Questions?

Email at
milindskulkarni2005@yahoo.co.in

Budget Planner - Overview / Help
Budge
t By
Month

Quick
Budge
t

Instructions
You may move from worksheet to worksheet by clicking on the dark blue buttons
located at the top of each worksheet or the blue tabs at the bottom of this workbook.

Enter data in only the white cells with gray borders:
400
Use the drop down boxes Aug To Date to chart different time periods (Current Month, Prior Month, Yearly, Jan, Feb, etc.)
Quick Budget
Create a quick and easy budget by filling out the white cells on the "Quick Budget" sheet. Enter the "Frequency" by using the drop down menu
provided in each cell. The Monthly/Yearly figures are calculated for you and compared to your Tracking (actual) figures on the "Comparison" sheet.
Make sure "Use this budget for comparison purposes" is selected. (If this box is not selected, the "Budget By Month" figures will be used for
comparison purposes instead.)
Budget by Month
Use the "Budget By Month" sheet to create a budget with greater detail. Select your first budget month by using the drop down box in
the "Income" section. To unhide future months, click the grey button at the top of the sheet labeled "Click here then Ctrl+Shift+0".
Make sure "Use this budget for comparison purposes" is selected if you are building 'a budget by month. (If this box is not selected,
the "Quick Budget" sheet figures will be used for comparison purposes instead.)
Tracking
Use this sheet to track your actual income and spending. Select your first tracking month by using the drop down box in the "Income" section.
These figures will be compared to your budgeted figures on the "Comparison" page.
Comparison
Use this sheet to monitor how well you are sticking to your budget. Compare different time periods by using the drop down box above the
"Income" section
Daily Spending
We've provided this sheet for those interested in tracking their spending on a daily basis. This simple record goes a long way in helping
you stick to your budget.

Current Month
Prior Month
Aug To Date
January
February
March
April
May
June
July
August
September
October
November
December

Current Month
Prior Month
Aug To Date

September

Home
Emergency Fund
Rent
Maintenance
Insurance
Furniture
0.08
Household Supplies
1
Groceries
4.33
Real Estate Tax
0.33
tax from JOB
4.33
Other
1

Monthly
Monthly
Monthly
Yearly
Yearly
Monthly
Weekly
Quarterly
Weekly
Monthly

1
1

1
1
1

Utilities
Phone - Home
Phone - Cell
Cable

Amount
250000.00
200.00
900.00

Total:
Weekly
Monthly
Weekly
Yearly
Yearly
Yearly
Monthly
Monthly

1

Overvi
ew/
Help

or
cr
ea
te
a
bu
dg
et
by
m
on
th
Yearly
Weekly
Weekly
Monthly
Monthly

Transportation
Auto Paid from insurance
Insurance
1
Gas
4.33
Maintenance
0.08
Registration/Inspection
0.08
Tires
0.08
Bus (alternate)
1
Other
1

0.08

Comp
arison

Spending

Yearly

Chart:
Frequency

Total Income (net)
Jamies Income
Salary/Wages /part-time
at local Dollar Store
SSA Benefits for Ross
Savings: Rays Death

4.33

Daily
Spend
ing

1
1

Tracki
ng

Budge
t By
Month

Quick
Budge
t

Quick
Budget
Income
0.08
4.33
4.33

Monthly
Monthly
Monthly

80.00
10.00
50.00
50.00
300.00
5.00

100.00
50.00
500.00
200.00
20.00
100.00
200.00
15.00

40.00

Monthly
22600.00
20833.33
866.67
0.00
900.00
0.00

Budget Summary

Yearly
271200.00
250000.00
10400.00
0.00
10800.00
0.00

4369.50

52434.00

161.67
0.00
80.00
43.33
4.17
4.17
25.00
5.00
0.00

1940.00
0.00
960.00
520.00
50.00
50.00
300.00
60.00
0.00

793.33
100.00
0.00
50.00
41.67
16.67
20.00
433.33
66.67
65.00
0.00

9520.00
1200.00
0.00
600.00
500.00
200.00
240.00
5200.00
800.00
780.00
0.00

360.00
0.00
40.00
0.00

4320.00
0.00
480.00
0.00

$218,766

$271,200
Column Z

$52,434

$ 0 $ 50,0 00

$10 0,0 00 $150,0 00
$ 200,0 00 $250,0 00

Row 26

Row 25

$300,00 0

Row 24

Spending Summary

Quick Budget
TRUE

Yearly
Monthly
Weekly
1

$2,646
$2,580

$4,320

$9,520

$1,940

$31,428

Transportation
Entertainment

Home
Miscellaneous

Utilities

Health

Pie Chart
Transportation$1,940
Home
$9,520
Utilities
$4,320
Health
$2,646
Entertainment$2,580
Miscellaneous
$31,428

Bar Chart
Balance
Income
Expense

$218,766
$271,200
$52,434

1
1
1
1
1
1

Gas
Water
Electricity
Internet
Other cable/phone/internet
BUNDLE from Cable Co.

