SAMPLE.PRF
FILE INFORMATION
FILENAME(S): SAMPLE.PRF
FILE TYPE(S): SEQ
FILE SIZE: 3.7K
FIRST SEEN: 2025-11-30 18:12:37
APPEARS ON: 1 disk(s)
FILE HASH
a03b3cf54482bbf0a8b48dc7724220ec816839fee5eb5200311b2698bc268d37
FOUND ON DISKS (1 DISKS)
| DISK TITLE | FILENAME | FILE TYPE | COLLECTION | TRACK | SECTOR | ACTIONS |
|---|---|---|---|---|---|---|
| SWIFTCALC 128 | SAMPLE.PRF | SEQ | Sailor, Ganheden | 15 | 0 | DOWNLOAD FILE |
FILE CONTENT & ANALYSIS
00000000: 2A 20 2A 20 2A 20 2A 20 2A 20 2A 20 2A 20 2A 20 |* * * * * * * * | 00000010: 2A 20 2A 20 2A 20 2A 20 2A 20 2A 20 20 20 20 20 |* * * * * * | 00000020: 20 50 20 52 20 4F 20 46 20 49 20 54 20 20 20 41 | P R O F I T A| 00000030: 20 4E 20 44 20 20 20 4C 20 4F 20 53 20 53 20 20 | N D L O S S | 00000040: 20 53 20 54 20 41 20 54 20 45 20 4D 20 45 20 4E | S T A T E M E N| 00000050: 20 54 20 20 20 2D 20 2D 20 20 20 31 20 39 20 38 | T - - 1 9 8| 00000060: 20 35 20 20 20 28 20 50 20 52 20 4F 20 4A 20 45 | 5 ( P R O J E| 00000070: 20 43 20 54 20 45 20 44 20 29 FF 20 FF 20 20 20 | C T E D ). . | 00000080: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000090: 20 20 20 20 20 20 20 4A 61 6E 20 20 20 20 20 20 | Jan | 000000A0: 20 46 65 62 20 20 20 20 20 20 20 4D 61 72 20 20 | Feb Mar | 000000B0: 20 20 20 20 20 41 70 72 20 20 20 20 20 20 20 4D | Apr M| 000000C0: 61 79 20 20 20 20 20 20 20 4A 75 6E 20 20 20 20 |ay Jun | 000000D0: 20 20 20 4A 75 6C 20 20 20 20 20 20 20 41 75 67 | Jul Aug| 000000E0: 20 20 20 20 20 20 20 53 65 70 20 20 20 20 20 20 | Sep | 000000F0: 20 4F 63 74 FF 20 FF 52 65 76 65 6E 75 65 73 FF | Oct. .Revenues.| 00000100: 20 20 50 72 6F 64 75 63 74 20 53 61 6C 65 73 20 | Product Sales | 00000110: 20 20 20 20 20 20 32 38 35 2C 34 31 31 20 20 20 | 285,411 | 00000120: 33 30 34 2C 32 36 32 20 20 20 33 32 37 2C 35 30 |304,262 327,50| 00000130: 38 20 20 20 33 35 39 2C 33 30 39 20 20 20 33 35 |8 359,309 35| 00000140: 37 2C 30 30 39 20 20 20 33 35 38 2C 34 31 39 20 |7,009 358,419 | 00000150: 20 20 33 38 32 2C 30 39 33 20 20 20 34 31 31 2C | 382,093 411,| 00000160: 32 38 35 20 20 20 34 31 37 2C 31 36 36 20 20 20 |285 417,166 | 00000170: 34 34 34 2C 37 32 30 FF 20 20 52 65 6E 74 61 6C |444,720. Rental| 00000180: 73 20 20 20 20 20 20 20 20 20 20 20 20 20 20 37 |s 7| 00000190: 31 2C 33 35 33 20 20 20 20 37 36 2C 30 36 36 20 |1,353 76,066 | 000001A0: 20 20 20 37 36 2C 33 36 36 20 20 20 20 37 37 2C | 76,366 77,| 000001B0: 34 35 38 20 20 20 20 37 38 2C 35 36 36 20 20 20 |458 78,566 | 000001C0: 20 38 32 2C 31 32 39 20 20 20 20 38 36 2C 37 30 | 82,129 86,70| 000001D0: 34 20 20 20 20 39 30 2C 36 33 36 20 20 20 20 38 |4 90,636 8| 000001E0: 38 2C 31 38 30 20 20 20 20 38 36 2C 37 30 33 FF |8,180 86,703.