iiiiiiiiiiiii4@@@iiY4 -CDD1 Statement BalancesDoes Not BalanceBStatement Balances 4ii]4 @NGDD1 Statement BalancesDoes Not BalanceBStatement Balances4 iiiiii&5@@@iiiiiiiiiiiii&6@@@iiiiiiiiiiiii"9QQQQQQQQQQQQQQ":QQQQQQQQQQQQQQ";QQQQQQQQQQQQQQ$<FQQQQQQQQQQQQQQ$=FQQQQQQQQQQQQQQ$>$?:.******&&&((($""""<(&&&&  Q  Q  Q   Ba;   Ba B  nc  5  =  Lab" ome"" ts # ds"## ce ,$ y a$ ty)#% Not%% xis& nes&&  sh' he '' of $)  reR,  th, Lo/- eI. ist/ ess/ +Pp)4 -A/4 xp >@     7ggD@ ZO I|  dMbP?_*+%&?'?(?)?"K,,??&cU} @} } } } S} } } }  I66@@@@ @@@ @ @ @ @ @@@@@@@@@@@@@@@@@@@DZ<O Di @iioiiiiiiiii iiioiiiiiiiii iiioiiiiiiiii WkWWWom m  m   o  = ooooSW Wl&WWoopoooooooooS WW Wm WooC -Z) ZZ)BC -Z)) Z)Z))B C -Z;) Z;Z;)B ooooS WW Wn WooL 6Z) Z Z Z)BL 6Z)) Z) Z) Z))B L  6Z;) Z; Z; Z;)B ooooS W Wo& WWooooooS WW q C  -Z/ Z)Z/B  C  -Z)/ Z))Z)/B C  -Z;/ Z;)Z;/B  oooS WW Wp WooL 6Z) Z DZ 9Z)B L 6Z)) ZDZ9Z))B L @N6Z;) Z/DZ/9Z;)B ooooS W r& QQWWooooS W s QQ~  L 6Z  Z Z Z B L 6Z  Z/ Z Z B ooooS WW Wt WooC-Z  Z Z BC -Z  ZZ B C  -Z/  Z/Z/ B ooooS WW u C -Z  Z Z B C -Z  ZZ B C  -Z/  Z/Z/ B  oooS WW v L 6Z  Z Z 5Z B L 6Z  ZZ5Z B L  6Z/  Z/Z/5Z/ B  oooS WW w C -Z  Z DZ B C -Z  ZDZ B C  -Z/  Z/DZ/ B  oooS WW x C  -Z/ Z DZ/B C -Z)/ ZDZ)/B C  -Z;/ Z/DZ;/B  oooS WW Wy WooC-Z Z DZBC-Z) ZDZ)B C  -Z; Z/DZ;B ooooS WW Wz WooC-Z  Z Z BC-Z  ZZ B C  -Z/  Z/Z/ B ooooSW W&WWooWWooooS WW { H  2Z  Z Z hB H 2Z  Z) Z hB H 2Z/  Z; Z/ hB  oooS WW W| WooC-Z  Z Z BC -Z)  Z Z) B C -Z;  Z/ Z; B ooooS WW } H 2Z  Z Z hB H 2Z Z) ZhB H  2Z/ Z; Z/hB  oooS WW W~ Wo|C-Z  Z Z BC -Z)  ZZ) B C  -Z;  Z/Z; B ooooS WW W Wo|C-Z Z ZBC-Z) Z Z)B C  -Z; Z/ Z;B ooooS*WWWWo~rrrrooooooS*WWWWoorrrrrooooooS*WWWWoorrrrrooooooS*WWWWo||rrrrooooooS*WWWWo~rrrrrooooooSDl+$$$B-HB-HB--H----B<-<--.... @!@"@#@$@%@&@'@(@)@*@+@,@-@.@/@0@1@2@3@4@5@6@7@8@9@:@;@<@=@>@?@* WWWWoorrrrrooooooS*!WWWWoorrrrrooooooS*"WWWWoorrrrrooooooS*#WWWWoorrrrrooooooS*$WWWWoorrrrrooooooS*%WWWWoorrrrrooooooS*&WWWWoorrrrrooooooS*'WWWWoorrrrrooooooS*(WWWWoorrrrrooooooS*)WWWWoorrrrrooooooS**WWWWoorrrrrooooooS*+WWWWoorrrrrooooooS*,WWWWoorrrrrooooooS*-WWWWoorrrrrooooooS*.WWWWoorrrrrooooooS*/WWWWoorrrrrooooooS*0WWWWoozzzzzooooooS*1WWWWoovvvvvooooooS*2WWWWoopppppooooooS*3WWWWoooooooooooooS*4WWWWoooooooooooooS5WWWWSSS5SSSSSSSSSS6WWWWSSS6SSSSSSSSSSDl.....................66@@A@B@C@D@E@F@G@H@, SA S" o1  S  "   1 1  B   nc / " (  #  Lab  ome  ts B  ds"" ce  y a  ty)  Not  xis nes P(  x  60hOXPP?d} ]4@ !1I1YP I<JAn indication of a company's ability to meet short-term debt obligations.<I~~  < iO XPP?d}]4@ . F0v <The ratio between all assets quickly convertible into cash and current liabilities. Measures a company's liquidity. Also called acid-test ratio.