Escolar Documentos
Profissional Documentos
Cultura Documentos
3.all Marketers Are Liars
Enviado por
anajanaTítulo original
Direitos autorais
Formatos disponíveis
Compartilhar este documento
Compartilhar ou incorporar documento
Você considera este documento útil?
Este conteúdo é inapropriado?
Denunciar este documentoDireitos autorais:
Formatos disponíveis
3.all Marketers Are Liars
Enviado por
anajanaDireitos autorais:
Formatos disponíveis
0
Income Statement
First 12 Months
Apr-98 May-98 Jun-98 Jul-98 Aug-98 Sep-98 Oct-98 Nov-98 Dec-98 Jan-99 Feb-99 Mar-99 Total
Revenue and Gross Margin
Net Profit 0 0 0 0 0 0 0 0 0 0 0 0 0
Prepared Using BFAT 03/17/2019
Copyright 1997, North Carolina Small Business and Technology Development Center 412254709.xls
0
Balance Sheet
First 12 Months
Opening Apr-98 May-98 Jun-98 Jul-98 Aug-98 Sep-98 Oct-98 Nov-98 Dec-98 Jan-99 Feb-99 Mar-99
Assets
Equity
0
Statement of Cash Flows
First 12 Months
Apr-98 May-98 Jun-98 Jul-98 Aug-98 Sep-98 Oct-98 Nov-98 Dec-98 Jan-99 Feb-99 Mar-99 Total
Prepared Using BFAT 03/17/2019
Copyright 1997, North Carolina Small Business and Technology Development Center 412254709.xls
0
Income Statement
Months 13 through 24
Apr-99 May-99 Jun-99 Jul-99 Aug-99 Sep-99 Oct-99 Nov-99 Dec-99 Jan-00 Feb-00 Mar-00 Total
Revenue and Gross Margin
Net Profit 0 0 0 0 0 0 0 0 0 0 0 0 0
0
Balance Sheet
Months 13 through 24
Apr-99 May-99 Jun-99 Jul-99 Aug-99 Sep-99 Oct-99 Nov-99 Dec-99 Jan-00 Feb-00 Mar-00
Assets
Equity
0
Statement of Cash Flows
Months 13 through 24
Apr-99 May-99 Jun-99 Jul-99 Aug-99 Sep-99 Oct-99 Nov-99 Dec-99 Jan-00 Feb-00 Mar-00 Total
Prepared Using BFAT 03/17/2019
Copyright 1997, North Carolina Small Business and Technology Development Center 412254709.xls
0
Income Statement
Months 25 through 36
Apr-00 May-00 Jun-00 Jul-00 Aug-00 Sep-00 Oct-00 Nov-00 Dec-00 Jan-01 Feb-01 Mar-01 Total
Revenue and Gross Margin
Net Profit 0 0 0 0 0 0 0 0 0 0 0 0 0
0
Balance Sheet
Months 25 through 36
Apr-00 May-00 Jun-00 Jul-00 Aug-00 Sep-00 Oct-00 Nov-00 Dec-00 Jan-01 Feb-01 Mar-01
Assets
Equity
0
Statement of Cash Flows
Months 25 through 36
Apr-00 May-00 Jun-00 Jul-00 Aug-00 Sep-00 Oct-00 Nov-00 Dec-00 Jan-01 Feb-01 Mar-01 Total
Prepared Using BFAT 03/17/2019
Copyright 1997, North Carolina Small Business and Technology Development Center 412254709.xls
0
Income Statement
First 5 Years
FYE Mar-99 FYE Mar-00 FYE Mar-01 FYE Mar-02 FYE Mar-03
Revenue and Gross Margin
Expenses
Total Income Taxes 0 #DIV/0! 0 #DIV/0! 0 #DIV/0! 0 #DIV/0! 0 #DIV/0!
Prepared Using BFAT 03/17/2019
Copyright 1997, North Carolina Small Business and Technology Development Center 412254709.xls
0
Statement of Cash Flows
First 5 Years
Mar-99 Mar-00 Mar-01 Mar-02 Mar-03
Prepared Using BFAT 03/17/2019
Copyright 1997, North Carolina Small Business and Technology Development Center 412254709.xls
0
Initial Sources and Uses of Cash
Sources of Cash:
Total Sources: $0
Uses of Cash:
Total Uses: $0
Prepared Using BFAT 03/17/2019
Copyright 1997, North Carolina Small Business and Technology Development Center 412254709.xls
at-a-glance…
###
Liquidity Management: Mar-99 Mar-00 Mar-01 Mar-02 Mar-03 normal range source
Total Liquidity $0 $0 $0 $0 $0 ###
Quick Ratio (Acid Test) n/a n/a n/a n/a n/a ###
Current Ratio n/a n/a n/a n/a n/a ###
###
Working Capital Management: Mar-99 Mar-00 Mar-01 Mar-02 Mar-03 normal range source
Total Working Capital $0 $0 $0 $0 $0 ###
A/R Days on Hand n/a n/a n/a n/a n/a ###
Inventory Days on Hand n/a n/a n/a n/a n/a ###
A/P Days on Hand n/a n/a n/a n/a n/a ###
Working Capital/Sales n/a n/a n/a n/a n/a ###
###
Leverage Mar-99 Mar-00 Mar-01 Mar-02 Mar-03 normal range source
Total Funded Debt $0 $0 $0 $0 $0 ###
Tangible Net Worth $0 $0 $0 $0 $0 ###
Debt/Equity n/a n/a n/a n/a n/a ###
Debt/Tangible Net Worth n/a n/a n/a n/a n/a ###
Total Funded Debt/EBITDA n/a n/a n/a n/a n/a ###
Total Funded Debt/Trad. Cash Flow n/a n/a n/a n/a n/a ###
###
Profitability Mar-99 Mar-00 Mar-01 Mar-02 Mar-03 normal range source
Sales $0 $0 $0 $0 $0 ###
Sales Growth n/a n/a n/a n/a n/a ###
Gross Margin % #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! ###
Operating Expenses/Sales #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! ###
Net Profit margin #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! ###
Return on Equity #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! ###
Return on Assets #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! ###
Sales/Fixed Assets #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! ###
Sales/Total Assets #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! ###
Prepared Using BFAT 03/17/2019
Copyright 1997, North Carolina Small Business and Technology Development Center 412254709.xls
0
Long Term Debt Amortization Schedules
Month Year
Apr-98 May-98 Jun-98 Jul-98 Aug-98 Sep-98 Oct-98 Nov-98 Dec-98 Jan-99 Feb-99 Mar-99 Mar-99 Mar-00 Mar-01 Mar-02 Mar-03
Principal Begin Bal. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Lender Ending Bal. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Rate Total Paid 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Years 0 Interest 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Payment 0 Prin. Pd. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month Year
Apr-98 May-98 Jun-98 Jul-98 Aug-98 Sep-98 Oct-98 Nov-98 Dec-98 Jan-99 Feb-99 Mar-99 Mar-99 Mar-00 Mar-01 Mar-02 Mar-03
Principal Begin Bal. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Lender Ending Bal. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Rate Total Paid 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Years 0 Interest 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Payment 0 Prin. Pd. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month Year
Apr-98 May-98 Jun-98 Jul-98 Aug-98 Sep-98 Oct-98 Nov-98 Dec-98 Jan-99 Feb-99 Mar-99 Mar-99 Mar-00 Mar-01 Mar-02 Mar-03
Principal Begin Bal. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Lender Ending Bal. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Rate Total Paid 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Years 0 Interest 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Payment 0 Prin. Pd. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Month Year