| 000001F0: 20 20 4D 61 69 6E 74 65 6E 61 6E 63 65 20 46 65 | Maintenance Fe| 00000200: 65 73 20 20 20 20 20 34 32 2C 38 31 32 20 20 20 |es 42,812 | 00000210: 20 34 32 2C 39 38 31 20 20 20 20 34 33 2C 31 35 | 42,981 43,15| 00000220: 31 20 20 20 20 34 33 2C 37 36 38 20 20 20 20 34 |1 43,768 4| 00000230: 37 2C 31 31 32 20 20 20 20 34 35 2C 38 33 35 20 |7,112 45,835 | 00000240: 20 20 20 34 39 2C 33 33 37 20 20 20 20 34 39 2C | 49,337 49,| 00000250: 30 32 31 20 20 20 20 35 33 2C 32 37 34 20 20 20 |021 53,274 | 00000260: 20 35 31 2C 38 33 30 FF 20 20 20 20 20 20 20 20 | 51,830. | 00000270: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 2D 2D | --| 00000280: 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 |----- ------- | 00000290: 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D | ------- ----| 000002A0: 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 |--- ------- | 000002B0: 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D |------- ------| 000002C0: 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D |- ------- --| 000002D0: 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D FF |----- -------.| 000002E0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 000002F0: 20 20 20 20 20 20 33 39 39 2C 35 37 36 20 20 20 | 399,576 | 00000300: 34 32 33 2C 33 30 39 20 20 20 34 34 37 2C 30 32 |423,309 447,02| 00000310: 35 20 20 20 34 38 30 2C 35 33 35 20 20 20 34 38 |5 480,535 48| 00000320: 32 2C 36 38 37 20 20 20 34 38 36 2C 33 38 33 20 |2,687 486,383 | 00000330: 20 20 35 31 38 2C 31 33 34 20 20 20 35 35 30 2C | 518,134 550,| 00000340: 39 34 32 20 20 20 35 35 38 2C 36 32 30 20 20 20 |942 558,620 | 00000350: 35 38 33 2C 32 35 33 FF 20 FF 43 6F 73 74 20 6F |583,253. .Cost o| 00000360: 66 20 53 61 6C 65 73 FF 20 20 4D 61 74 65 72 69 |f Sales. Materi| 00000370: 61 6C 20 43 6F 73 74 73 20 20 20 20 20 20 31 35 |al Costs 15| 00000380: 35 2C 38 33 35 20 20 20 31 35 34 2C 37 30 34 20 |5,835 154,704 | 00000390: 20 20 31 35 33 2C 35 38 31 20 20 20 31 36 34 2C | 153,581 164,| 000003A0: 39 31 32 20 20 20 31 36 38 2C 37 32 36 20 20 20 |912 168,726 | 000003B0: 31 38 31 2C 31 37 35 20 20 20 31 38 35 2C 33 36 |181,175 185,36| 000003C0: 36 20 20 20 31 39 39 2C 30 34 32 20 20 20 32 31 |6 199,042 21| 000003D0: 33 2C 37 32 37 20 20 20 32 31 38 2C 36 37 31 FF |3,727 218,671.| 000003E0: 20 20 53 68 69 70 70 69 6E 67 20 43 68 61 72 67 | Shipping Charg| 000003F0: 65 73 20 20 20 20 20 20 39 2C 38 31 38 20 20 20 |es 9,818 | 00000400: 20 20 39 2C 37 34 36 20 20 20 20 20 39 2C 36 37 | 9,746 9,67| 00000410: 36 20 20 20 20 31 30 2C 33 38 39 20 20 20 20 31 |6 10,389 1| 00000420: 30 2C 36 33 30 20 20 20 20 31 31 2C 34 31 34 20 |0,630 11,414 | 00000430: 20 20 20 31 31 2C 36 37 38 20 20 20 20 31 32 2C | 11,678 12,| 00000440: 35 34 30 20 20 20 20 31 33 2C 34 36 35 20 20 20 |540 13,465 | 00000450: 20 31 33 2C 37 37 36 FF 20 20 53 61 6C 65 73 20 | 13,776. Sales | 00000460: 43 6F 6D 6D 69 73 73 69 6F 6E 73 20 20 20 20 32 |Commissions 2| 00000470: 31 2C 31 37 38 20 20 20 20 32 32 2C 34 33 35 20 |1,178 22,435 | 00000480: 20 20 20 32 33 2C 36 39 32 20 20 20 20 32 35 2C | 23,692 25,| 00000490: 34 36 38 20 20 20 20 32 35 2C 35 38 32 20 20 20 |468 25,582 | 000004A0: 20 32 35 2C 37 37 38 20 20 20 20 32 37 2C 34 36 | 25,778 27,46| 000004B0: 31 20 20 20 20 32 39 2C 32 30 30 20 20 20 20 32 |1 29,200 2| 000004C0: 39 2C 36 30 37 20 20 20 20 33 30 2C 39 31 32 FF |9,607 30,912.