EDUCORP 8

home *** CD-ROM | disk | FTP | other *** search
/ EDUCORP 8 / Educorp2Compilation.sit / educorp2 / Demos / TrapezeDemo / Demos for Trying / Cash Flow Pro Forma next >
Unknown | 1987-07-15 | 8.5 KB
open in:
MacOS 8.1 |
Win98 |
DOS
view JSON data |
view as text

This file was not able to be converted.
This format is not currently supported by dexvert.
Confidence	Program	Detection	Match Type	Support
`100%`	file	data	default
hex view
+--------+-------------------------+-------------------------+--------+--------+
|00000000| 00 37 00 09 00 00 36 dd | 00 43 00 00 48 a6 00 00 |.7....6.|.C..H...|
|00000010| 48 08 00 00 39 e2 00 40 | 1f 9e 00 1d 44 e7 00 00 |H...9..@|....D...|
|00000020| 26 cf 00 00 26 90 00 00 | 00 08 00 00 63 60 1f 52 |&...&...|....c`.R|
|00000030| 20 10 00 40 40 12 00 00 | 73 8e 00 40 20 04 00 40 | ..@@...|s..@ ..@|
|00000040| 00 01 00 00 01 00 00 00 | 00 00 00 01 00 02 6b 92 |........|......k.|
|00000050| 00 03 80 33 ad 05 00 02 | d4 0a 00 02 6b 7e 43 61 |...3....|....k~Ca|
|00000060| 73 68 20 46 6c 6f 77 20 | 50 72 6f 20 46 6f 72 6d |sh Flow |Pro Form|
|00000070| 61 00 d2 58 4f 2f 2e ff | fc 4e ad 03 8a 58 00 2f |a..XO/..|.N...X./|
|00000080| 2e ff fc 4e ad 01 12 58 | 4f 24 6e ff fc 28 52 39 |...N...X|O$n..(R9|
|00000090| 46 00 42 3f 2c 00 46 4e | ad 02 52 54 4f 36 00 ff |F.B?,.FN|..RTO6..|
|000000a0| 9c 48 c3 e5 83 24 6b 00 | 38 22 52 23 ae ff fc 38 |.H...$k.|8"R#...8|
|000000b0| 00 39 6e ff 9c 00 46 36 | 2e ff 9c b6 6e ff f4 6f |.9n...F6|....n..o|
|000000c0| 06 3d 6e ff 9c ff f4 48 | 6c 00 48 3f 05 4e ad 03 |.=n....H|l.H?.N..|
|000000d0| 42 5c 4f 4a 40 66 00 02 | 76 48 6c 00 4a 3f 9d 20 |B\OJ@f..|vHl.J?. |
|000000e0| f7 95 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000000f0| 00 00 ad 03 3a 5c 4f 4a | 40 66 00 02 52 48 6e ff |....:\OJ|@f..RHn.|
|00000100| 9e 3f 05 4e ad 03 42 5c | 4f 4a 40 66 00 02 40 36 |.?.N..B\|OJ@f..@6|
|00000110| 2e ff 9e 48 c3 24 43 48 | 6a 00 16 2f 2c 00 1c 4e |...H.$CH|j../,..N|
|00000120| ad 01 02 50 4f 4a 40 66 | 00 02 24 24 6c 00 1c 22 |...POJ@f|..$$l.."|
|00000130| 52 36 2e ff 9e 48 c3 22 | 83 2f 2c 00 1c 4e ad 01 |R6...H."|./,..N..|
|00000140| 12 58 4f 24 6c 00 1c 22 | 52 48 00 02 00 00 00 b6 |.XO$l.."|RH......|
|00000150| 00 00 00 00 00 3c 00 05 | 64 a0 00 00 00 3c 00 0f |.....<..|d....<..|
|00000160| 00 0f 00 05 00 00 ff ff | ff ff 00 00 00 00 00 00 |........|........|
|00000170| 00 00 00 00 00 02 00 01 | 00 a6 00 15 00 00 00 0a |........|........|
|00000180| ff ff 01 02 09 90 00 00 | 00 00 02 ee 02 3f 00 02 |........|.....?..|
|00000190| 6c 62 00 03 00 00 00 48 | 00 48 00 00 00 00 02 f0 |lb.....H|.H......|
|000001a0| 02 40 ff dc ff ee 02 f4 | 02 52 01 06 05 28 03 fc |.@......|.R...(..|
|000001b0| 00 01 00 00 00 48 00 48 | 00 00 00 00 02 f0 02 40 |.....H.H|.......@|
|000001c0| 00 48 00 20 02 40 0b 40 | 00 18 00 01 01 01 00 00 |.H. .@.@|........|
