Pro Forma Balance Sheet |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Month 1 |
Month 2 |
Month 3 |
Month 4 |
Month 5 |
Month 6 |
Month 7 |
Month 8 |
Month 9 |
Month 10 |
Month 11 |
Month 12 |
Year 1 |
|
Month 13 |
Month 14 |
Month 15 |
Month 16 |
Month 17 |
Month 18 |
Month 19 |
Month 20 |
Month 21 |
Month 22 |
Month 23 |
Month 24 |
Year 2 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
|
|
|
|
|
|
|
Assets |
Starting Balances |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash |
$13,500 |
$13,960 |
$14,235 |
$22,247 |
$20,611 |
$16,295 |
$18,691 |
$28,138 |
$29,395 |
$33,265 |
$36,890 |
$38,407 |
$40,752 |
$40,752 |
|
$37,938 |
$37,888 |
$37,837 |
$37,786 |
$37,736 |
$37,685 |
$37,634 |
$37,584 |
$37,533 |
$37,482 |
$37,432 |
$37,381 |
$37,381 |
$69,604 |
$99,000 |
$93,814 |
$93,590 |
|
|
|
|
|
|
|
Accounts
Receivable |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
Inventory |
$1,500 |
$1,340 |
$1,595 |
$4,862 |
$3,938 |
$3,621 |
$2,316 |
$4,433 |
$3,787 |
$3,207 |
$3,099 |
$2,219 |
$1,864 |
$1,864 |
|
$1,864 |
$1,864 |
$1,864 |
$1,864 |
$1,864 |
$1,864 |
$1,864 |
$1,864 |
$1,864 |
$1,864 |
$1,864 |
$1,864 |
$1,864 |
$4,155 |
$4,571 |
$4,571 |
$4,571 |
|
|
|
|
|
|
|
Other Current Assets |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
|
$10,000 |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
$10,000 |
|
|
|
|
|
|
|
Total
Current Assets |
$25,000 |
$25,300 |
$25,830 |
$37,109 |
$34,549 |
$29,915 |
$31,007 |
$42,571 |
$43,181 |
$46,471 |
$49,989 |
$50,626 |
$52,616 |
$52,616 |
|
$49,803 |
$49,752 |
$49,701 |
$49,651 |
$49,600 |
$49,549 |
$49,499 |
$49,448 |
$49,397 |
$49,347 |
$49,296 |
$49,245 |
$49,245 |
$83,760 |
$113,571 |
$108,386 |
$108,162 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term
Assets |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
Accumulated Depreciation |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
Total Long-term Assets |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
Total
Assets |
$25,000 |
$25,300 |
$25,830 |
$37,109 |
$34,549 |
$29,915 |
$31,007 |
$42,571 |
$43,181 |
$46,471 |
$49,989 |
$50,626 |
$52,616 |
$52,616 |
|
$49,803 |
$49,752 |
$49,701 |
$49,651 |
$49,600 |
$49,549 |
$49,499 |
$49,448 |
$49,397 |
$49,347 |
$49,296 |
$49,245 |
$49,245 |
$83,760 |
$113,571 |
$108,386 |
$108,162 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Capital |
|
Month 1 |
Month 2 |
Month 3 |
Month 4 |
Month 5 |
Month 6 |
Month 7 |
Month 8 |
Month 9 |
Month 10 |
Month 11 |
Month 12 |
Year 1 |
|
Month 13 |
Month 14 |
Month 15 |
Month 16 |
Month 17 |
Month 18 |
Month 19 |
Month 20 |
Month 21 |
Month 22 |
Month 23 |
Month 24 |
Year 2 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts
Payable |
$0 |
$1,148 |
$2,234 |
$10,271 |
$4,790 |
$761 |
$1,256 |