| 000004D0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 000004E0: 20 20 20 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 | ------- | 000004F0: 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D |------- ------| 00000500: 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D |- ------- --| 00000510: 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 |----- ------- | 00000520: 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D | ------- ----| 00000530: 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 |--- ------- | 00000540: 2D 2D 2D 2D 2D 2D 2D FF 20 20 20 20 20 20 20 20 |-------. | 00000550: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 31 38 | 18| 00000560: 36 2C 38 33 31 20 20 20 31 38 36 2C 38 38 35 20 |6,831 186,885 | 00000570: 20 20 31 38 36 2C 39 34 39 20 20 20 32 30 30 2C | 186,949 200,| 00000580: 37 36 39 20 20 20 32 30 34 2C 39 33 38 20 20 20 |769 204,938 | 00000590: 32 31 38 2C 33 36 37 20 20 20 32 32 34 2C 35 30 |218,367 224,50| 000005A0: 35 20 20 20 32 34 30 2C 37 38 32 20 20 20 32 35 |5 240,782 25| 000005B0: 36 2C 37 39 39 20 20 20 32 36 33 2C 33 35 39 FF |6,799 263,359.| 000005C0: 20 FF 50 72 6F 6D 6F 74 69 6F 6E 61 6C 20 45 78 | .Promotional Ex| 000005D0: 70 65 6E 73 65 73 FF 20 20 41 67 65 6E 63 79 20 |penses. Agency | 000005E0: 45 78 70 65 6E 73 65 73 20 20 20 20 20 20 20 39 |Expenses 9| 000005F0: 2C 31 39 30 20 20 20 20 31 30 2C 30 38 32 20 20 |,190 10,082 | 00000600: 20 20 31 30 2C 35 33 39 20 20 20 20 31 31 2C 32 | 10,539 11,2| 00000610: 33 35 20 20 20 20 31 31 2C 32 37 39 20 20 20 20 |35 11,279 | 00000620: 31 31 2C 39 30 37 20 20 20 20 31 33 2C 30 36 33 |11,907 13,063| 00000630: 20 20 20 20 31 34 2C 31 39 36 20 20 20 20 31 33 | 14,196 13| 00000640: 2C 38 31 31 20 20 20 20 31 34 2C 31 35 31 FF 20 |,811 14,151. | 00000650: 20 4D 65 64 69 61 20 43 6F 73 74 20 20 20 20 20 | Media Cost | 00000660: 20 20 20 20 20 20 32 39 2C 31 36 39 20 20 20 20 | 29,169 | 00000670: 33 31 2C 33 39 38 20 20 20 20 33 31 2C 35 32 32 |31,398 31,522| 00000680: 20 20 20 20 33 33 2C 39 33 30 20 20 20 20 33 33 | 33,930 33| 00000690: 2C 30 31 30 20 20 20 20 33 33 2C 31 34 30 20 20 |,010 33,140 | 000006A0: 20 20 33 33 2C 32 37 31 20 20 20 20 33 33 2C 37 | 33,271 33,7| 000006B0: 34 37 20 20 20 20 33 37 2C 30 32 34 20 20 20 20 |47 37,024 | 000006C0: 33 36 2C 30 32 31 FF 20 20 44 69 72 65 63 74 20 |36,021. Direct | 000006D0: 4D 61 69 6C 20 20 20 20 20 20 20 20 20 20 20 31 |Mail 1| 000006E0: 2C 32 35 30 20 20 20 20 20 31 2C 32 34 32 20 20 |,250 1,242 | 000006F0: 20 20 20 31 2C 32 39 38 20 20 20 20 20 31 2C 34 | 1,298 1,4| 00000700: 31 31 20 20 20 20 20 31 2C 34 37 35 20 20 20 20 |11 1,475 | 00000710: 20 31 2C 35 32 37 20 20 20 20 20 31 2C 35 38 30 | 1,527 1,580| 