< e~~  <P\O XPP? d}]4@ =*.^MB? n<oThis ratio expresses the relationship between capital contributed by creditors and that contributed by owners.<on~~  <piO XPP? d}(]4@ D| w<xThis ratio indicates how well your cash flow covers debt and the capability of the business to take on additional debt.<w~~  <\O XPP? d}]4@ o)MB2UI w<xThis ratio calculates the percentage of increase (or decrease) in sales between the current year and the previous year.<w ~~  <\O XPP? d}]4@ )کƯ@f; v<wThe percentage of sales used to pay for the COGS (expenses which directly vary with sales) is expressed in this ratio.<v~~   <@]O XPP?d}]4 @ A"( M?n <This ratio indicates how much profit is earned on your products without consideration of indirect costs, selling and administration costs.<s ~~   <]O XPP?d}]4 @ UQ:AdN? h<iThis ratio measures the percentage of selling, general and administrative costs to your amount of sales.<Khh xx   60mOXPP?d}]4 @ ,9QG} I<JNet profit margin shows how much profit comes from every dollar of sales.<Is~~   <mO XPP?d}]4 @ b ƸMn <Return on equity determines the rate of return on your investment in the business. As an owner or shareholder this is one of the most important ratios as it shows the hard fact about the business - are you making enough of a profit to compensate you for the risk of being in business?<C 8xx   6lOXPP?d}]4 @ P`B|Yfc I<JThis ratio measures how effectively assets are used to generate a return.<Ixx  6lOXPP?d}]4@ {ٳLHfsM-( F<GThis ratio measures the owner's compensation as a percentage of sales.<F)~~  < nO XPP?d}]4@ oo | @P <Days in receivable calculates the average number of days it takes to collect your account receivable (number of days of sales in receivables).<*t~~  <kO XPP?d}]4@ pXS騣E071*' V<WThis ratio tells you the number of times accounts receivable turnover during the year.<Vxx  6mOXPP?d}]4@ ;HQOS'i P<QThis ratio shows the average number of days it will take to sell your inventory.<P{~~  <pnO XPP?d}]4@ !kAʶ@k j %%% 7ggD@ ZO I!  dMbP?_*+%&?'?(?)?"K,,??&cU} @} } } } S}  } }  I66@@@@@@ @ @ @ @  @ @@ @@ @ @@@@@@@@@@@@@@DZO D[ @iioiiiiiiiii iiioiiiiiiiii iiioiiiiiiiii W[WWWom m]m m^ mmomooooSW W\WWoopZ o~ ? ooooooooSW WWWooZ o= 'D DDB ooooooSW W WWoorZ o='D DDB ooooooS* WWWWooroooooooS W W WWoo rZ "  oooooooS W W5 WWoo  Z+ ooooooooooS W @# X %  ooooooooooS W prrrooooooSW W_WWoo@ND rrrrooooooSWWWWooDrrrrooooooS*WWWWoorrrrooooooSW W`WWoo= 'D DDBrrrrooooooS*WWWWoorrrrooooooS*WWWWoorrrrooooooS*WWWWoorrrrooooooS*WWWWoorrrrrooooooS*WWWWoorrrrrooooooS*WWWWoo~rrrrooooooS*WWWWoorrrrooooooS*WWWWo|rrrrrooooooS*WWWWo|rrrrrooooooS*WWWWo~rrrrooooooS*WWWWoorrrrrooooooS*WWWWoorrrrrooooooS*WWWWo||rrrrooooooS*WWWWo~rrrrrooooooSD l+$$$d.kk_*iU.............. @!