USING THIS CASH FLOW PROJECTION WORKSHEET

Pretend you are starting a child care center for preschool-aged children in Alabama. There will be two classrooms, each with a
This worksheet
teacher was developed
and assistant using is
teacher. There categories frequently
also a director (You)used
and by
an providers runningYour
office assistant. childcare
centercenters.
is open Monday-Friday, 8:00
am to 5:00 pm, with an hour break for all teachers. Use the spreadsheet in the CASHFLOW
In the CASHFLOW tab, the BLUE and RED headings are category headings with no entry required. tab below to help
Each you create
category your
heading has
budget.
a corresponding tab. These tabs allow for additional detail to be entereded to help you determine how much money is required
for the expense categories (BLACK headings). This information and the CASHFLOW tab must be completed and the final totals
should match.

PURPLE headings are the cash totals and balances.

STARTING CASH is the blue box at the top. An accurate estimate of this will help obtain the best results with this worksheet.

It's recommended that you save a blank worksheet before you make changes to the categories or formulas.

Adapted from: Nonprofits Assistance Fund (www.nonprofitsassistancefund.org)

 WRITE IN MONTH: Jan Feb
Month 1 Month 2
Cash on Hand (beginning cash) 75,361
WRITE IN NUMBER OF CHILD SLOTS FILLED: 44 44
INCOME (Cash IN)
Registration Fees 4,400 0
Holding Fees 400 400
Tuition Paid by Parents 22,000 22,000
Other Fees (please identify) 550 550

USDA Food Subsidy Program 150 150

Contributions and Donations

Corporations/Businesses 0
Foundations 57,200 0
Individuals 5,000 0
Events 0 0

Cash from other sources

Loan/Line of credit proceeds 0 0
Other 0 0
TOTAL CASH IN 89,700 23,100

EXPENSES (Cash OUT)

Personnel Expenses
Payroll 3,280 3,280
Fringe Benefits (30% of payroll) 984 984
TOTAL PERSONNEL EXPENSES 4,264 4,264

Fixed Expenses
Mortgage/Rent Payment 2,000 2,000
Loan Payments 0 0
Utilities 51 51
Insurance 59 59
Variable Expenses
Food 0 0
Transportation 0 0
Materials 2,822 0
Utilities 559 559
Marketing 0 0
Legal 0 0
Repairs/Maintenance 320 60
TOTAL OPERATING EXPENSES 10,075 6,993

TOTAL CASH OUT (14,339) (11,257)

ENDING CASH 75,361 11,843

Adapted from: Nonprofits Assistance Fund (www.nonprofitsassistancefund.org)

Income Month 1 Month 2

Full-Time Students 44 44
Part-Time Students
Waitlist Students

Amount
Registration Fee $2,200
Holding Fee $400 $400
Fees Paid by Parents $2,640 $2,640
Tutition: Full-Time $500 $500
Tutition: Part-Time
Other Fees (please identify)
Late Pick-Up Fee $300 $300
Late Tuition $250 $250

Amount
*USDA Subsidy Program
Breakfast
Lunch and Supper $150.04
Supplement (afternoon snack)

*Note: Follow the reimbursement rates for centers located here:

https://www.govinfo.gov/content/pkg/FR-2019-08-07/pdf/2019-16907.pdf

Explanation
Free: 130% of the Federal poverty guidelines.
Reduced: above 130% but at or below 185% of these guidelines
Paid: 185% and above
(https://www.fns.usda.gov/school-meals/faqs).
 Description and/or Additional Notes
$50 per child

Food
$125 per child per week

$75 a week
$50 per late tuition

Description and/or Additional Notes

$3.41 Per child

re:
9-16907.pdf
Contributions and Donations Month 1 Month 2

Amount
Corporations/Businesses

Foundations
TASCC $13,200
The WK Kellog Foundation Grant 44,000

Individuals
Mayor $5,000

Events

Total Contributions and Donations 62200 0

Event
Individual People
Families
Description and/or Additional Notes

Grant $300 per child

$1000 per child

One time donation

Cash from Other Sources Month 1 Month 2
Use this link to calculate loan information: https://www.calculator.net/business-loan-calculator.html

Amount
Loan/Line of credit proceeds

Other

Total Cash from Other Sources 0 0

/business-loan-calculator.html

Description and/or Additional Notes

Personnel Expenses

Wage Hours/Week Total Cost (Wage x Hour/Week)