00000720: 20 20 20 20 20 31 2C 36 35 32 20 20 20 20 20 31 | 1,652 1| 00000730: 2C 36 32 34 20 20 20 20 20 31 2C 37 38 32 FF 20 |,624 1,782. | 00000740: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000750: 20 20 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D | ------- -| 00000760: 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D |------ -------| 00000770: 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D | ------- ---| 00000780: 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 |---- ------- | 00000790: 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D | ------- -----| 000007A0: 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D |-- ------- -| 000007B0: 2D 2D 2D 2D 2D 2D FF 20 20 20 20 20 20 20 20 20 |------. | 000007C0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 33 39 | 39| 000007D0: 2C 36 30 39 20 20 20 20 34 32 2C 37 32 32 20 20 |,609 42,722 | 000007E0: 20 20 34 33 2C 33 35 39 20 20 20 20 34 36 2C 35 | 43,359 46,5| 000007F0: 37 36 20 20 20 20 34 35 2C 37 36 34 20 20 20 20 |76 45,764 | 00000800: 34 36 2C 35 37 34 20 20 20 20 34 37 2C 39 31 34 |46,574 47,914| 00000810: 20 20 20 20 34 39 2C 35 39 35 20 20 20 20 35 32 | 49,595 52| 00000820: 2C 34 35 39 20 20 20 20 35 31 2C 39 35 34 FF 20 |,459 51,954. | 00000830: FF 4F 76 65 72 68 65 61 64 FF 20 20 4D 61 6E 61 |.Overhead. Mana| 00000840: 67 65 6D 65 6E 74 20 20 20 20 20 20 20 20 20 20 |gement | 00000850: 20 31 36 2C 32 34 30 20 20 20 20 31 36 2C 33 30 | 16,240 16,30| 00000860: 34 20 20 20 20 31 36 2C 32 30 30 20 20 20 20 31 |4 16,200 1| 00000870: 36 2C 30 39 36 20 20 20 20 31 35 2C 39 39 33 20 |6,096 15,993 | 00000880: 20 20 20 31 36 2C 30 35 36 20 20 20 20 31 35 2C | 16,056 15,| 00000890: 37 38 37 20 20 20 20 31 36 2C 31 37 36 20 20 20 |787 16,176 | 000008A0: 20 31 36 2C 34 30 37 20 20 20 20 31 36 2C 31 33 | 16,407 16,13| 000008B0: 32 FF 20 20 45 6E 67 69 6E 65 65 72 69 6E 67 20 |2. Engineering | 000008C0: 20 20 20 20 20 20 20 20 20 34 32 2C 34 38 38 20 | 42,488 | 000008D0: 20 20 20 34 33 2C 30 39 36 20 20 20 20 34 32 2C | 43,096 42,| 000008E0: 33 37 34 20 20 20 20 34 34 2C 32 39 36 20 20 20 |374 44,296 | 000008F0: 20 34 35 2C 33 38 38 20 20 20 20 34 36 2C 35 30 | 45,388 46,50| 00000900: 37 20 20 20 20 34 38 2C 31 33 35 20 20 20 20 35 |7 48,135 5| 00000910: 31 2C 33 31 34 20 20 20 20 35 31 2C 35 31 37 20 |1,314 51,517 | 00000920: 20 20 20 35 35 2C 39 38 36 FF 20 20 41 64 6D 69 | 55,986. Admi| 00000930: 6E 69 73 74 72 61 74 69 6F 6E 20 20 20 20 20 20 |nistration | 00000940: 20 20 36 2C 30 31 32 20 20 20 20 20 36 2C 32 32 | 6,012 6,22| 00000950: 32 20 20 20 20 20 36 2C 35 36 39 20 20 20 20 20 |2 6,569 | 00000960: 36 2C 36 36 33 20 20 20 20 20 36 2C 39 36 35 20 |6,663 6,965 | 00000970: 20 20 20 20 37 2C 34 39 37 20 20 20 20 20 37 2C | 7,497 7,| 00000980: 39 39 32 20 20 20 20 20 38 2C 36 30 33 20 20 20 |992 8,603 | 00000990: 20 20 39 2C 32 36 30 20 20 20 20 20 39 2C 33 39 | 9,260 9,39| 000009A0: 