|000001d0| 00 01 27 0f 00 01 01 01 | 00 00 00 00 00 00 00 00 |..'.....|........|
|000001e0| 00 00 00 00 00 00 00 00 | 00 01 00 00 00 00 00 00 |........|........|
|000001f0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00000200| 00 00 00 00 00 00 00 00 | 00 00 00 04 00 00 00 94 |........|........|
|00000210| 00 00 00 00 03 16 11 28 | 00 0f 00 41 00 00 02 c1 |.......(|...A....|
|00000220| 00 96 02 d0 01 9a 00 43 | 86 1b 00 15 00 0a ff 01 |.......C|........|
|00000230| 00 a6 00 00 00 00 00 03 | 00 00 78 31 00 00 00 00 |........|..x1....|
|00000240| 00 3e 40 01 1e 28 53 61 | 6c 65 73 5b 31 2c 23 41 |.>@..(Sa|les[1,#A|
|00000250| 4c 4c 5d 3c 35 30 30 30 | 2c 54 6f 74 61 6c 20 49 |LL]<5000|,Total I|
|00000260| 6e 63 6f 6d 65 2a 30 2e | 30 34 2c 54 6f 74 61 6c |ncome*0.|04,Total|
|00000270| 20 49 6e 63 6f 6d 65 2a | 30 2e 30 38 29 00 00 00 | Income*|0.08)...|
|00000280| 40 0d a4 47 33 33 33 33 | 33 34 40 0d c8 c8 cc cc |@..G3333|34@.....|
|00000290| cc cc cc ce 40 0f 88 e6 | 00 00 00 00 00 01 40 0f |....@...|......@.|
|000002a0| bf a8 66 66 66 66 66 67 | 00 04 00 00 00 34 00 00 |..fffffg|.....4..|
|000002b0| 00 00 08 15 00 20 00 0f | 02 17 00 00 00 e1 00 19 |..... ..|........|
|000002c0| 00 f0 02 30 00 41 0d 19 | 00 15 00 0a ff 01 14 01 |...0.A..|........|
|000002d0| 01 01 00 00 00 00 00 00 | 00 00 00 00 00 02 00 00 |........|........|
|000002e0| 00 04 02 7a 00 02 00 04 | 00 00 00 34 00 00 00 00 |...z....|...4....|
|000002f0| 08 15 00 20 00 0f 01 7c | 00 00 00 5a 00 b4 00 69 |... ...||...Z...i|
|00000300| 02 30 00 41 0d 19 00 15 | 00 0a ff 01 14 01 01 01 |.0.A....|........|
|00000310| 00 00 00 00 00 00 00 00 | 00 00 00 02 00 00 00 04 |........|........|
|00000320| 00 46 00 02 00 04 00 00 | 00 66 00 00 00 00 04 15 |.F......|.f......|
|00000330| 11 20 00 0f 00 78 00 00 | 01 0e 00 1e 01 3b 00 96 |. ...x..|.....;..|
|00000340| 00 43 86 1d 00 15 00 0a | 00 01 00 00 00 00 00 02 |.C......|........|
|00000350| 00 00 00 00 00 00 00 00 | 00 0b 50 72 6f 64 75 63 |........|..Produc|
|00000360| 74 73 00 00 00 00 00 00 | 00 00 00 00 00 06 00 00 |ts......|........|
|00000370| 00 10 53 75 70 65 72 00 | 53 75 70 65 72 20 4a 72 |..Super.|Super Jr|
|00000380| 2e 00 45 64 75 63 61 74 | 69 6f 6e 61 6c 20 53 75 |..Educat|ional Su|
|00000390| 70 65 72 00 00 04 00 00 | 00 3f 00 00 00 00 04 15 |per.....|.?......|
|000003a0| 00 20 00 0f 00 78 00 00 | 01 68 00 1e 01 77 00 96 |. ...x..|.h...w..|
|000003b0| 00 41 0d 1b 00 15 00 0a | 00 01 00 00 00 00 00 00 |.A......|........|
|000003c0| 00 00 00 00 00 00 00 00 | 00 02 00 00 00 00 00 00 |........|........|
|000003d0| 4c 65 73 73 20 52 65 74 | 75 72 6e 73 00 00 04 00 |Less Ret|urns....|
|000003e0| 00 00 6c 00 00 00 00 04 | 19 00 20 00 0f 00 78 00 |..l.....|.. ...x.|
|000003f0| 00 00 87 00 1e 00 b4 00 | 96 00 41 0d 1d 00 15 00 |........|..A.....|