Classroom 1
Lead Teacher $12 40 480
Assistant Teacher $10 40 400

Classroom 2 0
Lead Teacher $12 40 480
Assistnat Teacher $10 40 400

Administrative Staff
Director (You) $23 40 920
Office Assistant $15 40 600

Total Payroll Cost $82 240 3280

Fixed Expenses Month 1 Month 2

Cost
Mortgage/Rent Payment $2,000 $2,000

Loan Payments

Utilities
Garbage Disposal $31 $31
Phone Line $20 $20

Insurance
Liability $30 $30
Renters $29 $29

Total Fixed Expenses Cost $2,110 $2,110

Description and/or Additional Notes
3,500 Square Feet

1 landline per month

Variable Expenses Month 1 Month 2

Food (To be completed in detail later in the semester but put in your best estimate)
Price

Subtotal 0 0

Transportation

Maintenance

Subtotal 0 0

Follow these minimum standards (p.65, 2.5 up to 6 years): http://dhr.alabama.gov/documents/MinimumStandards_DayCare.pd

each category.

Material Price
Art
Easel $179.97 3 per classroom
Non-toxic playdough $15.98 1 set of 10 per classroom
Large non-toxic crayons $16.68 3 packs of 16 per classroom
Large sheets of paper and easel $75.90 1 set per classroom
Non-toxic finger paints (primary colors) $63.08 1 set per classroom
Scissors (blunt) $21.64 1 set of 12 per classroom
Non-toxic glue $107.96 2 packs per classroom
Paint brushes $59.98 1 variety pack per classroom
Educational and Creative
Large or medium building blocks $33.99 approx. 15 per classroom
small non-interlocking building blocks $34.58 2 sets (approx. 100 per classr
Small cars, trucks, boats of varying sizes $33.98 2 sets (6 per classroom)
Puzzles $19.98 2 sets (8 per classroom)
Interlocking manipulative play toys $216.08 6 different sets per classroom
Matching games $224.26 6 different games per classro
Puppets $14.99 2 per classroom
Homeliving Area/Dramatic Play
Stove and sink $139.80 1 per classroom
Table and chairs $89.96 1 per classroom
Dishes and utensils $31.98 1 set per classroom
Doll bed $94.42 1 per classroom
Dolls $40.00 2 per classroom
Dress up clothes $43.98 1 set per classroom
Storage for clothes $73.90 1 per classroom
Unbreakable mirror $283.90 1 per classroom
Play telephones $59.96 2 per classroom
Literature and Music
Children's book (2 per children) $176.00 80 books (2 per child)
Rhymth instruments (1 per child in a group) $50.00 40 instruments (1 per child)
A device that plays a variety of age appropriat $68.00 40 instruments
Nature Study and Science
Magnifying Glass $60.00 40 (1 per child)
Magnets $37.98 one set for each class
Nature collections $398.80 One per student
Measuring and pouring equipment $53.88 one set for each class
Subtotal 2821.61 0

Utilities Price
Gas $206 $206
Water $53 $53
Electricity $300 $300

Subtotal $559 $559

Marketing Price

Subtotal 0 0

Legal Price

Subtotal 0 0

Repairs/Maintenance
Lightbulbs $100 $0
Cleaning Products (soap, toilet cleaner, win $60 $60
Vacuum $100
Steam mop $60
Subtotal $320 $60

Total Variable Expenses Cost $3,701 $619

 Description

cuments/MinimumStandards_DayCare.pdf. Add individual items to

Description/Link

https://www.amazon.com/Double-Sided-Whiteboard-Chalkboard-Adjustable-Accessories/dp/B07LCHGYBS/ref=mp_s_a_1_4?d
https://www.amazon.com/Play-Doh-Modeling-Compound-Non-Toxic-Exclusive/dp/B00JM5GW10/ref=mp_s_a_1_3?dchild=1&k
https://www.officesupply.com/school-supplies/arts-crafts/drawing-sketching-supplies/crayons/crayola-large-crayons-colors/p582
https://www.amazon.com/Belleur-Replacement-Wrapping-Shipping-Parcel-4/dp/B08DV4DP9N/ref=sr_1_4_sspa?dchild=1&key
https://www.amazon.com/Crayola-Washable-FingerPaints-Stocking-Stuffers/dp/B00MC7WV6K?ref_=ws_cp_cd8a9bc47a386a2
https://www.amazon.com/Westcott-Scissors-Anti-Microbial-Protection-Assorted/dp/B005P3KCL4/ref=sr_1_2_sspa?dchild=1&ke
https://www.amazon.com/Washable-Nontoxic-Classrooms-Students-Teachers/dp/B07Y39HVK3/ref=sr_1_3?dchild=1&keyword
https://www.amazon.com/Paint-Brush-Set-250-Pieces/dp/B0894LX1VG/ref=pd_rhf_se_p_img_5?_encoding=UTF8&psc=1&ref

