HOW TO USE THE SBDC FINANCIAL TEMPLATE

HOW TO USE THE SBDC FINANCIAL TEMPLATE It is strongly suggested that, if you are not well acquainted with Financial Statements and their interrelationships, that you seek the assistance of the Small Business Development Center. There is no charge for this service. Worksheet 1 Introduction The introduction has brief instructions and the usual disclaimer for tools of this type. Worksheet 2 Detailed Start Up By popular demand additional instructions were added. Worksheet 3 Detailed Start Up The third worksheet is one for Detailed Startup Expenses. Fill these in as best you can and add more if your business idea dictates it. Some of the totals (expensible items) are inserted into the Cash Flow statement worksheet for Month One. Worksheet 4 Profit and Loss Lenders normally want two years of monthbymonth sales and expenses and this worksheet provides that. It is also linked to the Break Even analysis and the Cash Flow worksheets, for Year One only. For this reason the P&L should be the first place to make entries and changes in data that affect the P&L. In Column B are arbitrary percentages (of total revenue) entered to facilitate calculations of sales discounts, COGS (Cost of Goods Sold), and payroll taxes. Please change these to reflect your true estimates, or replace the formula cells with your actual dollar figure estimates. Worksheet 5 Financial Assumptions The Financial Assumptions worksheet is not a traditional worksheet, but more of a check list. It is to help you prepare to defend your figures to a lender, investor, or yourself. All numbers must have a firm conceptual basis, grounded in reality, and be able to be explained. One of the most basic assumptions is that of seasonality and should be reflected in the P&L sales and expense figures. Worksheet 6 Break Even The Break Even sheet takes its data from the annuals total of Year One from the P&L and also from the Year One Other Cash total from the Cash Flow statement. There are actually two Break Even points: one for Profit and one for Cash. If you have no Other Cash in your Cash Flow worksheet, then the calculated Break Even will be for Profit only; i.e. the amount you need to sell to pay all your taxdeductible expenses. If you do have Other Cash items in your Cash Flow worksheet, such as owner draw, loan principal repayment, or capital purchases, then the calculated Break Even point will be for Cash; i.e. the amount you need to sell to pay all your expenses plus all nonoperational cash items. Worksheet 7 Cash Flow North Coast Small Business Development Center Page 1 of 15

In the Cash Flow statement worksheet, subtotals from the P&L are automatically inserted. As an instructional device, those rows in the Cash Flow statement marked in Column A with a p mean that those figure come from the P&L. Those rows marked with an asterisk are nonoperational cash items. The nonoperational Cash Flow items in Column C that have small triangles in the upper lefthand corner of the cell are linked to other worksheets, such as the Detailed Startup and the Amortization worksheet. For columns beyond C (D,E, etc.) you must enter the figures manually. The percentage figure for Estimated Tax Reserve in cell C26 can be modified, but should not go below 15.3%, which is the amount of Self Employment Tax. Worksheet 8 Balance Sheet The Balance Sheet worksheet is not linked to any other worksheet. Get help from your Business Advisor with this. Worksheet 9 Amortization OPTIONAL The Amortization worksheet is where you calculate loan payments. You should only enter data into cells that are in red. The interest for month one is inserted into the P&L and the principal payment for month one is inserted into the Cash Flow. Worksheet 10 Quick Calculations for Mulitple Loans OPTIONAL This sheet will give you a quick estimate for the first month's payment for up to three loans. You should take care to calculate each month's interest and principal if you are going to have more than the one loan that is depicted in the Amortization sheet. Tips and Notes: There are some limitations to this Template. This is a series of spreadsheets for a generic business. It will not fit your, or any, business exactly. You may, and should, modify the spreadsheets to fit your business. When you do so, bear in mind that the constructors of this Template assumed a basic working knowledge of Excel. Cells are not protected, as in some other templates, so flexibility is maximized. The down side of that flexibility is the potential to delete or change formulae that might make the totals inaccurate. After any modification to the structure of a spreadsheet, check your totals to make sure they reflect what you intended. Again, for modification purposes start with the P&L. Remember that if you are inserting rows at the bottom of a section make sure the formulae for the totals include the newly inserted rows. If you have difficulties or questions, please call the Solano Small Business Development Center at (707) 6461071. There is no charge for this service. And, please, enjoy the process! North Coast Small Business Development Center Page 2 of 15