Apr-98 May-98 Jun-98 Jul-98 Aug-98 Sep-98 Oct-98 Nov-98 Dec-98 Jan-99 Feb-99 Mar-99 Mar-99 Mar-00 Mar-01 Mar-02 Mar-03
Principal Begin Bal. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Lender Ending Bal. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Rate Total Paid 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Years 0 Interest 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Payment 0 Prin. Pd. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Prepared Using BFAT 03/17/2019
Copyright 1997, North Carolina Small Business and Technology Development Center 412254709.xls
RawData
Business Financial Analysis Template v2.0
Developed by Newton Enterprises for the North Carolina Small Business and Technology Development Center
Company Name
Tax Rates Def Taxes
Payroll Tax Rate 0.095 0.095
State Tax Rate 0.0775 0.0775
Federal Tax Rate 0.34 0.34
Pre-Opening Uses of Funds
Accounts Receivable 0
Inventory 0 5
Notes Receivable 0
Land 0
31.5 Buildings 0
3 Equipment - 3 year 0
5 Equipment - 5 Year 0
10 Equipment - 10 Year 0
18 Leasehold Improvements 0
28 Organizational Expenses 0
40 Goodwill 0
Other Long Term Assets 0
Other Current Assets 0
Pre-Opening Sources of Funds 0
Acounts Payable 0
Other Current Liabilities 0
Personal Investment 0
Other Investors (Equity) 0
Other Long Term Debts 0
WhatIf Stuff:
DeltaSalesValue
PriorDeltaSales
Variables for Sales Growth Scenarios:
1st Year Sales: 0
Sales Growth Rate: 0
Constant GM: 0
mo1 mo2 mo3 mo4
1 2 0 0 0 0
Sales Da 1 0 0 0 0 0
1 Product1 $0 $0 $0 $0
Stuff Product2 $0 $0 $0 $0
Product3 $0 $0 $0 $0
Product4 $0 $0 $0 $0
Product5 $0 $0 $0 $0
Product6 $0 $0 $0 $0
Product7 $0 $0 $0 $0
Page 10
RawData
Product8 $0 $0 $0 $0
Product9 $0 $0 $0 $0
Product10 $0 $0 $0 $0
Product1 Gross Margin 100.00% 100.00% 100.00% 100.00%
Product2 Gross Margin 100.00% 100.00% 100.00% 100.00%
Product3 Gross Margin 100.00% 100.00% 100.00% 100.00%
Product4 Gross Margin 100.00% 100.00% 100.00% 100.00%
Product5 Gross Margin 100.00% 100.00% 100.00% 100.00%
Product6 Gross Margin 100.00% 100.00% 100.00% 100.00%
Product7 Gross Margin 100.00% 100.00% 100.00% 100.00%
Product8 Gross Margin 100.00% 100.00% 100.00% 100.00%
Product9 Gross Margin 100.00% 100.00% 100.00% 100.00%
Product10 Gross Margin 100.00% 100.00% 100.00% 100.00%
Total Sales 0 0 0 0
1st Year Expense Growth ### ### ### ###
Operatin 50000 0.05 mo1 mo2 mo3 mo4
1 Gross Wages $0 $0 $0 $0
Officer's Salary $0 $0 $0 $0
1 Outside services $0 $0 $0 $0
Supplies $0 $0 $0 $0
Repairs & maintenance $0 $0 $0 $0
Advertising $0 $0 $0 $0
Car, Delivery & Travel $0 $0 $0 $0
Accounting & Legal $0 $0 $0 $0
Rent $0 $0 $0 $0
Telephone $0 $0 $0 $0
Utilities $0 $0 $0 $0
Insurance $0 $0 $0 $0
Other1 $0 $0 $0 $0
Other2 $0 $0 $0 $0
Other3 $0 $0 $0 $0
Other4 $0 $0 $0 $0
ActiveExpense%ofSales: 0.00% 0.00% 0.00% 0.00%
Fixed Expenses (cumulative) $0 $0 $0 $0
Balance 1 1 1 2 3 4
1 Accounts Receivable 0 0 0 0
Inventory 0 0 0 0
Accounts Payable 0 0 0 0
Purchases $0 $0 $0 $0
30000 $0 2500 2500 2500 2500
ARTurns 0.00 0.00 0.00 0.00
INVTurns 0.00 0.00 0.00 0.00
APTurns 0.00 0.00 0.00 0.00
Inventory Model 0 mo1 mo2 mo3 mo4
Beginning Inventory $0 $0 $0 $0
Plus purchases (manually entered) $0 $0 $0 $0
Plus purchases (calculated using inv doh) $0 $0 $0 $0
Less COGS (sales * GM) $0 $0 $0 $0
1 Ending Inventory $0 $0 $0 $0
0 <<<<===0 for Manual purchasing, 1 for automatic
Other Eve 2 1 mo1 mo2 mo3 mo4
2 (Increase) Decrease in Other Current Assets 0 0 0 0
Page 11
RawData
Increase (Decrease) in Accrued Expenses 0 0 0 0
Increase (Decrease) in Other Current Liabilities 0 0 0 0
(Issue) Collection of Notes Receivable 0 0 0 0
Cash from Sale of Fixed Assets 0 0 0 0
Gain (Loss) on Sale 0 0 0 0
(Increase) Decrease in Other Long Term Assets 0 0 0 0
Increase (Decrease) in Other Long Term Liabilities 0 0 0 0
Distributions/Dividends 0 0 0 0
Stock Repurchase 0 0 0 0
Additional Paid In Capital 0 0 0 0
1 Capital Expenditure1 0 0 0 0
1 Capital Expenditure2 0 0 0 0
1 Capital Expenditure3 0 0 0 0
1 Capital Expenditure4 0 0 0 0
1 Capital Expenditure5 0 0 0 0
Cash and LOC Data 0 mo1 mo2 mo3 mo4
LOC Maximum $0 $0 $0 $0 $0
LOC Interest Rate 0.00% 0.00% 0.00% 0.00% 0.00%
Minimum Cash $0 $0 $0 $0 $0
Cash and LOC Calculations 0 mo1 mo2 mo3 mo4
(Assets-Cash)-((Liabilities-LOC)+Equity) 0 0 0 0 0
Cash Balance 0 0 0 0 0
LOC Balance 0 0 0 0 0
Depreciation and Amortization Expenses 0 mo1 mo2 mo3 mo4
Buildings 0 0 0 0 0
Equipment - 3 year 0 0 0 0 0
Equipment - 5 Year 0 0 0 0 0
Equipment - 10 Year 0 0 0 0 0
Leasehold Improvements 0 0 0 0 0
Organizational Expenses 0 0 0 0 0
Goodwill 0 0 0 0 0
Capital Expenditure1 0
Capital Expenditure2
Capital Expenditure3
Capital Expenditure4
Capital Expenditure5
REPORTS 0 mo1 mo2 mo3 mo4
INCOME STATEMENT
Revenues
Product1 0 0 0 0
Product1 Cost 0 0 0 0
Product1 Gross Profit 0 0 0 0
Product2 0 0 0 0
Product2 Cost 0 0 0 0
Product2 Gross Profit 0 0 0 0
Product3 0 0 0 0
Product3 Cost 0 0 0 0
Product3 Gross Profit 0 0 0 0
Product4 0 0 0 0
Product4 Cost 0 0 0 0
Product4 Gross Profit 0 0 0 0
Page 12
RawData
Product5 0 0 0 0
Product5 Cost 0 0 0 0
Product5 Gross Profit 0 0 0 0
Product6 0 0 0 0
Product6 Cost 0 0 0 0
Product6 Gross Profit 0 0 0 0
Product7 0 0 0 0
Product7 Cost 0 0 0 0
Product7 Gross Profit 0 0 0 0
Product8 0 0 0 0
Product8 Cost 0 0 0 0
Product8 Gross Profit 0 0 0 0
Product9 0 0 0 0
Product9 Cost 0 0 0 0
Product9 Gross Profit 0 0 0 0
Product10 0 0 0 0
Product10 Cost 0 0 0 0
Product10 Gross Profit 0 0 0 0
Total Sales 0 0 0 0
Total Cost of Sales 0 0 0 0
Total Gross Profit 0 0 0 0
Operating Expenses 0 1 2 3 4
Gross Wages 0 0 0 0
Officer's Salary 0 0 0 0
Payroll Taxes 0 0 0 0
Outside services 0 0 0 0
Supplies 0 0 0 0
Repairs & maintenance 0 0 0 0
Advertising 0 0 0 0
Car, Delivery & Travel 0 0 0 0
Accounting & Legal 0 0 0 0
Rent 0 0 0 0
Telephone 0 0 0 0
Utilities 0 0 0 0
Insurance 0 0 0 0
Other1 0 0 0 0
Other2 0 0 0 0
Other3 0 0 0 0
Other4 0 0 0 0
Depreciation 0 0 0 0
Amortization of Intangibles 0 0 0 0
Total Operating Expenses 0 0 0 0
Net Income Before Interest,Taxes and Other Expenses 0 0 0 0
