View:
Download DOC
Download PDF 


                       SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D. C.  20549

                                    FORM 10-Q
(MARK  ONE)

[x]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
ACT  OF  1934  FOR  THE  QUARTERLY  PERIOD  ENDED  SEPTEMBER  27,  1998.
                                                   --------------------

     TRANSITION  REPORT  PURSUANT  TO  SECTION  13  OR  15(D)  OF THE SECURITIES
EXCHANGE  ACT  OF  1934  FOR  THE  TRANSITION  PERIOD  FROM  _____________  TO
_______________.

                        COMMISSION FILE NUMBER   0-12919

                                 PIZZA INN, INC.
                    (EXACT NAME OF REGISTRANT IN ITS CHARTER)


                   MISSOURI                         47-0654575
     (STATE  OR  OTHER  JURISDICTION  OF       (I.R.S.  EMPLOYER
       INCORPORATION  OR  ORGANIZATION)        IDENTIFICATION  NO.)


                                5050 QUORUM DRIVE
                                    SUITE 500
                              DALLAS, TEXAS  75240
                    (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES,
                               INCLUDING ZIP CODE)

                                 (972) 701-9955
                         (REGISTRANT'S TELEPHONE NUMBER,
                              INCLUDING AREA CODE)

     INDICATE  BY  CHECK  MARK  WHETHER THE REGISTRANT (1) HAS FILED ALL REPORTS
REQUIRED  TO  BE  FILED BY SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF
1934  DURING THE PRECEDING 12 MONTHS (OR SUCH SHORTER PERIOD THAT THE REGISTRANT
WAS  REQUIRED  TO  FILE  SUCH  REPORTS), AND (2) HAS BEEN SUBJECT TO SUCH FILING
REQUIREMENTS  FOR  THE  PAST  90  DAYS.  YES [X]   NO

     INDICATE  BY  CHECK MARK WHETHER THE REGISTRANT HAS FILED ALL DOCUMENTS AND
REPORTS  REQUIRED  TO  BE  FILED  BY  SECTIONS 12, 13 OR 15(D) OF THE SECURITIES
EXCHANGE  ACT  OF 1934 SUBSEQUENT TO THE DISTRIBUTION OF SECURITIES UNDER A PLAN
CONFIRMED  BY  A  COURT.  YES [X]   NO

     AT  SEPTEMBER  27,  1998,  AN  AGGREGATE  OF  11,733,926  SHARES  OF  THE
REGISTRANT'S  COMMON  STOCK, PAR VALUE OF $.01 EACH (BEING THE REGISTRANT'S ONLY
CLASS  OF  COMMON  STOCK),  WERE  OUTSTANDING.


                                 PIZZA INN, INC.

                                      Index
                                      -----



PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements                                                        Page
- -------  --------------------------------------------------------------------------  ----
                                                                                  
         Consoldiated Statements of Operations for the three months ended
         September 27, 1998 and September 28, 1997                                      3

         Consolidated Balance Sheets at September 27, 1998 and June 28, 1998            4

         Condensed Consolidated Statements of Cash Flows for the three months ended     5
         September 27, 1998 and September 28, 1997

         Notes to Condensed Consolidated Financial Statements                           7


Item 2.  Management's Discussion and Analysis of
- -------  --------------------------------------------------------------------------      
         Financial Condition and Results of Operations                                  9
         --------------------------------------------------------------------------  ----


PART II.  OTHER INFORMATION

Item 4.  Submission of Matters to a Vote of Security Holders                           12
- -------  --------------------------------------------------------------------------  ----


Item 6.  Exhibits and Reports on Form 8-K                                              12
- -------  --------------------------------------------------------------------------  ----

         Signatures                                                                    13



                       PART 1.  FINANCIAL INFORMATION

ITEM  1.  FINANCIAL  INFORMATION
- --------------------------------




                                 PIZZA INN, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                   (UNAUDITED)


                                          THREE MONTHS ENDED
                                          -------------------         
                                             SEPTEMBER 27,     SEPTEMBER 28,
REVENUES:                                        1998               1997
                                          -------------------  --------------
                                                         