|00000400| 0a 00 01 00 00 00 00 00 | 02 00 00 00 00 50 72 6f |........|.....Pro|
|00000410| 64 75 63 74 73 00 88 00 | 00 00 02 00 04 80 06 00 |ducts...|........|
|00000420| 00 00 00 00 00 00 00 00 | 00 00 00 00 06 00 00 00 |........|........|
|00000430| 10 53 75 70 65 72 00 53 | 75 70 65 72 20 4a 72 2e |.Super.S|uper Jr.|
|00000440| 00 45 64 75 63 61 74 69 | 6f 6e 61 6c 20 53 75 70 |.Educati|onal Sup|
|00000450| 65 72 00 00 04 00 00 00 | 45 00 00 00 00 04 15 00 |er......|E.......|
|00000460| 20 00 0f 00 96 00 00 03 | 2a 00 0a 03 39 00 a0 00 | .......|*...9...|
|00000470| 41 0d 1e 00 15 01 0c 00 | 01 00 00 00 00 00 00 00 |A.......|........|
|00000480| 00 00 00 00 00 00 00 00 | 02 00 00 00 00 00 00 4f |........|.......O|
|00000490| 70 65 72 61 74 69 6e 67 | 20 45 78 70 65 6e 73 65 |perating| Expense|
|000004a0| 73 00 00 04 00 00 00 63 | 00 00 00 00 04 15 00 20 |s......c|....... |
|000004b0| 00 0f 00 78 00 00 01 d1 | 00 1e 01 fe 00 96 00 41 |...x....|.......A|
|000004c0| 0d 1f 00 15 00 0a 00 01 | 00 00 00 00 00 02 00 00 |........|........|
|000004d0| 00 00 00 00 00 00 00 02 | 00 00 00 00 00 00 00 00 |........|........|
|000004e0| 00 09 00 00 00 16 50 72 | 69 6e 74 69 6e 67 00 44 |......Pr|inting.D|
|000004f0| 69 73 6b 73 2f 4c 61 62 | 65 6c 73 00 53 68 69 70 |isks/Lab|els.Ship|
|00000500| 70 69 6e 67 2f 50 61 63 | 6b 61 67 69 6e 67 00 00 |ping/Pac|kaging..|
|00000510| 04 00 00 00 5c 00 00 00 | 00 03 15 11 20 00 0f 00 |....\...|.... ...|
|00000520| 3c 00 00 00 87 01 f4 00 | b4 02 30 00 43 86 26 00 |<.......|..0.C.&.|
|00000530| 14 00 0a ff 01 00 a6 00 | 00 00 02 00 00 00 00 00 |........|........|
|00000540| 00 00 00 00 12 40 01 4d | 28 53 61 6c 65 73 2c 23 |.....@.M|(Sales,#|
|00000550| 52 4f 57 29 00 00 00 40 | 0d ab e0 00 00 00 00 00 |ROW)...@|........|
|00000560| 00 40 0a fa 00 00 00 00 | 00 00 00 40 09 fa 00 00 |.@......|...@....|
|00000570| 00 00 00 00 00 00 04 00 | 00 00 62 00 00 00 00 03 |........|..b.....|
|00000580| 15 11 20 00 0f 00 3c 00 | 00 01 0e 01 f4 01 3b 02 |.. ...<.|......;.|
|00000590| 30 00 43 86 28 00 14 00 | 0a ff 01 00 b3 00 00 00 |0.C.(...|........|
|000005a0| 02 00 00 00 00 00 00 00 | 00 00 18 40 01 4d 28 43 |........|...@.M(C|
|000005b0| 6f 6c 6c 65 63 74 69 6f | 6e 73 2c 23 52 4f 57 29 |ollectio|ns,#ROW)|
|000005c0| 00 00 00 40 14 9e 72 80 | 00 00 00 00 00 40 11 e6 |...@..r.|.....@..|
|000005d0| 78 00 00 00 00 00 00 40 | 10 e6 78 00 00 00 00 00 |x......@|..x.....|
|000005e0| 00 00 04 00 00 00 7c 00 | 00 00 00 03 18 11 20 00 |......|.|...... .|
|000005f0| 0f 00 41 00 00 01 68 00 | a0 01 77 01 a4 00 43 86 |..A...h.|..w...C.|
|00000600| 2a 00 14 00 0a ff 01 00 | a6 00 00 00 00 00 03 00 |*.......|........|
|00000610| 00 52 65 74 75 72 6e 73 | 00 00 00 00 1a 2d 30 2e |.Returns|.....-0.|
|00000620| 30 31 2a 54 6f 74 61 6c | 20 43 6f 6c 6c 65 63 74 |01*Total| Collect|