0 Interest on Line of Credit 0 0 0 0
Interest on Term Loans 0 0 0 0
Gain (Loss) on Sale 0 0 0 0
Add Back: Amortization of Goodwill 0 0 0 0
Net Income Before Taxes 0 0 0 0
less: NOL Carryforward Adjustment 0 0 0 0
Modified Taxable Income 0 0 0 0
State Income Tax 0 0 0 0
Federal Income Tax 0 0 0 0
Total Income Taxes 0 0 0 0
Net Profit 0 0 0 0
Distributions/Dividends 0 0 0 0
Addition to Retained Earnings 0 0 0 0
Net Operating Loss Carryforward 0 0 0 0
Page 13
RawData
BALANCE SHEET
Assets 0 mo1 mo2 mo3 mo4
Cash and Equivalents 0 0 0 0 0
Accounts Receivable 0 0 0 0 0
Inventory 0 0 0 0 0
Other Current Assets 0 0 0 0 0
Total Current Assets 0 0 0 0 0
Notes Receivable 0 0 0 0 0
Land 0 0 0 0 0
Property, Plant and Equipment 0 0 0 0 0
Accumulated Depreciation 0 0 0 0 0
less Book Value of Fixed Asset Sales 0 0 0 0 0
Net Fixed Assets 0 0 0 0 0
Leasehold Improvements 0 0 0 0 0
Accumulated Amortization 0 0 0 0 0
Net Intangible Assets 0 0 0 0 0
Other Long Term Assets 0 0 0 0 0
Total Assets 0 0 0 0 0
Jul-97 Aug-97 Sep-97 Oct-97
Liabilities 0 mo1 mo2 mo3 mo4
Accounts Payable 0 0 0 0 0
Accrued Expenses 0 0 0 0 0
Current Maturities of Term Debt 0 0 0 0 0
Notes Payable - Line of Credit 0 0 0 0 0
Other Current Liabilities 0 0 0 0 0
Total Current Liabilities 0 0 0 0 0
Long Term Portion of N/P - 0 0 0 0 0
Long Term Portion of N/P - 0 0 0 0 0
Long Term Portion of N/P - 0 0 0 0 0
Long Term Portion of N/P - 0 0 0 0 0
Total Long Term Portion of N/P 0 0 0 0 0
Other Long Term Liabilities 0 0 0 0 0
Total Liabilities 0 0 0 0 0
Equity 0 mo1 mo2 mo3 mo4
Initial Investment - 0 0 0 0 0
Initial Investment - Other 0 0 0 0 0
Additional Paid In Capital 0 0 0 0 0
Total Contributed Capital 0 0 0 0 0
Retained Earnings 0 0 0 0 0
Treasury Stock 0 0 0 0 0
Total Shareholders' Equity 0 0 0 0 0
STATEMENT OF CASH FLOWS 0 mo1 mo2 mo3 mo4
Net Income 0 0 0 0
(Gain) Loss on Sale of Fixed Assets 0 0 0 0
Depreciation and Amortization 0 0 0 0
Subtotal: Traditional Cash Flow from Operations 0 0 0 0
(Increase) Decrease in Receivables 0 0 0 0
(Increase) Decrease in Inventory 0 0 0 0
(Increase) Decrease in Other Current Assets 0 0 0 0
Increase (Decrease) in Payables 0 0 0 0
Increase (Decrease) in Other Current Liab. 0 0 0 0
Cash Flow From Operations 0 0 0 0
Purchase of Fixed Assets 0 0 0 0
Cash From Sales of Fixed Assets 0 0 0 0
Page 14
RawData
Other Investing Transactions 0 0 0 0
Cash Flow From Investing Activities 0 0 0 0
Increase (Decrease) in Line of Credit 0 0 0 0
Increase (Repayment) of Long Term Debt 0 0 0 0
Distributions/Dividends Paid 0 0 0 0
Additional Paid In Capital 0 0 0 0
Other Financing Transactions 0 0 0 0
Cash Flow From Financing 0 0 0 0
Change in Cash 0 0 0 0
Cash, beginning of period 0 0 0 0
Cash, end of period 0 0 0 0
Check 0 0 0 0
Loan1
2 3 4 5
Start Month 1 2 3 4
Principal Begin Bal. 0 0 0 0
Lender Ending Bal. 0 0 0 0
Rate Total Paid 0 0 0 0
Years 0 Interest 0 0 0 0
Payment 0 Prin. Pd. 0 0 0 0
Term (Mos.) on Loan1 Monthly Interest 0 0 0 0
Monthly Principal 0 0 0 0
CPLTD 0 0 0 0
Loan2
2 3 4 5
Start Month 1 2 3 4
Principal Begin Bal. 0 0 0 0
Lender Ending Bal. 0 0 0 0
Rate Total Paid 0 0 0 0
Years 0 Interest 0 0 0 0
Payment 0 Prin. Pd. 0 0 0 0
Term (Mos.) on Loan2 Monthly Interest 0 0 0 0
Monthly Principal 0 0 0 0
CPLTD 0 0 0 0
Loan3
2 3 4 5
Start Month 1 2 3 4
Principal Begin Bal. 0 0 0 0
Lender Ending Bal. 0 0 0 0
Rate Total Paid 0 0 0 0
Years 0 Interest 0 0 0 0
Payment 0 Prin. Pd. 0 0 0 0
Term (Mos.) on Loan3 Monthly Interest 0 0 0 0
Monthly Principal 0 0 0 0
CPLTD 0 0 0 0
Loan4
2 3 4 5
Start Month 1 2 3 4
Principal Begin Bal. 0 0 0 0
Lender Ending Bal. 0 0 0 0
Rate Total Paid 0 0 0 0
Page 15
RawData
Years 0 Interest 0 0 0 0
Payment 0 Prin. Pd. 0 0 0 0
Term (Mos.) on Loan4 Monthly Interest 0 0 0 0
Monthly Principal 0 0 0 0
CPLTD 0 0 0 0
Dates: 1 2 3 4 5
Created using autofill: (1st mo. in c351) Apr-98 May-98 Jun-98 Jul-98 Aug-98
mo1 mo2 mo3 mo4 mo5
Reference to row 351: Apr-98 May-98 Jun-98 Jul-98 Aug-98
Page 16
RawData
Values Values/100 (values/100)+1 delta/priordelta
0 0% 1 1
0 0% 1
Breakeven Calculations:
#Months 18 Price $1.00 UnitsToBE 0.00
FixedExp $0.00 GM% 50% UnitsPerMo 0.00
SalesNeeded $0.00
mo5 mo6 mo7 mo8 mo9 mo10 mo11 mo12 mo13
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
Page 17
RawData
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
100.00% 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% 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%
0 0 0 0 0 0 0 0 0
### ### ### ### ### ### ### ### 4375
mo5 mo6 mo7 mo8 mo9 mo10 mo11 mo12 mo13
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $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% 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
5 6 7 8 9 10 11 12 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
2500 2500 2500 2500 2500 2500 2500 2500 3000
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
mo5 mo6 mo7 mo8 mo9 mo10 mo11 mo12 mo13
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
mo5 mo6 mo7 mo8 mo9 mo10 mo11 mo12 mo13
0 0 0 0 0 0 0 0 0
Page 18
RawData
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
mo5 mo6 mo7 mo8 mo9 mo10 mo11 mo12 1st yr
$0 $0 $0 $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 $0 $0 $0 $0 $0 $0 $0 $0
mo5 mo6 mo7 mo8 mo9 mo10 mo11 mo12 1st yr
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
mo5 mo6 mo7 mo8 mo9 mo10 mo11 mo12 1st yr
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
mo5 mo6 mo7 mo8 mo9 mo10 mo11 mo12 1st yr
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
Page 19
RawData
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 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 6 7 8 9 10 11 12 1st Year
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
Page 20
RawData
mo5 mo6 mo7 mo8 mo9 mo10 mo11 mo12 1st yr
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
Nov-97 Dec-97 Jan-98 Feb-98 Mar-98 Apr-98 May-98 Jun-98
mo5 mo6 mo7 mo8 mo9 mo10 mo11 mo12 1st yr
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
mo5 mo6 mo7 mo8 mo9 mo10 mo11 mo12 1st yr
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
mo5 mo6 mo7 mo8 mo9 mo10 mo11 mo12 1st yr
