SAMPLE.PRF
FILE INFORMATION
FILENAME(S): SAMPLE.PRF
FILE TYPE(S): SEQ
FILE SIZE: 6.2K
FIRST SEEN: 2025-10-19 22:48:22
APPEARS ON: 5 disk(s)
FILE HASH
c9bd124425e74cdd770a8bc87ae57e2e63c3bdff9b4eb038845a9ac48895afd0
FOUND ON DISKS (5 DISKS)
| DISK TITLE | FILENAME | FILE TYPE | COLLECTION | TRACK | SECTOR | ACTIONS |
|---|---|---|---|---|---|---|
| TIMEWRK C | SAMPLE.PRF | SEQ | Radd Maxx | 16 | 2 | DOWNLOAD FILE |
| TIMEWRK C | SAMPLE.PRF | SEQ | Sailor, Ganheden | 16 | 2 | DOWNLOAD FILE |
| TIMEWRK C | SAMPLE.PRF | SEQ | Sailor, Ganheden | 16 | 2 | DOWNLOAD FILE |
| TIMEWRK C | SAMPLE.PRF | SEQ | DuncanTwain | 16 | 2 | DOWNLOAD FILE |
| TIMEWRK C | SAMPLE.PRF | SEQ | hedning, Martin L0fgren | 16 | 2 | 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 20 20 20 20 20 20 | C T E D ) | 00000080: 2A 20 2A 20 2A 20 2A 20 2A 20 2A 20 2A 20 2A 20 |* * * * * * * * | 00000090: 2A 20 2A 20 2A 20 2A 20 2A 20 FF 20 20 20 20 20 |* * * * * . | 000000A0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 000000B0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 000000C0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 000000D0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 000000E0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 000000F0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000100: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000110: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000120: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000130: 20 20 20 20 20 FF 20 20 20 20 20 20 20 20 20 20 | . | 00000140: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000150: 4A 61 6E 20 20 20 20 20 20 20 46 65 62 20 20 20 |Jan Feb | 00000160: 20 20 20 20 4D 61 72 20 20 20 20 20 20 20 41 70 | Mar Ap| 00000170: 72 20 20 20 20 20 20 20 4D 61 79 20 20 20 20 20 |r May | 00000180: 20 20 4A 75 6E 20 20 20 20 20 20 20 4A 75 6C 20 | Jun Jul | 00000190: 20 20 20 20 20 20 41 75 67 20 20 20 20 20 20 20 | Aug | 000001A0: 53 65 70 20 20 20 20 20 20 20 4F 63 74 20 20 20 |Sep Oct | 000001B0: 20 20 20 20 4E 6F 76 20 20 20 20 20 20 20 44 65 | Nov De| 000001C0: 63 20 20 20 20 20 20 20 54 6F 74 61 6C 20 24 20 |c Total $ | 000001D0: FF 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 |. | 000001E0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 000001F0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000200: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000210: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000220: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000230: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000240: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000250: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000260: 20 20 20 20 20 20 20 20 20 20 20 FF 52 65 76 65 | .Reve| 00000270: 6E 75 65 73 20 20 20 20 20 20 20 20 20 20 20 20 |nues | 00000280: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000290: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 000002A0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 000002B0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 000002C0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 000002D0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 000002E0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 000002F0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000300: 20 20 20 20 20 20 FF 20 20 50 72 6F 64 75 63 74 | . Product| 00000310: 20 53 61 6C 65 73 20 20 20 20 20 20 20 32 38 35 | Sales 285| 00000320: 2C 34 31 31 20 20 20 33 30 34 2C 32 36 32 20 20 |,411 304,262 | 00000330: 20 33 32 37 2C 35 30 38 20 20 20 33 35 39 2C 33 | 327,508 359,3| 00000340: 30 39 20 20 20 33 35 37 2C 30 30 39 20 20 20 33 |09 357,009 3| 00000350: 35 38 2C 34 31 39 20 20 20 33 38 32 2C 30 39 33 |58,419 382,093| 00000360: 20 20 20 34 31 31 2C 32 38 35 20 20 20 34 31 37 | 411,285 417| 00000370: 2C 31 36 36 20 20 20 34 34 34 2C 37 32 30 20 20 |,166 444,720 | 00000380: 20 34 34 36 2C 34 37 37 20 20 20 34 35 37 2C 34 | 446,477 457,4| 00000390: 38 33 20 20 20 20 20 