ࡱ> B  !"#$%&'()*+,-./0123456789:;<=>?@ACDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~R F A89@WorkbookSummaryInformation(DocumentSummaryInformation8 >\p Kaya Morgan Ba==(<'8X@"1Helv1Geneva1Geneva1Geneva1Geneva"$"#,##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%                + ) , *   %  $ ` uA  ;;v ProForma for DTP Inc.MONTHLY RETAIL EXPENSESYEAR ONECOMBINED EXPENSESYEAR TWO YEAR THREE(COMBINED EXPENSES)FIVE YEAR SUMMARYMONTH * = New Store opens *QUARTER YEAR FOUR YEAR FIVEITEM ONE TWO THREE FOUR FIVE SIXSEVENEIGHT NINE TENELEVENTWELVE TOTAL THREE FOUR TOTAL (GROSS SALES)Less Cost of Goods (15%)Less Cost of Goods (14%) GROSS PROFIT*Salaries (Schd)Benefits (@28%)Bonus (@1% sales)Bonus (@2% & 3% sales)BonusCommissions (@5% sales)Contract LaborTaxes BusinessMaintenance - Auto/VanMaintenance - auto/truck Bldg/EquipDepreciation - Equip Vehicles Furn/FixAmortization - Org Exp Leasehold ImprovLeases - Copiers Print Equip Travel/EntrShipping/FreightInsurance - BusRentOffice Supplies Consulting Phone/Fax AccountingPostage/courierLegal UtilitiesAlarms ContributionsLicenses/PermitsMemships/Dues/Subscr PromotionBad Debt Bank ChargesMiscPre-Store Start-up Brochures NewslettersTOTAL EXPENSESPRE-TAX PROFIT Tax @ 38%InterestNET Profit After Taxes Software DevlStart-up/Software Devl Taxes @ 38% SALESProfit PercentagesPretax % A/F tax %(BPExp3 -- AF1.AK59)(BPExp3 - Al1.Av59)(BPExp3 -- R1.AD60) HEADQUARTER EXPENSES* = New Store opens SIX TEN#CASHFLOW - USES and SOURCES of CASH YEAR ONE TWO FOUR FIVECapital Transactions Equity InvestmentFinancing Transactions Line of CreditOperating Transactions Cash Receipts Interest IncomeCash AvailableBeginning CashNet Cash Available USES OF CASHCapital Expenditures Start-Up Costs Equip/Fixt PurchasesLoan RepaymentsOperating Expenses Cost of Goods G&A Expenses Less Depr/Amor Income TaxesTOTAL CASH OUTLAYSExpansion Funding Dividend DistributionENDING CASH BALANCE(BPExp3 -- AL65.AV110) (Exhibit 9-1)DTP Inc.NET PROFIT AFTER TAXESPERSONELL/SALARY SCHEDULE (Fully staffed 1st Qtr year two)PERSONSALARYPROFIT PERCENTAGES HEADQUARTERSANNUALMONTHLY QUARTERLY Gross ProfitJensonExpensesLogerElmirMartinConte Sub-Total Exec(BPExp3 - Al115.Av138)Out Sales (6x24k) DTP (8x20k)Asst MgrDatabaseContract labor Sub-TOTAL HQRETAILManagerOut Sales (1@24k) DTP (3x20k) Contract (3x12k) Sub Retail Times fourTOTAL SALARIESBENEFITS (@28%) GRAND TOTAL(BPExp3 -- AY125.be175)ProForma - SAMPLE EXPENSES"ProForma for Inc. Tax @ 38% (SAMPLE)"Less Cost of Goods (13% PROJECTED)  )@9 )+$U N 5 . z< 5z Y R   *#  | |~Y{h;?