https://www.amazon.com/Zac-T-Building-Pieces-Construction-Toddlers/dp/B08CDMR776/ref=sr_1_7?dchild=1&keywords=larg
https://www.amazon.com/Zac-T-Building-Pieces-Construction-Toddlers/dp/B08CDMR776/ref=sr_1_7?dchild=1&keywords=larg
https://www.amazon.com/Puzzles-Colorful-Children-Learning-Educational/dp/B08CDPD88V/ref=sr_1_17?crid=1AIW033S4VM9
https://www.amazon.com/Wondertoys-Pieces-Wooden-Puzzles-Educational/dp/B07S46DS59/ref=sr_1_14?crid=1AIW033S4VM
1-( https://www.amazon.com/FIOLOM-Building-Educational-Interlocking-Preschool/dp/B07953BFV4/ref=sr_1_9? crid=3MYWLZ
1-( https://www.amazon.com/Jumbo-Counting-Bears-Stacking-Cups/dp/B074795C45/ref=sr_1_38?crid=3MYWLZUY711JS&dc
https://www.amazon.com/Melissa-Doug-Jolly-Helpers-Puppets/dp/B00Y8YOVJ0/ref=sr_1_36?crid=NZCJN7UY509&dchild=1&k

https://www.amazon.com/Costzon-Accessories-Simulation-Realistic-Experience/dp/B088BM1SF9/ref=sr_1_15?dchild=1&keyw
https://www.amazon.com/Kids-Table-Chairs-Set-Accessories/dp/B01N968LEW/ref=sr_1_11?dchild=1&keywords=table+and+ch
https://www.amazon.com/Plastic-Dinnerware-Set-Plaskidy-dinnerware/dp/B07913K24B/ref=sr_1_2?dchild=1&keywords=childre
https://www.amazon.com/Melissa-Doug-Wooden-Stuffed-Animals/dp/B0815R9B2Q/ref=sr_1_5?dchild=1&keywords=doll+bed&
https://www.amazon.com/JC-Toys-Cuddle-Designed-Berenguer/dp/B00EWLNMGC/ref=sr_1_2?dchild=1&keywords=baby+doll
https://www.amazon.com/Young-Buds-American-Underwear-Gift-wrap/dp/B077V7FMHP/ref=sr_1_4?dchild=1&keywords=baby
https://www.amazon.com/Emily-Rose-Furniture-Armoire-American/dp/B07HNDXLSX/ref=sr_1_10?dchild=1&keywords=storage
https://www.amazon.com/Jonti-Craft-2171JC-Acrylic-Mirror/dp/B001715I3K/ref=sr_1_19?crid=L2RUA3IKPOSQ&dchild=1&keyw
https://www.amazon.com/Slimline-Blue-Colored-Phone-Memory/dp/B00UTYWPTQ/ref=sr_1_28?dchild=1&keywords=play+tele

Elephant & Piggie: The Complete Collection (An Elephant & Piggie Book) (An Elephant and Piggie Book):
Amazon.com: iBaseToy Toddler Instruments, Toddler Musical Instrument Set Kids Instruments for Kids Pre
Amazon.com: Wooden Music Set, Lead-Free Musical Instruments Set for Kids, Toddlers, Children, Presch

Amazon.com: Homgaty 10 Pieces Kids Handheld Magnifying Glasses Set, 5X and 10X Magnification Plas
Amazon.com: Elongdi 130 Pieces - Magnetic Building Sticks Building Blocks Set, Magnet Educational Toy
Amazon.com: STEAM Life Educational Bug Catcher Kit for Kids | Bug Collection and Kids Explorer Kit Incl
Amazon.com: Learning Resources Mix And Measure Activity Set, Experiment Mixing Tools, 22 Pieces, Ag