34 2C 35 35 31 2C 31 34 32 |83 4,551,142| 000003A0: 20 FF 20 20 52 65 6E 74 61 6C 73 20 20 20 20 20 | . Rentals | 000003B0: 20 20 20 20 20 20 20 20 20 37 31 2C 33 35 33 20 | 71,353 | 000003C0: 20 20 20 37 36 2C 30 36 36 20 20 20 20 37 36 2C | 76,066 76,| 000003D0: 33 36 36 20 20 20 20 37 37 2C 34 35 38 20 20 20 |366 77,458 | 000003E0: 20 37 38 2C 35 36 36 20 20 20 20 38 32 2C 31 32 | 78,566 82,12| 000003F0: 39 20 20 20 20 38 36 2C 37 30 34 20 20 20 20 39 |9 86,704 9| 00000400: 30 2C 36 33 36 20 20 20 20 38 38 2C 31 38 30 20 |0,636 88,180 | 00000410: 20 20 20 38 36 2C 37 30 33 20 20 20 20 38 39 2C | 86,703 89,| 00000420: 37 33 38 20 20 20 20 39 38 2C 34 35 32 20 20 20 |738 98,452 | 00000430: 20 20 31 2C 30 30 32 2C 33 35 31 20 FF 20 20 4D | 1,002,351 . M| 00000440: 61 69 6E 74 65 6E 61 6E 63 65 20 46 65 65 73 20 |aintenance Fees | 00000450: 20 20 20 20 34 32 2C 38 31 32 20 20 20 20 34 32 | 42,812 42| 00000460: 2C 39 38 31 20 20 20 20 34 33 2C 31 35 31 20 20 |,981 43,151 | 00000470: 20 20 34 33 2C 37 36 38 20 20 20 20 34 37 2C 31 | 43,768 47,1| 00000480: 31 32 20 20 20 20 34 35 2C 38 33 35 20 20 20 20 |12 45,835 | 00000490: 34 39 2C 33 33 37 20 20 20 20 34 39 2C 30 32 31 |49,337 49,021| 000004A0: 20 20 20 20 35 33 2C 32 37 34 20 20 20 20 35 31 | 53,274 51| 000004B0: 2C 38 33 30 20 20 20 20 35 36 2C 38 36 33 20 20 |,830 56,863 | 000004C0: 20 20 35 35 2C 39 31 31 20 20 20 20 20 20 20 35 | 55,911 5| 000004D0: 38 31 2C 38 39 35 20 FF 20 20 20 20 20 20 20 20 |81,895 . | 000004E0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 2D 2D | --| 000004F0: 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 |----- ------- | 00000500: 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D | ------- ----| 00000510: 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 |--- ------- | 00000520: 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D |------- ------| 00000530: 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D |- ------- --| 00000540: 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 |----- ------- | 00000550: 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D | ------- ----| 00000560: 2D 2D 2D 20 20 20 20 20 2D 2D 2D 2D 2D 2D 2D 2D |--- --------| 00000570: 2D 20 FF 20 20 20 20 20 20 20 20 20 20 20 20 20 |- . | 00000580: 20 20 20 20 20 20 20 20 20 33 39 39 2C 35 37 36 | 399,576| 00000590: 20 20 20 34 32 33 2C 33 30 39 20 20 20 34 34 37 | 423,309 447| 000005A0: 2C 30 32 35 20 20 20 34 38 30 2C 35 33 35 20 20 |,025 480,535 | 000005B0: 20 34 38 32 2C 36 38 37 20 20 20 34 38 36 2C 33 | 482,687 486,3| 000005C0: 38 33 20 20 20 35 31 38 2C 31 33 34 20 20 20 35 |83 518,134 5| 000005D0: 35 30 2C 39 34 32 20 20 20 35 35 38 2C 36 32 30 |50,942 558,620| 000005E0: 20 20 20 35 38 33 2C 32 35 33 20 20 20 35 39 33 | 583,253 593| 000005F0: 2C 30 37 38 20 20 20 36 31 31 2C 38 34 36 20 20 |,078 611,846 | 00000600: 20 20 20 36 2C 31 33 35 2C 33 38 38 20 FF 20 20 | 6,135,388 . | 00000610: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000620: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000630: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000640: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000650: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000660: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000670: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000680: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000690: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 000006A0: 20 20 20 20 20 20 20 20 FF 43 6F 73 74 20 6F 66 | .Cost of| 000006B0: 20 53 61 6C 65 73 20 20 20 20 20 20 20 20 20 20 | Sales | 000006C0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 000006D0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 000006E0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 000006F0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000700: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000710: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000720: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000730: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000740: 