/?(?pz : @@?|$B y+|$DD?p y+~wx|$y+B|$DDA 24?@` @ ,8 *@`A@|@|D@8> zzR ?  ? +a *AAhA >< ' ? y+DAhA ? @y+DAh ? y+y+ Print_Area_AreaA\$~~d #(AhDzzR ? A 'OB0By+y+y+y+B0 ? ,7B0y+zy+B0|$y+D{h4X4P|$4DPP4X4Xzy+~wx|$~~~w~zy+~wx|$~t4P4X{he8 5De > 6 ")-159=AEIMQUY^ bfj%n-r5v=zE~MU!  MbP?_*+%D&C&F &CPage &PMzP  h P(P  hd'd"r|"??U } } } }  } }  } } }  } }  } } } !! } ""} ## } %%} &&} '' } ((} )) } **} ++ } ,,} -- } ..} // } 22} 33} 44 } 55} 77} 99} ::} ;;} <@ F0LQ00606@0v0p 0T707@0 0 7N 007| 0M7 0   07H0p70@0vp 0 G00<00h000p0  00g0H0p0 v0 v    %       % *        ! # ' ) + - /                                % NL@j@@O@@@@L@OAAAA #03A? %  8@/A"D p= ף@D? p= ף@,0ADQ?D,ףp=2ADQ?D,&S[d3ADQ?D#}xQA) %Q4A 3A 6A7A#UA! %Q  -!LWA#D{Gz?D-#)YA/D!{Gz?D! %&!'ԚHAv' DD?)}xQAv)D+UAv+D-LWAv-D!/)YA/D#  @ L433333?L@ @@@@@  @  @  p@  @  ^@#A@ % 33 !%ADQ?%q= cADQ?%JYVLADQ?%RADQ?%R#A)DQ?%P*ADQ?%7ADQ?%ADQ?%@} ADQ?%)(ADQ? ! %!4333*A!D!Q?%#V/,A#D#Q? %!&!'(0Aw' DD@)R#Aw)D+)(Aw+D-4333*Aw-D!%/V/,A/D/Q? "@ LL@@@ @@@`@  @   @  A  A  @A#0A* % Q "!{+A0 DD!p= "-A0 DD!r,/A0 DD!ʨ2 Y0A0 DD!,S,INA) DD!1A0 DD!01A0 DD!3A0 DD!W4A0 DD!RA+ DD " !! TA- D!D!!#J UA0# D#D# %"&!'4EA0' D'D'),S,INA0D+RAx+D- TAx-D!!/J UAx/ D/D/ # # #  !# %# &')+-/ $NX@X@X@X@X@@@@X@X@X@X@ 2A'' -Q $,ܦA D8?D8,A D8?D8,0aA D8?D8,hAD8333333?D824A)-& -33,, AD?D,cAD?D,33#9AD?D,ףXAD?D¼l5A!-& - $ -! ,6A#D?D-#mH>7A #D!?D! %$&!'|[0A ' DDC)24A)-))&L+¼l5A+-++&L- ,6A -D!/mH>7A /D# % @    LQ? @   @   @   @   @   @   @   @   @   @   @   @+ %% @ DQ?%  H@ DQ?% @@ DQ?% `^@ DQ? A )% '@ DQ?% Q~@ DQ?% A@ DQ?% X[,&@ DQ? y_A +  % % !?doBPA !D!Q?% #EA #D#Q? %% &% 'RQA D'Q? )A) +y_A +% -?doBPA D-Q?% /EA-D/Q? & r@    L{Gz? @@   P@   p@   @   0@   @   @   p@   @   @    @   @/ '% t@ D{Gz?% \(@ D{Gz?% aӫ2@ D{Gz?% ߧ`@ D{Gz? &f͉@ )%  @ DQ?%  @ DQ?% =@ DQ?% @ DQ? A +  ' % !1^A !D!Q?% #^I J(A #D#Q? %( &% '~@ D'{Gz? )&f͉@ ') +A +% -1^A D-Q?% /^I J(A -D/Q? ) p@    L? @   d@   L@   @   |@   v@   p@   L@   @@   @   @   @ / )% @ D?% 4333@ D?% X9V@ D?% Q@ D? //@, A )% @ D?% @ D?% @@ D?% @ D? \BA +  ) % !ԣA !D!?% #p= !A #D#? %) &% 'A D'? )//@, A ') +\BA +% -ԣA D-?