Startup Expenses Your Company Sources of Capital Owners' Investment (name & % ownership) Amount Notes Your name & % ownership Other Investor Other Investor Other Investor Total Investment Bank Loans Bank 1 0 automatically entered from amortization page Bank 2 Bank 3 Bank 4 Total Bank Loans Other Loans Source 1 Source 2 Total Other Loans Startup Expenses Buildings / Real Estate Purchase Construction Remodeling Other Total Buildings and R / E Leasehold Improvements Item 1 Item 2 Item 3 Item 4 Total L / H Improvements Capital Equipment List Furniture Equipment

Startup Expenses Your Company Fixtures Machinery Other Total Capital Equipment Location and Admin Expenses Rental Utility Deposits Legal and Accounting Fees Prepaid Insurance Preopening Salaries Other Total Location and Admin Expenses Opening Inventory Category 1 Category 2 Category 3 Category 4 Total Inventory Advertising and Promotional Expenses Advertising/Domain Hosting Signage Printing Travel & Entertainment Other / Additional categories Total Adv and Promo expenses Other Expenses Other Expense 1 Other Expense 2 Total Other Expenses Reserve for Contingencies Working Capital Summary Statement

Startup Expenses Your Company Sources of Capital Owners' and Other Investments Bank Loans Other Loans Total Source of Funds Startup Expenses Bldgs / Real Estate Leasehold Improvements Capital Equipment Location / Admin Expenses Opening Inventory Advertising / Promo Expenses Other Expenses Contingency Fund Working Capital Total Startup Expenses Security and Collateral for Loan Proposal Collateral for Loans Value Description of Property Real Estate Other Collateral Other Collateral Other Collateral Owners Your name here Other owner Other owner Loan Guarantors (other than owners) Loan Guarantor 1 Loan Guarantor 2 Loan Guarantor 3

Your Company Financial Assumptions Used in Preparation of Financial Projections Revenues Gross Revenue Gross Revenue Other Revenue Promotions/Allowance/discounts Cost of Goods Sold Direct Materials & Freight Labor P/R Taxes & Work Comp Other Employee Benefits Credit/debit Card Expense Other Direct Expenses Fixed Expenses Payroll Admin Staff Employer Taxes Workers Compensation rate = Other Employee Benefits Rent PGE Water & Garbage Security Telecommunications Internet Domain Hosting Property Taxes Insurance Building Repairs & Maint Equipment Repairs & Maint Licences & Permints Dues & Subscriptions Bank Fees Office Supplies Postage Computer maintenance Bookeeping/Accounting/Taxes Legal Travel & Trade Shows Misc Loan Interest Other Notes

Your Company Profit and Loss Statement Year 1 Year 2 % of total sales Revenues Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 Total Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 Total Gross Revenue Gross Revenue Other Revenue Other Revenue Less:Promotions/Allowances/discount 2% 2% Total Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 % of total sales Cost of Goods Sold % Direct Materials & Freight 0.0% 0 0 0 0 0 0 0 0 0 0 0 0 0.0% 0 0 0 0 0 0 0 0 0 0 0 0 Labor 0.0% 0.0% P/R Taxes & Work Comp 15.0% 15.0% Other Employee Benefits 0.0% 0.0% Credit/Debit Card Expense 1.0% 1.0% Other Direct Expenses 0.0% 0.0% Other Direct Expenses 0.0% 0.0% Total Cost of Goods Sold (COGS) Gross Profit (Revenue COGS) Contribution Margin (Gross Profit Margin) #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! Fixed Expenses (F/E) (Overhead) Payroll Admin Staff Employer Taxes 10.0% 10.0% Workers Compensation rate = 5.0% 5.0% Other Employee Benefits 0.0% 0.0% Advertising/Marketing Bank Fees Bookeeping/Accounting/Taxes Building Repairs & Maintenance Computer maintenance Dues & Subscriptions Equipment Repairs & Maintenance Insurance Internet Legal Licenses & Permits Misc Office Supplies PGE Postage Property Taxes Rent Security Telecommunications Travel & Trade Shows Vehicle Expense Water & Garbage Loan Interest Other Other Total Fixed Expenses (F/E) NET INCOME (Gross Profit F/E) North Coast Small Business Development Center Profit and Loss Page 7