20 20 20 FF 20 20 4D 61 74 65 72 69 61 6C 20 43 | . Material C| 00000750: 6F 73 74 73 20 20 20 20 20 20 31 35 35 2C 38 33 |osts 155,83| 00000760: 35 20 20 20 31 35 34 2C 37 30 34 20 20 20 31 35 |5 154,704 15| 00000770: 33 2C 35 38 31 20 20 20 31 36 34 2C 39 31 32 20 |3,581 164,912 | 00000780: 20 20 31 36 38 2C 37 32 36 20 20 20 31 38 31 2C | 168,726 181,| 00000790: 31 37 35 20 20 20 31 38 35 2C 33 36 36 20 20 20 |175 185,366 | 000007A0: 31 39 39 2C 30 34 32 20 20 20 32 31 33 2C 37 32 |199,042 213,72| 000007B0: 37 20 20 20 32 31 38 2C 36 37 31 20 20 20 32 33 |7 218,671 23| 000007C0: 32 2C 35 38 39 20 20 20 32 33 35 2C 36 31 33 20 |2,589 235,613 | 000007D0: 20 20 20 20 32 2C 32 36 33 2C 39 34 31 20 FF 20 | 2,263,941 . | 000007E0: 20 53 68 69 70 70 69 6E 67 20 43 68 61 72 67 65 | Shipping Charge| 000007F0: 73 20 20 20 20 20 20 39 2C 38 31 38 20 20 20 20 |s 9,818 | 00000800: 20 39 2C 37 34 36 20 20 20 20 20 39 2C 36 37 36 | 9,746 9,676| 00000810: 20 20 20 20 31 30 2C 33 38 39 20 20 20 20 31 30 | 10,389 10| 00000820: 2C 36 33 30 20 20 20 20 31 31 2C 34 31 34 20 20 |,630 11,414 | 00000830: 20 20 31 31 2C 36 37 38 20 20 20 20 31 32 2C 35 | 11,678 12,5| 00000840: 34 30 20 20 20 20 31 33 2C 34 36 35 20 20 20 20 |40 13,465 | 00000850: 31 33 2C 37 37 36 20 20 20 20 31 34 2C 36 35 33 |13,776 14,653| 00000860: 20 20 20 20 31 34 2C 38 34 34 20 20 20 20 20 20 | 14,844 | 00000870: 20 31 34 32 2C 36 32 39 20 FF 20 20 53 61 6C 65 | 142,629 . Sale| 00000880: 73 20 43 6F 6D 6D 69 73 73 69 6F 6E 73 20 20 20 |s Commissions | 00000890: 20 32 31 2C 31 37 38 20 20 20 20 32 32 2C 34 33 | 21,178 22,43| 000008A0: 35 20 20 20 20 32 33 2C 36 39 32 20 20 20 20 32 |5 23,692 2| 000008B0: 35 2C 34 36 38 20 20 20 20 32 35 2C 35 38 32 20 |5,468 25,582 | 000008C0: 20 20 20 32 35 2C 37 37 38 20 20 20 20 32 37 2C | 25,778 27,| 000008D0: 34 36 31 20 20 20 20 32 39 2C 32 30 30 20 20 20 |461 29,200 | 000008E0: 20 32 39 2C 36 30 37 20 20 20 20 33 30 2C 39 31 | 29,607 30,91| 000008F0: 32 20 20 20 20 33 31 2C 34 33 33 20 20 20 20 33 |2 31,433 3| 00000900: 32 2C 34 32 38 20 20 20 20 20 20 20 33 32 35 2C |2,428 325,| 00000910: 31 37 34 20 FF 20 20 20 20 20 20 20 20 20 20 20 |174 . | 00000920: 20 20 20 20 20 20 20 20 20 20 20 2D 2D 2D 2D 2D | -----| 00000930: 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D |-- ------- -| 00000940: 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D |------ -------| 00000950: 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D | ------- ---| 00000960: 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 |---- ------- | 00000970: 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D | ------- -----| 00000980: 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D |-- ------- -| 00000990: 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D |------ -------| 000009A0: 20 20 20 20 20 2D 2D 2D 2D 2D 2D 2D 2D 2D 20 FF | --------- .| 000009B0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 000009C0: 20 20 20 20 20 20 31 38 36 2C 38 33 31 20 20 20 | 186,831 | 000009D0: 31 38 36 2C 38 38 35 20 20 20 31 38 36 2C 39 34 |186,885 186,94| 000009E0: 39 20 20 20 32 30 30 2C 37 36 39 20 20 20 32 30 |9 200,769 20| 000009F0: 34 2C 39 33 38 20 20 20 32 31 38 2C 33 36 37 20 |4,938 218,367 | 00000A00: 20 20 32 32 34 2C 35 30 35 20 20 20 32 34 30 2C | 224,505 240,| 00000A10: 37 38 32 20 20 20 32 35 36 2C 37 39 39 20 20 20 |782 256,799 | 00000A20: 32 36 33 2C 33 35 39 20 20 20 32 37 38 2C 36 37 |263,359 278,67| 00000A30: 35 20 20 20 32 38 32 2C 38 38 35 20 20 20 20 20 |5 282,885 | 00000A40: 32 2C 37 33 31 2C 37 34 34 20 FF 20 20 20 20 20 |2,731,744 . | 00000A50: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000A60: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000A70: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000A80: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000A90: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000AA0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000AB0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000AC0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000AD0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000AE0: 