Description
Estimation (varies per month)
Estimation (varies per month)
Estimation (varies per month)

Description

Description

Description
$5 per LED bulb (lasts at least 10,000 hours)
 B07LCHGYBS/ref=mp_s_a_1_4?dchild=1&keywords=preschool+art+easel&qid=1612658443&sr=8-4
W10/ref=mp_s_a_1_3?dchild=1&keywords=non+toxic+playdough+for+toddlers&qid=1612658649&sprefix=non+toxic+play&sr=8-3
/crayola-large-crayons-colors/p5821.html?ref=pla&utm_source=google&utm_medium=cpc&adpos=&scid=scplp5821&sc_intid=5821&gclid=
9N/ref=sr_1_4_sspa?dchild=1&keywords=Big+Paper&qid=1612828868&sr=8-4-spons&psc=1&spLa=ZW5jcnlwdGVkUXVhbGlmaWVyPUEz
6K?ref_=ws_cp_cd8a9bc47a386a268084_p_5_i_p
CL4/ref=sr_1_2_sspa?dchild=1&keywords=preschool+scissors&qid=1612829246&s=toys-and-games&sr=1-2-spons&psc=1&spLa=ZW5jcn
VK3/ref=sr_1_3?dchild=1&keywords=non+toxic+glue+bottles&qid=1612829415&sr=8-3
g_5?_encoding=UTF8&psc=1&refRID=YRPMSRN4FJYMA4KST0E9

f=sr_1_7?dchild=1&keywords=large+building+blocks+40+piece&qid=1612812766&sr=8-7
f=sr_1_7?dchild=1&keywords=large+building+blocks+40+piece&qid=1612812766&sr=8-7
ref=sr_1_17?crid=1AIW033S4VM9X&dchild=1&keywords=8+pack+wooden+puzzles+for+toddlers&qid=1612848727&sprefix=8+pack+woo
9/ref=sr_1_14?crid=1AIW033S4VM9X&dchild=1&keywords=8+pack+wooden+puzzles+for+toddlers&qid=1612813243&sprefix=8+pack+wo
53BFV4/ref=sr_1_9? crid=3MYWLZUY711JS&dchild=1&keywords=interlocking+manipulatives+preschool&qid=1612849258&sprefix=interlo
_1_38?crid=3MYWLZUY711JS&dchild=1&keywords=interlocking+manipulatives+preschool&qid=1612849431&sprefix=interlocking+mani%2
6?crid=NZCJN7UY509&dchild=1&keywords=preschool+puppets&qid=1612657048&sprefix=preschool+pupp%2Caps%2C213&sr=8-36

1SF9/ref=sr_1_15?dchild=1&keywords=child+play+stove&qid=1612895006&sr=8-15
?dchild=1&keywords=table+and+chairs+childrens&qid=1612895314&sr=8-11
sr_1_2?dchild=1&keywords=childrens+dishes+and+utensils&qid=1612895402&sr=8-2
_5?dchild=1&keywords=doll+bed&qid=1612895465&sr=8-5
_2?dchild=1&keywords=baby+dolls&qid=1612895846&sr=8-2
=sr_1_4?dchild=1&keywords=baby+doll+clothes+boy+and+girl&qid=1612895944&sr=8-4
1_10?dchild=1&keywords=storage+for+baby+doll+clothes&qid=1612896056&sr=8-10
d=L2RUA3IKPOSQ&dchild=1&keywords=unbreakable+baby+mirror&qid=1612896126&sprefix=unbreakable+baby+%2Caps%2C196&sr=8-
_28?dchild=1&keywords=play+telephones&qid=1612896211&sr=8-28

n Elephant and Piggie Book): Willems, Mo, Willems, Mo: 9781368021319: Amazon.com: Books
Kids Instruments for Kids Preschool Education, 16 Types 23pcs Musical Toys Set for Boys and Girls with Storage B
s, Toddlers, Children, Preschool Boys & Girls, Musical Percussion Kit, Educational Musical Toys with Storage Bag: T