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
Page 21
RawData
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 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
6 7 8 9 10 11 12 13 1
5 6 7 8 9 10 11 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
Month
6 7 8 9 10 11 12 13 1
5 6 7 8 9 10 11 12 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
Month
6 7 8 9 10 11 12 13 1
5 6 7 8 9 10 11 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
Month
6 7 8 9 10 11 12 13 1
5 6 7 8 9 10 11 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
Page 22
RawData
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 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 7 8 9 10 11 12 13 14
Sep-98 Oct-98 Nov-98 Dec-98 Jan-99 Feb-99 Mar-99 Apr-99 May-99
mo6 mo7 mo8 mo9 mo10 mo11 mo12 1st yr 2nd year
Sep-98 Oct-98 Nov-98 Dec-98 Jan-99 Feb-99 Mar-99 Mar-99 Mar-00
Page 23
RawData
mo14 mo15 mo16 mo17 mo18 mo19 mo20 mo21 mo22
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
Page 24
RawData
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
100.00% 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% 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%
0 0 0 0 0 0 0 0 0
4375 4375 4375 4375 4375 4375 4375 4375 4375
mo14 mo15 mo16 mo17 mo18 mo19 mo20 mo21 mo22
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $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% 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
14 15 16 17 18 19 20 21 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
3000 3000 3000 3000 3000 3000 3000 3000 3000
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
mo14 mo15 mo16 mo17 mo18 mo19 mo20 mo21 mo22
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
mo14 mo15 mo16 mo17 mo18 mo19 mo20 mo21 mo22
0 0 0 0 0 0 0 0 0
Page 25
RawData
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
2nd year 3rd year 4th year 5th year mo13 mo14 mo15
$0 $0 $0 $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 $0 $0 $0 $0 $0 $0 $0 $0
2nd year 3rd year 4th year 5th year mo13 mo14 mo15
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
2nd year 3rd year 4th year 5th year mo13 mo14 mo15
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
2nd year 3rd year 4th year 5th year mo13 mo14 mo15
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
Page 26
RawData
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
2nd Year 3rd Year 4th Year 5th Year mo13 mo14 mo15
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
$0 $0 $0 $0 0 0 0
$0 $0 $0 $0 0 0 0
0 0 0 0 0 0 0
$0 $0 $0 $0 0 0 0
$0 $0 $0 $0 0 0 0
$0 $0 $0 $0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
$0 $0 $0 $0 0 0 0
Page 27
RawData
2nd year 3rd year 4th year 5th year mo13 mo14 mo15
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
7/28/1998 8/25/1998 Jan-00
2nd year 3rd year 4th year 5th year mo13 mo14 mo15
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
2nd year 3rd year 4th year 5th year mo13 mo14 mo15
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
2nd year 3rd year 4th year 5th year mo13 mo14 mo15
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
Page 28
RawData
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
Year
2 3 4 5 6 14 15 16
13 14 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
Year
2 3 4 5 6 14 15 16
2 3 4 5 6 13 14 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
Year
2 3 4 5 6 14 15 16
13 14 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
Year
2 3 4 5 6 14 15 16
13 14 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
Page 29
RawData
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 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 17 18 19 20 21 22 23
Jun-99 Jul-99 Aug-99 Sep-99 Oct-99 Nov-99 Dec-99 Jan-00 Feb-00
3rd year 4th year 5th year mo13 mo14 mo15 mo16
Mar-01 Mar-02 Mar-03 Apr-99 May-99 Jun-99 Jul-99
Page 30
RawData
mo23 mo24 mo25 mo26 mo27 mo28 mo29 mo30
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
Page 31
RawData
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
100.00% 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% 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%
0 0 0 0 0 0 0 0
4375 4375 4593.75 4593.75 4593.75 4593.75 4593.75 4593.75
mo23 mo24 mo25 mo26 mo27 mo28 mo29 mo30
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $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% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
$0 $0 $0 $0 $0 $0 $0 $0
23 24 25 26 27 28 29 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
3000 3000 3600 3600 3600 3600 3600 3600
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
mo23 mo24 mo25 mo26 mo27 mo28 mo29 mo30
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
mo23 mo24 mo25 mo26 mo27 mo28 mo29 mo30
0 0 0 0 0 0 0 0
Page 32
RawData
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo16 mo17 mo18 mo19 mo20 mo21 mo22 mo23
$0 $0 $0 $0 $0 $0 $0 $0
0.00% 0.00% 0 0 0 0 0 0
$0 $0 $0 $0 $0 $0 $0 $0
mo16 mo17 mo18 mo19 mo20 mo21 mo22 mo23
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo16 mo17 mo18 mo19 mo20 mo21 mo22 mo23
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo16 mo17 mo18 mo19 mo20 mo21 mo22 mo23
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Page 33
RawData
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo16 mo17 mo18 mo19 mo20 mo21 mo22 mo23
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Page 34
RawData
mo16 mo17 mo18 mo19 mo20 mo21 mo22 mo23
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Jan-00 Jan-00 Jan-00 Jan-00 Jan-00 Aug-98 Sep-98 Feb-00
mo16 mo17 mo18 mo19 mo20 mo21 mo22 mo23
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo16 mo17 mo18 mo19 mo20 mo21 mo22 mo23
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo16 mo17 mo18 mo19 mo20 mo21 mo22 mo23
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Page 35
RawData
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
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 18 19 20 21 22 23 24
16 17 18 19 20 21 22 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
17 18 19 20 21 22 23 24
16 17 18 19 20 21 22 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