20 20 20 20 20 FF 50 72 6F 6D 6F 74 69 6F 6E 61 | .Promotiona| 00000AF0: 6C 20 45 78 70 65 6E 73 65 73 20 20 20 20 20 20 |l Expenses | 00000B00: 20 20 20 20 20 20 20 20 20 20 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 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000B30: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000B40: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000B50: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000B60: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000B70: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000B80: FF 20 20 41 67 65 6E 63 79 20 45 78 70 65 6E 73 |. Agency Expens| 00000B90: 65 73 20 20 20 20 20 20 20 39 2C 31 39 30 20 20 |es 9,190 | 00000BA0: 20 20 31 30 2C 30 38 32 20 20 20 20 31 30 2C 35 | 10,082 10,5| 00000BB0: 33 39 20 20 20 20 31 31 2C 32 33 35 20 20 20 20 |39 11,235 | 00000BC0: 31 31 2C 32 37 39 20 20 20 20 31 31 2C 39 30 37 |11,279 11,907| 00000BD0: 20 20 20 20 31 33 2C 30 36 33 20 20 20 20 31 34 | 13,063 14| 00000BE0: 2C 31 39 36 20 20 20 20 31 33 2C 38 31 31 20 20 |,196 13,811 | 00000BF0: 20 20 31 34 2C 31 35 31 20 20 20 20 31 34 2C 37 | 14,151 14,7| 00000C00: 39 33 20 20 20 20 31 36 2C 32 32 39 20 20 20 20 |93 16,229 | 00000C10: 20 20 20 31 35 30 2C 34 37 35 20 FF 20 20 4D 65 | 150,475 . Me| 00000C20: 64 69 61 20 43 6F 73 74 20 20 20 20 20 20 20 20 |dia Cost | 00000C30: 20 20 20 32 39 2C 31 36 39 20 20 20 20 33 31 2C | 29,169 31,| 00000C40: 33 39 38 20 20 20 20 33 31 2C 35 32 32 20 20 20 |398 31,522 | 00000C50: 20 33 33 2C 39 33 30 20 20 20 20 33 33 2C 30 31 | 33,930 33,01| 00000C60: 30 20 20 20 20 33 33 2C 31 34 30 20 20 20 20 33 |0 33,140 3| 00000C70: 33 2C 32 37 31 20 20 20 20 33 33 2C 37 34 37 20 |3,271 33,747 | 00000C80: 20 20 20 33 37 2C 30 32 34 20 20 20 20 33 36 2C | 37,024 36,| 00000C90: 30 32 31 20 20 20 20 33 39 2C 31 34 36 20 20 20 |021 39,146 | 00000CA0: 20 33 39 2C 33 30 31 20 20 20 20 20 20 20 34 31 | 39,301 41| 00000CB0: 30 2C 36 37 39 20 FF 20 20 44 69 72 65 63 74 20 |0,679 . Direct | 00000CC0: 4D 61 69 6C 20 20 20 20 20 20 20 20 20 20 20 31 |Mail 1| 00000CD0: 2C 32 35 30 20 20 20 20 20 31 2C 32 34 32 20 20 |,250 1,242 | 00000CE0: 20 20 20 31 2C 32 39 38 20 20 20 20 20 31 2C 34 | 1,298 1,4| 00000CF0: 31 31 20 20 20 20 20 31 2C 34 37 35 20 20 20 20 |11 1,475 | 00000D00: 20 31 2C 35 32 37 20 20 20 20 20 31 2C 35 38 30 | 1,527 1,580| 00000D10: 20 20 20 20 20 31 2C 36 35 32 20 20 20 20 20 31 | 1,652 1| 00000D20: 2C 36 32 34 20 20 20 20 20 31 2C 37 38 32 20 20 |,624 1,782 | 00000D30: 20 20 20 31 2C 37 35 32 20 20 20 20 20 31 2C 38 | 1,752 1,8| 00000D40: 38 36 20 20 20 20 20 20 20 20 31 38 2C 34 37 39 |86 18,479| 00000D50: 20 FF 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | . | 00000D60: 20 20 20 20 20 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 | ------- | 00000D70: 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D | ------- ----| 00000D80: 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 |--- ------- | 00000D90: 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D |------- ------| 00000DA0: 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D |- ------- --| 00000DB0: 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 |----- ------- | 00000DC0: 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D | ------- ----| 00000DD0: 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 |--- ------- | 00000DE0: 20 20 2D 2D 2D 2D 2D 2D 2D 2D 2D 20 FF 20 20 20 | --------- . | 00000DF0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000E00: 20 20 20 20 33 39 2C 36 30 39 20 20 20 20 34 32 | 39,609 42| 00000E10: 2C 37 32 32 20 20 20 20 34 33 2C 33 35 39 20 20 |,722 43,359 | 00000E20: 20 20 34 36 2C 35 37 36 20 20 20 20 34 35 2C 37 | 46,576 45,7| 00000E30: 36 34 20 20 20 20 34 36 2C 35 37 34 20 20 20 20 |64 46,574 | 00000E40: 34 37 2C 39 31 34 20 20 20 20 34 39 2C 35 39 35 |47,914 49,595| 00000E50: 20 20 20 20 35 32 2C 34 35 39 20 20 20 20 35 31 | 52,459 51| 00000E60: 2C 39 35 34 20 20 20 20 35 35 2C 36 39 31 20 20 |,954 55,691 | 00000E70: 20 20 35 37 2C 34 31 36 20 20 20 20 20 20 20 35 | 57,416 5| 00000E80: 37 39 2C 36 33 33 20 FF 20 20 20 20 20 20 20 20 |79,633 . | 00000E90: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000EA0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000EB0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000EC0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000ED0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000EE0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000EF0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000F00: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000F10: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000F20: 20 20 FF 4F 76 65 72 68 65 61 64 20 20 20 20 20 | .Overhead | 00000F30: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000F40: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000F50: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000F60: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000F70: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000F80: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000F90: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000FA0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00000FB0: 20 20 20 20 20 20 20 20 20 20 20 20 20 FF 20 20 | . | 00000FC0: 4D 61 6E 61 67 65 6D 65 6E 74 20 20 20 20 20 20 |Management | 00000FD0: 20 20 20 20 20 31 36 2C 32 34 30 20 20 20 20 31 | 16,240 1| 00000FE0: 36 2C 33 30 34 20 20 20 20 31 36 2C 32 30 30 20 |6,304 16,200 | 00000FF0: 20 20 20 31 36 2C 30 39 36 20 20 20 20 31 35 2C | 16,096 15,| 00001000: 39 39 33 20 20 20 20 31 36 2C 30 35 36 20 20 20 |993 16,056 | 00001010: 20 31 35 2C 37 38 37 20 20 20 20 31 36 2C 31 37 | 15,787 16,17| 00001020: 36 20 20 20 20 31 36 2C 34 30 37 20 20 20 20 31 |6 16,407 1| 00001030: 36 2C 31 33 32 20 20 20 20 31 37 2C 36 39 38 20 |6,132 17,698 | 00001040: 20 20 20 31 38 2C 31 33 34 20 20 20 20 20 20 20 | 18,134 | 00001050: 31 39 37 2C 32 32 33 20 FF 20 20 45 6E 67 69 6E |197,223 . Engin| 00001060: 65 65 72 69 6E 67 20 20 20 20 20 20 20 20 20 20 |eering | 00001070: 34 32 2C 34 38 38 20 20 20 20 34 33 2C 30 39 36 |42,488 43,096| 00001080: 20 20 20 20 34 32 2C 33 37 34 20 20 20 20 34 34 | 42,374 44| 00001090: 2C 32 39 36 20 20 20 20 34 35 2C 33 38 38 20 20 |,296 45,388 | 000010A0: 20 20 34 36 2C 35 30 37 20 20 20 20 34 38 2C 31 | 46,507 48,1| 000010B0: 33 35 20 20 20 20 35 31 2C 33 31 34 20 20 20 20 |35 51,314 | 000010C0: 35 31 2C 35 31 37 20 20 20 20 35 35 2C 39 38 36 |51,517 55,986| 000010D0: 20 20 20 20 35 39 2C 31 30 34 20 20 20 20 36 31 | 59,104 61| 000010E0: 2C 31 37 33 20 20 20 20 20 20 20 35 39 31 2C 33 |,173 591,3| 000010F0: 37 38 20 FF 20 20 41 64 6D 69 6E 69 73 74 72 61 |78 . Administra| 00001100: 74 69 6F 6E 20 20 20 20 20 20 20 20 36 2C 30 31 |tion 6,01| 00001110: 32 20 20 20 20 20 36 2C 32 32 32 20 20 20 20 20 |2 6,222 | 00001120: 36 2C 35 36 39 20 20 20 20 20 36 2C 36 36 33 20 |6,569 6,663 | 00001130: 20 20 20 20 36 2C 39 36 35 20 20 20 20 20 37 2C | 6,965 7,| 00001140: 34 39 37 20 20 20 20 20 37 2C 39 39 32 20 20 20 |497 7,992 | 00001150: 20 20 38 2C 36 30 33 20 20 20 20 20 39 2C 32 36 | 8,603 9,26| 00001160: 30 20 20 20 20 20 39 2C 33 39 32 20 20 20 20 20 |0 9,392 | 00001170: 39 2C 37 32 31 20 20 20 20 31 30 2C 34 36 34 20 |9,721 10,464 | 00001180: 20 20 20 20 20 20 20 39 35 2C 33 36 30 20 FF 20 | 95,360 . | 00001190: 20 44 65 70 72 65 63 69 61 74 69 6F 6E 20 20 20 | Depreciation | 000011A0: 20 20 20 20 20 20 20 37 2C 30 34 34 20 20 20 20 | 7,044 | 000011B0: 20 37 2C 31 37 34 20 20 20 20 20 37 2C 33 30 37 | 7,174 7,307| 000011C0: 20 20 20 20 20 36 2C 37 33 33 20 20 20 20 20 36 | 6,733 6| 000011D0: 2C 39 32 33 20 20 20 20 20 36 2C 37 38 32 20 20 |,923 6,782 | 000011E0: 20 20 20 36 2C 37 37 36 20 20 20 20 20 36 2C 33 | 6,776 6,3| 000011F0: 37 36 20 20 20 20 20 36 2C 31 38 35 20 20 20 20 |76 6,185 | 00001200: 