@"@#@$@%@&@'@(@)@*@+@,@-@.@/@0@1@2@3@4@5@6@7@8@9@:@;@<@=@>@?@* WWWWoorrrrrooooooS*!WWWWoorrrrrooooooS*"WWWWoorrrrrooooooS*#WWWWoorrrrrooooooS*$WWWWoorrrrrooooooS*%WWWWoorrrrrooooooS*&WWWWoorrrrrooooooS*'WWWWoorrrrrooooooS*(WWWWoorrrrrooooooS*)WWWWoorrrrrooooooS**WWWWoorrrrrooooooS*+WWWWoorrrrrooooooS*,WWWWoorrrrrooooooS*-WWWWoorrrrrooooooS*.WWWWoorrrrrooooooS*/WWWWoorrrrrooooooS*0WWWWoozzzzzooooooS*1WWWWoovvvvvooooooS*2WWWWoopppppooooooS*3WWWWoooooooooooooS*4WWWWoooooooooooooS5WWWWSSS5SSSSSSSSSS6WWWWSSS6SSSSSSSSSSDl.....................66@@A@B@C@D@E@F@G@H@H S# S  o S + e>@   7ggD@ ZO  i@6&L^  dMbP?_*+%&?'?(?)?"K,,??&cU} } @} }  } }  }  i66@@@@ @@@ @ @ @ @ @@@@@@@@@@@@@@@@@@@DZO D,YZZ[[[[[[[[[[[[[[[[,[ZZ[[[[[[[[[[[[[[[[,[ZZ[[[[[[[[[[[[[[[[ Z ZZ[ \[ ZJan ZFeb  Z Mar  Z Apr  Z May  Z Jun  Z Jul ZAug ZSep ZOct ZNov ZDec ,[ZZ[[[[[[[[[[[[[[[[ Z*ZZ[[[[[[[[[[[[[[[[[ Z Z[^&Z'"[[[[[[[[[[[[[[ [ Z Z[ h333333? Z'" [[[[[[[[[[[[[[ [ Z Z[ cN@Z'" [[[[[[[[[[[[[[ [ Z Z[0 f D  D DB;A" [[[[[[[[[[[[[[, [ZZ[[[[[[[[[[[[[[[[ [ Z( Z[[[[[[[[[[[[[[[[ [Z Z [[[3bD  D DBA3bD  D DBA3bJD  D DBA3 b D  D DBA3 b D  D DBA3 b D  D DBA3 bD  D DBA3 b D  D DBA3bD   D DBA3bOD   D DBA3bD   D DBA3b^D   D DBA#b %%l [Z Z [[[3bD  D DBA3b D  D DBA3b*D  D DBA3 bD  D DBA3 bD  D DBA3 bD  D DBA3 bD  D DBA3 b D  D DBA3bD   D DBA3bD   D DBA3bD   D DBA3b#D   D DBA#bd %%l [Z Z [[[! DD! DD  LL         ,[ Z(Z[[[ [Z Z [[[3bD   D DBA3b D  D DBA3bD  D DBA3 bD  D DBA3 bD  D DBA3 bLD  D DBA3 bD  D DBA3 b D  D DBA3bD  D DBA3bD  D DBA3b D  D DBA3b D  D DBA#b %%l [Z Z [[[3b D   D DBA3bD  D DBA3bD  D DBA3 bD  D DBA3 b D  D DBA3 b D  D DBA3 bD  D DBA3 bD  D DBA3b D  D DBA3b"D  D DBA3bD  D DBA3b D  D DBA#b %%l [Z Z [[[! DD! DD  LL         @[ Z(Z[[[ [Z Z [[[3b D  D DBA3bD  D DBA3b D  D DBA3 b D  D DBA3 bD  D DBA3 b D  D DBA3 bD  D DBA3 b D   D DBA3bD  !D DBA3bD  "D DBA3bD  #D DBA3b D  $D DBA#b< %%l [Z Z [[[3bD  D DBA3b D  D DBA3bD  D DBA3 bD  D DBA3 bKD  D DBA3 b D  D DBA3 bD  D DBA3 bD   D DBA3bD  !D DBA3b D  "D DBA3b D  #D DBA3b D  $D DBA#b( %%l [Z Z [[[! DD! DD  LL         @N,[ZZ[[[[[[[[[[[[[[[[,[ZZ[[[b[[[[[[[[[[[[ Z*ZZ[[[[[[[[[[[[[[[[[ Z Z[Z("[[[[[[[[[[[[[[[ Z Z[h{Gz?Z("[[[[[[[[[[[[[[[ Z Z[cn@& Z("[[[[[[[[[[[[[[[ Z Z[0fcD DDB;A"[[[[[[[[[[[[[[D!l+000H0<mmm0DDD00<mmm @!@"@#@$@%@&@'@(@)@*@+@,@-@.@/@0@1@2@3@4@56789:;<=>?, [ZZ[[[[[[[[[[[[[[[[![ !Z(!Z[[[[[[[[[[[[[[[[ "[Z "Z "[[[3"b? D DDBA3"b+D DDBA3"b& D DDBA3" bD DDBA3" b& D DDBA3" b+D DDBA3" b+ D DDBA3" b" D DDBA3"b_D  DDBA3"b" D  DDBA3"bND  DDBA3"b" D  DDBA#"b %"" #[Z #Z #[[[3#b' D DDBA3#b"D DDBA3#b"D DDBA3# b"D DDBA3# b'D DDBA3# b#D DDBA3# b"D DDBA3# b+D DDBA3#b"D  DDBA3#bfD  DDBA3#b#D  DDBA3#b# D  DDBA##b$ %## $[Z $Z $[[[!