% /p= !A -D/? * p@   L? @  d@  L@  @  |@  v@  p@   L@   @@   @   @)   @ ' *% @D ףp= ?% Gzc@D ףp= ?% 5;N@D ףp= ?% @D ףp= ? ֪][ A )% @/D ףp= ?% @/D ףp= ?% @@/D ףp= ?% `@/D ףp= ?  A + *% !3333A/!D! ףp= ?% #K77A D# ףp= ? %* '؃A / ' '' LL; )֪][ A ) + A + -3333A  - ---"L /K77A - / -//"L +N i@i@r@y@y@@@@@@@@@  @ ' +  @   L L;  z@    L?L  լ@   c1@   fff @ ), qΎ@ D ?D  v9d@    L?L q(M@   K<@   E@@ ! +, !H]@ #D ?D , #@D !?D ! %+ '@ / ' )fff @ ) +E@@ + -H]@ + - /@ - / ,Nr@r@y@@@@@ @0@@P@@@ @' -@ [@ ؟@ 333 @ ̬~@),ףp+@D?DN+ r@ f?޹@ wn@ 20 g@! - ,!4ͅ@#D?D,# K@D!?D! %-&'~@ / ')̬~@)+20 g@+-4ͅ@+ -/ K@- / .N@@@@@0@P@p@@ @@@0@0@ O@' .*@  d@ @ 333S@ ̔@),p=T@D?D KeS@ ߾(ԑ@ ut\ft@ iJs@! . ,!.qAl@#D?D,#׏q@D!?D! %.&'@/ ')̔@)+iJs@+-.qAl@+ -/׏q@- / /N@@@@@@@@@@@@ 4@K /@ @L@@@)@L L; @L@@@! / !@#!!!L#@ ###L %/&'z@ ')@)+@++-@- -/@/ / 0i@.<i@.<y@]<y@]<y@]<@<@< @ < @ < @ < @ < @<@L 06@ 6@6@6@6@)6@6@6@6@6@! 0 !6@#!#6@# %0&'@ ')6@)+6@++-6@- -/6@/ / 1UUUUUd@'<UUUUUd@ '<UUUUUt@ DUUUUUt@ DUUUUUt@ D@@ D@@ D @@ D UUUUUՄ@ D UUUUUՄ@ D UUUUUՄ@ D UUUUUՄ@ D|@M 1|@ |@|@|@|@)|@|@|@|@|@! 1 !|@#!#|@# %1&'@ ')|@)+|@++-|@- -/|@/ / 2NT@T@T@T@T@T@T@T@T@T@T@T@ @N 2h@ h@h@h@h@)h@h@h@h@h@! 2 !h@#!#h@# %2&'h@ ')h@)+h@++-h@- -/h@/ / 3b@$(#<b@$(#<Br@r@r@ |@ |@ |@@@@@ V@O 3@ @@@@)@@@@@! 3 !@#!#@ # %3&'Q@Z' ')@Z))+@Z++-@Z- -/@Z/ / 4u@u@@$ D@$ D@$ Dh@$ Dh@$ D h@$ D @$ D @$ D @$ D @ D@' 4ȹ@ ȹ@ȹ@ȹ@@)ȹ@ȹ@ȹ@ȹ@@! 4 !@#!#@# %4&'@/ ')@)+@+-@+ -/@- / 5N@@@@@@@@@@@@ @' 5@ @@@@)@@@@@! 5 !@#!#@# %5&'@/ ')@)+@+-@+ -/@- / 6N@@@@p@@@@@@p@p@X@@@@@@@ @' 6@ @@  L?L4@@>@A),333Ay@D?D= ^@  L?L+l9@,@+n5A! 6 ,!-M+A#D?D,#zAD!?D! %6&'@/ ')A)++n5A+--M+A+ -/zA- / 7Nb@b@ l@r@r@pw@ |@ |@h@@@@ u@' 7x@ ٮ@8<@fff+@x @),p= ӯ@D?D+G5@W^i@rz Q@΢-P@! 7 ,!%v @#D?D,# &<@D!?D! %7&'o@/ ')x @)+΢-P@+-%v @+ -/ &<@- / 8N |@ |@ @ @ @@@@ @ @ @ @ @' 8x@ پ@/8<@/fff+@/x @)&x@D DT پ@8<@fff+@x @! 8 ,!> OlL@#D?D,#S @D!?D! %8&'@/ ')x @)+x @+-> OlL@+ -/S @- / 9N@@@@@@@@@@@@ @@' 9@/ @@@A)&@D DU @@@A! 9 !A#D#AD! %9&'A/ ')A)+A+-A+ -/A- / :N@@@@@@ @0@@P@@@ @@ X@' ; @ DV z@ !L?L լ@c1@fff @)qΎ@ !L?Lv9d@  L?Lq(M@K<@E@@! ; ,!H]@#D?D,#@D!?D! %;&' @/DV)fff @')+E@@+-H]@+ -/@- / <N@@ @@@0@@P@@p@@@ @ @' =p@ DW @@S@p@) @R0~@9L@@ЇR@5>G@! = !G@+-Nr@r@u@y@ |@@@0@@P@@@ @ d@ ' ?@ DX @̱@4@@>@@)333Ay@= ^@+l9@,@+n5@! ? !-M+@#!#z@# %?&'@/DX)@')++n5@+--M+@+ -/z@- / @Nu@u@@@@h@h@h@@@@@ @!' :&@D DY @@4@@>@@)333Ay@= ^@+l9@,@+n5@! : !