20 36 2C 32 33 39 20 20 20 20 20 36 2C 34 31 35 | 6,239 6,415| 00001210: 20 20 20 20 20 36 2C 32 32 33 20 20 20 20 20 20 | 6,223 | 00001220: 20 20 38 30 2C 31 37 37 20 FF 20 20 4D 69 73 63 | 80,177 . Misc| 00001230: 65 6C 6C 61 6E 65 6F 75 73 20 20 20 20 20 20 20 |ellaneous | 00001240: 20 20 33 2C 30 32 30 20 20 20 20 20 33 2C 30 36 | 3,020 3,06| 00001250: 33 20 20 20 20 20 33 2C 32 33 34 20 20 20 20 20 |3 3,234 | 00001260: 33 2C 34 38 31 20 20 20 20 20 33 2C 37 34 37 20 |3,481 3,747 | 00001270: 20 20 20 20 33 2C 37 36 32 20 20 20 20 20 33 2C | 3,762 3,| 00001280: 38 35 35 20 20 20 20 20 34 2C 30 33 30 20 20 20 |855 4,030 | 00001290: 20 20 33 2C 39 32 31 20 20 20 20 20 34 2C 31 33 | 3,921 4,13| 000012A0: 39 20 20 20 20 20 34 2C 32 34 31 20 20 20 20 20 |9 4,241 | 000012B0: 34 2C 32 35 38 20 20 20 20 20 20 20 20 34 34 2C |4,258 44,| 000012C0: 37 35 31 20 FF 20 20 20 20 20 20 20 20 20 20 20 |751 . | 000012D0: 20 20 20 20 20 20 20 20 20 20 20 2D 2D 2D 2D 2D | -----| 000012E0: 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D |-- ------- -| 000012F0: 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D |------ -------| 00001300: 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D | ------- ---| 00001310: 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 |---- ------- | 00001320: 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D | ------- -----| 00001330: 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D |-- ------- -| 00001340: 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D |------ -------| 00001350: 20 20 20 20 20 2D 2D 2D 2D 2D 2D 2D 2D 2D 20 FF | --------- .| 00001360: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00001370: 20 20 20 20 20 20 20 37 34 2C 38 30 34 20 20 20 | 74,804 | 00001380: 20 37 35 2C 38 35 39 20 20 20 20 37 35 2C 36 38 | 75,859 75,68| 00001390: 34 20 20 20 20 37 37 2C 32 36 39 20 20 20 20 37 |4 77,269 7| 000013A0: 39 2C 30 31 36 20 20 20 20 38 30 2C 36 30 34 20 |9,016 80,604 | 000013B0: 20 20 20 38 32 2C 35 34 35 20 20 20 20 38 36 2C | 82,545 86,| 000013C0: 34 39 39 20 20 20 20 38 37 2C 32 39 30 20 20 20 |499 87,290 | 000013D0: 20 39 31 2C 38 38 38 20 20 20 20 39 37 2C 31 37 | 91,888 97,17| 000013E0: 39 20 20 20 31 30 30 2C 32 35 32 20 20 20 20 20 |9 100,252 | 000013F0: 31 2C 30 30 38 2C 38 38 39 20 FF 20 20 20 20 20 |1,008,889 . | 00001400: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00001410: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00001420: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00001430: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00001440: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00001450: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00001460: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00001470: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00001480: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 00001490: 20 20 20 20 20 FF 54 6F 74 61 6C 20 52 65 76 65 | .Total Reve| 000014A0: 6E 75 65 73 20 20 20 20 20 20 20 20 33 39 39 2C |nues 399,| 000014B0: 35 37 36 20 20 20 34 32 33 2C 33 30 39 20 20 20 |576 423,309 | 000014C0: 34 34 37 2C 30 32 35 20 20 20 34 38 30 2C 35 33 |447,025 480,53| 000014D0: 35 20 20 20 34 38 32 2C 36 38 37 20 20 20 34 38 |5 482,687 48| 000014E0: 36 2C 33 38 33 20 20 20 35 31 38 2C 31 33 34 20 |6,383 518,134 | 000014F0: 20 20 35 35 30 2C 39 34 32 20 20 20 35 35 38 2C | 550,942 558,| 00001500: 36 32 30 20 20 20 35 38 33 2C 32 35 33 20 20 20 |620 583,253 | 00001510: 35 39 33 2C 30 37 38 20 20 20 36 31 31 2C 38 34 |593,078 611,84| 00001520: 36 20 20 20 20 20 36 2C 31 33 35 2C 33 38 38 20 |6 6,135,388 | 00001530: FF 54 6F 74 61 6C 20 45 78 70 65 6E 73 65 73 20 |.Total Expenses | 00001540: 20 20 20 20 20 20 20 33 30 31 2C 32 34 34 20 20 | 301,244 | 00001550: 20 33 30 35 2C 34 36 36 20 20 20 33 30 35 2C 39 | 305,466 305,9| 00001560: 39 32 20 20 20 33 32 34 2C 36 31 34 20 20 20 33 |92 324,614 3| 00001570: 32 39 2C 37 31 38 20 20 20 33 34 35 2C 35 34 35 |29,718 345,545| 00001580: 20 20 20 33 35 34 2C 39 36 34 20 20 