$8,612 |
$5,266 |
$4,755 |
$4,927 |
$3,058 |
$2,812 |
$2,812 |
|
$49 |
$49 |
$49 |
$49 |
$49 |
$49 |
$49 |
$49 |
$49 |
$49 |
$49 |
$49 |
$49 |
$4,771 |
$4,980 |
$18 |
$18 |
|
|
|
|
|
|
|
Current
Borrowing |
$10,000 |
$9,800 |
$9,600 |
$9,400 |
$9,200 |
$9,000 |
$8,800 |
$8,600 |
$8,400 |
$8,200 |
$8,000 |
$7,800 |
$7,600 |
$7,600 |
|
$7,600 |
$7,600 |
$7,600 |
$7,600 |
$7,600 |
$7,600 |
$7,600 |
$7,600 |
$7,600 |
$7,600 |
$7,600 |
$7,600 |
$7,600 |
$5,200 |
$2,800 |
$2,800 |
$2,800 |
|
|
|
|
|
|
|
Other Current Liabilities |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
Subtotal Current Liabilities |
$10,000 |
$10,948 |
$11,834 |
$19,671 |
$13,990 |
$9,761 |
$10,056 |
$17,212 |
$13,666 |
$12,955 |
$12,927 |
$10,858 |
$10,412 |
$10,412 |
|
$7,649 |
$7,649 |
$7,649 |
$7,649 |
$7,649 |
$7,649 |
$7,649 |
$7,649 |
$7,649 |
$7,649 |
$7,649 |
$7,649 |
$7,649 |
$9,971 |
$7,780 |
$2,818 |
$2,818 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term Liabilities |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
Total
Liabilities |
$10,000 |
$10,948 |
$11,834 |
$19,671 |
$13,990 |
$9,761 |
$10,056 |
$17,212 |
$13,666 |
$12,955 |
$12,927 |
$10,858 |
$10,412 |
$10,412 |
|
$7,649 |
$7,649 |
$7,649 |
$7,649 |
$7,649 |
$7,649 |
$7,649 |
$7,649 |
$7,649 |
$7,649 |
$7,649 |
$7,649 |
$7,649 |
$9,971 |
$7,780 |
$2,818 |
$2,818 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Paid-in
Capital |
$22,350 |
$22,350 |
$22,350 |
$22,350 |
$22,350 |
$22,350 |
$22,350 |
$22,550 |
$22,750 |
$22,950 |
$23,150 |
$23,350 |
$23,550 |
$23,550 |
|
$23,550 |
$23,550 |
$23,550 |
$23,550 |
$23,550 |
$23,550 |
$23,550 |
$23,550 |
$23,550 |
$23,550 |
$23,550 |
$23,550 |
$23,550 |
$23,550 |
$23,550 |
$23,550 |
$23,550 |
|
|
|
|
|
|
|
Retained
Earnings |
($7,350) |
($7,350) |
($7,350) |
($7,350) |
($7,350) |
($7,350) |
($7,350) |
($7,350) |
($7,350) |
($7,350) |
($7,350) |
($7,350) |
($7,350) |
($7,350) |
|
$18,654 |
$18,654 |
$18,654 |
$18,654 |
$18,654 |
$18,654 |
$18,654 |
$18,654 |
$18,654 |
$18,654 |
$18,654 |
$18,654 |
$18,654 |
$18,654 |
$50,239 |
$82,241 |
$82,017 |
|
|
|
|
|
|
|
Earnings |
$0 |
($648) |
($1,004) |
$2,438 |
$5,559 |
$5,155 |
$5,950 |
$10,159 |
$14,115 |
$17,917 |
$21,262 |
$23,768 |
$26,004 |
$26,004 |
|
($51) |
($101) |
($152) |
($203) |
($253) |
($304) |
($355) |
($405) |
($456) |
($507) |
($557) |
($608) |
($608) |
$31,584 |
$32,002 |
($224) |
($224) |
|
|
|
|
|
|
|
Total
Capital |
$15,000 |
$14,352 |
$13,996 |
$17,438 |
$20,559 |
$20,155 |
$20,950 |
$25,359 |
$29,515 |
$33,517 |
$37,062 |
$39,768 |
$42,204 |
$42,204 |
|
$42,154 |
$42,103 |
$42,052 |
$42,002 |
$41,951 |
$41,900 |
$41,850 |
$41,799 |
$41,748 |
$41,698 |
$41,647 |
$41,596 |
$41,596 |
$73,789 |
$105,791 |
$105,567 |
$105,343 |
|
|
|
|
|
|
|
Total Liabilities and Capital |
