财务预测模板
This template was created by the South Dakota SBDC and is authorized for use by the organization listed above. 6/27/2017 20:03 Client Name: Client Name The Washington SBDC - Seattle has prepared theFINANCIAL STATEMENT: SBA 504 Sheet accompanying financial projections from information communicated by management.Date Prepared Date We are not licensed by the state of South Dakota to practice Public Accountingand can therefore give no opinion or assurance on the statements.SBA 504 NonUses of Funds SBA 504 Total Eligible 504 CostsLand $0 $0Building $0 $0 Bank Portion 50% $0Construction/Renovations $0 $0 CDC Portion 10 35% $0Equipment & Machinery $0 $0 Equity 15% $0Furniture & Fixtures $0 $0 100% $0Professional Fees $0 $0 $0Organizational Expense $0 $0Intangible Assest $0 $0Other Fixed Assets $0 $0Other Fixed Assets $0 $0 SBA 504 Loan FeesOther Fixed Assets $0 $0504 Program Fees $0 $0 SBA Guaranty Fee 0.50% $0.00Balance to Borrower $0 $0 Funding Fee 0.25% $0.00Inventory $0 $0 CDC Processing Fee 1.50% $0.00Accounts Receivable $0 $0 Closing Costs $1,000.00Prepaid Expenses $0 $0 Subtotal of Fees $0.00Working Capital $0 $0 CDC Portion $0.00Other Current Assets $0 $0 Subtotal of Debenture $0.00Other Current Assets $0 $0 Underwriters Fee $0.00Other Current Assets $0 $0 Subtotal of Debenture $0.00Loan Fees $0 $0 Balance to Borrower $0.00Total: $0 $0 $0 Total Debentures $0wenku.tax.org.cn This template was created by the South Dakota SBDC. 6/27/2017 20:03 Sources & Uses of Funds StatementSources of Funds: (where you will get the money to fund your project)Equity (money or assets owners/investors will provide)Cash $0504 Required Equity $0Other Equity $0$0Total Equity Contribution $0Debt (borrowed money)504 Loan Proceeds $0Other Loans $0Line of Credit Drawn $0 ($______ Limit)Other Debt $0Accrued Expenses $0Taxes Payable $0Accounts Payable $0Total Debt Contribution $0Total Sources of Funds $0Uses of Funds: (what youll use the above funds for)Fixed Assets:Land $0Buildings $0Construction/Renovations $0Equip & Machinery $0Furniture & Fixtures $0Other Fixed $0Intangible Assets $0Organizational Expense $0Loan Fees $0Total Fixed Assets $0Inventory $0Accounts Receivable $0Prepaid Expenses $0Working Capital (Cash) $0Other Current Assets $0Total Uses of Funds $0wenku.tax.org.cn This template was created by the South Dakota SBDC and is authorized for use by the organization listed above. 6/27/2017 20:03 Client Name: Client Name The Washington SBDC - Seattle has prepared theFINANCIAL STATEMENT: Pro Forma Income Statement accompanying financial projections from information communicated by management.Date Prepared Date We are not licensed by the state of South Dakota to practice Public Accountingand can therefore give no opinion or assurance on the statements.Jan-02 Feb-02 Mar-02 Apr-02 May-02 Jun-02 Jul-02 Aug-02 Sep-02 Oct-02 Nov-02 Dec-02 TOTALSREVENUE $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 COST OF GOODS SOLD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0GROSS PROFIT $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0EXPENSES: $0Owners Salary $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Employee Wages $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Payroll Taxes 10.35%$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Workers Comp 0.00%$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Bad Debts 0.00%$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Outside Services $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Supplies $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Maintenance $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Ad/Promotion $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Office Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Car/Travel $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Acct & Legal $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Rent $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Telephone $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Utilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Insurance $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Equipment Lease $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Taxes (R/E) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Int - Loan 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Int - Loan 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Int - Loan 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Int - Loan 4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Int-Line of Credit 0.