20 33 37 36 | 354,964 376| 00001590: 2C 38 37 36 20 20 20 33 39 36 2C 35 34 38 20 20 |,876 396,548 | 000015A0: 20 34 30 37 2C 32 30 31 20 20 20 34 33 31 2C 35 | 407,201 431,5| 000015B0: 34 35 20 20 20 34 34 30 2C 35 35 33 20 20 20 20 |45 440,553 | 000015C0: 20 34 2C 33 32 30 2C 32 36 36 20 FF 20 20 20 20 | 4,320,266 . | 000015D0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 000015E0: 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D | ------- ----| 000015F0: 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 |--- ------- | 00001600: 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D |------- ------| 00001610: 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D |- ------- --| 00001620: 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 |----- ------- | 00001630: 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D | ------- ----| 00001640: 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 |--- ------- | 00001650: 2D 2D 2D 2D 2D 2D 2D 20 20 20 20 20 2D 2D 2D 2D |------- ----| 00001660: 2D 2D 2D 2D 2D 20 FF 50 72 65 2D 74 61 78 20 50 |----- .Pre-tax P| 00001670: 72 6F 66 69 74 20 20 20 20 20 20 20 20 20 39 38 |rofit 98| 00001680: 2C 33 33 32 20 20 20 31 31 37 2C 38 34 33 20 20 |,332 117,843 | 00001690: 20 31 34 31 2C 30 33 33 20 20 20 31 35 35 2C 39 | 141,033 155,9| 000016A0: 32 31 20 20 20 31 35 32 2C 39 36 39 20 20 20 31 |21 152,969 1| 000016B0: 34 30 2C 38 33 38 20 20 20 31 36 33 2C 31 37 30 |40,838 163,170| 000016C0: 20 20 20 31 37 34 2C 30 36 36 20 20 20 31 36 32 | 174,066 162| 000016D0: 2C 30 37 32 20 20 20 31 37 36 2C 30 35 32 20 20 |,072 176,052 | 000016E0: 20 31 36 31 2C 35 33 33 20 20 20 31 37 31 2C 32 | 161,533 171,2| 000016F0: 39 33 20 20 20 20 20 31 2C 38 31 35 2C 31 32 32 |93 1,815,122| 00001700: 20 FF 54 61 78 65 73 20 20 20 20 20 20 20 20 20 | .Taxes | 00001710: 20 20 20 20 20 20 20 20 20 33 39 2C 33 33 33 20 | 39,333 | 00001720: 20 20 20 34 37 2C 31 33 37 20 20 20 20 35 36 2C | 47,137 56,| 00001730: 34 31 33 20 20 20 20 36 32 2C 33 36 38 20 20 20 |413 62,368 | 00001740: 20 36 31 2C 31 38 38 20 20 20 20 35 36 2C 33 33 | 61,188 56,33| 00001750: 35 20 20 20 20 36 35 2C 32 36 38 20 20 20 20 36 |5 65,268 6| 00001760: 39 2C 36 32 36 20 20 20 20 36 34 2C 38 32 39 20 |9,626 64,829 | 00001770: 20 20 20 37 30 2C 34 32 31 20 20 20 20 36 34 2C | 70,421 64,| 00001780: 36 31 33 20 20 20 20 36 38 2C 35 31 37 20 20 20 |613 68,517 | 00001790: 20 20 20 20 37 32 36 2C 30 34 39 20 FF 20 20 20 | 726,049 . | 000017A0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 | | 000017B0: 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D | ------- ---| 000017C0: 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 |---- ------- | 000017D0: 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D | ------- -----| 000017E0: 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D |-- ------- -| 000017F0: 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D |------ -------| 00001800: 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 2D 2D 2D | ------- ---| 00001810: 2D 2D 2D 2D 20 20 20 2D 2D 2D 2D 2D 2D 2D 20 20 |---- ------- | 00001820: 20 2D 2D 2D 2D 2D 2D 2D 20 20 20 20 20 2D 2D 2D | ------- ---| 00001830: 2D 2D 2D 2D 2D 2D 20 FF 4E 65 74 20 50 72 6F 66 |------ .Net Prof| 00001840: 69 74 20 20 20 20 20 20 20 20 20 20 20 20 20 35 |it 5| 00001850: 38 2C 39 39 39 20 20 20 20 37 30 2C 37 30 36 20 |8,999 70,706 | 00001860: 20 20 20 38 34 2C 36 32 30 20 20 20 20 39 33 2C | 84,620 93,| 00001870: 35 35 33 20 20 20 20 39 31 2C 37 38 31 20 20 20 |553 91,781 | 00001880: 20 38 34 2C 35 30 33 20 20 20 20 39 37 2C 39 30 | 84,503 97,90| 00001890: 32 20 20 20 31 30 34 2C 34 34 30 20 20 20 20 39 |2 104,440 9| 000018A0: 37 2C 32 34 33 20 20 20 31 30 35 2C 36 33 31 20 |7,243 105,631 | 000018B0: 20 20 20 39 36 2C 39 32 30 20 20 20 31 30 32 2C | 96,920 102,| 000018C0: 37 37 36 20 20 20 20 20 31 2C 30 38 39 2C 30 37 |776 1,089,07| 000018D0: 33 20 FF FE 0D |3 ... |
* * * * * * * * * * * * * * 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 NOV
DEC TOTAL $ .