-M+@#!#z@# %:&'@/'&'' LL;)@)++n5@+--M+@+ -/z@- / ANI@I@Y@Y@Y@b@b@b@b@i@i@i@ @"' <&V@D DZ @@y@fff@)Q-R@4@ !L?LJ.e @,4 @D?DlEq@! < !KC@#!#Sm @ # %<&'@/')fff@)+lEq@+-KC@+ -/Sm @- /Dgfl8pzmQ1^8L4[ _h" 0LQ!0"06#06@$0v%0p &0T7'07@(0)0 7N*007|+0M7,0  -07H.0p7/0@00vp 10 G2030<4050h607080p90  :0;0g<0H=0p>0 v?0 v BN i@i@i@@o@r@u@y@ |@@@0@@@  \@#' > @   &L L;  @  |:@  fff&7@  @ ) zܹ@  阮/@  #@ , u[غ@ D ?D  :g"Z@ !  >  !=Noq@ #! #x7 @!# %> & '@/' )@) +:g"Z@ + -=Noq@ + - /x7 @ - / !CN![@[@k@k@k@t@t@t@{@{@{@{@ !\@$' !@!ڶ@! ! #@!!*m@!! @!!333H@!)!)\@!!nP@!!| @!,!7y@!D!?D!!7tDx@!!! !@! !!:{@!#!!#9f[@"# !%@!&!'@ /'!)333H@)!+7tDx@!+!-:{@!+ -!/9f[@!- / "DN"i@i@@o@r@u@y@ |@@@0@@P@@ "@%' "A"ȉ@" ,"@"D"?D","l@"D"?D","3333S؍@"D"?D""̴ǫ@"),"(\WV@"D"?D","ls@"D"?D","LPF@"D"?D","*on#@"D"?D"":6e)@"!" "A" "!:6e)@"#D""#:6e)@#D"! "%A"&"'@!/'")̴ǫ@)"+:6e)@"+"-:6e)@"+ -"/:6e)@"- / #EN#@@@@@@0@@@p@@@ @ #X@&' #B#x@# #ٮ@## #(L?L#8<@###fff+@###x @#)#p= ӯ@## #(L?L#+G5@## #& L?L#W^i@###rz Q@###΢-P@#!# #B# #!%v @###! #(!!L?L## &<@$## #(##L?L #%B#&#'>@"/'#)x @ )#+΢-P@#+#-%v @#+ -#/ &<@#- / $F$b@)$$$ L{Gzt?$@o@)$$Pt@)$$pw@)$$z@)$$0@)$$@)$$ @) $$ p@) $$ @) $$ @) $$  @d $$@)' $C$@$ $@$#$ffff.F@$#$G@$#$QX@$)$K7% @$#$ cn vl@$#$Oџ@$#$T.j@$#$H]@$!$ $C$ $!@$##!$#n@%## $%C$&$'@#/'$)QX@!)$+H]@$+$-@$+ -$/n@$- / %GN%D@D@T@T@T@^@^@^@d@d@d@d@ %@*' %D%@% %@%#%|:@%#%fff&7@%#%@%)%zܩ@%#%阮/@%#%#@%#%u[ت@%#%:g"Z@%!% %D% %!=Noq@%##!%#x7 @&## %%D%&%'C@$/'%)@")%+:g"Z@%+%-=Noq@%+ -%/x7 @%- / &HN&p@p@@@@p@X@@@@@|@p@p@ &@,' &E&V@& &@&#&@&#&y@&#&fff@&)&Q-R@&#&4@&#&J.e @&#&EI@&#&0,!@&!& &E& &!2+o@&##!&#(t/@'## &%E&&&'@@%/'&)fff@#)&+0,!@&+&-2+o@&+ -&/(t/@&- / 'IB'@L@@@L@@@L@@@ '  '@@-' 'J'@' Db '@@'#'4@'#'@>@'#'@')'333Ay@'#,'\ze@'D'?D','ɣ@'D'?D','@'D'?D''Цt>YY@'!' 'J' '!'-Q@'##!'#U@(## '%J'&''@&/Db')@'')'+Цt>YY@'+'-'-Q@'+ -'/U@'- /( ( (K(p@( Dc (@(#(@(#(S@(#(p@()( @(#,(R0~@(D(?D(,(9L@@(D(?D(,(ЇR@(D(?D((5>G@(!( (K( (!G@(+(-A))#)e2AD %))  )F')@)D$ Dd ,)@)D)?D),)@)D)?D),)3333@)D)?D))hw@)),)\7@)D)?D),)|?5 m@)D)?D),)_vO|@)D)?D),)}oO6@)D)?D))@,D,?D,,@,),,333Ay@,D,?D,,,= ^@,D,?D,,,+l9@,D,?D,,,,@,D,?D,,+n5@,!, ,H, ,,!-M+@,#D,?D,,,#z@/#D,!?D,! ,%H,&!,'`@ D&Dg,)@&),++n5@,+,--M+@,+ -,/z@,- / -Q-@@@@-@-)-j@j@j@j@-j@-+- -Q- ~ -!L@~ -#OA -%R-&!-'@w@T' D'Dh-)@T))-+j@T++--L@T- --/OAT/ /.. . !.# .&'.).+.-.// /L#/(A %.#/(\ Q)A %.#/ )A  %.#/Pc*A/ %.#/Hd,IA/) %//#/ +A  %.