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Amortization $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Miscellaneous $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0TOTAL EXPENSES $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0NET PROFIT BEFORE TAX $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0INCOME TAX 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0NET INCOME $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0PROFIT CENTERSp1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0p2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0p3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0p4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0TOTAL $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0COGSp1 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0p2 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0p3 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0p4 0.0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0TOTAL $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0wenku.tax.org.cn This template was created by the South Dakota SBDC and is authorized for use by the organization listed above. 6/27/2017 20:03 Client Name: Client Name The Washington SBDC - Seattle has prepared theFINANCIAL STATEMENT: Pro Forma Cash Flow accompanying financial projections from information communicated by management.Date Prepared Date We are not licensed by the state of South Dakota to practice Public Accountingand can therefore give no opinion or assurance on the statements.BUDGET YEAR Jan-02 Feb-02 Mar-02 Apr-02 May-02 Jun-02 Jul-02 Aug-02 Sep-02 Oct-02 Nov-02 Dec-02 TOTALCASH RECEIPTSCash Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Coll. from Credit $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Draw/(Repay) LOC $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Loan Injection $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Equity Injection $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0TOTAL CASH RECEIVED $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0CASH PAID OUTCost of Goods Sold $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Owners Salary $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Employee Wages $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Payroll Taxes $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Workers Comp $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Bad Debts $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Outside Services $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Supplies $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Maintenance $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Ad/Promotion $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Office Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Car/Travel $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Acct & Legal $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Rent $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Telephone $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Utilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Insurance $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Equipment Lease $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Taxes (R/E) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Int - Loan 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Int - Loan 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Int - Loan 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Int - Loan 4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Int-Line of Credit $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Amortization $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Miscellaneous $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Subtotal $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Princ. Pmt - Loan 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Princ. Pmt - Loan 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Princ. Pmt - Loan 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Princ. Pmt - Loan 4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Capital Purchases $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Income Taxes $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Owners Withdrawal $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0TOTAL CASH PAID $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0CHANGE IN CASH $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Beginning Balance $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Ending Balance $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0wenku.tax.org.cn This template was created by the South Dakota SBDC and is authorized for use by the organization listed above. 6/27/2017 20:03 Client Name: Client Name The Washington SBDC - Seattle has prepared theFINANCIAL STATEMENT: Pro Forma Balance Sheets accompanying financial projections from information communicated by management.Date Prepared Date We are not licensed by the state of South Dakota to practice Public Accountingand can therefore give no opinion or assurance on the statements.Dec-01 Jan-02 Feb-02 Mar-02 Apr-02 May-02 Jun-02 Jul-02 Aug-02 Sep-02 Oct-02 Nov-02 Dec-02Cash $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Accounts Receivable $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Inventory $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Prepaids $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Net Fixed Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Net Intangibles $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0TOTAL ASSETS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Notes