17 18 19 20 21 22 23 24
16 17 18 19 20 21 22 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
17 18 19 20 21 22 23 24
16 17 18 19 20 21 22 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
Page 36
RawData
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
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 25 26 27 28 29 30 31
Mar-00 Apr-00 May-00 Jun-00 Jul-00 Aug-00 Sep-00 Oct-00
mo17 mo18 mo19 mo20 mo21 mo22 mo23 mo24
Aug-99 Sep-99 Oct-99 Nov-99 Dec-99 Jan-00 Feb-00 Mar-00
Page 37
RawData
mo31 mo32 mo33 mo34 mo35 mo36 mo37 mo38
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
Page 38
RawData
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
100.00% 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% 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%
0 0 0 0 0 0 0 0
4593.75 4593.75 4593.75 4593.75 4593.75 4593.75 4823.4375 4823.4375
mo31 mo32 mo33 mo34 mo35 mo36 mo37 mo38
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $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% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
$0 $0 $0 $0 $0 $0 $0 $0
31 32 33 34 35 36 37 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
3600 3600 3600 3600 3600 3600 4320 4320
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
mo31 mo32 mo33 mo34 mo35 mo36 mo37 mo38
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
mo31 mo32 mo33 mo34 mo35 mo36 mo37 mo38
0 0 0 0 0 0 0 0
Page 39
RawData
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo24 mo25 mo26 mo27 mo28 mo29 mo30 mo31
$0 $0 $0 $0 $0 $0 $0 $0
0 0 0 0 0 0 0 0
$0 $0 $0 $0 $0 $0 $0 $0
mo24 mo25 mo26 mo27 mo28 mo29 mo30 mo31
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo24 mo25 mo26 mo27 mo28 mo29 mo30 mo31
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo24 mo25 mo26 mo27 mo28 mo29 mo30 mo31
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Page 40
RawData
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo24 mo25 mo26 mo27 mo28 mo29 mo30 mo31
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Page 41
RawData
mo24 mo25 mo26 mo27 mo28 mo29 mo30 mo31
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Feb-00 Feb-00 Feb-00 Feb-00 Feb-00 Sep-98 Oct-98 Mar-00
mo24 mo25 mo26 mo27 mo28 mo29 mo30 mo31
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo24 mo25 mo26 mo27 mo28 mo29 mo30 mo31
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo24 mo25 mo26 mo27 mo28 mo29 mo30 mo31
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Page 42
RawData
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
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 26 27 28 29 30 31 32
24 25 26 27 28 29 30 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
25 26 27 28 29 30 31 32
24 25 26 27 28 29 30 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
25 26 27 28 29 30 31 32
24 25 26 27 28 29 30 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
25 26 27 28 29 30 31 32
24 25 26 27 28 29 30 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
Page 43
RawData
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
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 33 34 35 36 37 38 39
Nov-00 Dec-00 Jan-01 Feb-01 Mar-01 Apr-01 May-01 Jun-01
mo25 mo26 mo27 mo28 mo29 mo30 mo31 mo32
Apr-00 May-00 Jun-00 Jul-00 Aug-00 Sep-00 Oct-00 Nov-00
Page 44
RawData
mo39 mo40 mo41 mo42 mo43 mo44 mo45 mo46
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
Page 45
RawData
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
100.00% 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% 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%
0 0 0 0 0 0 0 0
4823.4375 4823.4375 4823.4375 4823.4375 4823.4375 4823.4375 4823.4375 4823.4375
mo39 mo40 mo41 mo42 mo43 mo44 mo45 mo46
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $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% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
$0 $0 $0 $0 $0 $0 $0 $0
39 40 41 42 43 44 45 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
4320 4320 4320 4320 4320 4320 4320 4320
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
mo39 mo40 mo41 mo42 mo43 mo44 mo45 mo46
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
mo39 mo40 mo41 mo42 mo43 mo44 mo45 mo46
0 0 0 0 0 0 0 0
Page 46
RawData
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo32 mo33 mo34 mo35 mo36 mo37 mo38 mo39
$0 $0 $0 $0 $0 $0 $0 $0
0 0 0 0 0 0 0 0
$0 $0 $0 $0 $0 $0 $0 $0
mo32 mo33 mo34 mo35 mo36 mo37 mo38 mo39
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo32 mo33 mo34 mo35 mo36 mo37 mo38 mo39
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo32 mo33 mo34 mo35 mo36 mo37 mo38 mo39
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Page 47
RawData
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo32 mo33 mo34 mo35 mo36 mo37 mo38 mo39
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Page 48
RawData
mo32 mo33 mo34 mo35 mo36 mo37 mo38 mo39
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Mar-00 Mar-00 Mar-00 Mar-00 Mar-00 Oct-98 Nov-98 Apr-00
mo32 mo33 mo34 mo35 mo36 mo37 mo38 mo39
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo32 mo33 mo34 mo35 mo36 mo37 mo38 mo39
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo32 mo33 mo34 mo35 mo36 mo37 mo38 mo39
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Page 49
RawData
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
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 34 35 36 37 38 39 40
32 33 34 35 36 37 38 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
33 34 35 36 37 38 39 40
32 33 34 35 36 37 38 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
33 34 35 36 37 38 39 40
32 33 34 35 36 37 38 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
33 34 35 36 37 38 39 40
32 33 34 35 36 37 38 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
Page 50
RawData
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
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 41 42 43 44 45 46 47
Jul-01 Aug-01 Sep-01 Oct-01 Nov-01 Dec-01 Jan-02 Feb-02
mo33 mo34 mo35 mo36 mo37 mo38 mo39 mo40
Dec-00 Jan-01 Feb-01 Mar-01 Apr-01 May-01 Jun-01 Jul-01
Page 51
RawData
