†ÿ/2$&|&f%|Page #)'*ÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿ!ñ Hd BALANCE_SHEET:: INPUT_SECTION periods†† \p��-¹ÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿqqñ'Financial Forecast Model ñ'Month ñ'Month ñ'Month ñ'Month ñ'Month ñ 'Month ñ 'Month ñ 'Month ñ 'Month ñ 'Month ñ'Month ñ'Monthñ'INPUT SECTION ññ@ ÿ¿€ ñ@ ÿ¿€ ñ@ ÿ¿€ ñ@ ÿ¿€ ñ @ ÿ¿€ ñ @ ÿ¿€ ñ  @ ÿ¿€ ñ "@ ÿ¿€ ñ $@ ÿ¿€ ñ&@ ÿ¿€ ñ(@ ÿ¿€ ñ'Income Statement Inputs€' €'Sales revenue € € €2 €2 €< €< €F € F € U € U € n € } €Œ € #ñ'COGS as % of sales revenues ²Ð? ²Ð? ²Ð? ²Ð? ²Ð? ² Ð? ² Ð? ² Ð? ² Ð? ² Ð? ²Ð? ²Ð? €€'Operating expenses € € € € € € € €  €  €  €  €  € € € € € 'Sales & marketing € € < € < € < € < € < € < € < € < € < € < € < € < € € € 'Research & development € €  €  €  €  €  €  €  €  €  €  €  €  € € € 'General & administrative € €  €  €  €  €  €  €  €  €  €  €  €  € € $€ 'Depreciation portion of above € €  €  €  €  €  €  €  €  €  €  €  €  €  € 'Financing income/expenses € € € € € € € € € € € € € € #ñ'Invested cash rate of return ²{®Gázt? ²{®Gázt? ²{®Gázt? ²{®Gázt? ²{®Gázt? ² {®Gázt? ² {®Gázt? ² {®Gázt? ² {®Gázt? ² {®Gázt? ²{®Gázt? ²{®Gázt? ñ'Credit line interest rate ²¸…ëQ¸~? ²¸…ëQ¸~? ²¸…ëQ¸~? ²¸…ëQ¸~? ²¸…ëQ¸~? ² ¸…ëQ¸~? ² ¸…ëQ¸~? ² ¸…ëQ¸~? ² ¸…ëQ¸~? ² ¸…ëQ¸~? ²¸…ëQ¸~? ²¸…ëQ¸~?€'Balance sheet inputs € € € € € € € € €  €  €  €  €  € € €€'Current assets € € € € € € € €  €  €  €  €  € € € €#€'AR terms (days till net due) € €< €< €< €< €< € < € < € < € < € < €< €< € €€'Months of inventory held € € € € € € €  €  €  €  €  € € € €€'Vendor deposits made € € € € € € €  €  €  €  €  € € € €€'Prepaid expenses € € €ÿÿ €ÿÿ €ÿÿ €ÿÿ € ÿÿ € ÿÿ € ÿÿ € ÿÿ € ÿÿ €ÿÿ €ÿÿ €€'Fixed assets € € € € € € € €  €  €  €  €  € € € €€'Equipment € €2 € € € € €   €  €  €  €  € € € €€'Furniture € € € € € € €  €  €  €  €  € € € €#€'Other capital expenditures 1 € € € € € € €  €  €  €  €  € € € €#€'Other capital expenditures 2 € € € € € € €  €  €  €  €  € € €€'Liabilities € € € € € € € €  €  €  €  €  € €$ñ'AP as % of operating expenses °Ð? °Ð? °Ð? °Ð? °Ð? ° Ð? ° Ð? ° Ð? ° Ð? ° Ð? °Ð? °Ð?ñ'Customer deposits taken ñ ñ € €#€'Credit line used (non amort) € € € € € € €  €  €  €  €  € € €€'Owners equity € € € € € € € €  €  €  €  €  € € € € € 'Venture capital raised € € Ü € € € € € € € € € € € €! €!€!'Financing costs €! €!2 €! €! €! €! € ! € ! € ! € ! € ! €! €! €" €" €" €" €" €" €" €" €" € " € " € " € " € " €" €"€#'INCOME STATEMENT €# €# €# €#'Month €#'Month €#'Month €#'Month €#'Month € #'Month € #'Month € #'Month € #'Month € #'Month €#'Month €#'Month €$ €$ €$ €$ €$€$@ ÿ¿€ €$@ ÿ¿€ €$@ ÿ¿€ €$@ ÿ¿€ € $@ ÿ¿€ € $@ ÿ¿€ € $ @ ÿ¿€ € $"@ ÿ¿€ € $$@ ÿ¿€ €$&@ ÿ¿€ €$(@ ÿ¿€  €% €% €% €% €% €% €% €% €% € % € % € % € % € % €% €%€&'Sales revenue €& €& €&€&I@€à¿€&I@€à¿€&N@€à¿€&N@€à¿€&€Q@€à¿€ &€Q@€à¿€ &@U@€à¿€ &@U@€à¿€ &€[@€à¿€ &@_@€à¿€&€a@€à¿€&d@€à¿€''Cost of goods sold €' €' €'€')@ €à¿€ÿ¿ €')@ €à¿€ÿ¿ €'.@ €à¿€ÿ¿ €'.@ €à¿€ÿ¿ €'€1@ €à¿€ÿ¿ € '€1@ €à¿€ÿ¿ € '@5@ €à¿€ÿ¿ € '@5@ €à¿€ÿ¿ € '€;@ €à¿€ÿ¿ € '@?@ €à¿€ÿ¿ €'€A@ €à¿€ÿ¿ €'D@ €à¿€ÿ¿  €( €( €( €( €( €( €( €( €( € ( € ( € ( € ( € ( €( €(€)'Gross margin €) €) €)€)ÀB@ €ý¿€þ¿ €)ÀB@ €ý¿€þ¿ €)€F@ €ý¿€þ¿ €)€F@ €ý¿€þ¿ €)@J@ €ý¿€þ¿ € )@J@ €ý¿€þ¿ € )àO@ €ý¿€þ¿ € )àO@ €ý¿€þ¿ € ) T@ €ý¿€þ¿ € )pW@ €ý¿€þ¿ €)@Z@ €ý¿€þ¿ €)^@ €ý¿€þ¿  €* €* €* €* €* €* €* €* €* € * € * € * € * € * €* €*€+'Operating expenses €+ €+ €+ €+ €+ €+ €+ €+ € + € + € + € + € + €+ €+ €,€,'Sales & marketing €, €,€,N@€Ý¿€,N@€Ý¿€,N@€Ý¿€,N@€Ý¿€,N@€Ý¿€ ,N@€Ý¿€ ,N@€Ý¿€ ,N@€Ý¿€ ,N@€Ý¿€ ,N@€Ý¿€,N@€Ý¿€,N@€Ý¿ €-€-'Research & development €- €-€->@€Ý¿€->@€Ý¿€->@€Ý¿€->@€Ý¿€->@€Ý¿€ ->@€Ý¿€ ->@€Ý¿€ ->@€Ý¿€ ->@€Ý¿€ ->@€Ý¿€->@€Ý¿€->@€Ý¿ €.