32 FF 20 20 44 65 70 72 65 63 69 61 74 69 6F 6E |2. Depreciation| 000009B0: 20 20 20 20 20 20 20 20 20 20 37 2C 30 34 34 20 | 7,044 | 000009C0: 20 20 20 20 37 2C 31 37 34 20 20 20 20 20 37 2C | 7,174 7,| 000009D0: 33 30 37 20 20 20 20 20 36 2C 37 33 33 20 20 20 |307 6,733 | 000009E0: 20 20 36 2C 39 32 33 20 20 20 20 20 36 2C 37 38 | 6,923 6,78| 000009F0: 32 20 20 20 20 20 36 2C 37 37 36 20 20 20 20 20 |2 6,776 | 00000A00: 36 2C 33 37 36 20 20 20 20 20 36 2C 31 38 35 20 |6,376 6,185 | 00000A10: 20 20 20 20 36 2C 32 33 39 FF 20 20 4D 69 73 63 | 6,239. Misc| 00000A20: 65 6C 6C 61 6E 65 6F 75 73 20 20 20 20 20 20 20 |ellaneous | 00000A30: 20 20 33 2C 30 32 30 20 20 20 20 20 33 2C 30 36 | 3,020 3,06| 00000A40: 33 20 20 20 20 20 33 2C 32 33 34 20 20 20 20 20 |3 3,234 | 00000A50: 33 2C 34 38 31 20 20 20 20 20 33 2C 37 34 37 20 |3,481 3,747 | 00000A60: 20 20 20 20 33 2C 37 36 32 20 20 20 20 20 33 2C | 3,762 3,| 00000A70: 38 35 35 20 20 20 20 20 34 2C 30 33 30 20 20 20 |855 4,030 | 00000A80: 20 20 33 2C 39 32 31 20 20 20 20 20 34 2C 31 33 | 3,921 4,13| 00000A90: 39 FF 20 20 20 20 20 20 20 20 20 20 20 20 20 20 |9. | 00000AA0: 20 20 20 20 20 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 | ------- | 00000AB0: 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D | ------- ----| 00000AC0: 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 |--- ------- | 00000AD0: 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D |------- ------| 00000AE0: 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D |- ------- --| 00000AF0: 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 |----- ------- | 00000B00: 20 20 2D 2D 2D 2D 2D 2D 2D FF 20 20 20 20 20 20 | -------. | 00000B10: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000B20: 20 37 34 2C 38 30 34 20 20 20 20 37 35 2C 38 35 | 74,804 75,85| 00000B30: 39 20 20 20 20 37 35 2C 36 38 34 20 20 20 20 37 |9 75,684 7| 00000B40: 37 2C 32 36 39 20 20 20 20 37 39 2C 30 31 36 20 |7,269 79,016 | 00000B50: 20 20 20 38 30 2C 36 30 34 20 20 20 20 38 32 2C | 80,604 82,| 00000B60: 35 34 35 20 20 20 20 38 36 2C 34 39 39 20 20 20 |545 86,499 | 00000B70: 20 38 37 2C 32 39 30 20 20 20 20 39 31 2C 38 38 | 87,290 91,88| 00000B80: 38 FF 20 FF 54 6F 74 61 6C 20 52 65 76 65 6E 75 |8. .Total Revenu| 00000B90: 65 73 20 20 20 20 20 20 20 20 33 39 39 2C 35 37 |es 399,57| 00000BA0: 36 20 20 20 34 32 33 2C 33 30 39 20 20 20 34 34 |6 423,309 44| 00000BB0: 37 2C 30 32 35 20 20 20 34 38 30 2C 35 33 35 20 |7,025 480,535 | 00000BC0: 20 20 34 38 32 2C 36 38 37 20 20 20 34 38 36 2C | 482,687 486,| 00000BD0: 33 38 33 20 20 20 35 31 38 2C 31 33 34 20 20 20 |383 518,134 | 00000BE0: 35 35 30 2C 39 34 32 20 20 20 35 35 38 2C 36 32 |550,942 558,62| 00000BF0: 30 20 20 20 35 38 33 2C 32 35 33 FF 54 6F 74 61 |0 583,253.Tota| 00000C00: 6C 20 45 78 70 65 6E 73 65 73 20 20 20 20 20 20 |l Expenses | 00000C10: 20 20 33 30 31 2C 32 34 34 20 20 20 33 30 35 2C | 301,244 305,| 00000C20: 34 36 36 