mo47 mo48 mo49 mo50 mo51 mo52 mo53 mo54
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
Page 52
RawData
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
100.00% 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% 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%
0 0 0 0 0 0 0 0
4823.4375 4823.4375 5064.609375 5064.609375 5064.609375 5064.609375 5064.609375 5064.609375
mo47 mo48 mo49 mo50 mo51 mo52 mo53 mo54
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $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% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
$0 $0 $0 $0 $0 $0 $0 $0
47 48 49 50 51 52 53 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
4320 4320 5184 5184 5184 5184 5184 5184
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
mo47 mo48 mo49 mo50 mo51 mo52 mo53 mo54
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
mo47 mo48 mo49 mo50 mo51 mo52 mo53 mo54
0 0 0 0 0 0 0 0
Page 53
RawData
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo40 mo41 mo42 mo43 mo44 mo45 mo46 mo47
$0 $0 $0 $0 $0 $0 $0 $0
0 0 0 0 0 0 0 0
$0 $0 $0 $0 $0 $0 $0 $0
mo40 mo41 mo42 mo43 mo44 mo45 mo46 mo47
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo40 mo41 mo42 mo43 mo44 mo45 mo46 mo47
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo40 mo41 mo42 mo43 mo44 mo45 mo46 mo47
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Page 54
RawData
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo40 mo41 mo42 mo43 mo44 mo45 mo46 mo47
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Page 55
RawData
mo40 mo41 mo42 mo43 mo44 mo45 mo46 mo47
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Apr-00 Apr-00 Apr-00 Apr-00 Apr-00 Nov-98 Dec-98 May-00
mo40 mo41 mo42 mo43 mo44 mo45 mo46 mo47
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo40 mo41 mo42 mo43 mo44 mo45 mo46 mo47
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
mo40 mo41 mo42 mo43 mo44 mo45 mo46 mo47
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Page 56
RawData
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
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 42 43 44 45 46 47 48
40 41 42 43 44 45 46 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
41 42 43 44 45 46 47 48
40 41 42 43 44 45 46 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
41 42 43 44 45 46 47 48
40 41 42 43 44 45 46 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
41 42 43 44 45 46 47 48
40 41 42 43 44 45 46 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
Page 57
RawData
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
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 49 50 51 52 53 54 55
Mar-02 Apr-02 May-02 Jun-02 Jul-02 Aug-02 Sep-02 Oct-02
mo41 mo42 mo43 mo44 mo45 mo46 mo47 mo48
Aug-01 Sep-01 Oct-01 Nov-01 Dec-01 Jan-02 Feb-02 Mar-02
Page 58
RawData
mo55 mo56 mo57 mo58 mo59 mo60 yr1 yr2 yr3
0 0 0 0 0 0
0 0 0 0 0 0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
Page 59
RawData
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
100.00% 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% 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%
0 0 0 0 0 0 0 0 0
5064.609375 5064.609375 5064.609375 5064.609375 5064.609375 5064.609375
mo55 mo56 mo57 mo58 mo59 mo60 yr1 yr2 yr3
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $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% 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
55 56 57 58 59 60 yr1 yr2 yr3
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
$0 $0 $0 $0 $0 $0 $0 $0 $0
5184 5184 5184 5184 5184 5184
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
mo55 mo56 mo57 mo58 mo59 mo60 yr1 yr2 yr3
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
mo55 mo56 mo57 mo58 mo59 mo60 yr1 yr2 yr3
0 0 0 0 0 0 $0 $0 $0
Page 60
RawData
0 0 0 0 0 0 $0 $0 $0
0 0 0 0 0 0 $0 $0 $0
0 0 0 0 0 0 $0 $0 $0
0 0 0 0 0 0 $0 $0 $0
0 0 0 0 0 0 $0 $0 $0
0 0 0 0 0 0 $0 $0 $0
0 0 0 0 0 0 $0 $0 $0
0 0 0 0 0 0 $0 $0 $0
0 0 0 0 0 0 $0 $0 $0
0 0 0 0 0 0 $0 $0 $0
0 0 0 0 0 0 $0 $0 $0
0 0 0 0 0 0 $0 $0 $0
0 0 0 0 0 0 $0 $0 $0
0 0 0 0 0 0 $0 $0 $0
0 0 0 0 0 0 $0 $0 $0
mo48 mo49 mo50 mo51 mo52 mo53 mo54 mo55 mo56
$0 $0 $0 $0 $0 $0 $0 $0 $0
0 0 0 0 0 0 0 0 0
$0 $0 $0 $0 $0 $0 $0 $0 $0
mo48 mo49 mo50 mo51 mo52 mo53 mo54 mo55 mo56
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
mo48 mo49 mo50 mo51 mo52 mo53 mo54 mo55 mo56
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
mo48 mo49 mo50 mo51 mo52 mo53 mo54 mo55 mo56
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
Page 61
RawData
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
mo48 mo49 mo50 mo51 mo52 mo53 mo54 mo55 mo56
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
Page 62
RawData
mo48 mo49 mo50 mo51 mo52 mo53 mo54 mo55 mo56
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
May-00 May-00 May-00 May-00 May-00 Dec-98 Jan-99 Jun-00 Jun-00
mo48 mo49 mo50 mo51 mo52 mo53 mo54 mo55 mo56
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
mo48 mo49 mo50 mo51 mo52 mo53 mo54 mo55 mo56
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
mo48 mo49 mo50 mo51 mo52 mo53 mo54 mo55 mo56
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
Page 63
RawData
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 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 50 51 52 53 54 55 56 57
48 49 50 51 52 53 54 55 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 0 0 0
0 0 0 0 0 0 0 0 0
49 50 51 52 53 54 55 56 57
48 49 50 51 52 53 54 55 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 0 0 0
0 0 0 0 0 0 0 0 0
49 50 51 52 53 54 55 56 57
48 49 50 51 52 53 54 55 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 0 0 0
0 0 0 0 0 0 0 0 0
49 50 51 52 53 54 55 56 57
48 49 50 51 52 53 54 55 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
Page 64
RawData
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 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 57 58 59 60
Nov-02 Dec-02 Jan-03 Feb-03 Mar-03
mo49 mo50 mo51 mo52 mo53 mo54 mo55 mo56 mo57
Apr-02 May-02 Jun-02 Jul-02 Aug-02 Sep-02 Oct-02 Nov-02 Dec-02
Page 65
RawData
yr4 yr5
$0 $0 0.0%
$0 $0 0.0%
$0 $0 0.0%
$0 $0 0.0%
$0 $0 0.0%
$0 $0 0.0%