Health
Dental
Medical
Medication/co-pay
Vision/contacts
1
Life Insurance
1
All Combined monthly
1
fromRays work:
1
1
1

0.17

Entertainment
Memberships
Dining out
Events
0.08 Subscriptions/Entrepreneur
Movies
1
Music
1
Hobbies
4.33
Travel/ Vacation
0.08
Other
1
Other
1
1
1
1

Miscellaneous
Dry Cleaning
New Clothes
Donations
PreSchool Ross/localPark
Tuition/studentLoan
College Fund for Ross
Pocket Money
Gifts
Credit Card
Savings and Invest.
401K
Other
1
1

0.17

1
1
1
1
4.33
0.08

1
4.33

1

Monthly
Monthly
Monthly
Monthly
Monthly
Monthly

Monthly
Monthly
Semi-Annually
Monthly
Monthly
Monthly
Monthly

Monthly
Monthly
Monthly
Yearly
Monthly
Monthly
Weekly
Yearly
Monthly
Monthly

Monthly
Semi-Annually
Monthly
Monthly
Monthly
Monthly
Weekly
Yearly
Monthly
Weekly
Monthly
Monthly

Daily
Weekly
Monthly
Semi-Annually
Quarterly
Yearly

20.00
200.00

100.00

0.00
0.00
15.00
0.00
18.00
200.00

40.00
20.00
25.00
15.00
1000.00

200.00
10.00
0.00
89.00
900.00
20.00
500.00
25.00
100.00
1000.00

0.00
20.00
200.00
0.00
0.00
100.00

0.00
240.00
2400.00
0.00
0.00
1200.00

220.50
0.00
0.00
2.50
0.00
18.00
200.00
0.00

2646.00
0.00
0.00
30.00
0.00
216.00
2400.00
0.00

215.00
0.00
40.00
0.00
1.67
25.00
0.00
65.00
83.33
0.00
0.00

2580.00
0.00
480.00
0.00
20.00
300.00
0.00
780.00
1000.00
0.00
0.00

2619.00
0.00
33.33
10.00
0.00
89.00
900.00
86.67
41.67
25.00
433.33
1000.00
0.00

31428.00
0.00
400.00
120.00
0.00
1068.00
10800.00
1040.00
500.00
300.00
5200.00
12000.00
0.00

Overvi
ew/
Help

Daily
Spend
ing

Comp
arison

Tracki
ng

Budge
t By
Month

Quick
Budge
t

or
cr
ea
te
a
qu
ic
k
bu
dg
et

Budget By
Month

March

Chart:
-7

Income

Apr

May

Jun

Jul

Aug

Budget Summary

0 Months
Oct to Date

Total Income (net)
Salary/Wages
Salary/Wages (Spouse)
Other
Other
Other

Spending

0.00

0.00

0.00

0.00

0.00

0.00
0.00
0.00
0.00
0.00
0.00

0

0

0

0

0

0

0

0

Column AK

0

Total:

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0 0 0 0 0
000000 00001
11111 11111

0

Transportation
Auto Loan/Lease
Insurance
Gas
Maintenance
Registration/Inspection
Bill's train pass
Jane's bus pass
Other
Home
EMI
Rent
Maintenance
Insurance
Furniture
Household Supplies
Groceries
Real Estate Tax
Other
Other

0.00

Utilities
Phone - Home
Phone - Cell
Cable
Gas
Water
Electricity
Internet
Other
Other

0.00

Health
Dental
Medical
Medication
Vision/contacts
Life Insurance
Other
Other

0.00

Entertainment
Memberships
Dining out
Events
Subscriptions
Movies
Music
Hobbies
Travel/ Vacation
Other
Other

0.00

Miscellaneous
Dry Cleaning
New Clothes
Donations
Child Care
Tuition
College Loans
Pocket Money
Gifts
Credit Card
Other
Other
Other