$b$ DD#!$$ D$D#$$ $$$ LL$ $ $$ $ $$ $ $$ $ $$ $$$$$$$$$$$$;$$%[ %Z(%Z[[[[[[[[[[[[[[[[ &[Z &Z &[[[3&b# D  DDBA3&b*D DDBA3&b?D DDBA3& b'D DDBA3& b&D DDBA3& b" D DDBA3& b& D DDBA3& b+D DDBA3&b" D DDBA3&b* D DDBA3&b&D DDBA3&b+D DDBA#&bb %&& '[Z 'Z '[[[3'b&D  DDBA3'b8D DDBA3'b"D DDBA3' b&D DDBA3' b#D DDBA3' b'D DDBA3' b#D DDBA3' b& D DDBA3'b' D DDBA3'b&D DDBA3'b+ D DDBA3'b# D DDBA#'b %'' ([Z (Z ([[[!(( D$D'!(( D(D'(( ((( LL( ( (( ( (( ( (( ( (( (((((((((((((([)[ )Z()Z[[[[[[[[[[[[[[[[ *[Z *Z *[[[3*b>D DDBA3*b'D DDBA3*b' D DDBA3* b'D DDBA3* b' D DDBA3* b'D DDBA3* b*D DDBA3* b* D  DDBA3*b*D !DDBA3*b*D "DDBA3*b#D #DDBA3*b* D $DDBA#*b %** +[Z +Z +[[[3+b+ D DDBA3+b+D DDBA3+b&D DDBA3+ bc D DDBA3+ b"D DDBA3+ b*D DDBA3+ b*D DDBA3+ b0D  DDBA3+b*D !DDBA3+b'D "DDBA3+b# D #DDBA3+b+D $DDBA#+b# %++ ,[Z ,Z ,[[[!,, D(D+!,, D,D+,, ,,, LL, , ,, , ,, , ,, , ,, ,,,,,,,,,,,,,,[,-[ZZ[[[[[[[[[[[[[[[[,.[ZZ[[[[[[[[[[[[[[[[ /Z*/ZZ[[[[[[[[[[[[[[[[0[ 0Z 0Z[01Z)"0[[[[[[[[[[[[[[1[ 1Z 1Z[1hQ?2Z)"1[[[[[[[[[[[[[[2[ 2Z 2Z[2cN@>Z)"2[[[[[[[[[[[[[[3[ 3Z 3Z[03f>D1 D2D0B;A"3[[[[[[[[[[[[[[,4[ZZ[[[[[[[[[[[[[[[[5[ 5Z(5Z[[[[[[[[[[[[[[[[ 6[Z 6Z 6[[[36b7D1 D2D0BA36b7 D1 D2D0BA36b: D1 D2D0BA36 b?D1 D2D0BA36 b6D1 D2D0BA36 b6D1 D2D0BA36 b7D1 D2D0BA36 b7 D1 D2D0BA36b:D1  D2D0BA36b? D1  D2D0BA36b;D1  D2D0BA36b: D1  D2D0BA#6b> %66 7[Z 7Z 7[[[37b: D1 D2D0BA37b7 D1 D2D0BA37b?D1 D2D0BA37 b7D1 D2D0BA37 b? D1 D2D0BA37 b; D1 D2D0BA37 b;D1 D2D0BA37 b?D1 D2D0BA37b7 D1  D2D0BA37b+ D1  D2D0BA37b>D1  D2D0BA37b6D1  D2D0BA#7b %77 8[Z 8Z 8[[[!8bR D0D788888 LL88 88 8 88 8 88 8 88 8 88 8888888888887889[ 9Z(9Z[[[[[[[[[[[[[[[[ :[Z :Z :[[[3:b>D1  D2D0BA3:b;D1 D2D0BA3:b* D1 D2D0BA3: b; D1 D2D0BA3: b7D1 D2D0BA3: b> D1 D2D0BA3: b7D1 D2D0BA3: b: D1 D2D0BA3:b6 D1 D2D0BA3:b? D1 D2D0BA3:b> D1 D2D0BA3:b;D1 D2D0BA#:b %:: ;[Z ;Z ;[[[3;b6D1  D2D0BA3;b6 D1 D2D0BA3;b6D1 D2D0BA3; b:D1 D2D0BA3; b7 D1 D2D0BA3; b6 D1 D2D0BA3; b>D1 D2D0BA3; b7D1 D2D0BA3;b+D1 D2D0BA3;b: D1 D2D0BA3;b?D1 D2D0BA3;b:D1 D2D0BA#;bR %;; <[Z <Z <[[[!<< D8D;<<<<< LL<< << < << < << < << < << <<<<<<<<<<<<P<<[=[ =Z(=Z[[[[[[[[[[[[[[[[ >[Z >Z >[[[3>b; D1 D2D0BA3>b6D1 D2D0BA3>bDD1 D2D0BA3> b6 D1 D2D0BA3> b:D1 D2D0BA3> b+ D1 D2D0BA3> b;D1 D2D0BA3> b; D1  D2D0BA3>b> D1 !D2D0BA3>bb D1 "D2D0BA3>b>D1 #D2D0BA3>b* D1 $D2D0BA#>bg %>> ?[Z ?Z ?[[[3?b> D1 D2D0BA3?b6 D1 D2D0BA3?b6D1 D2D0BA3? b?D1 D2D0BA3? b;D1 D2D0BA3? b;D1 D2D0BA3? b; D1 D2D0BA3? b:D1  D2D0BA3?b:D1 !D2D0BA3?b> D1 "D2D0BA3?b' D1 #D2D0BA3?b? D1 $D2D0BA#?b: %??D2l0DDD00<mmm0DDD@CDEFGHIJKLMNOPQRSTWXYZ[\]^_ @[Z @Z @[[[!@@ D<D?