Your Company Break Even Analysis (Annual) Break Even Point Formula = Fixed Expenses (Fixed Expenses divided by Contribution Margin) (Gross Profit / Total Revenue) Contribution Margin % = Gross Profit / Total Revenue Your Fixed Operating Expenses = Your Cost of Goods Sold (COGS) = Your Sales = Your COGS as a % of Sales = COGS / Sales Your Contribution Margin = 1 (COGS / Sales) Your Break Even Calculation = Fixed Exp. = Other Cash = Total FIXED Fixed Expenes / Contribution Margin Contr. Mar. = Your Break Even Point = North Coast Small Business Developmen Center

Your Company Year 1 Year 2 Month Month Cash Flow Statement 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 Beginning Cash Flow (from Prev. Mo.) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) Cash Receipts (Cash In) p Gross Revenue (from Operations) * Equity Infusion (not from Operations) * Loans Received (not from Operations) Other Sources Total Cash Receipts (Cash In) Payments (Cash Out) from Operations from Profit and Loss Report p Cost of Goods Sold (COGS) p Total Fixed Expenses p Total Payments Because of Operations (COGS + Overhead) p Net Income (From P&L Used for tax calculation) Other NonOperational Payments (Cash Out Reflected on Balance Sheet) * Loan Principal Repayment * Estimated Tax % (For Reserve Calculation) 20.00% 20.00% * Reserve for Taxes Payable * Owner's Draw * Buildings & Leaseholds * Capital Purchases (Equipment etc.) * Inventory * Other Start Up * Savings Account/Reserve Total NonOperational Payments 0 0 Total Payments (Total Cash Out) 0 0 (Operational plus nonoperational ) Net Cash Change [Surplus or (Deficit)] (0) (0) (Total Cash Receipts Total Payments) Closing Cash Balance (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (Beginning Cash Balance + Net Cash Change) [Becomes Beginning Cash Balance of Following Month] p = From Operations (Shown on Profit and Loss Statement) Net Income for Year 1 Net Income for Year 2 * = NonOperational Cash Transactions (not shown on Profit and Loss Statement),but which are reflected on the Balance Sheet North Coast Small Business Development Center Cash Flow Page 9

Your Company Balance Sheet Assets (What you own) Liabilities (What you owe) Current Assets Current Liabilities Cash Accounts Payable Inventory (at cost) Accrued Taxes Accounts Receivable Other Other Total Current Assets Total Current Liabilities Other Assets Long Term Liabilities Equipment (net) Loan Payable Deposits Prepaid Expenses Total Liabilities Total Other Assets Equity (What's left after "Own minus Owe") Owner's Equity Total Equity Total Assets Total Liabilities and Equity (Can be turned into Cash) (Must "balance" Assets) Formula: Total Assets = Total Liabilities + Total Equity Important Financial Ratios: Current Ratio = Current Assets / Current Liabilities = Healthy value > 2.00 Quick Ratio = (Current Assets Inventory) / Current Liabilities = Healthy value > 1.00 Debt Ratio = Total Liabilities/Total Equity = Healthy value < 3.00

LOAN AMORTIZATION SCHEDULE FIXED TOTAL PAYMENT Your Company Description: Interest Principal Total Amount: 0 2017 0.00 0.00 0.00 Term (in months): 0 2018 0.00 0.00 0.00 Annual Interest Rate: 0.00% 2019 0.00 0.00 0.00 2020 0.00 0.00 0.00 Monthly Payment: 2021 0.00 0.00 0.00 MONTHLY CUMULATIVE Outstanding Yr. Mo. Period Interest Principal Payment Interest Principal Payments Balance 0 0.00 2017 6 1 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2017 7 2 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2017 8 3 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2017 9 4 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2017 10 5 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2017 11 6 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2017 12 7 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2018 1 8 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2018 2 9 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2018 3 10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2018 4 11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2018 5 12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2018 6 13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2018 7 14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2018 8 15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2018 9 16 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2018 10 17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2018 11 18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2018 12 19 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2019 1 20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2019 2 21 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2019 3 22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2019 4 23 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2019 5 24 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2019 6 25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2019 7 26 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2019 8 27 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2019 9 28 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2019 10 29 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2019 11 30 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2019 12 31 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2020 1 32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2020 2 33 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2020 3 34 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2020 4 35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2020 5 36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2020 6 37 0.00 0.00 0.00 0.00 0.00 0.00 0.00