|00000630| 69 6f 6e 73 00 00 04 80 | 14 80 25 00 00 00 00 c0 |ions....|..%.....|
|00000640| 0b a5 f0 00 00 00 00 00 | 01 c0 0b ca d0 00 00 00 |........|........|
|00000650| 00 00 01 c0 0c 8a 48 00 | 00 00 00 00 01 c0 0c c1 |......H.|........|
|00000660| 98 00 00 00 00 00 01 00 | 04 00 00 00 58 00 00 00 |........|....X...|
|00000670| 00 03 15 11 20 00 0f 00 | 3c 00 00 02 0d 01 f4 02 |.... ...|<.......|
|00000680| 1c 02 30 00 43 86 2c 00 | 96 00 0a ff 01 00 a6 00 |..0.C.,.|........|
|00000690| 00 00 00 00 00 00 00 00 | 00 00 00 00 22 40 01 4d |........|...."@.M|
|000006a0| 28 54 6f 74 61 6c 20 50 | 72 6f 64 75 63 74 69 6f |(Total P|roductio|
|000006b0| 6e 20 43 6f 73 74 2c 23 | 52 4f 57 29 00 00 00 40 |n Cost,#|ROW)...@|
|000006c0| 11 81 10 00 00 00 00 00 | 00 00 04 00 00 00 4c 00 |........|......L.|
|000006d0| 00 00 00 03 15 11 20 00 | 0f 00 3c 00 00 01 ef 01 |...... .|..<.....|
|000006e0| f4 01 fe 02 30 00 43 86 | 2e 00 14 00 0a ff 01 00 |....0.C.|........|
|000006f0| a6 00 00 00 00 00 00 00 | 00 00 00 00 00 00 15 40 |........|.......@|
|00000700| 01 4d 28 53 68 69 70 70 | 69 6e 67 2c 23 52 4f 57 |.M(Shipp|ing,#ROW|
|00000710| 29 00 00 00 00 40 0e 81 | 10 00 00 00 00 00 01 00 |)....@..|........|
|00000720| 04 00 00 00 48 00 00 00 | 00 03 15 11 20 00 0f 00 |....H...|.... ...|
|00000730| 3c 00 00 01 e0 01 f4 01 | ef 02 30 00 43 86 30 00 |<.......|..0.C.0.|
|00000740| 14 00 0a ff 01 00 a6 00 | 00 00 00 00 00 00 00 00 |........|........|
|00000750| 00 00 00 00 12 40 01 4d | 28 44 69 73 6b 73 2c 23 |.....@.M|(Disks,#|
|00000760| 52 4f 57 29 00 00 00 40 | 0f 81 10 00 00 00 00 00 |ROW)...@|........|
|00000770| 01 00 04 00 00 00 4c 00 | 00 00 00 03 15 11 20 00 |......L.|...... .|
|00000780| 0f 00 3c 00 00 01 d1 01 | f4 01 e0 02 30 00 43 86 |..<.....|....0.C.|
|00000790| 32 00 14 00 0a ff 01 00 | a6 00 00 00 00 00 00 00 |2.......|........|
|000007a0| 00 00 00 00 00 00 15 40 | 01 4d 28 50 72 69 6e 74 |.......@|.M(Print|
|000007b0| 69 6e 67 2c 23 52 4f 57 | 29 00 00 00 00 40 10 a1 |ing,#ROW|)....@..|
|000007c0| 54 00 00 00 00 00 00 00 | 04 00 00 00 8a 00 00 00 |T.......|........|
|000007d0| 00 03 1f 11 20 00 0f 00 | 41 00 00 02 0d 00 a0 02 |.... ...|A.......|
|000007e0| 1c 01 a4 00 43 86 34 00 | 96 00 0a ff 01 00 a6 00 |....C.4.|........|
|000007f0| 00 00 00 00 03 00 00 54 | 6f 74 61 6c 20 50 72 6f |.......T|otal Pro|
|00000800| 64 75 63 74 69 6f 6e 20 | 43 6f 73 74 00 00 00 00 |duction |Cost....|
|00000810| 1a 50 72 69 6e 74 69 6e | 67 2b 44 69 73 6b 73 2b |.Printin|g+Disks+|
|00000820| 53 68 69 70 70 69 6e 67 | 00 00 04 80 0e 80 22 00 |Shipping|......".|
|00000830| 00 00 00 40 0e a5 f0 00 | 00 00 00 00 00 40 0e ca |...@....|.....@..|
|00000840| d0 00 00 00 00 00 00 40 | 0f 8a 48 00 00 00 00 00 |.......@|..H.....|