#/k^M}+A  %.#/Jʠ,A  %.#/oJ-A/ %.#/iap^LA/+ %/// /L/ #/!MA/- %-!!#/#0yȩOA// %-## /%L/&!/' ף}DA{' D)Dj/)Hd,IA{)D//+iap^LA{+D//-MA{-D/!//0yȩOA{/D/#"0 0M!0@ DD/!0ףp݇@ DD/!0UKxA DD/!0RJ A0 DD/#0/ vS"A1 %00!0#HA DD/!0TɊC A DD/!0jA DD/!0*ȏ@A0 DD/#0.v<z1A1 %000 0M0 !0!.`[.G4A1! D!D/!!0#<7A1# D#D/# 0%M0&!0'@1' D'D/'0)/ vS"A6)D00+.v<z1A6+D00-.`[.G4A6-D0!0/<7A6/D0#"1 1N1%1v A1)D0RQ?1%19A1+D0RQ?1 1N1 %1!F@7A1-D0!RQ?%1#-;!A1/D0#RQ? 1%S1&%1'!ui@['D0'RQ?1)v A[)D11+9A[+D11-F@7A[-D1!1/-;!A[/D1#"2 2P2!2gA2) D0D12!2׫%A2+ D0D12 2P2 !2!9)%)A2- D0!D1!!2#R"8,A2/ D0#D1# 2%P2&!2'|abi@7' D0'D1'2)gA7)D22+׫%A7+D22-9)%)A7-D2!2/R"8,A7/D2#33 3 !3# 3&'3)3+3-3/444 4 !4# 4%T4&4'ԚHA,/D'4)}xQA4'D)4+UA4)D+4-LWA4+D-4/)YA4-D/55 5 !5# 5%U666 6 !6# 6%V6&"6';v̝?4/ D0'D'"6)!g?6' D0)D)"6+Z:?0) D0+D+"6-Ud?0+ D0-D-"6/tE܌?0- D0/D/77 7 !7# 7%W7&"7'X %y?0/ D2'D'!7)ӣj񽦴?2' D2)D)!7+.`v?2 D2+D+!7-߹WD?2 D2-D-!7/.6R?2! D2/D/88 8 ! 8&'8)8+8-99! 9%&9)9+9-:: :X : ! :%Y:&:):+:- ; ;Z ; ;;! ;%&;);+;- <[ <<<! <%&<)<+<- = =\ = =  ==! =%&=)=+=- > > > > > > >] > >  >  > ^ >  >  >>>! >%&>)>+>- ?N?AAAA@$A@$AAAAOAAA ?#?x8=A' %?? ??!?)?+DHAlMOxxP"d\|x @1LQA1B16C16@D1vE1p F1T7G17@H1I1 7NJ107|K1M7L1  M17HN1p7O1@P1vp Q1 GR1S1<T1U1hV1W1X1pY1  Z1[1g\1H]1p^1 v_1 v @@P@@@@@ Lp= ף?@@@@@P@@@@P@@@@@@@@@@@@@@ @@ P@@ @@ @@ @@  @@ @@ @@ @@ P@@@@#@cA' %@@ p=@@@! @%@) A"AAAAAA LLAvAAAAAAAAAAAAAAAAAAAA AA AA AA AA vAA AA @@A AA vAA AA AAAA#Al9Ak %AA p=AAA! A%_ B#$BBB! B* C$NC @ @ @ @ @ @ @ @ @ @ @ @ CC"A2#CCh& -p=CCC! C'` C)` C+` C-` C/` D%DQ@EDDD LQ?DQ@EDDQ@EDDQ@EDDQ@EDDQ@EDDQ@EDD Q@E DD Q@E DD Q@E DD Q@E DD Q@E DDDp= wACCDDD! D% D'a D)b D+ D-c D/d E&E@FEEE L{Gz?E8@FEE@FEE@FEEș@FEEș@FEE@FEE @F EE 8@F EE p@F EE 8@F EE @F EEE@DCE F)F@@GFFF L?FF@GFF@@GFF@@GFF@GFF@GFF@GFF @@G FF F@G FF L@G FF F@G FF @@G FFF``@ECF F%eF'+F-F/ G*G @dGGG L ףp= ?G?@dGG @dGG @dGG@dGG@dGG@dGG  @d GG ?@d GG ^@d GG ?@d GG  @j GG @FCG G%f~ G'jAG(0 H+NHy@y@y@y@y@y@y@y@y@y@y@y@ HH@GC H%gH'0 I-NIy@y@y@y@y@y@y@y@y@y@y@y@ II@HCI I%h~ I'OAI(~ I)j@I*0 J.JNJ @ @ @ @ @ @ @ @ @ @ @ @ JJ@ICJ J%iJ'0 K/NKX@X@X@X@X@X@X@X@X@X@X@X@ KK@'CK K%j!K'U{HAM' D'D)'K(!K)P1QA$ D)D))K*!K+=IV UA) D+D)+K,!K-3rOc1WA)+ D-D)-K.!K/m3 YA)- D/D)/K0 L0LNL m@ m@ m@ m@ m@ m@ m@ m@ m@ m@ m@ m@ LLإ@'CL L%k L'()L)d@M)D^'?L*)L+? @M+D^)?L,)L- [@@M-D^+?L.)L/g @M/D^-?L0 M1MNM@o@@o@@o@@o@@o@@o@@o@@o@@o@@o@@o@@o@ MMp@'CM M%l#M'&KAO' %GL''M(#M)]rbQAb' %GL))M*#M+%UAb) %GL++M,#M-4AWAb+ %GL--M.