@@@@@ LL@@ @@ @ @@ @ @@ @ @@ @ @@ @@@@@@@@@@@@T@@[ CZ*CZZ[[[[[[[[[[[[[[[[D[ DZ DZ[DEZ*"D[[[[[[[[[[[[[[E[ EZ EZ[EhQ?FZ*"E[[[[[[[[[[[[[[F[ FZ FZ[FcH@OZ*"F[[[[[[[[[[[[[[G[ GZ GZ[0GfK DE DFDDB;A"G[[[[[[[[[[[[[[,H[ZZ[[[[[[[[[[[[[[[[I[ IZ(IZ[[[[[[[[[[[[[[[[ J[Z JZ J[[[3JbO DE DFDDBA3JbNDE DFDDBA3JbKDE DFDDBA3J bNDE DFDDBA3J bS DE DFDDBA3J bRDE DFDDBA3J bK DE DFDDBA3J bODE DFDDBA3JbJ DE  DFDDBA3JbSDE  DFDDBA3JbS DE  DFDDBA3JbS DE  DFDDBA#Jb' %JJ K[Z KZ K[[[3KbO DE DFDDBA3Kb?DE DFDDBA3Kb?DE DFDDBA3K bJDE DFDDBA3K bN DE DFDDBA3K bSDE DFDDBA3K bR DE DFDDBA3K bNDE DFDDBA3KbODE  DFDDBA3KbGDE  DFDDBA3KbJDE  DFDDBA3KbJDE  DFDDBA#KbN %KK L[Z LZ L[[[!LbL DDDKLLLLL LLL3LL L LL L LL L LL L LL LLLLLLLLLLLLSLLM[ MZ(MZ[[[[[[[[[[[[[[[[ N[Z NZ N[[[3NbODE  DFDDBA3NbRDE DFDDBA3NbSDE DFDDBA3N bS DE DFDDBA3N bJ DE DFDDBA3N bODE DFDDBA3N bSDE DFDDBA3N bNDE DFDDBA3NbKDE DFDDBA3NbRDE DFDDBA3Nb#DE DFDDBA3NbN DE DFDDBA#Nb %NN O[Z OZ O[[[3ObN DE  DFDDBA3ObSDE DFDDBA3ObO DE DFDDBA3O bS DE DFDDBA3O bRDE DFDDBA3O bO DE DFDDBA3O bR DE DFDDBA3O bKDE DFDDBA3ObKDE DFDDBA3ObN DE DFDDBA3ObRDE DFDDBA3Ob DE DFDDBA#Ob8 %OO P[Z PZ P[[[!PP DLDOPPPPP LLPP PP P PP P PP P PP P PP PPPPPPPPPPPPPP[Q[ QZ(QZ[[[[[[[[[[[[[[[[ R[Z RZ R[[[3RbO DE DFDDBA3RbSDE DFDDBA3RbKDE DFDDBA3R bJDE DFDDBA3R bRDE DFDDBA3R bR DE DFDDBA3R bKDE DFDDBA3R bODE  DFDDBA3RbRDE !DFDDBA3RbXDE "DFDDBA3RbK DE #DFDDBA3RbNDE $DFDDBA#Rb` %RR S[Z SZ S[[[3SbSDE DFDDBA3SbJDE DFDDBA3SbKDE DFDDBA3S bR DE DFDDBA3S bJ DE DFDDBA3S bN DE DFDDBA3S bJ DE DFDDBA3S bJDE  DFDDBA3SbJ DE !DFDDBA3SbK DE "DFDDBA3SbK DE #DFDDBA3SbJDE $DFDDBA#Sb& %SS T[Z TZ T[[[!TT DPDSTTTTT LLTT TT T TT T TT T TT T TT TTTTTTTTTTTThTT[ WZ*WZZ[[[[[[[[[[[[[[[[X[ XZ XZ[XYZ+"X[[[[[[[[[[[[[[Y[ YZ YZ[Yh?ZZ+"Y[[[[[[[[[[[[[[Z[ ZZ ZZ[ZcB@g Z+"Z[[[[[[[[[[[[[[[[ [Z [Z[0[f_ DY DZDXB;A"[[[[[[[[[[[[[[[,\[ZZ[[[[[[[[[[[[[[[[][ ]Z(]Z[[[[[[[[[[[[[[[[ ^[Z ^Z ^[[[3^b_DY DZDXBA3^b# DY DZDXBA3^bc DY DZDXBA3^ b_ DY DZDXBA3^ bb DY DZDXBA3^ bgDY DZDXBA3^ b_ DY DZDXBA3^ bf DY DZDXBA3^bNDY  DZDXBA3^bfDY  DZDXBA3^bgDY  DZDXBA3^bbDY  DZDXBA#^b %^^ _[Z _Z _[[[3_b_DY DZDXBA3_b_DY DZDXBA3_bgDY DZDXBA3_ b_DY DZDXBA3_ bfDY DZDXBA3_ bbDY DZDXBA3_ bcDY DZDXBA3_ b^DY DZDXBA3_bgDY  DZDXBA3_bbDY  DZDXBA3_bc DY  DZDXBA3_b[DY  DZDXBA#_bg %__<&<mmm0DDD<mmm0D`abcdefgh `[Z `Z `[[[!