     Food and supply sales                $            14,442  $       14,461
     Franchise revenue                                  1,454           1,794
     Restaurant sales                                     596             697
     Other income                                          92              98
                                          -------------------  --------------
                                                       16,584          17,050
                                          -------------------  --------------

COSTS AND EXPENSES:
     Cost of sales                                     13,494          13,054
     Franchise expenses                                   806             903
     General and administrative expenses                1,491           1,300
     Interest expense                                     113             140
                                          -------------------  --------------
                                                       15,904          15,397
                                          -------------------  --------------

INCOME BEFORE INCOME TAXES                                680           1,653

     Provision for income taxes                           210             562
                                          -------------------  --------------

NET INCOME                                $               470  $        1,091
                                          ===================  ==============

BASIC EARNINGS PER COMMON SHARE           $              0.04  $         0.09
                                          ===================  ==============

DILUTED EARNINGS PER COMMON SHARE         $              0.04  $         0.08
                                          ===================  ==============

DIVIDENDS DECLARED PER COMMON SHARE       $              0.06  $         0.06
                                          ===================  ==============

WEIGHTED AVERAGE COMMON SHARES                         12,212          12,680
                                          ===================  ==============

WEIGHTED AVERAGE COMMON AND
     DILUTIVE POTENTIAL COMMON SHARES                  13,009          13,466
                                          ===================  ==============


          See accompanying Notes to Consolidated Financial Statements.





                                     PIZZA INN, INC.
                               CONSOLIDATED BALANCE SHEETS
                            (IN THOUSANDS, EXCEPT SHARE DATA)

                                                               SEPTEMBER 27,   JUNE 28,
ASSETS                                                             1998          1998
                                                              ---------------  ---------
                                                                (unaudited)
CURRENT ASSETS
                                                                         
     Cash and cash equivalents                                $         1,050  $   2,335
     Accounts receivable, less allowance for doubtful
       accounts of $854 and $825, respectively                          5,737      6,021
     Notes receivable, current portion, less allowance
       for doubtful accounts of $204 and $174, respectively               705        741
     Inventories                                                        2,196      1,953
     Prepaid expenses and other                                           466        556
                                                              ---------------  ---------
           Total current assets                                        10,154     11,606
Property, plant and equipment, net                                      1,916      1,921
Property under capital leases, net                                      1,008        761
Deferred taxes, net                                                     6,535      6,705

OTHER ASSETS
     Long-term notes receivable, less
       allowance for doubtful accounts of $8 and $8,
       respectively                                                       360        436
     Deposits and other                                                   528        344
                                                              ---------------  ---------
                                                              $        20,501  $  21,773
                                                              ===============  =========
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
     Accounts payable - trade                                 $         3,082  $   2,014
     Accrued expenses                                                   2,382      2,507
     Current portion of capital lease obligations                         224        125
                                                              ---------------  ---------
           Total current liabilities                                    5,688      4,646

LONG-TERM LIABILITIES
     Long-term debt                                                     6,652      4,700
     Long-term capital lease obligations                                  931        754
     Other long-term liabilities                                          756        756
                                                              ---------------  ---------
                                                                       14,027     10,856
                                                              ---------------  ---------

SHAREHOLDERS' EQUITY
     Common Stock, $.01 par value; authorized 26,000,000
       shares; outstanding 11,733,926 and 12,528,436
       shares, respectively (after deducting shares in
       treasury:  September - 3,179,986; June -2,381,386)                 117        125
     Additional paid-in capital                                         4,662      4,911
     Retained earnings                                                  1,695      5,881
                                                              ---------------  ---------
           Total shareholders' equity                                   6,474     10,917
                                                              ---------------  ---------
                                                              $        20,501  $  21,773
                                                              ===============  =========


              See accompanying Notes to Consolidated Financial Statements.