#M/Qˆ("YAb- %GL//M0 N2NNW@W@W@W@W@W@W@W@W@W@W@W@ NNБ@'CN N%m~ N'j@N(N) 0@O)Db'N*N+>6@O+Db)N,N- w;AO-Db+N.N/AO/Db-N0 O3ONO@@@@@@@@@@@@ OOL@'CO O%n!O'KA' DM'DN'O(!O)UeRA- DM)DN)O*!O+ *VA- DM+DN+O,!O-q|WA-- DM-DN-O.!O/ɼ*KZA-/ DM/DN/O0 P4NP@@@@@@@@@@@@ PP@JCP P%#P'0 Q5QNQp@p@p@p@p@p@p@p@p@p@p@p@ QQ@PCQQ'0 R6NR@@@@@@@@@@@@@@@@@@@@@@@@ RRp@QCR R%oR'0 S7NSy@y@y@ |@ |@@@@@0@@P@P@@ SSj@RCS S%pS'0 T8NT@@@@@@@@@@@@ TT@SCT T%qT'@w@X'D-'T(T)@X)D-)T*T+j@X+D-+T,T-L@X-D--T.T/OAX/D-/T0 U9NU,@,@,@,@,@,@,@,@,@,@,@,@ UU@TCU U%r~ U'`MAU(0 V;NV@@@@@@@@@@@@ VV @UCV V%s~ V'j@V(~ V)j@V*~ V+j@V,0 W=NW@@@@@@@p@p@p@@@@@@@@@ WW@VCW W%tW'0 X?NX@@@@@@p@p@p@@@@@@@p@p@p@ XX@WCX X%uX'(0AY'D'X(X)R#AY)D)X*X+)(AY+D+X,X-4333*AY-D-X.X/V/,AY/D/X0 Y:NY @ @ @ @ @@@@@@@@@@@@@0@ YY@XCY Y%vY' ף}DAD/'Y(Y)Hd,IAD/)Y*Y+iap^LA+D/+Y,Y-MA-D/-Y.Y/0yȩOA/D//Y0 Z<NZh@h@@@@@@P@P@@@p@ ZZ3@YCZ Z%w#Z'@' %''Z(#Z)0@ %))Z*#Z+0@ %++Z,#Z-0@0! %--Z.#Z/0@# %//Z0 [>N[@@ @ @ @@@@@@@0@0@0@@ [[ @ZC[ [%x['!ui@\'D1'[([)v A\)D1)[*[+9A\+D1+[,[-F@7A\-D1-[.[/-;!A\/D1/[0 \@N\0@0@0@0@0@0@0@0@0@0@0@0@ \\ȹ@[C\ \%y)\'zvfJA^'%T[''DZ'\()\) NPA^)%T[))DZ)\*)\+%ȠSA^+%T[++DZ+\,)\-گFTA^-%T[--DZ-\.)\/xEc"VA^/%T[//DZ/\0 ]AN]R@R@R@R@R@R@R@R@R@R@R@R@ ]] @\C]]'0 ^BN^@@@@@@@@@@@@ ^^ @]C^ ^%n!^' 0@L) DO'D\'^(!^)AL+ DO)D\)^*!^+qQ$AL- DO+D\+^,!^-1*AL/ DO-D\-^.!^/Dv1Ab/ DO/D\/^0 _CN_g@g@g@g@g@g@g@g@g@g@g@g@ __С@^C__'0D+l"t$V]nnnn`1LQa1b16c16@d1ve1p f1T7g17@h1i1 7Nj107|k1M7l1  m17Hn1p7o1@p3vp q3 Gr3s3<t3u3hv3w3x3py3  z3{3g|3H}3p~3 v3 v `DN`u@u@u@u@u@u@u@u@u@u@u@u@ ``h@_C` `%z~ `)A`*~ `+jA`,~ `-jA`.~ `/jA`0 aENap@p@p@p@p@p@p@p@p@p@p@p@ aa@`Ca a%{a'*~ a+OAa,~ a-\%Aa.~ a/j(Aa0 bJNb@@p@p@p@@@@@@@@@@p@ bb@aCb b%|b' 0@N)D^'b(!b)>6@N+ D^)D`)b*'b+ w;AN-D^+D`+Da+b,'b-AN/D^-D`-Da+b.!b/#V`Ab D^/Da/b0 cKNc@@@@@@@@@@@@@@@@@@@@@@@@ ccp@)/Ccc'0 dFd@jddd L{Gzt?d8@jdd@jdd@jddȉ@jddȉ@jdd@jdd @j dd 8@j dd p@j dd 8@j dd @)ddd@cCdd'0 eGNe@U@@U@Y@Y@Y@@_@@_@@_@@_@b@b@b@ ee0@dCee'0 fONf@@@@@@@@@@@@@@@@@@@@@@@@ ffp@eCff'0 gHNg@@|@|@|@p@p@p@X@X@X@@@ gg@fCgg'0 hQ~ h@ h~ h@ h~ h @ h  ~ h @hh@gChh'0$ii'0 jLjq= #@Djjj -jq= C@Djjq= 3@Djjq= s2@Djjq= ד"@Djjq= cu@Djjq= c@D jj q= ê@D jj q= @D jj q= @D jj q= ׳@D jj q= @jjj#jGV6A/' %jj jj'0 kMk< ףp{@hkkk LLk< ףp@kkk< ף0S@kkkxGaL@kkk< ף0@kkk< ףY@kkk< ףp@kkk xG@kkk xG@k kk xGa@k kk xGa@k kk xGa@k kk!kXAl DADjkk'0 l