$0 $0 0.0%
Page 66
RawData
$0 $0 0.0%
$0 $0 0.0%
$0 $0 0.0%
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%
0 0
TempAPRCell=> 0 % of Sales factors:
yr4 yr5 growth% 1 yr1 yr2 yr3 yr4
$0 $0 0.0% 1 Gross Wages 0 0 0 0
$0 $0 0.0% 1 Officer's Salary 0 0 0 0
$0 $0 0.0% 1 Outside services 0 0 0 0
$0 $0 0.0% 1 Supplies 0 0 0 0
$0 $0 0.0% 1 Repairs & maintenance 0 0 0 0
$0 $0 0.0% 1 Advertising 0 0 0 0
$0 $0 0.0% 1 Car, Delivery & Travel 0 0 0 0
$0 $0 0.0% 1 Accounting & Legal 0 0 0 0
$0 $0 0.0% 1 Rent 0 0 0 0
$0 $0 0.0% 1 Telephone 0 0 0 0
$0 $0 0.0% 1 Utilities 0 0 0 0
$0 $0 0.0% 1 Insurance 0 0 0 0
$0 $0 0.0% 1 Other1 0 0 0 0
$0 $0 0.0% 1 Other2 0 0 0 0
$0 $0 0.0% 1 Other3 0 0 0 0
$0 $0 0.0% 1 Other4 0 0 0 0
0.00% 0.00% 0.00% 0.00%
$0 $0
yr4 yr5 1
0 0 1 0 1 0
0 0 1 0 1 0
0 0 1 0 1 0
$0 $0
0.00 0.00
0.00 0.00
0.00 0.00
yr4 yr5
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
yr4 yr5
$0 $0
Page 67
RawData
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
mo57 mo58 mo59 mo60
$0 $0 $0 $0
0 0 0 0
$0 $0 $0 $0
mo57 mo58 mo59 mo60
0 0 0 0
0 0 0 0
0 0 0 0
mo57 mo58 mo59 mo60
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
mo57 mo58 mo59 mo60
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
Page 68
RawData
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
mo57 mo58 mo59 mo60
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
Page 69
RawData
mo57 mo58 mo59 mo60
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
Jun-00 Jun-00 Jun-00 Jun-00
mo57 mo58 mo59 mo60
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
mo57 mo58 mo59 mo60
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
mo57 mo58 mo59 mo60
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
Page 70
RawData
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
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 59 60 61 62 63 64 65 66
57 58 59 60 61 62 63 64 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 0 0 0
0 0 0 0 0 0 0 0 0
58 59 60 61 62 63 64 65 66
57 58 59 60 61 62 63 64 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 0 0 0
0 0 0 0 0 0 0 0 0
58 59 60 61 62 63 64 65 66
57 58 59 60 61 62 63 64 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 0 0 0
0 0 0 0 0 0 0 0 0
58 59 60 61 62 63 64 65 66
57 58 59 60 61 62 63 64 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
Page 71
RawData
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
mo58 mo59 mo60
Jan-03 Feb-03 Mar-03
Page 72
RawData
Seasonal Indexing:
mo1 mo2 mo3 mo4 mo5 mo6 mo7 mo8 mo9 mo10 mo11
Product1 0 0 0 0 0 0 0 0 0 0 0
Product2 0 0 0 0 0 0 0 0 0 0 0
Product3 0 0 0 0 0 0 0 0 0 0 0
Product4 0 0 0 0 0 0 0 0 0 0 0
Product5 0 0 0 0 0 0 0 0 0 0 0
Product6 0 0 0 0 0 0 0 0 0 0 0
Product7 0 0 0 0 0 0 0 0 0 0 0
Page 73
RawData
Product8 0 0 0 0 0 0 0 0 0 0 0
Product9 0 0 0 0 0 0 0 0 0 0 0
Product10 0 0 0 0 0 0 0 0 0 0 0
yr5
0 Gross Wages
0 Officer's Salary
0 Outside services
0 Supplies
0 Repairs & maintenance
0 Advertising
0 Car, Delivery & Travel
0 Accounting & Legal
0 Rent
0 Telephone
0 Utilities
0 Insurance
0 Other1
0 Other2
0 Other3
0 Other4
Page 74
RawData
Page 75
RawData
67 68 69 70 71 72 73
66 67 68 69 70 71 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
67 68 69 70 71 72 73
66 67 68 69 70 71 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
67 68 69 70 71 72 73
66 67 68 69 70 71 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
67 68 69 70 71 72 73
66 67 68 69 70 71 72
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
Page 76
RawData
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
Page 77
RawData
Annual Totals
mo12 yr1 yr2 yr3 yr4 yr5 index total mo1 mo2 mo3 mo4 mo5 mo6
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
Page 78
RawData
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
Page 79
RawData
Page 80
RawData
mo7 mo8 mo9 mo10 mo11 mo12 mo13 mo14 mo15 mo16 mo17 mo18 mo19 mo20
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
Page 81
RawData
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
Page 82
RawData
Page 83
RawData
mo21 mo22 mo23 mo24 mo25 mo26 mo27 mo28 mo29 mo30 mo31 mo32 mo33 mo34
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
Page 84
RawData
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
Page 85
RawData
Page 86
RawData
mo35 mo36 mo37 mo38 mo39 mo40 mo41 mo42 mo43 mo44 mo45 mo46 mo47 mo48
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
Page 87
RawData
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
Page 88
RawData
Page 89
RawData
mo49 mo50 mo51 mo52 mo53 mo54 mo55 mo56 mo57 mo58 mo59 mo60
0 0 0 0 0 0 0 0 0 0 0 0 Product1
0 0 0 0 0 0 0 0 0 0 0 0 Product2
0 0 0 0 0 0 0 0 0 0 0 0 Product3
0 0 0 0 0 0 0 0 0 0 0 0 Product4
0 0 0 0 0 0 0 0 0 0 0 0 Product5
0 0 0 0 0 0 0 0 0 0 0 0 Product6
0 0 0 0 0 0 0 0 0 0 0 0 Product7
Page 90
RawData
0 0 0 0 0 0 0 0 0 0 0 0 Product8
0 0 0 0 0 0 0 0 0 0 0 0 Product9
0 0 0 0 0 0 0 0 0 0 0 0 Product10
Page 91
RawData
Page 92
RawData
Product1
Product2
Product3
Product4
Product5
Product6
Product7
Page 93
RawData
Product8
Product9
Product10
Page 94
RawData
Page 95
RawData
Page 96
RawData
1 2 3
Page 97
RawData
Page 98
RawData
Page 99
RawData
4 5 6 a s 7 8 9
Page 100
RawData
Page 101
RawData
Page 102
Você também pode gostar
- OVO Branding GlossaryDocumento11 páginasOVO Branding GlossaryanajanaAinda não há avaliações
- Effects of Financial Leverage: Model Produces Following OutputDocumento1 páginaEffects of Financial Leverage: Model Produces Following OutputanajanaAinda não há avaliações
- Refdate: N: Year: Month: N Year Month AmountDocumento5 páginasRefdate: N: Year: Month: N Year Month AmountanajanaAinda não há avaliações
- Workinbvg in Norwegian Agriculture and With Seasonal Work April 2015Documento3 páginasWorkinbvg in Norwegian Agriculture and With Seasonal Work April 2015anajanaAinda não há avaliações
- Hidden Figures: The American Dream and the Untold Story of the Black Women Mathematicians Who Helped Win the Space RaceNo EverandHidden Figures: The American Dream and the Untold Story of the Black Women Mathematicians Who Helped Win the Space RaceNota: 4 de 5 estrelas4/5 (895)