                                            PIZZA INN, INC.
                                 CONSOLIDATED STATEMENTS OF CASH FLOWS
                                            (IN THOUSANDS)
                                              (UNAUDITED)

                                                                        THREE MONTHS ENDED
                                                                       --------------------         
                                                                    SEPTEMBER 27,       SEPTEMBER 28,
                                                                         1998               1997
                                                                 --------------------  ---------------

CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                 
Net income                                                       $               470   $        1,091 
Adjustments to reconcile net income to
   cash provided by operating activities:
   Depreciation and amortization                                                 288              225 
   Provision for bad debt                                                         60                - 
   Utilization of pre-reorganization net operating
       loss carryforwards                                                        170              529 
Changes in assets and liabilities:
   Notes and accounts receivable                                                 336             (577)
   Inventories                                                                  (243)             361 
   Accounts payable - trade                                                    1,068               23 
   Accrued expenses                                                              (27)            (370)
   Prepaid expenses and other                                                     32              (18)
                                                                 --------------------  ---------------
   CASH PROVIDED BY OPERATING ACTIVITIES                                       2,154            1,264 
                                                                 --------------------  ---------------

CASH FLOWS FROM INVESTING ACTIVITIES:

Capital expenditures                                                            (369)            (220)
Acquisition of area development territory                                          -             (986)
                                                                 --------------------  ---------------
   CASH USED FOR INVESTING ACTIVITIES                                           (369)          (1,206)
                                                                 --------------------  ---------------

CASH FLOWS FROM FINANCING ACTIVITIES:

Borrowings of long-term bank debt                                              1,952                - 
Repayments of long-term bank debt and capital lease obligations                  (14)            (252)
Dividends paid                                                                  (754)               - 
Proceeds from exercise of stock options                                           15              284 
Purchases of treasury stock                                                   (4,269)            (860)
                                                                 --------------------  ---------------
   CASH USED FOR FINANCING ACTIVITIES                                         (3,070)            (828)
                                                                 --------------------  ---------------

Net increase (decrease) in cash and cash equivalents                          (1,285)            (770)
Cash and cash equivalents, beginning of period                                 2,335            2,332 
                                                                 --------------------  ---------------
Cash and cash equivalents, end of period                         $             1,050   $        1,562 
                                                                 --------------------  ---------------



                     See accompanying Notes to Consolidated Financial Statements.





                            SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
                                             (IN THOUSANDS)
                                               (UNAUDITED)

                                                                              THREE MONTHS ENDED
                                                                              ------------------- 
                                                                        SEPTEMBER 27,     SEPTEMBER 28,
                                                                            1998               1997
                                                                     -------------------  --------------

CASH PAYMENTS FOR:
                                                                                 
Interest                                                             $                93  $          152
Income taxes                                                                           -               -


NONCASH FINANCING AND INVESTING
ACTIVITIES:
Capital lease obligations incurred                                   $               290  $            -



PIZZA INN, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

(1)     The  accompanying  condensed  consolidated financial statements of Pizza
Inn, Inc. (the "Company") have been prepared without audit pursuant to the rules
and  regulations of the Securities and Exchange Commission.  Certain information
and footnote disclosures normally included in the financial statements have been
condensed  or  omitted  pursuant  to  such rules and regulations.  The condensed
consolidated  financial  statements should be read in conjunction with the notes
to  the  Company's  audited consolidated financial statements in its Form 10-K/A
for  the  fiscal  year  ended  June  28,  1998.

In  the opinion of management, the accompanying unaudited condensed consolidated
financial  statements  contain  all  adjustments necessary to fairly present the
Company's  financial position and results of operations for the interim periods.
All  adjustments  contained  herein  are  of  a  normal  recurring  nature.

(2)     In September 1998, the Company's Board of Directors declared a quarterly
dividend  of  $0.06 per share on the Company's common stock, payable October 23,
1998  to shareholders of record on October 8, 1998.  The Company's balance sheet
as  of September 27, 1998 includes a current liability of $704,000 for dividends
declared  and  payable.

(3)     In  September  1998,  the  Company  signed an agreement with its current
lender  to  extend  the  term of its existing $9.5 million revolving credit line
through  August 2000 and to modify certain financial covenants.  As of September
27,  1998,  the  Company  was  in  compliance  with  all  of its debt covenants.