$25,000 |
$25,300 |
$25,830 |
$37,109 |
$34,549 |
$29,915 |
$31,007 |
$42,571 |
$43,181 |
$46,471 |
$49,989 |
$50,626 |
$52,616 |
$52,616 |
|
$49,803 |
$49,752 |
$49,701 |
$49,651 |
$49,600 |
$49,549 |
$49,499 |
$49,448 |
$49,397 |
$49,347 |
$49,296 |
$49,245 |
$49,245 |
$83,760 |
$113,571 |
$108,386 |
$108,162 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Worth |
$15,000 |
$14,352 |
$13,996 |
$17,438 |
$20,559 |
$20,155 |
$20,950 |
$25,359 |
$29,515 |
$33,517 |
$37,062 |
$39,768 |
$42,204 |
$42,204 |
|
$42,154 |
$42,103 |
$42,052 |
$42,002 |
$41,951 |
$41,900 |
$41,850 |
$41,799 |
$41,748 |
$41,698 |
$41,647 |
$41,596 |
$41,596 |
$73,789 |
$105,791 |
$105,567 |
$105,343 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
Pilot |
|
Month 1 |
Month 2 |
Month 3 |
Month 4 |
Month 5 |
Month 6 |
Month 7 |
Month 8 |
Month 9 |
Month 10 |
Month 11 |
Month 12 |
Cash
Pilot |
|
Month 13 |
Month 14 |
Month 15 |
Month 16 |
Month 17 |
Month 18 |
Month 19 |
Month 20 |
Month 21 |
Month 22 |
Month 23 |
Month 24 |
|
|
|
|
|
|
|
|
|
|
|
|
Accounts
Receivable Balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Receivable
Balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pilot Accounts Receivable
Balance |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
Pilot Accounts
Receivable Balance |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pilot Inventory Balance |
|
$1,340 |
$1,595 |
$4,862 |
$3,938 |
$3,621 |
$2,316 |
$4,433 |
$3,787 |
$3,207 |
$3,099 |
$2,219 |
$1,864 |
Pilot Inventory Balance |
$1,864 |
$1,864 |
$1,864 |
$1,864 |
$1,864 |
$1,864 |
$1,864 |
$1,864 |
$1,864 |
$1,864 |
$1,864 |
$1,864 |
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable Balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable Balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pilot Accounts Payable
Balance |
|
$1,148 |
$2,234 |
$10,271 |
$4,790 |
$761 |
$1,256 |
$8,612 |
$5,266 |
$4,755 |
$4,927 |
$3,058 |
$2,812 |
Pilot Accounts Payable
Balance |
$49 |
$49 |
$49 |
$49 |
$49 |
$49 |
$49 |
$49 |
$49 |
$49 |
$49 |
$49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pilot Cash Balance |
|
$13,960 |
$14,235 |
$22,247 |
$20,611 |
$16,295 |
$18,691 |
$28,138 |
$29,395 |
$33,265 |
$36,890 |
$38,407 |
$40,752 |
Pilot Cash Balance |
$37,938 |
$37,888 |
$37,837 |
$37,786 |
$37,736 |
$37,685 |
$37,634 |
$37,584 |
$37,533 |
$37,482 |
$37,432 |
$37,381 |
|
|
|
|
|
|
|
|
|
|
|
|
Variance |
|
($13,960) |
($14,235) |
($22,247) |
($20,611) |
($16,295) |
($18,691) |
($28,138) |
($29,395) |
($33,265) |
($36,890) |
($38,407) |
($40,752) |
Variance |
|
($37,938) |
($37,888) |
($37,837) |
($37,786) |
($37,736) |
($37,685) |
($37,634) |
($37,584) |
($37,533) |
($37,482) |
($37,432) |
($37,381) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|