- Never Split the Difference: Negotiating As If Your Life Depended On ItNo EverandNever Split the Difference: Negotiating As If Your Life Depended On ItNota: 4.5 de 5 estrelas4.5/5 (838)
- The Yellow House: A Memoir (2019 National Book Award Winner)No EverandThe Yellow House: A Memoir (2019 National Book Award Winner)Nota: 4 de 5 estrelas4/5 (98)
- The Subtle Art of Not Giving a F*ck: A Counterintuitive Approach to Living a Good LifeNo EverandThe Subtle Art of Not Giving a F*ck: A Counterintuitive Approach to Living a Good LifeNota: 4 de 5 estrelas4/5 (5794)
- Devil in the Grove: Thurgood Marshall, the Groveland Boys, and the Dawn of a New AmericaNo EverandDevil in the Grove: Thurgood Marshall, the Groveland Boys, and the Dawn of a New AmericaNota: 4.5 de 5 estrelas4.5/5 (266)
- The Little Book of Hygge: Danish Secrets to Happy LivingNo EverandThe Little Book of Hygge: Danish Secrets to Happy LivingNota: 3.5 de 5 estrelas3.5/5 (400)
- Elon Musk: Tesla, SpaceX, and the Quest for a Fantastic FutureNo EverandElon Musk: Tesla, SpaceX, and the Quest for a Fantastic FutureNota: 4.5 de 5 estrelas4.5/5 (474)
- A Heartbreaking Work Of Staggering Genius: A Memoir Based on a True StoryNo EverandA Heartbreaking Work Of Staggering Genius: A Memoir Based on a True StoryNota: 3.5 de 5 estrelas3.5/5 (231)
- The Emperor of All Maladies: A Biography of CancerNo EverandThe Emperor of All Maladies: A Biography of CancerNota: 4.5 de 5 estrelas4.5/5 (271)
- The Unwinding: An Inner History of the New AmericaNo EverandThe Unwinding: An Inner History of the New AmericaNota: 4 de 5 estrelas4/5 (45)
- The Hard Thing About Hard Things: Building a Business When There Are No Easy AnswersNo EverandThe Hard Thing About Hard Things: Building a Business When There Are No Easy AnswersNota: 4.5 de 5 estrelas4.5/5 (345)
- Team of Rivals: The Political Genius of Abraham LincolnNo EverandTeam of Rivals: The Political Genius of Abraham LincolnNota: 4.5 de 5 estrelas4.5/5 (234)
- The Gifts of Imperfection: Let Go of Who You Think You're Supposed to Be and Embrace Who You AreNo EverandThe Gifts of Imperfection: Let Go of Who You Think You're Supposed to Be and Embrace Who You AreNota: 4 de 5 estrelas4/5 (1090)
- The World Is Flat 3.0: A Brief History of the Twenty-first CenturyNo EverandThe World Is Flat 3.0: A Brief History of the Twenty-first CenturyNota: 3.5 de 5 estrelas3.5/5 (2259)
- The Sympathizer: A Novel (Pulitzer Prize for Fiction)No EverandThe Sympathizer: A Novel (Pulitzer Prize for Fiction)Nota: 4.5 de 5 estrelas4.5/5 (121)
- CA IPCC RTP Nov 2017 - Revision Test Paper - Single File - CACMACSGuruDocumento384 páginasCA IPCC RTP Nov 2017 - Revision Test Paper - Single File - CACMACSGurunaushadalamrblAinda não há avaliações
- 2023 State of Fintech ReportDocumento37 páginas2023 State of Fintech ReportPaco WangAinda não há avaliações
- Chapter 1 - Partnership Formation Partnerhsip Formation - Individual vs. IndividualDocumento3 páginasChapter 1 - Partnership Formation Partnerhsip Formation - Individual vs. IndividualCamille Stephan BenigaAinda não há avaliações
- Accounting 1 2013Documento3 páginasAccounting 1 2013Qasim IbrarAinda não há avaliações
- Dinla CoDocumento12 páginasDinla CoShamsuzzaman SunAinda não há avaliações
- ModuDocumento5 páginasModuBrian KangAinda não há avaliações
- Lecture 8 - 8 Point and EV To EBITDA by CA Rachana RanadeDocumento8 páginasLecture 8 - 8 Point and EV To EBITDA by CA Rachana RanadeMufaddal DaginawalaAinda não há avaliações
- Working Capital Management Thesis DownloadDocumento7 páginasWorking Capital Management Thesis Downloadcaseyhudsonwashington100% (1)
- Chapter 6-Income ApproachDocumento37 páginasChapter 6-Income ApproachHosnii QamarAinda não há avaliações
- 2 Topic 1 Fair Value MeasurementDocumento18 páginas2 Topic 1 Fair Value MeasurementizwanAinda não há avaliações
- Lesson 4.ledger and Trial BalanceDocumento9 páginasLesson 4.ledger and Trial BalanceDacer, Rhycheall HeartAinda não há avaliações
- Financial Management: Acca Revision Mock 3Documento13 páginasFinancial Management: Acca Revision Mock 3krishna gopalAinda não há avaliações
- Account Statement UnlockedDocumento12 páginasAccount Statement UnlockedDeepeAinda não há avaliações
- ELECTIVE 4 WK 4 5Documento46 páginasELECTIVE 4 WK 4 5rubia.jat.bsmtAinda não há avaliações
- 206 PFP MCQDocumento18 páginas206 PFP MCQPratik DixitAinda não há avaliações
- Puma Energy - JPM Bond ConferenceDocumento30 páginasPuma Energy - JPM Bond ConferenceKA-11 Єфіменко ІванAinda não há avaliações
- Financial Statement (FS) AnalysisDocumento41 páginasFinancial Statement (FS) AnalysisJasy Nupt GilloAinda não há avaliações
- Equirus Group - Corporate Profile - Feb 2022Documento19 páginasEquirus Group - Corporate Profile - Feb 2022Pankti KharaAinda não há avaliações
- The Ten Trillion Dollar ManDocumento15 páginasThe Ten Trillion Dollar ManJorgeAinda não há avaliações
- Scope of Work V04 - Sample 26-06-2020Documento2 páginasScope of Work V04 - Sample 26-06-2020arunjoshi12345Ainda não há avaliações
- Material and Inventory ReviewerDocumento5 páginasMaterial and Inventory ReviewerLiug Vic Franco B. CajuraoAinda não há avaliações
- TCS Profit and Loss StatementsDocumento2 páginasTCS Profit and Loss StatementsRuchita MoreAinda não há avaliações
- Tugas Pengantar Akuntansi-1Documento23 páginasTugas Pengantar Akuntansi-1Wiedya fitrianaAinda não há avaliações
- Vlerick AppleDocumento4 páginasVlerick AppleAnant BothraAinda não há avaliações
- Exam 1 Review SessionDocumento8 páginasExam 1 Review SessionNémesis FiguereoAinda não há avaliações
- Chapter 9 Depreciation, Amortization and DepletionDocumento11 páginasChapter 9 Depreciation, Amortization and DepletionKrissa Mae Longos100% (1)
- F.M Chapter 5Documento11 páginasF.M Chapter 5melaku mmmAinda não há avaliações
- Samples of Possible Test Questions For FIN 303 CH 1Documento3 páginasSamples of Possible Test Questions For FIN 303 CH 1NeighvestAinda não há avaliações
- Chapter 16 Problem SolvingDocumento3 páginasChapter 16 Problem SolvingWeStan LegendsAinda não há avaliações
- Working Capital Management B.anithaDocumento112 páginasWorking Capital Management B.anithaVinod KumarAinda não há avaliações