(4) 
Effective December 28, 1997, the Company adopted SFAS 128, "Earnings Per Share",
which  establishes  standards  for  computing  and presenting earnings per share
(EPS).  The statement requires dual presentation of basic and diluted EPS on the
face  of  the  income statement for entities with complex capital structures and
requires  a  reconciliation  of  the  numerator and denominator of the basic EPS
computation,  to  the  numerator and denominator of the diluted EPS calculation.
Basic  EPS  excludes the effect of potentially dilutive securities while diluted
EPS  reflects  the  potential  dilution  that would occur if securities or other
contracts  to  issue  common  stock were exercised, converted or resulted in the
issuance  of  common stock that then shared in the earnings of the entity.  SFAS
128  requires restatement of earnings per share for prior periods.  Accordingly,
earnings  per share data for all periods presented have been restated to reflect
the computation of earnings per share in accordance with provisions of SFAS 128.
The following table shows the reconciliation of the numerator and denominator of
the  basic  EPS  calculation to the numerator and denominator of the diluted EPS
calculation  (in  thousands,  except  per  share  amounts).




                                                  INCOME        SHARES      PER SHARE
                                               (NUMERATOR)   (DENOMINATOR)    AMOUNT
                                               ------------  -------------  ----------
                                                                   
THREE MONTHS ENDED SEPTEMBER 27, 1998
BASIC EPS
Income Available to Common Shareholders        $        470         12,212  $     0.04
Effect of Dilutive Securities - Stock Options                          797
                                                             -------------            
DILUTED EPS
Income Available to Common Shareholders
& Assumed Conversions                          $        470         13,009  $     0.04
                                               ============  =============  ==========


THREE MONTHS ENDED SEPTEMBER 28, 1997
BASIC EPS
Income Available to Common Shareholders        $      1,091         12,680  $     0.09
Effect of Dilutive Securities - Stock Options                          786
                                                             -------------            
DILUTED EPS
Income Available to Common Shareholders
& Assumed Conversions                          $      1,091         13,466  $     0.08
                                               ============  =============  ==========



ITEM  2.   MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL CONDITION AND
 -------------------------------------------------------------------------------
RESULTS  OF  OPERATIONS
 ----------------------

Quarter  ended  September  27,  1998 compared to the quarter ended September 28,
1997.

     Diluted earnings per share for the first quarter of the current fiscal year
decreased 50% to $0.04 from $0.08 for the same period last year.  Net income for
the  quarter decreased 57% to $470,000 from $1,091,000 for the same quarter last
year.  Net  income  and  earnings  per  share decreased primarily because of the
temporary  closing  of  a  number of the Company's restaurants in larger revenue
producing  southeastern  states  due  to  three  significant  hurricanes in this
quarter,  lower  revenues  from  area  development  territory sales, slower than
anticipated  new  unit  openings  (especially in our international markets), and
significantly  higher  cheese  costs.

     Food and supply sales were flat for the quarter compared to the same period
last  year.  Increases  in  domestic  food sales to franchise restaurants due to
higher  cheese prices were offset by fewer sales in hurricane effected areas and
a  decrease  in  equipment  sales to domestic franchisees due to fewer new store
openings.

      Franchise  revenue, which includes income from royalties, license fees and
area  development  and foreign master license (collectively, "Territory") sales,
decreased  19%  or  $340,000 compared to the same period of the prior year.  The
first  quarter  of  the prior year included the recognition of proceeds from the
sale of foreign master license rights in Brazil, the Palestinian Territories and
Korea  in  the  amount  of  $230,000.  Current  year  revenues  include  partial
recognition of proceeds from the sale of foreign master license rights in Puerto
Rico  in  the  amount of $25,000.  Royalty revenue was down $101,000 compared to
the  first  quarter  last  year,  mainly resulting from a slightly lower average
royalty  rate  due to more restaurants within area development territories, lost
store  days  due  to  the  weather,  and  fewer  international  units.

     Restaurant  sales,  which  consists  of  revenue generated by Company-owned
stores, decreased 14% or $101,000 compared to the same period of the prior year.
This  was  due  to  the  sale of one full service store in December 1997 and the
lease  expiration  and  closing  of  one  Delco  store  in  August  1998.

     Cost  of sales increased 3% or $440,000 for the quarter due to the increase
in  domestic  food  sales.  As a percentage of sales, cost of sales increased to
90%  from  86%  for the same period last year.  This was primarily due to higher
cost  of  cheese  product,  an  increase  in  allocation  of  corporate services
overhead,  and  increases  in  transportation  costs associated with a temporary
shortage  of  truck  drivers.