€.'General & administrative €. €.€.>@€Ý¿€.>@€Ý¿€.>@€Ý¿€.>@€Ý¿€.>@€Ý¿€ .>@€Ý¿€ .>@€Ý¿€ .>@€Ý¿€ .>@€Ý¿€ .>@€Ý¿€.>@€Ý¿€.>@€Ý¿ €/ €/ €/ €/ €/ €/ €/ €/ €/ € / € / € / € / € / €/ €/€0'Total operating expenses €0 €0 €0€0^@ €ü¿€þ¿P€0^@ €ü¿€þ¿P€0^@ €ü¿€þ¿P€0^@ €ü¿€þ¿P€0^@ €ü¿€þ¿P€ 0^@ €ü¿€þ¿P€ 0^@ €ü¿€þ¿P€ 0^@ €ü¿€þ¿P€ 0^@ €ü¿€þ¿P€ 0^@ €ü¿€þ¿P€0^@ €ü¿€þ¿P€0^@ €ü¿€þ¿P €1 €1 €1 €1 €1 €1 €1 €1 €1 € 1 € 1 € 1 € 1 € 1 €1 €1€2'Operating income €2 €2 €2€2 TÀ €÷¿€þ¿ €2 TÀ €÷¿€þ¿ €2ÀRÀ €÷¿€þ¿ €2ÀRÀ €÷¿€þ¿ €2àPÀ €÷¿€þ¿ € 2àPÀ €÷¿€þ¿ € 2 LÀ €÷¿€þ¿ € 2 LÀ €÷¿€þ¿ € 2ÀBÀ €÷¿€þ¿ € 2@:À €÷¿€þ¿ €2.À €÷¿€þ¿ €2 €÷¿€þ¿  €3 €3 €3 €3 €3 €3 €3 €3 €3 € 3 € 3 € 3 € 3 € 3 €3 €3€4'Interest income €4 €4 €4€4@ €ì¿€Ú¿ €4R¸…ëÑ@ ÿ¿ €€Ú¿ €4šž^Y@ ÿ¿ €€Ú¿ €4†ãù ¨�@ ÿ¿ €€Ú¿ €4lú»ì’@ ÿ¿ €€Ú¿ € 4þs7˜uà@ ÿ¿ €€Ú¿ € 4µk˜â׊@ ÿ¿ €€Ú¿ € 4ÄW5Ø“¢@ ÿ¿ €€Ú¿ € 4rœñc@ ÿ¿ €€Ú¿ € 48x†r:@ ÿ¿ €€Ú¿ €4 X¬zõú? ÿ¿ €€Ú¿ €4q�o:"÷? ÿ¿ €€Ú¿ €5'Interest expense €5 €5 €5€5 €Ú¿€é¿ €5 €Ú¿€é¿ €5 €Ú¿€é¿ €5 €Ú¿€é¿ €5 €Ú¿€é¿ € 5 €Ú¿€é¿ € 5 €Ú¿€é¿ € 5 €Ú¿€é¿ € 5 €Ú¿€é¿ € 5 €Ú¿€é¿ €5 €Ú¿€é¿ €5 €Ú¿€é¿  €6 €6 €6 €6 €6 €6 €6 €6 €6 € 6 € 6 € 6 € 6 € 6 €6 €6€7'Pre-tax income €7 €7 €7"€7ÀRÀ€û¿€ý¿ €þ¿ "€7{®Gá"SÀ€û¿€ý¿ €þ¿ "€7vOjjQÀ€û¿€ý¿ €þ¿ "€7Èa0%†QÀ€û¿€ý¿ €þ¿ "€7² œh¢mOÀ€û¿€ý¿ €þ¿ "€ 7€ùLñ£OÀ€û¿€ý¿ €þ¿ "€ 7EyÖ�R—JÀ€û¿€ý¿ €þ¿ "€ 7„ª|ÂÖÅJÀ€û¿€ý¿ €þ¿ "€ 7Ù?æÀÉ�AÀ€û¿€ý¿ €þ¿ "€ 7ùp?¯±88À€û¿€ý¿ €þ¿ "€7ÿô|ªP¡*À€û¿€ý¿ €þ¿ "€7q�o:"÷?