l%l^y@mDkRQ?ll'0 mP m!m猸@k DkDlm m%}m'0$nn'0$oo'0$pp'0q$qq'0$r r%r0$s s%~ s*s0t$t t' t) t+ t- t/ t0u$u u%u0v vv v%v&v'ԚHAD'v)}xQAD)v+UA+D+v-LWA-D-v/)YA/D/v0$w w%!w&w'(0Ax'D'w)R#Ax)D)w+)(AAD+w-4333*A+D-w/V/,A-D/w0$x x%"x&!x'4EA  Dv'Dw'!x),S,INA Dv)Dw)x+RA D+x- TA !D-x/J UAD/x0y$y y%# y&'y)y+y- y/0z$z z&'z)z+z- z/0{${ {%L{&{' ף}DA|'D/'{)Hd,IA|)D/){+iap^LA|+D/+{-MA|-D/-{/0yȩOA|/D//{0|$| |%M|&!|'@}' Dx'D{'!|)4 vS"A}) Dx)D{)!|+.v<z1A}+ Dx+D{+!|-.`[.G4A}- Dx-D{-!|/<7A}/ Dx/D{/|0}$} }%S}&%}'!ui@~'D|'RQ?%})v A~)D|)RQ?%}+9A~+D|+RQ?%}-F@7A~-D|-RQ?%}/-;!A~/D|/RQ?}0 }2~$~ ~%~&!~'|abi@' D|'D}'!~)"gA) D|)D})!~+׫%A+ D|+D}+!~-9)%)A- D|-D}-!~/R"8,Av/ D|/D}/~0 ~2$ %# &')+- /0 2DlFFFFP@NJzl /ALQAA6A6@AvAp AT7A7@AA 7NA07|AM7A  A7HAp7A@Avp A GAA<AAhAAApA  AAgAHApA v %T&'ԚHAw/Dv')}xQA'Dv)+UA)Dv+-LWA+Dv-/)YA-Dv/0 2 6 %0 2 4 6 8 %"'|?/ Dx'Dv'")Q?' Dx)Dv)"+Q?) Dx+Dv+"-Q?+ Dx-Dv-"/Q?- Dx/Dv/0 2~ 4L@6@8666 L 8L@/888 L<>@ %"'?6 D{'Dv'")Cc[>[?' D{)Dv)"+T& ?) D{+Dv+"-<_?+ D{-Dv-"/(!?- D{/Dv/0 2~ 4@6 @868@/8<>@ %V&"';v̝?6 D|'Dv'") !g?' D|)Dv)"+Z:?) D|+Dv+"-Ud?+ D|-Dv-"/tE܌?- D|/Dv/ 2~ 4p@6@@868p@/8<>@ %W&"'X %y?6 D~'Dv'")أj񽦴? D~)Dv)"+.`v? D~+Dv+"-߹WD? D~-Dv-"/.6R?! D~/Dv/ 2~ 4@6p@868@8<>@ &')+- 2~ 4j@6F@868j@68<>@ &')+-/ 2#4+A4 %446@868+@68<>@ % &')+-/4 &')+-/ 2~ 4A6p@8 D4 8@6 D6<>@ &')+-/ 2~ 4A6 @8 D4 8@6 D6<>@ &')+-/ 2~ 4@6 @8 D4 8@6 D6<>@ &')+-/ 2~ 4X@6:@8 D4 8X@6 D6<>@ &')+-/ 2~ 4j@6F@8 D4 8j@6 D6<>@ &')+-/4 &')+-/ 2)4O"A4%44D46j@8 D4 8OA6 D6<>@ &')+-/4 &')+-/ 24 &')+-/ 2~ 4L@6@8 D4 8L@6 D6<>@ &')+-/ 2~ 4@6p@8 D4 8@6 D6<>@ &')+-/ 2~ 4p@6@@8 D4 8p@6 D6<>@ &')+-/ 2~ 4L@6@8 D4 8L@6 D6<>@ &')+-/ 2~ 4@6p@8 D4 8@6 D6<>@ &')+-/4 &')+-/ 2#4A4 %446X@6 D4 8@6 D6<>@ &')+-/ 24$A4 D46X@8 D68A8 D6<>@ &')+-/4 &')+-/ 2!4h3A4 D4D46@8 D4 8hA6 D6<>@ &')+-/4 &')+-/ 2%4A4D4Q?6@8 D4 8@6 D6<>@ &')+-/4BXZXXNXJJXJJJFLQFF6F6@FvFp FT7F7@FF 7NF07|FM7F  F7HFp7F@Fvp F GFF<FFhFFFpF  FFgFHFpF v &')+-/ 2!48A6 D4D46A8 D4 8A6 D6<>@ %&)+-AE&)+-AE %&)+-AE 2AEAEAEAEAEAEAEAEAEAEAEAEAEAEAEBeX JFJ, LQ66@vp T77@ 7N07|M7  7Hp7@vp  G<hp  gHp v vDl LQ66@vp T77@ 7N07|M7  7Hp7@vp  G<hp  gHp v vDl LQ66@vp T77@  7N 07| M7    7Hp7@vp  G<hp  gHp v v     Dl  LQ!"6#6@$v%p &T7'7@() 7N*07|+M7,  -7H.p7/@0vp 1 G23<45h678p9  :;g<H=p> v? v !"