`b` DXD_````` LL`g`` ` `` ` `` ` `` ` `` ````````````6``a[ aZ(aZ[[[[[[[[[[[[[[[[ b[Z bZ b[[[3bb7DY  DZDXBA3bbf DY DZDXBA3bb_ DY DZDXBA3b b_DY DZDXBA3b bf DY DZDXBA3b b^ DY DZDXBA3b bbDY DZDXBA3b bb DY DZDXBA3bbb DY DZDXBA3bbbDY DZDXBA3bb^DY DZDXBA3bb^DY DZDXBA#bb %bb c[Z cZ c[[[3cbb DY  DZDXBA3cb^ DY DZDXBA3cbcDY DZDXBA3c bfDY DZDXBA3c bfDY DZDXBA3c bg DY DZDXBA3c bf DY DZDXBA3c b^DY DZDXBA3cb_DY DZDXBA3cbbDY DZDXBA3cbc DY DZDXBA3cbg DY DZDXBA#cb: %cc d[Z dZ d[[[!dd D`Dcddddd LLdd dd d dd d dd d dd d dd dddddddddddddd[e[ eZ(eZ[[[[[[[[[[[[[[[[ f[Z fZ f[[[3fbcDY DZDXBA3fb^DY DZDXBA3fbcDY DZDXBA3f bfDY DZDXBA3f b^DY DZDXBA3f bc DY DZDXBA3f bcDY DZDXBA3f bDY  DZDXBA3fb_DY !DZDXBA3fbODY "DZDXBA3fb^ DY #DZDXBA3fbgDY $DZDXBA#fbL %ff g[Z gZ g[[[3gb`DY DZDXBA3gbg DY DZDXBA3gbgDY DZDXBA3g b^ DY DZDXBA3g bcDY DZDXBA3g bbDY DZDXBA3g bfDY DZDXBA3g b_ DY  DZDXBA3gbfDY !DZDXBA3gb^DY "DZDXBA3gb^ DY #DZDXBA3gbf DY $DZDXBA#gbc %gg h[Z hZ h[[[!hh DdDghhhhh LLhh hh h hh h hh h hh h hh hhhhhhhhhhhhhh[3DDt   ; ; ;  ;  e; ar ; .; ; ;  re; ).n; as  the t a, bus" re ! g e; a p; com;  ou ;  isk; in; ?is; nes;  sh; he ; of ;  re#  th  Lo# eI; ist; ess;  +Pp;  -A/; xp ; be; N; Ass; ase; tor; n t# et .  ry  to # t( g I " for" xpe<" EBI<"  To <"  mod<" y c<" ny <" on <"  fo<" e c<" ow.<" Exa" ll ## tha$ ke <& <&  C<& e a<&  s<&  se <& en<& be<& do <& els<& 5. <& d S<& cas$& ts)' sh ' and ( men<* nci<* tio<* A <*  und<*  olo<* s o<* nfo<* hat<* com<* Oth<* ny <* on $* bla + s a$, lly>6 ed >6 T>6  six>6  ts >6 ork>6 ste>6 ll >6 omp>6 ey >6 d: >6 ncy7 ial8 ics8 F : Ge>: anc>: pti>:  er'>:  jec>: th>: s/>: ues>: ent>:  Re>: nds>: ssu&: Co,; Loa ; t r'< mer>>  Te>> ths>>  cia>>  e I>> ate>> cia>> e T>> nth>> Pay>> a P>>  Pr&> ale%@ e S?J G?J in ?J  ent?J  e?J t p?J fe?J n y?J rs ?J  th?J ith?J n r J  raL eme L com?N  te?N r y?N  cti?N  rul?N nst?N nly?N can?N N?N  te?N t l?N  fo'N tha!O tic&P of ?R Own?R ens?R  er ?R  ck&?R Co?R n U?R t C?R ver?R pen?R  as?R t o'R Pr@S ty &T ent@^ @^  St@^  Ac@^  cei@^ io @^ B@^ eet@^ he @^ od @^ hee@^ ?$@^  Fi"` ce b anc@b eve@b P@b  ity@b  De@b rat@b Flo@b A@b Sta@b ens@b ire@b p F(b a N c ss c ing'd She@f  Ex@f sin@f  NOT@f  PA@f Y D@f b@f ng @f hee@f sho@f  "s@f pag(f  sog e i g sar'h Ind>@ ddd 7ggD@ ZO N6kE  dMbP?_*+%&?'?(?)?"K,,??&cU} @} } } } S}  } }  N66@@@@@@@ @ @ @ @ @@@@@@@@@@@@@@@@@@@D Z>O D @iioiiiiiiiii iiioiiiiiiiii iiioiiiiiiiii ) iiioiiiiiiiii * iiioiiiiiiiii + iiioiiiiiiiii iiioiiiiiiiii iiioiiiiiiiii W WWWom m m  mmomooooS W @& WWoopoooooooooS W W WooC  -Z, Z$Z,B o  #D ? &Owner's injection is reasonableVLOwner's injection might be too low in relation to the amount of money neededBOLOwner's injection might be too low in relation to the amount of money needed ooooooS WW W WooC  -Z ZZB o  D ? B;Cash request seems reasonable with respect to total request6,Cash request exceeds 20% which might be highB>;Cash request seems reasonable with respect to total request ooooooSWoooooooSW W!