Payable - Bank $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Notes Payable - Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Line of Credit Payable $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Accounts Payable $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Accruals $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Taxes Payable $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0CPLTD-Loan 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0CPLTD-Loan 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0CPLTD-Loan 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0CPLTD-Loan 4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Long-Term Loan 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Long-Term Loan 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Long-Term Loan 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Long-Term Loan 4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Sub. Officer Debt $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Total Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Common Stock $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Addl Equity Injections $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Retained Earnings $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0- Treasury Stock ($0) ($0) ($0) ($0) ($0) ($0) ($0) ($0) ($0) ($0) ($0) ($0) ($0)Total Owners Equity ($0) ($0) ($0) ($0) ($0) ($0) ($0) ($0) ($0) ($0) ($0) ($0) ($0)TOT LIA & NET WORTH ($0) ($0) ($0) ($0) ($0) ($0) ($0) ($0) ($0) ($0) ($0) ($0) ($0)CHECK $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0wenku.tax.org.cn This template was created by the South Dakota SBDC. 6/27/2017 20:03 LOAN INFORMATIONLOAN 1 LOAN 2SOURCE OF LOAN: Commercial Bank SOURCE OF LOAN: SBA/CDC Debentures(504 Portion)AMOUNT OF FINANCING NEEDED: $0 AMOUNT OF FINANCING NEEDED: $0ANNUAL INTEREST RATE: 0.00% EFFECTIVE INTEREST RATE: 0.00%TERM (IN YEARS): 0 TERM (IN YEARS): 10CASH BALANCE TO BORROWER: $0SBA LOAN GUARANTY FEE: $0 DEBENTURE FEES: $0TOTAL FINANCING: $0 TOTAL FINANCING: $0MONTHLY PAYMENT: $0.00 MONTHLY PAYMENT: $0.00LOAN 3 LOAN 4SOURCE OF LOAN: SOURCE OF LOAN:SBA 7(a) GUARANTY? (Yes/No) no SBA 7(a) GUARANTY? (Yes/No) noAMOUNT OF FINANCING NEEDED: $0 AMOUNT OF FINANCING NEEDED: $0ANNUAL INTEREST RATE: 0.00% ANNUAL INTEREST RATE: 0.00%TERM (IN YEARS): 0 TERM (IN YEARS): 0BEGINING MONTH: 1 BEGINING MONTH: 1SBA LOAN GUARANTY FEE: $0 SBA LOAN GUARANTY FEE: $0TOTAL FINANCING: $0 TOTAL FINANCING: $0MONTHLY PAYMENT: $0.00 MONTHLY PAYMENT: $0.00wenku.tax.org.cnThis template was created by the South Dakota SBDC. 6/27/2017 20:03Loan1 Loan 2 Loan 3 Loan 4PMT Beginning Interest Principal Ending PMT Beginning Interest Principal Ending PMT Beginning Interest Principal Ending PMT Beginning Interest Principal EndingBalance Balance Balance Balance Balance Balance Balance Balance0 $0 0 $0 0 $0 0 $01 $0 $0 $0 $0 1 $0 $0 $0 $0 1 $0 $0 $0 $0 1 $0 $0 $0 $02 $0 $0 $0 $0 2 $0 $0 $0 $0 2 $0 $0 $0 $0 2 $0 $0 $0 $03 $0 $0 $0 $0 3 $0 $0 $0 $0 3 $0 $0 $0 $0 3 $0 $0 $0 $04 $0 $0 $0 $0 4 $0 $0 $0 $0 4 $0 $0 $0 $0 4 $0 $0 $0 $05 $0 $0 $0 $0 5 $0 $0 $0 $0 5 $0 $0 $0 $0 5 $0 $0 $0 $06 $0 $0 $0 $0 6 $0 $0 $0 $0 6 $0 $0 $0 $0 6 $0 $0 $0 $07 $0 $0 $0 $0 7 $0 $0 $0 $0 7 $0 $0 $0 $0 7 $0 $0 $0 $08 $0 $0 $0 $0 8 $0 $0 $0 $0 8 $0 $0 $0 $0 8 $0 $0 $0 $09 $0 $0 $0 $0 9 $0 $0 $0 $0 9 $0 $0 $0 $0 9 $0 $0 $0 $010 $0 $0 $0 $0 10 $0 $0 $0 $0 10 $0 $0 $0 $0 10 $0 $0 $0 $011 $0 $0 $0 $0 11 $0 $0 $0 $0 11 $0 $0 $0 $0 11 $0 $0 $0 $012 $0 $0 $0 $0 12 $0 $0 $0 $0 12 $0 $0 $0 $0 12 $0 $0 $0 $013 $0 $0 $0 $0 13 $0 $0 $0 $0 13 $0 $0 $0 $0 13 $0 $0 $0 $014 $0 $0 $0 $0 14 $0 $0 $0 $0 14 $0 $0 $0 $0 14 $0 $0 $0 $015 $0 $0 $0 $0 15 $0 $0 $0 $0 15 $0 $0 $0 $0 15 $0 $0 $0 $016 $0 $0 $0 $0 16 $0 $0 $0 $0 16 $0 $0 $0 $0 16 $0 $0 $0 $017 $0 $0 $0 $0 17 $0 $0 $0 $0 17 $0 $0 $0 $0 17 $0 $0 $0 $018 $0 $0 $0 $0 18 $0 $0 $0 $0 18 $0 $0 $0 $0 18 $0 $0 $0 $019 $0 $0 $0 $0 19 $0 $0 $0 $0 19 $0 $0 $0 $0 19 $0 $0 $0 $020 $0 $0 $0 $0 20 $0 $0 $0 $0 20 $0 $0 $0 $0 20 $0 $0 $0 $021 $0 $0 $0 $0 21 $0 $0 $0 $0 21 $0 $0 $0 $0 21 $0 $0 $0 $022 $0 $0 $0 $0 22 $0 $0 $0 $0 22 $0 $0 $0 $0 22 $0 $0 $0 $023 $0 $0 $0 $0 23 $0 $0 $0 $0 23 $0 $0 $0 $0 23 $0 $0 $0 $024 $0 $0 $0 $0 24 $0 $0 $0 $0 24 $0 $0 $0 $0 24 $0 $0 $0 $025 $0 $0 $0 $0 25 $0 $0 $0 $0 25 $0 $0 $0 $0 25 $0 $0 $0 $026 $0 $0 $0 $0 26 $0 $0 $0 $0 26 $0 $0 $0 $0 26 $0 $0 $0 $027 $0 $0 $0 $0 27 $0 $0 $0 $0 27 $0 $0 $0 $0 27 $0 $0 $0 $028 $0 $0 $0 $0 28 $0 $0 $0 $0 28 $0 $0 $0 $0 28 $0 $0 $0 $029 $0 $0 $0 $0 29 $0 $0 $0 $0 29 $0 $0 $0 $0 29 $0 $0 $0 $030 $0 $0 $0 $0 30 $0 $0 $0 $0 30 $0 $0 $0 $0 30 $0 $0 $0 $031 $0 $0 $0 $0 31 $0 $0 $0 $0 31 $0 $0 $0 $0 31 $0 $0 $0 $032 $0 $0 $0 $0 32 $0 $0 $0 $0 32 $0 $0 $0 $0 32 $0 $0 $0 $033 $0 $0 $0 $0 33 $0 $0 $0 $0 33 $0 $0 $0 $0 33 $0 $0 $0 $034 $0 $0 $0 $0 34 $0 $0 $0 $0 34 $0 $0 $0 $0 34 $0 $0 $0 $035 $0 $0 $0 $0 35 $0 $0 $0 $0 35 $0 $0 $0 $0 35 $0 $0 $0 $036 $0 $0 $0 $0 36 $0 $0 $0 $0 36 $0 $0 $0 $0 36 $0 $0 $0 $037 $0 $0 $0 $0 37 $0 $0 $0 $0 37 $0 $0 $0 $0 37 $0 $0 $0 $038 $0 $0 $0 $0 38 $0 $0 $0 $0 38 $0 $0 $0 $0 38 $0 $0 $0 $039 $0 $0 $0 $0