€û¿€ý¿ €þ¿  €8 €8 €8 €8 €8 €8 €8 €8 €8 € 8 € 8 € 8 € 8 € 8 €8 €8 €9 €9 €9 €9 €9 €9 €9 €9 €9 € 9 € 9 € 9 € 9 € 9 €9 €9€:'BALANCE SHEET €: €: €: €:'Month €:'Month €:'Month €:'Month €:'Month € :'Month € :'Month € :'Month € :'Month € :'Month €:'Month €:'Month €; €; €; €; €;€;@ ÿ¿€ €;@ ÿ¿€ €;@ ÿ¿€ €;@ ÿ¿€ € ;@ ÿ¿€ € ;@ ÿ¿€ € ; @ ÿ¿€ € ;"@ ÿ¿€ € ;$@ ÿ¿€ €;&@ ÿ¿€ €;(@ ÿ¿€  €< €< €< €< €< €< €< €< €< € < € < € < € < € < €< €< €='Assets €= €= €= €= €= €= €= €= € = € = € = € = € = €= €= €>€>'Current assets €> €> €> €> €> €> €> € > € > € > € > € > €> €> €? €? €?'Cash €?€?œ’@€9€€?¸…ëÑ­�@€9€€?�sF”V¦Ž@€9€€?Hg`ä‘�@€9€€?=¥Ö½·^Š@€9€€ ?%©x,ƒ@€9€€ ?‘¬é€ç€@€9€€ ?ÒÃ)Lµ}@€9€€ ?×ûfñR[y@€9€€ ?ÈsÖÇu@€9€€? Q½r@€9€€?CA¿o@€9€ €@ €@€@'Accounts receivable €@€@I@€æ¿€@Y@ ÿ¿æ¿€æ¿ €@€[@ ÿ¿æ¿€æ¿ €@^@ ÿ¿æ¿€æ¿ €@@`@ ÿ¿æ¿€æ¿ € @€a@ ÿ¿æ¿€æ¿ € @`c@ ÿ¿æ¿€æ¿ € @@e@ ÿ¿æ¿€æ¿ € @`h@ ÿ¿æ¿€æ¿ € @`m@ ÿ¿æ¿€æ¿ €@�p@ ÿ¿æ¿€æ¿ €@Àr@ ÿ¿æ¿€æ¿  €A €A€A'Inventory €A"€A9@€Ò¿€Å¿ €Æ¿ "€A9@€Ò¿€Å¿ €Æ¿ "€A>@€Ò¿€Å¿ €Æ¿ "€A>@€Ò¿€Å¿ €Æ¿ "€A€A@€Ò¿€Å¿ €Æ¿ "€ A€A@€Ò¿€Å¿ €Æ¿ "€ A@E@€Ò¿€Å¿ €Æ¿ "€ A@E@€Ò¿€Å¿ €Æ¿ "€ A€K@€Ò¿€Å¿ €Æ¿ "€ A@O@€Ò¿€Å¿ €Æ¿ "€A€Q@€Ò¿€Å¿ €Æ¿ "€AT@€Ò¿€Å¿ €Æ¿  €B €B€B'Prepaid expenses €B€B&@€Ó¿€B$@ ÿ¿€€Ó¿ €B"@ ÿ¿€€Ó¿ €B @ ÿ¿€€Ó¿ €B@ ÿ¿€€Ó¿ € B@ ÿ¿€€Ó¿ € B@ ÿ¿€€Ó¿ € B@ ÿ¿€€Ó¿ € B@ ÿ¿€€Ó¿ € B@ ÿ¿€€Ó¿ €Bð? ÿ¿€€Ó¿ €B ÿ¿€€Ó¿  €C €C€C'Deposits made €C€C@€Ñ¿€C@ ÿ¿€€Ñ¿ €C$@ ÿ¿€€Ñ¿ €C$@ ÿ¿€€Ñ¿ €C4@ ÿ¿€€Ñ¿ € C4@ ÿ¿€€Ñ¿ € C4@ ÿ¿€€Ñ¿ € C4@ ÿ¿€€Ñ¿ € C4@ ÿ¿€€Ñ¿ € C4@ ÿ¿€€Ñ¿ €C4@ ÿ¿€€Ñ¿ €C4@ ÿ¿€€Ñ¿  €D €D €D €D €D €D €D €D €D € D € D € D € D € D €D €D €E€E'Total current assets €E €E€E”@ €ú¿€ÿ¿P€E¸…ëÑÝ’@ €ú¿€ÿ¿P€EÀ9#J+Ï‘@ €ú¿€ÿ¿P€E¤30òÈ"‘@ €ú¿€ÿ¿P€EžRëÞ[/�@ €ú¿€ÿ¿P€ E%©xt‰@ €ú¿€ÿ¿P€ E‘¬é€Û‡@ €ú¿€ÿ¿P€ EéáÁ¦>†@ €ú¿€ÿ¿P€ Eì}³x©5…@ €ú¿€ÿ¿P€ Ed‚9ëツ@ €ú¿€ÿ¿P€E�Ž�¨^)„@ €ú¿€ÿ¿P€EQF�ÅïD„@ €ú¿€ÿ¿P €F €F €F €F €F €F €F €F €F € F € F € F € F € F €F €F €G€G'Fixed assets €G €G €G €G €G €G €G € G € G € G € G € G €G €G €H €H€H'Equipment €H€HI@€Ï¿€HI@ ÿ¿€€Ï¿ €HI@ ÿ¿€€Ï¿ €HI@ ÿ¿€€Ï¿ €HI@ ÿ¿€€Ï¿ € H@j@ ÿ¿€€Ï¿ € H@j@ ÿ¿€€Ï¿ € H@j@ ÿ¿€€Ï¿ € H@j@ ÿ¿€€Ï¿ € H@j@ ÿ¿€€Ï¿ €H@j@ ÿ¿€€Ï¿ €H@j@ ÿ¿€€Ï¿  €I €I€I'Furniture €I€I9@€Ï¿€I9@ ÿ¿€€Ï¿ €I9@ ÿ¿€€Ï¿ €I9@ ÿ¿€€Ï¿ €I9@ ÿ¿€€Ï¿ € I9@ ÿ¿€€Ï¿ € I9@ ÿ¿€€Ï¿ € I9@ ÿ¿€€Ï¿ € I9@ ÿ¿€€Ï¿ € I9@ ÿ¿€€Ï¿ €I9@ ÿ¿€€Ï¿ €I9@ ÿ¿€€Ï¿  €J €J$€J'Other plant, property & equip €J€JI@ €Ï¿€Ð¿ "€JI@ÿ¿€€Ï¿ €Ð¿ "€JI@ÿ¿€€Ï¿ €Ð¿ "€JI@ÿ¿€€Ï¿ €Ð¿ "€JI@ÿ¿€€Ï¿ €Ð¿ "€ JI@ÿ¿€€Ï¿ €Ð¿ "€ JI@ÿ¿€€Ï¿ €Ð¿ "€ JI@ÿ¿€€Ï¿ €Ð¿ "€ JI@ÿ¿€€Ï¿ €Ð¿ "€ JI@ÿ¿€€Ï¿ €Ð¿ "€JI@ÿ¿€€Ï¿ €Ð¿ "€JI@ÿ¿€€Ï¿ €Ð¿  €K €K€K'Less depr & amor €K€KÀ€Á¿€KÀ ÿ¿€ÿ¿Á¿ €KÀ ÿ¿€ÿ¿Á¿ €K À ÿ¿€ÿ¿Á¿ €K$À ÿ¿€ÿ¿Á¿ € K(À ÿ¿€ÿ¿Á¿ € K,À ÿ¿€ÿ¿Á¿ € K0À ÿ¿€ÿ¿Á¿ € K2À ÿ¿€ÿ¿Á¿ € K4À ÿ¿€ÿ¿Á¿ €K6À ÿ¿€ÿ¿Á¿ €K8À ÿ¿€ÿ¿Á¿  €L €L €L €L €L €L €L €L €L € L € L € L € L € L €L €L €M€M'Total non-current €M €M€MÀ^@ €û¿€ÿ¿P€M@^@ €û¿€ÿ¿P€MÀ]@ €û¿€ÿ¿P€M@]@ €û¿€ÿ¿P€MÀ\@ €û¿€ÿ¿P€ Mq@ €û¿€ÿ¿P€ Mðp@ €û¿€ÿ¿P€ MÐp@ €û¿€ÿ¿P€ M°p@ €û¿€ÿ¿P€ M�p@ €û¿€ÿ¿P€Mpp@ €û¿€ÿ¿P€MPp@ €û¿€ÿ¿P €N €N €N €N €N €N €N €N €N € N € N € N € N € N €N €N€O'TOTAL ASSETS €O €O €O€Oô•@ €ö¿€þ¿ €O¸…ëÑÁ”@ €ö¿€þ¿ €OÀ9#J+«“@ €ö¿€þ¿ €O¤30òÈö’@ €ö¿€þ¿ €OžRëÞ[û‘@ €ö¿€þ¿ € OŠƒT<þ�@ €ö¿€þ¿ € OHÖtÀ�)�@ €ö¿€þ¿ € OéáÁ¦¦Ž@ €ö¿€þ¿ € Oì}³x©��@ €ö¿€þ¿ € Od‚9ëãËŒ@ €ö¿€þ¿ €O�Ž�¨^aŒ@ €ö¿€þ¿ €OQF�ÅïlŒ@ €ö¿€þ¿  €P €P €P €P €P €P €P €P €P € P € P € P € P € P €P €P €Q €Q €Q €Q €Q €Q €Q €Q €Q € Q € Q € Q € Q € Q €Q €Q!€R'Liabilites & owners equity €R €R €R €R €R €R €R €R € R € R € R € R € R €R €R €S€S'Current liabilities €S €S €S €S €S €S €S € S € S € S € S € S €S €S €T €T€T'Account payable €T€T>@ €È¿€Ü¿ €T>@ €È¿€Ü¿ €T>@ €È¿€Ü¿ €T>@ €È¿€Ü¿ €T>@ €È¿€Ü¿ € T>@ €È¿€Ü¿ € T>@ €È¿€Ü¿ € T>@ €È¿€Ü¿ € T>@ €È¿€Ü¿ € T>@ €È¿€Ü¿ €T>@ €È¿€Ü¿ €T>@ €È¿€Ü¿  €U €U€U'Deposits taken €U€U€È¿€U ÿ¿€€È¿ €U ÿ¿€€È¿ €U9@ ÿ¿€€È¿ €U9@ ÿ¿€€È¿ € U9@ ÿ¿€€È¿ € U9@ ÿ¿€€È¿ € U9@ ÿ¿€€È¿ € U9@ ÿ¿€€È¿ € U9@ ÿ¿€€È¿ €U9@ ÿ¿€€È¿ €U9@ ÿ¿€€È¿  €V €V€V'Credit line used €V€V€È¿€V ÿ¿€€È¿ €V ÿ¿€€È¿ €V ÿ¿€€È¿ €V ÿ¿€€È¿ € V ÿ¿€€È¿ € V ÿ¿€€È¿ € V ÿ¿€€È¿ € V ÿ¿€€È¿ € V ÿ¿€€È¿ €V ÿ¿€€È¿ €V ÿ¿€€È¿  €W €W €W €W €W €W €W €W €W € W € W € W € W € W €W €W €X €X €X €X€X>@ €ü¿€ÿ¿P€X>@ €ü¿€ÿ¿P€X>@ €ü¿€ÿ¿P€X€K@ €ü¿€ÿ¿P€X€K@ €ü¿€ÿ¿P€ X€K@ €ü¿€ÿ¿P€ X€K@ €ü¿€ÿ¿P€ X€K@ €ü¿€ÿ¿P€ X€K@ €ü¿€ÿ¿P€ X€K@ €ü¿€ÿ¿P€X€K@ €ü¿€ÿ¿P€X€K@ €ü¿€ÿ¿P €Y €Y €Y €Y €Y €Y €Y €Y €Y € Y € Y € Y € Y € Y €Y €Y €Z"€Z'Cap stock, net of fin costs €Z €Z€Z¨–@ €Æ¿€Ç¿ "€Z¨–@ÿ¿€€Æ¿ €Ç¿ "€Z¨–@ÿ¿€€Æ¿ €Ç¿ "€Z¨–@ÿ¿€€Æ¿ €Ç¿ "€Z¨–@ÿ¿€€Æ¿ €Ç¿ "€ Z¨–@ÿ¿€€Æ¿ €Ç¿ "€ Z¨–@ÿ¿€€Æ¿ €Ç¿ "€ Z¨–@ÿ¿€€Æ¿ €Ç¿ "€ Z¨–@ÿ¿€€Æ¿ €Ç¿ "€ Z¨–@ÿ¿€€Æ¿ €Ç¿ "€Z¨–@ÿ¿€€Æ¿ €Ç¿ "€Z¨–@ÿ¿€€Æ¿ €Ç¿  €[€['Retained earnings €[ €[€[ÀRÀ€Ü¿€[> ×£pñbÀ ÿ¿€€Ü¿ €[ù1殥¦kÀ ÿ¿€€Ü¿ €[n1?7Ü4rÀ ÿ¿€€Ü¿ €[„µR„�"vÀ ÿ¿€€Ü¿ € [´×ñ­zÀ ÿ¿€€Ü¿ € [ݦ,þøi}À ÿ¿€€Ü¿ € [>ëYa€À ÿ¿€€Ü¿ € [‚L‡Vz�À ÿ¿€€Ü¿ € [�}Æ<‚À ÿ¿€€Ü¿ €[qqpW¡¦‚À ÿ¿€€Ü¿ €[°¹o:›‚À ÿ¿€€Ü¿  €\ €\ €\ €\ €\ €\ €\ €\ €\ € \ € \ € \ € \ € \ €\ €\€]'Total equity €] €] €]"€]ô•@€û¿€ý¿ €þ¿ "€]¸…ëÑÁ”@€û¿€ý¿ €þ¿ "€]Á9#J+«“@€û¿€ý¿ €þ¿ "€]¤30òÈö’@€û¿€ý¿ €þ¿ "€]ŸRëÞ[û‘@€û¿€ý¿ €þ¿ "€ ]ŠƒT<þ�@€û¿€ý¿ €þ¿ "€ ]IÖtÀ�)�@€û¿€ý¿ €þ¿ "€ ]éáÁ¦¦Ž@€û¿€ý¿ €þ¿ "€ ]ë}³x©��@€û¿€ý¿ €þ¿ "€ ]c‚9ëãËŒ@€û¿€ý¿ €þ¿ "€]�Ž�¨^aŒ@€û¿€ý¿ €þ¿ "€]PF�ÅïlŒ@€û¿€ý¿ €þ¿  €^ €^ €^ €^ €^ €^ €^ €^ €^ € ^ € ^ € ^ € ^ € ^ €^ €^ €_ €_ €_ €_ €_ €_ €_ €_ €_ € _ € _ € _ € _ € _ €_ €_€`'CASH FLOW STATEMENT €` €` €` €`'Month €`'Month €`'Month €`'Month €`'Month € `'Month € `'Month € `'Month € `'Month € `'Month €`'Month €`'Month €a €a €a €a €a€a@ ÿ¿€ €a@ ÿ¿€ €a@ ÿ¿€ €a@ ÿ¿€ € a@ ÿ¿€ € a@ ÿ¿€ € a @ ÿ¿€ € a"@ ÿ¿€ € a$@ ÿ¿€ €a&@ ÿ¿€ €a(@ ÿ¿€ €b' €b €b €b €b €b €b €b €b € b € b € b € b € b €b €b€c'Begining cash €c €c €c €c€cœ’@ÿ¿€€c¸…ëÑ­�@ÿ¿€€c�sF”V¦Ž@ÿ¿€€cHg`ä‘�@ÿ¿€€ c=¥Ö½·^Š@ÿ¿€€ c%©x,ƒ@ÿ¿€€ c‘¬é€ç€@ÿ¿€€ cÒÃ)Lµ}@ÿ¿€€ c×ûfñR[y@ÿ¿€€cÈsÖÇu@ÿ¿€€c Q½r@ÿ¿€ €d €d €d €d €d €d €d €d €d € d € d € d € d € d €d €d€e'Sources of cash €e €e €e €e €e €e €e €e € e € e € e € e € e €e €e €f€f'Capital stock sold €f €f€f¨–@€ô¿€f €ô¿ÿ¿ô¿ €f €ô¿ÿ¿ô¿ €f €ô¿ÿ¿ô¿ €f €ô¿ÿ¿ô¿ € f €ô¿ÿ¿ô¿ € f €ô¿ÿ¿ô¿ € f €ô¿ÿ¿ô¿ € f €ô¿ÿ¿ô¿ € f €ô¿ÿ¿ô¿ €f €ô¿ÿ¿ô¿ €f €ô¿ÿ¿ô¿  €g€g'Sales collections €g €g€g €¿¿€Ù¿ "€gÿ¿Ù¿€¿¿ €Ù¿ "€gI@ÿ¿Ù¿€¿¿ €Ù¿ "€gI@ÿ¿Ù¿€¿¿ €Ù¿ "€gN@ÿ¿Ù¿€¿¿ €Ù¿ "€ gN@ÿ¿Ù¿€¿¿ €Ù¿ "€ g€Q@ÿ¿Ù¿€¿¿ €Ù¿ "€ g€Q@ÿ¿Ù¿€¿¿ €Ù¿ "€ g@U@ÿ¿Ù¿€¿¿ €Ù¿ "€ g@U@ÿ¿Ù¿€¿¿ €Ù¿ "€g€[@ÿ¿Ù¿€¿¿ €Ù¿ "€g@_@ÿ¿Ù¿€¿¿ €Ù¿  €h€h'Vendor financing €h €h€h>@€ì¿€h €ì¿ÿ¿ì¿ €h €ì¿ÿ¿ì¿ €h €ì¿ÿ¿ì¿ €h €ì¿ÿ¿ì¿ € h €ì¿ÿ¿ì¿ € h €ì¿ÿ¿ì¿ € h €ì¿ÿ¿ì¿ € h €ì¿ÿ¿ì¿ € h €ì¿ÿ¿ì¿ €h €ì¿ÿ¿ì¿ €h €ì¿ÿ¿ì¿  €i€i'Deposits taken €i €i€i€ì¿€i €ì¿ÿ¿ì¿ €i €ì¿ÿ¿ì¿ €i9@ €ì¿ÿ¿ì¿ €i €ì¿ÿ¿ì¿ € i €ì¿ÿ¿ì¿ € i €ì¿ÿ¿ì¿ € i €ì¿ÿ¿ì¿ € i €ì¿ÿ¿ì¿ € i €ì¿ÿ¿ì¿ €i €ì¿ÿ¿ì¿ €i €ì¿ÿ¿ì¿  €j€j'Credit line used €j €j€j€ì¿€j €ì¿ÿ¿ì¿ €j €ì¿ÿ¿ì¿ €j €ì¿ÿ¿ì¿ €j €ì¿ÿ¿ì¿ € j €ì¿ÿ¿ì¿ € j €ì¿ÿ¿ì¿ € j €ì¿ÿ¿ì¿ € j €ì¿ÿ¿ì¿ € j €ì¿ÿ¿ì¿ €j €ì¿ÿ¿ì¿ €j €ì¿ÿ¿ì¿  €k €k €k €k €k €k €k €k €k € k € k € k € k € k €k €k€l'Uses of cash €l €l €l €l €l €l €l €l € l € l € l € l € l €l €l €m€m'Operating expenses €m €m€m^@€Ã¿€m^@€Ã¿€m^@€Ã¿€m^@€Ã¿€m^@€Ã¿€ m^@€Ã¿€ m^@€Ã¿€ m^@€Ã¿€ m^@€Ã¿€ m^@€Ã¿€m^@€Ã¿€m^@€Ã¿ €n€n'Less depr & amor €n €n€nÀ€ž¿€nÀ€ž¿€nÀ€ž¿€nÀ€ž¿€nÀ€ž¿€ nÀ€ž¿€ nÀ€ž¿€ nÀ€ž¿€ nÀ€ž¿€ nÀ€ž¿€nÀ€ž¿€nÀ€ž¿ €o€o'Cost of sales €o €o€o)@€¸¿€o)@€¸¿€o.@€¸¿€o.@€¸¿€o€1@€¸¿€ o€1@€¸¿€ o@5@€¸¿€ o@5@€¸¿€ o€;@€¸¿€ o@?