&WWoooooooooS WW W" Woo333333?Z'o ~DQ? B;Interest rate may be too low for the type of loan requested(Interest rate seems reasonableB!Interest rate seems reasonable ooooooooS WW W# WooN@Z'o Dx 6/Loan term may be too high for this type of loan<2Loan term seems within range for this type of loanB52Loan term seems within range for this type of loan ooooooooS W$QQprrooooooS W W$ QQ{Gz?Z(r zDQ? >7Interest rate may be too low for type of loan requested(Interest rate seems reasonableB!Interest rate seems reasonable rrooooooS WW W% Woon@Z(r D 6/Loan term may be too high for this type of loan<2Loan term seems within range for this type of loanB52Loan term seems within range for this type of loan rrooooooS WW$WoorrrooooooS WW W& WooC-Z  Z, Z Br &D E>Calculated loan payments as a percent of sales may be too highG=Calculated loan payments as a percent of sales seem resonableB@=Calculated loan payments as a percent of sales seem resonable rrooooooS*WWWWoorrrooooooSW W'&WWoorrrooooooS WW W( WooZr sD? -&Gross margin percentage seems very low2(Gross margin percentage seems reasonableB)&Gross margin percentage seems very low rrooooooS WW W, WooZ r D :3An owner's compensation amount has been establishedA7An owner's compensation amount has not been establishedB:7An owner's compensation amount has not been established rrooooooS WW W- WooA+Z D DZ DBr !D QJOwner's compensation may be too high relative to profitability of business/%Owner's compensation seems reasonableB(%Owner's compensation seems reasonable rrooooooS WW W. WooC-Z  Z !Z Br D? 70Advertising as a percent of sales may be too low<2Advertising as a percent of sales seems reasonableB30Advertising as a percent of sales may be too low rrooooooS WW W6 WooZ Dry cD +$The business is not showing a profit* The business is showing a profitB# The business is showing a profit rrooooooS WW W/ Wo|ZGr D? D=The projection may be too aggressive in stating profitability:0The projection does not seem highly unreasonableB30The projection does not seem highly unreasonable rrooooooS*WWWWo|rrrooooooSDwl+$$$222$$dB,B0F6,F6.B-TkqV @!@"@#@$@%@&@'@(@)@*@+@,@-@.@/@0@1@2@3@4@5@6@7@8@9@:@;@<@=@>@?@ W W0& WWo~rrrooooooS !WW !W7 !Woo!(Z"!r! 'D! OHThe financial projection does not provide the desired level of cash flowJ@The financial projection provides the desired level of cash flowBC@The financial projection provides the desired level of cash flow! rrooooooS "WW "W "Woo""D!"r" !D" E>The business will need at least this level of a line of credit?5The business doesn't seem to require a line of creditB85The business doesn't seem to require a line of credit" rrooooooS #WW #W1 #Wo|C##-Z  Z Z B#r# D#333333? ,%Accounts receivable amounts seem highKAAccounts