#$%&'()*+,-./0123456789:;<=>?Dl @LQAB6C6@DvEp FT7G7@HI 7NJ07|KM7L  M7HNp7O@Pvp Q GRS<TUhVWXpY  Z[g\H]p^ v_ v@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_Dl `LQab6c6@dvep fT7g7@hi 7Nj07|kM7l  m7Hnp7o@pvp q Grs<tuhvwxpy  z{g|H}p~ v v`abcdefghijklmnopqrstuvwxyz{|}~Dl LQ66@vp T77@ 7N07|M7  7Hp7@vp  G<hp  gHp v vDl LQ66@vp T77@ 7N07|M7  7Hp7@vp  G<hp  gHp v vDl LQ66@vp T77@ 7N07|M7  7Hp7@vp  G<hp  gHp v vDl LQ66@vp T77@ 7N07|M7  7Hp7@vp  G<hp  gHp v vDl LQ66@vp T77@  7N 07| M7    7Hp7@vp  G<hp  gHp v v     Dl  LQ!"6#6@$v%p &T7'7@() 7N*07|+M7,  -7H.p7/@0vp 1 G23<45h678p9  :;g<H=p> v? v !"#$%&'()*+,-./0123456789:;<=>?Dl @LQAB6C6@DvEp FT7G7@HI 7NJ07|KM7L  M7HNp7O@Pvp Q GRS<TUhVWXpY  Z[g\H]p^ v_ v@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_Dl `LQab6c6@dvep fT7g7@hi 7Nj07|kM7l  m7Hnp7o@pvp q Grs<tuhvwxpy  z{g|H}p~ v v`abcdefghijklmnopqrstuvwxyz{|}~Dl LQ66@vp T77@ 7N07|M7  7Hp7@vp  G<hp  gHp v vDl LQ66@vp T77@ 7N07|M7  7Hp7@vp  G<hp  gHp v vDl LQ66@vp T77@ 7N07|M7  7Hp7@vp  G<hp  gHp v vDl LQ66@vp T77@ 7N07|M7  7Hp7@vp  G<hp  gHp v vDl LQ66@vp T77@  7N 07| M7    7Hp7@vp  G<hp  gHp v v     Dl  LQ!"6#6@$v%p &T7'7@() 7N*07|+M7,  -7H.p7/@0vp 1 G23<45h678p9  :;g<H=p> v? v !"#$%&'()*+,-./0123456789:;<=>?Dl @LQAB6C6@DvEp FT7G7@HI 7NJ07|KM7L  M7HNp7O@Pvp Q GRS<TUhVWXpY  Z[g\H]p^ v_ v@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_Dl `LQab6c6@dvep fT7g7@hi 7Nj07|kM7l  m7Hnp7o@pvp q Grs<tuhvwxpy  z{g|H}p~ v v`abcdefghijklmnopqrstuvwxyz{|}~Dl LQ66@vp T77@ 7N07|M7  7Hp7@vp  G<hp  gHp v vDl LQ66@vp T77@ 7N07|M7  7Hp7@vp  G<hp  gHp@D >@+++ arting WellForms WellMicrosoft on the WebCustom WellAutoShapes WellControl Toolbox WellPivotTable WellWeb WellMenu Bar (custom)Dropdown Menu (custom)CustomTab ControlSource Code Control WellWhole Document (Chart)Movies and SoundsMaster MenuScreenSlide ShowSlide Show Go ToSlide Show Pointer OptionsSlide Show Pen ColorCommon TasksMenu Bar (Slide Show)Slide Sor  Oh+'08@Th ' Kaya Morgan Kaya MorganMicrosoft Excel@l,K1cbHMxXGFkanVzdHJpZ2h0 IHtcZjIzXGZzMjIgV2hhdCBhYm91dCBkaXNjb ՜.+,D՜.+, PXt | 'Island Connectionsh: A  Worksheets 6> _PID_GUID'AN{2F4BEC80-17FC-11D5-BB57-0800077F5DB2}yXHVsIFxwYWdlIH17XGJ FMicrosoft Excel Worksheet8FIBExcel.Sheet.8UgaW52ZXN0 b3JzIHdobyBtYWtlIHVwIGEgbGFyZ2UgcG9ydGlvbiBvZiAiaW5mDW9ybWFsIiB2ZW50dXJl IGNhcGl0YWwuICAgVGhlc2UgaW52ZXN0b3JzIHVzdWFsbHkga2VlcCB0aGVpciBtb25leSBp biBpbmR1c3RyaWVzIHRoZXkga25vdyBmcm9tIHRoZWlyIG93biBleHBlcmllbmNlOyBpcyBh IGCompObj X