@€¸¿€o€A@€¸¿€oD@€¸¿ €p€p'Net interest expense €p €p€pÀ €Ä¿€Å¿ €pR¸…ëÑÀ €Ä¿€Å¿ €pšž^YÀ €Ä¿€Å¿ €p†ãù ¨�À €Ä¿€Å¿ €plú»ì’À €Ä¿€Å¿ € pþs7˜uàÀ €Ä¿€Å¿ € pµk˜â׊À €Ä¿€Å¿ € pÄW5Ø“¢À €Ä¿€Å¿ € prœñcÀ €Ä¿€Å¿ € p8x†r:À €Ä¿€Å¿ €p X¬zõú¿ €Ä¿€Å¿ €pq�o:"÷¿ €Ä¿€Å¿  €q€q'Increase in inventory €q €q€q9@€Ð¿€q €Ð¿ÿ¿Ð¿ €q@ €Ð¿ÿ¿Ð¿ €q €Ð¿ÿ¿Ð¿ €q@ €Ð¿ÿ¿Ð¿ € q €Ð¿ÿ¿Ð¿ € q@ €Ð¿ÿ¿Ð¿ € q €Ð¿ÿ¿Ð¿ € q)@ €Ð¿ÿ¿Ð¿ € q@ €Ð¿ÿ¿Ð¿ €q@ €Ð¿ÿ¿Ð¿ €q$@ €Ð¿ÿ¿Ð¿  €r€r'Fixed asset purchases €r €r"€r@_@€Ö¿€×¿ €Ø¿ (€r€Ö¿€Ø¿Pÿ¿Ö¿ÿ¿Ø¿P (€r€Ö¿€Ø¿Pÿ¿Ö¿ÿ¿Ø¿P (€r€Ö¿€Ø¿Pÿ¿Ö¿ÿ¿Ø¿P (€r€Ö¿€Ø¿Pÿ¿Ö¿ÿ¿Ø¿P (€ rd@€Ö¿€Ø¿Pÿ¿Ö¿ÿ¿Ø¿P (€ r€Ö¿€Ø¿Pÿ¿Ö¿ÿ¿Ø¿P (€ r€Ö¿€Ø¿Pÿ¿Ö¿ÿ¿Ø¿P (€ r€Ö¿€Ø¿Pÿ¿Ö¿ÿ¿Ø¿P (€ r€Ö¿€Ø¿Pÿ¿Ö¿ÿ¿Ø¿P (€r€Ö¿€Ø¿Pÿ¿Ö¿ÿ¿Ø¿P (€r€Ö¿€Ø¿Pÿ¿Ö¿ÿ¿Ø¿P  €s€s'Prepaid expenses €s €s€s&@€Ï¿€s𿠀Ͽÿ¿Ï¿ €s𿠀Ͽÿ¿Ï¿ €s𿠀Ͽÿ¿Ï¿ €s𿠀Ͽÿ¿Ï¿ € s𿠀Ͽÿ¿Ï¿ € s𿠀Ͽÿ¿Ï¿ € s𿠀Ͽÿ¿Ï¿ € s𿠀Ͽÿ¿Ï¿ € s𿠀Ͽÿ¿Ï¿ €s𿠀Ͽÿ¿Ï¿ €s𿠀Ͽÿ¿Ï¿  €t€t'Deposits made €t €t€t@€Ï¿€t €Ï¿ÿ¿Ï¿ €t@ €Ï¿ÿ¿Ï¿ €t €Ï¿ÿ¿Ï¿ €t$@ €Ï¿ÿ¿Ï¿ € t €Ï¿ÿ¿Ï¿ € t €Ï¿ÿ¿Ï¿ € t €Ï¿ÿ¿Ï¿ € t €Ï¿ÿ¿Ï¿ € t €Ï¿ÿ¿Ï¿ €t €Ï¿ÿ¿Ï¿ €t €Ï¿ÿ¿Ï¿  €u €u €u €u €u €u €u €u €u € u € u € u € u € u €u €u €v'Net cash generated (used) €v €v €v(€vœ’@€ð¿€ô¿P€÷¿€þ¿P (€v{®Gáâ^À€ð¿€ô¿P€÷¿€þ¿P (€vvOjªUÀ€ð¿€ô¿P€÷¿€þ¿P (€v�Ã`þJ JÀ€ð¿€ô¿P€÷¿€þ¿P (€vZN4Ñ6UÀ€ð¿€ô¿P€÷¿€þ¿P (€ v`D>SüÈlÀ€ð¿€ô¿P€÷¿€þ¿P (€ v¢<ë@©+RÀ€ð¿€ô¿P€÷¿€þ¿P (€ vBU>aëbPÀ€ð¿€ô¿P€÷¿€þ¿P (€ vìsàägQÀ€ð¿€ô¿P€÷¿€þ¿P (€ v>ÜÏk,.QÀ€ð¿€ô¿P€÷¿€þ¿P (€v@=Ÿ*TèGÀ€ð¿€ô¿P€÷¿€þ¿P (€vôƒô/îFDÀ€ð¿€ô¿P€÷¿€þ¿P  €w €w €w €w €w €w €w €w €w € w € w € w € w € w €w €w€x'Ending cash balance €x €x €x€xœ’@ €ë¿€þ¿ €x¸…ëÑ­�@ €ë¿€þ¿ €x�sF”V¦Ž@ €ë¿€þ¿ €xHg`ä‘�@ €ë¿€þ¿ €x=¥Ö½·^Š@ €ë¿€þ¿ € x%©x,ƒ@ €ë¿€þ¿ € x‘¬é€ç€@ €ë¿€þ¿ € xÒÃ)Lµ}@ €ë¿€þ¿ € x×ûfñR[y@ €ë¿€þ¿ € xÈsÖÇu@ €ë¿€þ¿ €x Q½r@ €ë¿€þ¿ €xCA¿o@ €ë¿€þ¿  ñ†