     Franchise  expenses  include  selling,  general and administrative expenses
directly  related  to the sale and service of franchises and Territories.  These
costs  decreased  11%  or  $97,000  for  the  first  quarter primarily due to an
increase  in  corporate services overhead allocation to the distribution center,
resulting  in  a  corresponding decrease in franchise expenses, and decreases in
travel  expenses.  Additionally, franchise expenses for the first quarter of the
prior  year  also  included  the  amortization  of a reacquired area development
Territory.

     General  and  administrative  expenses increased 15% or $191,000 during the
first  quarter,  compared  to  the  same period last year, principally due to an
increase  in  the  allowance  for doubtful accounts, as well as higher insurance
expense  and  professional  fees.

     Interest  expense  decreased 19% or $27,000 for the quarter, as a result of
lower  average  debt  and  lower  interest  rates.


                         LIQUIDITY AND CAPITAL RESOURCES

     During the first quarter of fiscal 1999, the Company utilized cash provided
by  operations in the amount of $2,154,000, bank borrowings of $1,952,000, and a
portion  of its cash balances to purchase 798,600 shares of its own common stock
for  $4,269,000  and to pay dividends of $754,000 on the Company's common stock.

     Capital expenditures of $369,000 during the first quarter included $219,000
for upgrading the Company's computer system (including compliance with Year 2000
issues).  This  new  system will be financed under a 36-month capitalized lease.

     During  the first fiscal quarter the Company's lease for its transportation
fleet  expired.  In  September  1998,  the  Company  entered  into  a  new lease
agreement for replacement of transportation equipment.   The new four-year lease
contains  substantially  the  same  terms  and  provides  a modernized fleet for
distribution  of  goods.

     In  September  1998,  the Company's Board of Directors declared a quarterly
dividend  of  $0.06 per share on the Company's common stock, payable October 23,
1998  to shareholders of record on October 8, 1998.  The Company's balance sheet
as  of September 27, 1998 includes a current liability of $704,000 for dividends
declared,  and  payable.

     The  Company  continues to realize substantial benefit from the utilization
of its net operating loss carryforwards (which currently total $14.1 million and
expire in 2005) to reduce its federal tax liability from the 31% to 34% tax rate
reflected  on  its statement of operations to an actual payment of approximately
2%  of taxable income.  Management believes that future operations will generate
sufficient  taxable income, along with the reversal of temporary differences, to
fully  realize  its net deferred tax asset balance ($6.5 million as of September
27,  1998)  without reliance on material, non-routine income.  Taxable income in
future  years  at  the  same  level  as fiscal 1998 would be sufficient for full
realization  of  the  net  tax  asset.

     The Company continues to assess its computerized systems to determine their
ability  to  correctly  identify  the  year  2000  and is devoting the necessary
internal  and  external  resources to replace, upgrade or modify all significant
systems  related  to  the  year 2000.  The Company's assessment, purchase of new
equipment  and  installation  of new software are completed.  The conversion and
testing  of data began in October 1998.  Management anticipates that all systems
will  be  year  2000  compliant  by  June 1999.  The Company's existing software
system  had  a remaining book value of $137,000 at September 27, 1998 which will
be  amortized  over  nine  months  through  June  1999.

     Because  third party computer failures could also have a material impact on
a  company's ability to conduct business, confirmations are being requested from
our  material vendors and suppliers to certify that plans are being developed by
them  to address and become compliant with the year 2000 issues.  As of November
12, 1998,  the  Company  had received responses from approximately 24% from such
parties  and  all the responding companies have provided written assurances that
they expect to address all their significant year 2000 issues on a timely basis.
The  Company believes that any year 2000 impact on its franchisee base will have
no  material  effect  on  the  Company's  results  of  operations  since  sales
information is not currently communicated through computer systems.  Through the
assessment  of  the Company's non-information technology systems, management has
determined  that  no modifications are required for year 2000 compliance in this
area.