X and 10X Magnification Plastic Reading Magnifiers with 10 Lanyard for School Student Outdoor Explorer or Science
Set, Magnet Educational Toys Magnetic Blocks Sticks Stacking Toys Set, Non-Toxic Building Toy 3D Puzzle with Sto
ion and Kids Explorer Kit Includes Butterfly Net, Bug Observation Capsule and Magnifying Glass | Science Toy for B
Mixing Tools, 22 Pieces, Ages 3+,Multi-color: Toys & Games
oxic+play&sr=8-3
821&sc_intid=5821&gclid=Cj0KCQiA34OBBhCcARIsAG32uvMz9YOfAnYhEmFmlzIQ1knApOgHnNZ5nsNCluqbmOwi3uTwRhNb5HsaAn8j
GVkUXVhbGlmaWVyPUEzNkpPVE5DUVVJRFo3JmVuY3J5cHRlZElkPUEwMDgzNjE2M0ZUWkhFRlAxVzJLVyZlbmNyeXB0ZWRBZElkPUE

ons&psc=1&spLa=ZW5jcnlwdGVkUXVhbGlmaWVyPUFHREU5WDFYVlVUVk0mZW5jcnlwdGVkSWQ9QTAzMTI5OTMxTUMwSkVMRjlaNz

727&sprefix=8+pack+wooden+%2Caps%2C193&sr=8-17
3243&sprefix=8+pack+wooden+%2Caps%2C193&sr=8-14
12849258&sprefix=interlocking+mani%2Caps%2C192&sr=8-9) 2-( https://www.amazon.com/elecnewell-Interlocking-Building-Preschool-As
refix=interlocking+mani%2Caps%2C192&sr=8-38 ) 2-( https://www.amazon.com/Learning-Resources-Pattern-Activity-Pieces/dp/B000F8VA
aps%2C213&sr=8-36

y+%2Caps%2C196&sr=8-19

d Girls with Storage Bag: Toys & Games

s with Storage Bag: Toys & Games

r Explorer or Science Observation: Office Products

oy 3D Puzzle with Storage Bag: Toys & Games
ss | Science Toy for Boys and Girls 3 4 5 6 7: Toys & Games
 Owi3uTwRhNb5HsaAn8jEALw_wcB
bmNyeXB0ZWRBZElkPUExMDEyNDIwMVlIT0hGQlZQMUNRWiZ3aWRnZXROYW1lPXNwX2F0ZiZhY3Rpb249Y2xpY2tSZWRpcmVjdCZk

5OTMxTUMwSkVMRjlaNzJYJmVuY3J5cHRlZEFkSWQ9QTA2MjUzMDgxS1BCWkU3RjAwOVFVJndpZGdldE5hbWU9c3BfYXRmJmFjdGlv

ng-Building-Preschool-Assembled/dp/B0871QHS7N/ref=sr_1_12?crid=3MYWLZUY711JS&dchild=1&keywords=interlocking+manipulatives
vity-Pieces/dp/B000F8VAOM/ref=sr_1_22?dchild=1&keywords=starflex+connecting+blocks&qid=1612849709&sr=8-22 ) 3-( https://www.am
xpY2tSZWRpcmVjdCZkb05vdExvZ0NsaWNrPXRydWU=

WU9c3BfYXRmJmFjdGlvbj1jbGlja1JlZGlyZWN0JmRvTm90TG9nQ2xpY2s9dHJ1ZQ==

erlocking+manipulatives+preschool&qid=1612849431&sprefix=interlocking+mani%2Caps%2C192&sr=8-12) 3-( https://www.amazon.com/I