receivable amount as a percent of sales seems reasonableBDAAccounts receivable amount as a percent of sales seems reasonable# rrooooooS*$WWWWo~rrrooooooS%W %W2&%WWoorrrooooooS &WW &W3 &Woo%&&ZZ1&rv& +`D&*#The balance sheet is not in balance(The balance sheet does balanceB!The balance sheet does balance& rrooooooS 'WW 'W4 'Woo%''ZZ1'rv' @N`D'*#The balance sheet is not in balance(The balance sheet does balanceB!The balance sheet does balance' rrooooooS (WW (Wq (WooC((-Z/ Z)Z/B(r( "D( haMost banks would consider there to be too much debt for the overall amount of equity or ownership3)The debt to equity ratio seems reasonableB,)The debt to equity ratio seems reasonable( rrooooooS*)WWWWoorrrooooooS*W *W[&*WWoorrrooooooS +WW +W5 +Woo%++Z Z?+r+ D+ HAThe sales projection exceeds the projected break-even sales levelA7The sales projection is less than the break-even amountB:7The sales projection is less than the break-even amount+ rrooooooS*,WWWWoorrrrrooooooS*-WWWWoorrrrrooooooS*.WWWWoorrrrrooooooS*/WWWWoorrrrrooooooS*0WWWWoorrrrrooooooS*1WWWWoorrrrrooooooS*2WWWWoorrrrrooooooS*3WWWWoorrrrrooooooS*4WWWWoorrrrrooooooS*5WWWWoozzzzzooooooS*6WWWWoovvvvvooooooS*7WWWWoopppppooooooS*8WWWWoooooooooooooS*9WWWWoooooooooooooS:WWWWSSS:SSSSSSSSSS;WWWWSSS;SSSSSSSSSSDlB{Y.B.Bj..............66@@A@B@C@D@E@F@G@H@I@J@K@L@M@   S# S o> S mou- s t- ted! en "! el#  sa& cti4' s t( rea+ oun>@     7ggD@   Oh+'0HPdx  Jack Hess Wade MartinMicrosoft Excel@c> W@_Wc@Mz$6 ՜.+,0 PXh px rCEDC % Introduction1. Required Start-Up Funds2. Salaries and Wages3. Fixed Operating Expenses4. Projected Sales Forecast 5. Projected Sales Forecast (2)6. Cash Receipts-Disbursements7. Beginning Balance Sheet8. Income Statement9. Cash Flow Statement10. Balance Sheet11. Year End Summary12. Income Statement (2)13. Cash Flow Statement (2)14. Balance Sheet (2)15. Income Statement (3)16. Cash Flow Statement (3)17. Balance Sheet (3)18. Financial Ratios19. Breakeven Analysis20. Amoritization Schedule21. Financial Diagnostics&'12. Income Statement (2)'!Print_Area&'15. Income Statement (3)'!Print_Area!'8. Income Statement'!Print_AreaIntroduction!Print_Area!'10. Balance Sheet'!Print_Titles$'11. Year End Summary'!Print_Titles('12. Income Statement (2)'!Print_Titles+'13. Cash Flow Statement (2)'!Print_Titles%'14. Balance Sheet (2)'!Print_Titles('15. Income Statement (3)'!Print_Titles+'16. Cash Flow Statement (3)'!Print_Titles%'17. Balance Sheet (3)'!Print_Titles*'7. Beginning Balance Sheet'!Print_Titles#'8. Income Statement'!Print_Titles&'9. Cash Flow Statement'!Print_Titles  Worksheets Named Ranges F Microsoft Excel 2003 WorksheetBiff8Excel.Sheet.89qCompObjl