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0

1 111 11 11 1

0

0

Row 27

0

Row 26

Row 25

0

0

Budget by

Spending Summary

0

Chart:

Month

0

Mths/Wks

Mar
FALSE

Start Mth

Bar Chart

$-

-

Balance

$-

Home

$-

-

Income

$-

0

2 Monthly (avg.)

0 Months

Utilities

$-

Expense

$-

0

3 Weekly (avg.)

0 Months

Health

$-

0

4 Current Month

Feb

Entertainment

$-

0

5 January

Jan

Miscellaneous

$-

0

6 February

Feb

0

7 March

Mar

0

8 April

Apr

0

9 May

May

0

10 June

Jun

0

11 July

Jul

0

12 August

Aug

13 September

Sep

14 October

Oct

15 November

Nov

16 December

Dec

0

0

0

Home

Utilities

Health

Miscellaneous

0

0

Budget by Month

0

0

0

0

0

0

0

0

0

0

0

0

1
1
1
1
1
0
0
0
0
0
0

Apr

May

Jun

Jul

Aug

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

Row 16

Row 8

Row 16

4

1 Budgeted

Transportation

0 Months

Transportation
Entertainment

7

Pie Chart

1 Yearly

0

$-

Overvi
ew/
Help

Daily
Spend
ing

Comp
arison

Tracki
ng

Budge
t By
Month

Quick
Budge
t

Trackin
g
Income
Total Income (net)
Jamies Income
3
Salary/Wages /part-time
4
at local Dollar Store
5
SSA Benefits for Ross
6
Savings: Rays Death
7

Spending
Total Spending:
Transportation
Auto Paid from insurance
Insurance
13
Gas
14
Maintenance
15
Registration/Inspection
16
Tires
17
Bus (alternate)
18
Other
19

Nov

Dec

Jan

1700.00

1700.00

1700.00

800.00

800.00

800.00

900.00

900.00

900.00

900.00

Oct to Date

4234.51

3834.51

3834.51

3834.51

15738.04

158.34

158.34

158.34

158.34

80.00
40.00
4.17
4.17
25.00
5.00

80.00
40.00
4.17
4.17
25.00
5.00

80.00
40.00
4.17
4.17
25.00
5.00

80.00
40.00
4.17
4.17
25.00
5.00

633.36
0.00
320.00
160.00
16.68
16.68
100.00
20.00
0.00

760.01
100.00

360.01
100.00

360.01
100.00

360.01
100.00

50.00
41.67
16.67
20.00
400.00
66.67
65.00

50.00
41.67
16.67
20.00

50.00
41.67
16.67
20.00

50.00
41.67
16.67
20.00

66.67
65.00

66.67
65.00

66.67
65.00

Utilities
Phone - Home
Phone - Cell
Cable
36
Gas
37
Water
38
Electricity
39
Internet
40
Other cable/phone/internet
41
BUNDLE from Cable Co.
42

360.00

360.00

360.00

360.00

40.00

40.00

40.00

40.00

20.00
200.00

20.00
200.00

20.00
200.00

20.00
200.00

100.00

100.00

100.00

100.00

220.50

220.50

220.50

220.50

2.50

2.50

2.50

2.50

34
35

1840.04
400.00
0.00
200.00
166.68
66.68
80.00
400.00
266.68
260.00
0.00
1440.00
0.00
160.00
0.00
0.00
80.00
800.00
0.00
0.00
400.00

43

Health
Dental
Medical
46
Medication/co-pay
47
Vision/contacts
48
Life Insurance
49
All Combined monthly
50
fromRays work:
51
44
45

18.00

18.00

18.00

18.00

200.00

200.00

200.00

200.00

183.33

183.33

183.33

183.33

40.00

40.00

40.00

40.00

20.00
25.00

20.00
25.00

20.00
25.00

20.00
25.00

15.00
83.33

15.00
83.33

15.00
83.33

15.00
83.33

2552.33

2552.33

2552.33

2552.33

33.33
10.00

33.33
10.00

33.33
10.00

33.33
10.00

89.00
900.00
20.00
41.67
25.00
433.33
1,000.00

89.00
900.00
20.00
41.67
25.00
433.33
1,000.00

89.00
900.00
20.00
41.67
25.00
433.33
1,000.00

89.00
900.00
20.00
41.67
25.00
433.33
1,000.00

(135)

(535)

(535)

(535)