20 20 20 33 30 35 2C 39 39 32 20 20 20 |466 305,992 | 00000C30: 33 32 34 2C 36 31 34 20 20 20 33 32 39 2C 37 31 |324,614 329,71| 00000C40: 38 20 20 20 33 34 35 2C 35 34 35 20 20 20 33 35 |8 345,545 35| 00000C50: 34 2C 39 36 34 20 20 20 33 37 36 2C 38 37 36 20 |4,964 376,876 | 00000C60: 20 20 33 39 36 2C 35 34 38 20 20 20 34 30 37 2C | 396,548 407,| 00000C70: 32 30 31 FF 20 20 20 20 20 20 20 20 20 20 20 20 |201. | 00000C80: 20 20 20 20 20 20 20 20 20 20 2D 2D 2D 2D 2D 2D | ------| 00000C90: 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D |- ------- --| 00000CA0: 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 |----- ------- | 00000CB0: 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D | ------- ----| 00000CC0: 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 |--- ------- | 00000CD0: 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D |------- ------| 00000CE0: 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D FF 50 72 65 2D |- -------.Pre-| 00000CF0: 74 61 78 20 50 72 6F 66 69 74 20 20 20 20 20 20 |tax Profit | 00000D00: 20 20 20 39 38 2C 33 33 32 20 20 20 31 31 37 2C | 98,332 117,| 00000D10: 38 34 33 20 20 20 31 34 31 2C 30 33 33 20 20 20 |843 141,033 | 00000D20: 31 35 35 2C 39 32 31 20 20 20 31 35 32 2C 39 36 |155,921 152,96| 00000D30: 39 20 20 20 31 34 30 2C 38 33 38 20 20 20 31 36 |9 140,838 16| 00000D40: 33 2C 31 37 30 20 20 20 31 37 34 2C 30 36 36 20 |3,170 174,066 | 00000D50: 20 20 31 36 32 2C 30 37 32 20 20 20 31 37 36 2C | 162,072 176,| 00000D60: 30 35 32 FF 54 61 78 65 73 20 20 20 20 20 20 20 |052.Taxes | 00000D70: 20 20 20 20 20 20 20 20 20 20 20 33 39 2C 33 33 | 39,33| 00000D80: 33 20 20 20 20 34 37 2C 31 33 37 20 20 20 20 35 |3 47,137 5| 00000D90: 36 2C 34 31 33 20 20 20 20 36 32 2C 33 36 38 20 |6,413 62,368 | 00000DA0: 20 20 20 36 31 2C 31 38 38 20 20 20 20 35 36 2C | 61,188 56,| 00000DB0: 33 33 35 20 20 20 20 36 35 2C 32 36 38 20 20 20 |335 65,268 | 00000DC0: 20 36 39 2C 36 32 36 20 20 20 20 36 34 2C 38 32 | 69,626 64,82| 00000DD0: 39 20 20 20 20 37 30 2C 34 32 31 FF 20 20 20 20 |9 70,421. | 00000DE0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000DF0: 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D | ------- ----| 00000E00: 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 |--- ------- | 00000E10: 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D |------- ------| 00000E20: 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D |- ------- --| 00000E30: 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 |----- ------- | 00000E40: 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D | ------- ----| 00000E50: 2D 2D 2D FF 4E 65 74 20 50 72 6F 66 69 74 20 20 |---.Net Profit | 00000E60: 20 20 20 20 20 20 20 20 20 20 20 35 38 2C 39 39 | 58,99| 00000E70: 39 20 20 20 20 37 30 2C 37 30 36 20 20 20 20 38 |9 70,706 8| 00000E80: 34 2C 36 32 30 20 20 20 20 39 33 2C 35 35 33 20 |4,620 93,553 | 00000E90: 20 20 20 39 31 2C 37 38 31 20 20 20 20 38 34 2C | 91,781 84,| 00000EA0: 35 30 33 20 20 20 20 39 37 2C 39 30 32 20 20 20 |503 97,902 | 00000EB0: 31 30 34 2C 34 34 30 20 20 20 20 39 37 2C 32 34 |104,440 97,24| 00000EC0: 33 20 20 20 31 30 35 2C 36 33 31 FF FE |3 105,631.. |