     Currently,  the  Company  can not clearly identify or therefore address the
most  reasonably  likely  worse  case  scenario  regarding year 2000 compliance.
Additionally,  we  plan  to  have  all  new compliance systems noted above fully
implemented  by  June  1999.  Therefore, management does not believe there is an
immediate  need  for  a  contingency  plan.  However,  during the implementation
process,  management  plans  to  closely monitor any problems which should arise
requiring  a contingency plan and to then expeditiously develop such alternative
plan  based  on  these  specific  needs.

      Although  management  presently believes the Company is taking appropriate
steps to assess and correct its year 2000 issues, due to the general uncertainty
inherent  in  the  year  2000 issue, in part due to the uncertainty of year 2000
readiness  of  third  parties,  management  is  unable to determine at this time
whether  year  2000  issues will have a material adverse effect on the Company's
results  of  operations  or  financial  condition.

     New software, testing, and conversion of systems and applications will cost
approximately  $450,000  and  new  hardware  components  will cost approximately
$300,000.  Total  system  upgrades  are  expected  to  position  the Company for
anticipated  future growth and enhance corporate service capabilities.  Of these
costs,  approximately  $509,000 has been incurred as of September 27, 1998.  All
the  above  capital expenditures are to be funded through a 36-month capitalized
lease.

     This  report  contains  certain forward-looking statements (as such term is
defined in the Private Securities Litigation Reform Act of 1995) relating to the
Company  that are based on the beliefs of the management of the Company, as well
as  assumptions and estimates made by and information currently available to the
Company's  management.  When  used  in  this  report,  the  words  "anticipate,"
"believe,"  "estimate,"  "expect,"  "intend"  and  similar  expressions, as they
relate  to  the  Company  or  the Company's management, identify forward-looking
statements.  Such  statements  reflect  the  current  views  of the Company with
respect  to  future  events  and are subject to certain risks, uncertainties and
assumptions  relating to the operations and results of operations of the Company
as  well  as  its  customers and suppliers, including as a result of competitive
factors  and  pricing  pressures,  shifts  in  market  demand,  general economic
conditions and other factors including but not limited to, changes in demand for
Pizza Inn products or franchises, the impact of competitors' actions, changes in
prices  or supplies of food ingredients, and restrictions on international trade
and  business.  Should  one or more of these risks or uncertainties materialize,
or  should  underlying  assumptions or estimates prove incorrect, actual results
may  vary  materially  from  those  described  herein  as anticipated, believed,
estimated,  expected  or  intended.

PART  II.  OTHER  INFORMATION


ITEM  4.  SUBMISSION  OF  MATTERS  TO  A  VOTE  OF  SECURITY  HOLDERS
- ---------------------------------------------------------------------

     None.

ITEM  6.  EXHIBITS  AND  REPORTS  ON  FORM  8-K
- -----------------------------------------------

     There  are no exhibits filed with this report.  No reports on Form 8-K were
filed  in  the  quarter  for  which  this  report  is  filed.

                                   SIGNATURES
                                   ----------


     Pursuant  to  the  requirements of the Securities Exchange Act of 1934, the
registrant  has  duly  caused  this  report  to  be  signed on its behalf by the
undersigned  thereunto  duly  authorized.


                                   PIZZA  INN,  INC.
                                   Registrant


                                   By:     /s/Ronald  W.  Parker
                                           ---------------------
                                        Ronald  W.  Parker
                                        Executive  Vice  President  and
                                        Principal  Financial  Officer


                                   By:     /s/Nancy  Deemer
                                           ----------------
                                        Nancy  Deemer
                                        Controller  and
                                        Principal  Accounting  Officer

Dated:  November  12,  1998


  


 5
 1000
       
                                     
                           3-MOS
                       JUN-28-1998
                          JUN-29-1998
                            SEP-27-1998
                                        1050 
                                     0 
                                 6442 
                                  1058 
                                   2196 
                             10154 
                                        1916 
                                   0 
                               20501 
                         5688 
                                          0 
                                       117 
                            0 
                                      0 
                                    6357 
                 20501 
                                      15038 
                             16584 
                                        13494 
                                13494 
                               806 
                                60 
                             113 
                                680 
                                   210 
                            470 
                                   0 
                                  0 
                                        0 
                                   470 
                                  .04 
                                  .04