882.00
0.00
0.00
10.00
0.00
72.00
0.00
800.00

52

Entertainment
Memberships
Dining out
Events
Subscriptions/Entrepreneur
57
Movies
58
Music
59
Hobbies
60
Travel/ Vacation
61
Other
62
Other
63
53
54
55
56

733.32
0.00
160.00
0.00
80.00
100.00
0.00
60.00
333.32
0.00
0.00

64

Miscellaneous
Dry Cleaning
New Clothes
Donations
PreSchool Ross/localPark
69
Tuition/studentLoan
70
College Fund for Ross
71
Pocket Money
72
Gifts
73
Credit Card
74
Savings and Invest.
75
401K
76
Other
77
65
66
67
68

31,800
15,738

32
33

16,062

Column AN

20

Home
Emergency Fund
22
Rent
23
Maintenance
24
Insurance
25
Furniture
26
Household Supplies
27
Groceries
28
Real Estate Tax
29
tax from JOB
30
Other
31

Actual Income/Spend Summary

31800.00
25,000.00
3,200.00
0.00
3,600.00
0.00

Under Budget Under Budget Under Budget Under Budget

12

21

Oct to Date

Chart:
Oct
26700.00
25,000.00
800.00

10209.32
0.00
133.32
40.00
0.00
356.00
3,600.00
80.00
166.68
100.00
1,733.32
4,000.00
0.00

0 5,000
10,000

15,000 20,000
25,000 30,000
35,000

Row 28

Row 27

Row 26

Actuals by Month
27,500
25,000
22,500
20,000
17,500
15,000
12,500
10,000
7,500
5,000
2,500
0

2
1

Oct

Nov

Dec

Row 17

Jan

Row 8

Row 8
Row 17

3 Oct to Date
1 Feb
1 Current Month Feb
2 Prior Month
Jan
3 Oct to Date
Oct to Date
4 January
Jan
5 February
Feb
6 March
Mar
7 April
Apr
8 May
May
9 June
Jun
10 July
Jul
11 August
Aug
12 September
Sep
13 October
Oct
14 November
Nov
15 December
Dec

First Tracking Month
10
1 Jan
Feb
2 Feb
Mar
3 Mar
Apr
4 Apr
May
5 May
Jun
6 Jun
Jul
7 Jul
Aug
8 Aug
Sep
9 Sep
Oct
10 Oct
Nov
11 Nov
Dec
12 Dec
Jan
13 Oct to Date

Budget By Month?
January
FALSE
February
March
April
May
June
July
August
September
October
November
December
October to Date

1

Bar Chart
Balance
Income
Expense

$16,062
$31,800
$15,738

Compare

Budget
22,600
20833.33
866.67
0
900
0

Transportation
Auto Paid from insurance
Insurance
Gas
14
Maintenance
15
Registration/Inspection
16
Tires
17
Bus (alternate)
18
Other
19
12
13

to Budget

Oct Actual
26700
25,000.00
800.00
900.00

22
23
24
25
26
27
28
29
30
31

Emergency Fund
Rent
Maintenance
Insurance
Furniture
Household Supplies
Groceries
Real Estate Tax
tax from JOB
Other

4,100
4,166.67
-66.67
0.00
0.00
0.00

34
35
36
37
38
39
40
41
42

Phone - Home
Phone - Cell
Cable
Gas
Water
Electricity
Internet
Other cable/phone/internet
BUNDLE from Cable Co.

4,370
162
0.00
80.00
43.33
4.17
4.17
25.00
5.00
0.00

4,235

-135

158

-3
0.00
0.00
-3.33
0.00
0.00
0.00
0.00
0.00

80.00
40.00
4.17
4.17
25.00
5.00

793
100.00
0.00
50.00
41.67
16.67
20.00
433.33
66.67
65.00
0.00

760
100.00
50.00
41.67
16.67
20.00
400.00
66.67
65.00

-33
0.00
0.00
0.00
0.00
0.00
0.00
-33.33
0.00
0.00
0.00

360
0.00
40.00
0.00
0.00
20.00
200.00
0.00
0.00
100.00

360
40.00

20.00
200.00

100.00

0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

43
44 Health
45
46
47
48
49
50
51

Dental
Medical
Medication/co-pay
Vision/contacts
Life Insurance
All Combined monthly
fromRays work:

221
0.00
0.00
2.50
0.00
18.00
200.00
0.00

221

2.50
18.00
200.00

0
0.00
0.00
0.00
0.00
0.00
-200.00
200.00

52
53 Entertainment
54
55
56
57
58
59
60
61
62
63

Memberships
Dining out
Events
Subscriptions/Entrepreneur
Movies
Music
Hobbies
Travel/ Vacation
Other
Other