* * * * * * * * * * * * * * P R O F
I T A N D L O S S S T A T E M E N
T - - 1 9 8 5 ( P R O J E C T E D
). . JAN
FEB MAR APR MAY
JUN JUL AUG SEP
OCT. .REVENUES. PRODUCT SALES 28
5,411 304,262 327,508 359,309 35
7,009 358,419 382,093 411,285 41
7,166 444,720. RENTALS 7
1,353 76,066 76,366 77,458 7
8,566 82,129 86,704 90,636 8
8,180 86,703. MAINTENANCE FEES 4
2,812 42,981 43,151 43,768 4
7,112 45,835 49,337 49,021 5
3,274 51,830. --
----- ------- ------- ------- --
----- ------- ------- ------- --
----- -------. 39
9,576 423,309 447,025 480,535 48
2,687 486,383 518,134 550,942 55
8,620 583,253. .COST OF SALES. MATERI
AL COSTS 155,835 154,704 153,58
1 164,912 168,726 181,175 185,36
6 199,042 213,727 218,671. SHIPPI
NG CHARGES 9,818 9,746 9,67
6 10,389 10,630 11,414 11,67
8 12,540 13,465 13,776. SALES
COMMISSIONS 21,178 22,435 23,69
2 25,468 25,582 25,778 27,46
1 29,200 29,607 30,912.
------- ------- ------
- ------- ------- ------- ------
- ------- ------- -------.
186,831 186,885 186,94
9 200,769 204,938 218,367 224,50
5 240,782 256,799 263,359. .PROMOT
IONAL EXPENSES. AGENCY EXPENSES 9
,190 10,082 10,539 11,235 11
,279 11,907 13,063 14,196 13
,811 14,151. MEDIA COST 29
,169 31,398 31,522 33,930 33
,010 33,140 33,271 33,747 37
,024 36,021. DIRECT MAIL 1
,250 1,242 1,298 1,411 1
,475 1,527 1,580 1,652 1
,624 1,782. ---
---- ------- ------- ------- ---
---- ------- ------- ------- ---
---- -------. 39
,609 42,722 43,359 46,576 45
,764 46,574 47,914 49,595 52
,459 51,954. .OVERHEAD. MANAGEMENT
16,240 16,304 16,200 1
6,096 15,993 16,056 15,787 1
6,176 16,407 16,132. ENGINEERING
42,488 43,096 42,374 4
4,296 45,388 46,507 48,135 5
1,314 51,517 55,986. ADMINISTRATI
ON 6,012 6,222 6,569
6,663 6,965 7,497 7,992
8,603 9,260 9,392. DEPRECIATION
7,044 7,174 7,307
6,733 6,923 6,782 6,776
6,376 6,185 6,239. MISCELLANEOU
S 3,020 3,063 3,234
3,481 3,747 3,762 3,855
4,030 3,921 4,139.
------- ------- ------- --
----- ------- ------- ------- --
----- ------- -------.
74,804 75,859 75,684 7
7,269 79,016 80,604 82,545 8
6,499 87,290 91,888. .TOTAL REVENU
ES 399,576 423,309 447,025
480,535 482,687 486,383 518,134
550,942 558,620 583,253.TOTAL EXPENS
ES 301,244 305,466 305,992
324,614 329,718 345,545 354,964
376,876 396,548 407,201.
------- ------- -------
------- ------- ------- -------
------- ------- -------.PRE-TAX PROF
IT 98,332 117,843 141,033
155,921 152,969 140,838 163,170
174,066 162,072 176,052.TAXES
39,333 47,137 56,413
62,368 61,188 56,335 65,268
69,626 64,829 70,421.
------- ------- -------
------- ------- ------- -------
------- ------- -------.NET PROFIT
58,999 70,706 84,620
93,553 91,781 84,503 97,902
104,440 97,243 105,631..
> CLICK IMAGE PREVIEW FOR FULL MODAL