.REVENUES
. PRODUCT SALES 285
,411 304,262 327,508 359,309 357
,009 358,419 382,093 411,285 417
,166 444,720 446,477 457,483 4
,551,142 . RENTALS 71,353
76,066 76,366 77,458 78,566
82,129 86,704 90,636 88,180
86,703 89,738 98,452 1,002,
351 . MAINTENANCE FEES 42,812 42
,981 43,151 43,768 47,112 45
,835 49,337 49,021 53,274 51
,830 56,863 55,911 581,895 .
------- -------
------- ------- ------- -------
------- ------- ------- -------
------- ------- --------- .
399,576 423,309 447
,025 480,535 482,687 486,383 518
,134 550,942 558,620 583,253 593
,078 611,846 6,135,388 .
.COST OF SALES
. MATERIAL COSTS
155,835 154,704 153,581 164,912
168,726 181,175 185,366 199,042
213,727 218,671 232,589 235,613
2,263,941 . SHIPPING CHARGES 9
,818 9,746 9,676 10,389 10
,630 11,414 11,678 12,540 13
,465 13,776 14,653 14,844
142,629 . SALES COMMISSIONS 21,178
22,435 23,692 25,468 25,582
25,778 27,461 29,200 29,607
30,912 31,433 32,428 325,
174 . ------- ---
---- ------- ------- ------- ---
---- ------- ------- ------- ---
---- ------- ------- --------- .
186,831 186,885
186,949 200,769 204,938 218,367
224,505 240,782 256,799 263,359
278,675 282,885 2,731,744 .
.PROMOTIONA
L EXPENSES
. AGENCY EXPENS
ES 9,190 10,082 10,539 11
,235 11,279 11,907 13,063 14
,196 13,811 14,151 14,793 16
,229 150,475 . MEDIA COST
29,169 31,398 31,522 33,930
33,010 33,140 33,271 33,747
37,024 36,021 39,146 39,301
410,679 . DIRECT MAIL 1
,250 1,242 1,298 1,411 1
,475 1,527 1,580 1,652 1
,624 1,782 1,752 1,886
18,479 . -------
------- ------- ------- -------
------- ------- ------- -------
------- ------- ------- ------
--- . 39,609 42
,722 43,359 46,576 45,764 46
,574 47,914 49,595 52,459 51
,954 55,691 57,416 579,633 .
.OVERH
EAD
. MANAGEME
NT 16,240 16,304 16,200
16,096 15,993 16,056 15,787
16,176 16,407 16,132 17,698
18,134 197,223 . ENGINEERING
42,488 43,096 42,374 44
,296 45,388 46,507 48,135 51
,314 51,517 55,986 59,104 61
,173 591,378 . ADMINISTRATION
6,012 6,222 6,569 6,663
6,965 7,497 7,992 8,603
9,260 9,392 9,721 10,464
95,360 . DEPRECIATION 7
,044 7,174 7,307 6,733 6
,923 6,782 6,776 6,376 6
,185 6,239 6,415 6,223
80,177 . MISCELLANEOUS 3,020
3,063 3,234 3,481 3,747
3,762 3,855 4,030 3,921
4,139 4,241 4,258 44,
751 . ------- ---
---- ------- ------- ------- ---
---- ------- ------- ------- ---
---- ------- ------- --------- .
74,804 75,859
75,684 77,269 79,016 80,604
82,545 86,499 87,290 91,888
97,179 100,252 1,008,889 .
.TOTAL REVE
NUES 399,576 423,309 447,025
480,535 482,687 486,383 518,134
550,942 558,620 583,253 593,078
611,846 6,135,388 .TOTAL EXPENSES
301,244 305,466 305,992 324
,614 329,718 345,545 354,964 376
,876 396,548 407,201 431,545 440
,553 4,320,266 .
------- ------- ------- -------
------- ------- ------- -------
------- ------- ------- -------
--------- .PRE-TAX PROFIT 98
,332 117,843 141,033 155,921 152
,969 140,838 163,170 174,066 162
,072 176,052 161,533 171,293 1
,815,122 .TAXES 39,333
47,137 56,413 62,368 61,188
56,335 65,268 69,626 64,829
70,421 64,613 68,517 726,
049 . ------- ---
---- ------- ------- ------- ---
---- ------- ------- ------- ---
---- ------- ------- --------- .
NET PROFIT 58,999 70,706
84,620 93,553 91,781 84,503
97,902 104,440 97,243 105,631
96,920 102,776 1,089,073 ...
> CLICK IMAGE PREVIEW FOR FULL MODAL