215
0.00
40.00
0.00
1.67
25.00
0.00
65.00
83.33
0.00
0.00

183
40.00
20.00
25.00
15.00
83.33

-32
0.00
0.00
0.00
18.33
0.00
0.00
-50.00
0.00
0.00
0.00

64
65 Miscellaneous
66
67
68
69
70
71
72
73
74
75
76
77

Dry Cleaning
New Clothes
Donations
PreSchool Ross/localPark
Tuition/studentLoan
College Fund for Ross
Pocket Money
Gifts
Credit Card
Savings and Invest.
401K
Other

18,231
22,600

Budget

2,619
0.00
33.33
10.00
0.00
89.00
900.00
86.67
41.67
25.00
433.33
1,000.00
0.00

2,552
33.33
10.00
89.00
900.00
20.00
41.67
25.00
433.33
1,000.00

-67
0.00
0.00
0.00
0.00
0.00
0.00
-66.67
0.00
0.00
0.00
0.00
0.00

4,370
22,465

Tracking

32
33 Utilities

Tracking vs Budget Summary

Vs Budget

20
21 Home

October

October

Spending
Total Spending:

Overvi
ew/
Help

Daily
Spend
ing

4

Comp
arison

Total Income (net)
Jamies Income
Salary/Wages /part-time
at local Dollar Store
5
SSA Benefits for Ross
6
Savings: Rays Death
7
3

Tracki
ng

Budge
t By
Month

Quick
Budge
t

Compariso
n
Income

26,700

4,235

0 5,000
10,000 15,000
20,000

Expense

25,000

Income

30,000

Balance
(Savings)

Spending Comparison
$2,750
$2,500
$2,250
$2,000
$1,750
$1,500
$1,250
$1,000
$750
$500
$250
$0

$2,619

$2,552

$793

$760
$360

$162

$221 $215

Budget

TransportaHome
Budget
tion
EnterMisceltainment
laneous

$360
$158

$221 $183

Tracking

Utilities Tracking Health

2
1

13 Oct
Budget By Month?
1 Current Month Feb
FALSE
2 Prior Month Jan
3 Oct to Date
Oct to Date
4 January
Jan
5 February
Feb
6 March
Mar
7 April
Apr
8 May
May
9 June
Jun
10 July
Jul
11 August
Aug
12 September
Sep
13 October
Oct
14 November
Nov
15 December
Dec
Simple Budget

1

1 Pie Chart

Bar Chart
Budget

Transportation 161.67
Home
793.33
Utilities
360
Health
220.5
Entertainment
215
Miscellaneous 2619

Tracking

158.34
760.01
360
220.5
183.33
2552.33

Tracking
Balance (Savings)
$22,465
Income
$26,700
Expense
$4,235

Budget
$18,231
$22,600
$4,370

Overvi
ew/
Help

Daily
Spend
ing

Comp
arison

Tracki
ng

Budge
t By
Month

Quick
Budge
t

Daily Spending
Record
Spending

1st

2nd

3rd

4th

5th

6th

7th

8th

9th

10th

11th

12th

13th

14th

15th

16th

17th

18th

19th

20th

21st

22nd

23rd

24th

25th

26th

27th

28th

29th

30th

31st

Month

Total Day's Spending:

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Transportation
Auto Paid from insurance
Insurance
Gas
Maintenance
Registration/Inspection
Tires
Bus (alternate)
Other

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Home
Emergency Fund
Rent
Maintenance
Insurance
Furniture
Household Supplies
Groceries
Real Estate Tax
tax from JOB
Other

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Utilities
Phone - Home
Phone - Cell
Cable
Gas
Water
Electricity
Internet
Other cable/phone/internet
BUNDLE from Cable Co.

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Health
Dental
Medical
Medication/co-pay
Vision/contacts
Life Insurance
All Combined monthly
fromRays work:

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Entertainment
Memberships
Dining out
Events
Subscriptions/Entrepreneur
Movies
Music
Hobbies
Travel/ Vacation
Other
Other

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Miscellaneous
Dry Cleaning
New Clothes
Donations
PreSchool Ross/localPark
Tuition/studentLoan
College Fund for Ross
Pocket Money
Gifts
Credit Card
Savings and Invest.
401K
Other

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00