8-22 ) 3-( https://www.amazon.com/Face-Changing-Building-Expressions-Educational-Montessori/dp/B08GQJ2QNQ/ref=sr_1_4?crid=3VA
=8-12) 3-( https://www.amazon.com/IDGIRLS-Building-Construction-Preschool-Children/dp/B07C631399/ref=sr_1_31?dchild=1&keywords
B08GQJ2QNQ/ref=sr_1_4?crid=3VA5P4BKWBH5E&dchild=1&keywords=wooden+expressions+matching+block+puzzles&qid=161285053
399/ref=sr_1_31?dchild=1&keywords=starflex+connecting+blocks&qid=1612849852&sr=8-31 ) 4-( https://www.amazon.com/EMIDO-Buildi
ching+block+puzzles&qid=1612850530&sprefix=expressions+matchin%2Caps%2C204&sr=8-4 ) 4-( https://www.amazon.com/Cottify-Anim
tps://www.amazon.com/EMIDO-Building-Educational-Interlocking-Preschool/dp/B01EA5ADGQ/ref=sr_1_3?dchild=1&keywords=starflex+co
https://www.amazon.com/Cottify-Animals-Durable-Matching-Educational/dp/B08JJ597R8/ref=sr_1_16_sspa?crid=15BHMU77YX3TD&dchil
_1_3?dchild=1&keywords=starflex+connecting+blocks&qid=1612849852&sr=8-3 ) 5-( https://www.amazon.com/burgkidz-Pipeworks-Constr
_sspa?crid=15BHMU77YX3TD&dchild=1&keywords=matching+games+for+kids+ages+3-5&qid=1612850647&sprefix=matching+game%2
mazon.com/burgkidz-Pipeworks-Construction-Interlocking-Connecting/dp/B07QN3SFCT/ref=sr_1_8?dchild=1&keywords=pipe+tube+building
2850647&sprefix=matching+game%2Caps%2C229&sr=8-16-spons&psc=1&spLa=ZW5jcnlwdGVkUXVhbGlmaWVyPUEzUkU5MzlaQUdMM
child=1&keywords=pipe+tube+building+toy&qid=1612850192&sr=8-8 ) 6-( https://www.amazon.com/Learning-Resources-Starter-Building-P
VhbGlmaWVyPUEzUkU5MzlaQUdMMVFZJmVuY3J5cHRlZElkPUEwNDA3ODU2OUUxME8zSkRRUEtCJmVuY3J5cHRlZEFkSWQ9QTA0
Learning-Resources-Starter-Building-Pieces/dp/B01B14Z48G/ref=sr_1_6?dchild=1&keywords=gears+building+set+preschool&qid=161285
UEtCJmVuY3J5cHRlZEFkSWQ9QTA0OTk5NTQzVEJBVks4RUcyWDBaJndpZGdldE5hbWU9c3BfbXRmJmFjdGlvbj1jbGlja1JlZGlyZWN0Jm
+building+set+preschool&qid=1612850283&sr=8-6 )
RmJmFjdGlvbj1jbGlja1JlZGlyZWN0JmRvTm90TG9nQ2xpY2s9dHJ1ZQ== ) 5-( https://www.amazon.com/Peacable-Kingdom-Alphabet-Bin
com/Peacable-Kingdom-Alphabet-Bingo-Board/dp/B06XG88N1R/ref=sr_1_1_sspa?dchild=1&keywords=alphabet+bingo&qid=1612850707&
ds=alphabet+bingo&qid=1612850707&sr=8-1-spons&psc=1&smid=A1I1M317MFZ94Z&spLa=ZW5jcnlwdGVkUXVhbGlmaWVyPUFBRjQ5V
nlwdGVkUXVhbGlmaWVyPUFBRjQ5V0dQUjlHQUwmZW5jcnlwdGVkSWQ9QTAyMTY3MDAzNU9UTVoxVUtYNVRWJmVuY3J5cHRlZEFkS
VoxVUtYNVRWJmVuY3J5cHRlZEFkSWQ9QTEwMTI2MDIzSkUzWko5RlBQNVBSJndpZGdldE5hbWU9c3BfYXRmJmFjdGlvbj1jbGlja1JlZG
WU9c3BfYXRmJmFjdGlvbj1jbGlja1JlZGlyZWN0JmRvTm90TG9nQ2xpY2s9dHJ1ZQ== ) 6-( https://www.amazon.com/Coogam-Recoginition
w.amazon.com/Coogam-Recoginition-Uppercase-Educational-Montessori/dp/B088FNLLM1/ref=sr_1_4_sspa?dchild=1&keywords=alphabe
_4_sspa?dchild=1&keywords=alphabet+bingo&qid=1612850738&sr=8-4-spons&psc=1&spLa=ZW5jcnlwdGVkUXVhbGlmaWVyPUE1VFI0S
nlwdGVkUXVhbGlmaWVyPUE1VFI0STlCRk1MWVgmZW5jcnlwdGVkSWQ9QTA4NTY5NjIzTFkxN0tIRTU1OUZLJmVuY3J5cHRlZEFkSWQ
RTU1OUZLJmVuY3J5cHRlZEFkSWQ9QTAzNTk0OTg3SUZZQlBGNUhVR1Umd2lkZ2V0TmFtZT1zcF9hdGYmYWN0aW9uPWNsaWNrUm
F9hdGYmYWN0aW9uPWNsaWNrUmVkaXJlY3QmZG9Ob3RMb2dDbGljaz10cnVl )