2020 7 38 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2020 8 39 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2020 9 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2020 10 41 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2020 11 42 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2020 12 43 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2021 1 44 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2021 2 45 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2021 3 46 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2021 4 47 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2021 5 48 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2021 6 49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2021 7 50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2021 8 51 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2021 9 52 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2021 10 53 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2021 11 54 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2021 12 55 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2022 1 56 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2022 2 57 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2022 3 58 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2022 4 59 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2022 5 60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2022 6 61 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2022 7 62 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2022 8 63 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2022 9 64 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2022 10 65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2022 11 66 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2022 12 67 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2023 1 68 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2023 2 69 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2023 3 70 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2023 4 71 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2023 5 72 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2023 6 73 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2023 7 74 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2023 8 75 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2023 9 76 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2023 10 77 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2023 11 78 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2023 12 79 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2024 1 80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2024 2 81 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2024 3 82 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2024 4 83 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2024 5 84 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2024 6 85 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2024 7 86 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2024 8 87 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2024 9 88 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2024 10 89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2024 11 90 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2024 12 91 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2025 1 92 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2025 2 93 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2025 3 94 0.00 0.00 0.00 0.00 0.00 0.00 0.00

2025 4 95 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2025 5 96 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2025 6 97 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2025 7 98 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2025 8 99 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2025 9 100 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2025 10 101 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2025 11 102 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2025 12 103 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2026 1 104 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2026 2 105 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2026 3 106 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2026 4 107 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2026 5 108 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2026 6 109 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2026 7 110 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2026 8 111 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2026 9 112 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2026 10 113 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2026 11 114 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2026 12 115 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2027 1 116 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2027 2 117 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2027 3 118 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2027 4 119 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2027 5 120 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2027 6 121 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2027 7 122 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2027 8 123 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2027 9 124 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2027 10 125 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2027 11 126 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2027 12 127 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2028 1 128 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2028 2 129 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2028 3 130 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2028 4 131 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2028 5 132 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2028 6 133 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2028 7 134 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2028 8 135 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2028 9 136 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2028 10 137 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2028 11 138 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2028 12 139 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2029 1 140 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2029 2 141 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2029 3 142 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2029 4 143 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2029 5 144 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2029 6 145 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2029 7 146 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2029 8 147 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2029 9 148 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2029 10 149 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2029 11 150 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2029 12 151 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2030 1 152 0.00 0.00 0.00 0.00 0.00 0.00 0.00

2030 2 153 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2030 3 154 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2030 4 155 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2030 5 156 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2030 6 157 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2030 7 158 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2030 8 159 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2030 9 160 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2030 10 161 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2030 11 162 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2030 12 163 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2031 1 164 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2031 2 165 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2031 3 166 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2031 4 167 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2031 5 168 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2031 6 169 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2031 7 170 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2031 8 171 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2031 9 172 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2031 10 173 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2031 11 174 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2031 12 175 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2032 1 176 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2032 2 177 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2032 3 178 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2032 4 179 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2032 5 180 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Loan Payment Finder Loan 1 Loan 2 Loan 3 Total Loan Amt 0 Loan Amt 0 Loan Amt 0 Loan Amt 0 Ann. Rate 0.00% Ann. Rate 0.00% Ann. Rate 0.00% Ann. Rate Term inyrs 1 Term inyrs 1 Term inyrs 1 Term inyrs Mo. Pmt 0.00 Mo. Pmt 0.00 Mo. Pmt 0.00 Mo. Pmt 0.00 Principal 0.00 Principal 0.00 Principal 0.00 Principal 0.00 Interest 0.00 Interest 0.00 Interest 0.00 Interest 0.00 Mo. Pmt 0.00 Mo. Pmt 0.00 Mo. Pmt 0.00 Mo. Pmt 0.00 Startup/Expansion Calcualations Startup/Expansion Hard Costs 0 ADD Working Capital Total Project Cost 0 LESS Equity Investment Total Loan Request 0