|00000850| 00 40 0f c1 98 00 00 00 | 00 00 00 00 04 00 00 00 |.@......|........|
|00000860| 4a 00 00 00 00 03 15 11 | 20 00 0f 00 3c 00 00 00 |J.......| ...<...|
|00000870| c3 01 f4 00 d2 02 30 00 | 43 86 38 00 96 00 0a ff |......0.|C.8.....|
|00000880| 01 00 a6 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00000890| 13 40 01 4d 28 54 6f 74 | 61 6c 20 53 61 6c 65 73 |.@.M(Tot|al Sales|
|000008a0| 29 00 00 00 00 40 0d da | c0 00 00 00 00 00 00 00 |)....@..|........|
|000008b0| 04 00 00 00 46 00 00 00 | 00 03 15 11 20 00 0f 00 |....F...|.... ...|
|000008c0| 3c 00 00 01 68 01 f4 01 | 77 02 30 00 43 86 3a 00 |<...h...|w.0.C.:.|
|000008d0| 14 00 0a ff 01 00 a6 00 | 00 00 00 00 00 00 00 00 |........|........|
|000008e0| 00 00 00 00 0f 40 01 4d | 28 52 65 74 75 72 6e 73 |.....@.M|(Returns|
|000008f0| 29 00 00 00 00 c0 0e 81 | 10 00 00 00 00 00 00 00 |).......|........|
|00000900| 04 00 00 00 4a 00 00 00 | 00 03 15 11 20 00 0f 00 |....J...|.... ...|
|00000910| 3c 00 00 01 86 01 f4 01 | 95 02 30 00 43 86 3b 00 |<.......|..0.C.;.|
|00000920| 96 00 0a ff 01 00 a6 00 | 00 00 00 00 00 00 00 00 |........|........|
|00000930| 00 00 00 00 14 40 01 4d | 28 54 6f 74 61 6c 20 49 |.....@.M|(Total I|
|00000940| 6e 63 6f 6d 65 29 00 00 | 00 40 14 c7 a4 c0 00 00 |ncome)..|.@......|
|00000950| 00 00 00 00 04 00 00 00 | 48 00 00 00 00 04 15 00 |........|H.......|
|00000960| 20 00 0f 00 78 00 00 00 | c3 00 1e 00 d2 00 96 00 | ...x...|........|
|00000970| 41 0d 2a 00 15 01 0a 00 | 01 00 00 00 00 00 00 00 |A.*.....|........|
|00000980| 00 00 00 00 00 00 00 00 | 02 00 00 00 00 00 00 54 |........|.......T|
|00000990| 6f 74 61 6c 20 45 73 74 | 69 6d 61 74 65 64 20 53 |otal Est|imated S|
|000009a0| 61 6c 65 73 00 00 04 00 | 00 00 78 00 00 00 00 03 |ales....|..x.....|
|000009b0| 1a 11 20 00 0f 00 41 00 | 00 00 c3 00 a0 00 d2 01 |.. ...A.|........|
|000009c0| a4 00 43 86 3e 00 96 00 | 0a ff 01 00 a6 00 00 00 |..C.>...|........|
|000009d0| 00 00 03 00 00 54 6f 74 | 61 6c 20 53 61 6c 65 73 |.....Tot|al Sales|
|000009e0| 00 00 00 00 12 40 01 4d | 28 53 61 6c 65 73 2c 23 |.....@.M|(Sales,#|
|000009f0| 43 4f 4c 29 00 00 04 80 | 13 00 00 00 00 00 00 40 |COL)....|.......@|
|00000a00| 0b 8c a0 00 00 00 00 00 | 00 40 0b ab e0 00 00 00 |........|.@......|
|00000a10| 00 00 00 40 0b ea 60 00 | 00 00 00 00 00 40 0c a4 |...@..`.|.....@..|
|00000a20| 10 00 00 00 00 00 00 00 | 04 00 00 00 48 00 00 00 |........|....H...|
|00000a30| 00 04 15 00 20 00 0f 00 | 87 00 00 02 0d 00 1e 02 |.... ...|........|
|00000a40| 1c 00 a5 00 41 0d 2d 00 | 15 01 0a 00 01 00 00 00 |....A.-.|........|
|00000a50| 00 00 00 00 00 00 00 00 | 00 00 00 00 02 00 00 00 |........|........|
|00000a60| 00 00 00 54 6f 74 61 6c | 20 50 72 6f 64 75 63 74 |...Total| Product|
|00000a70| 69 6f 6e 20 43 6f 73 74 | 00 00 04 00 00 00 5e 00 |ion Cost|......^.|
|00000a80| 00 00 00 04 15 00 20 00 | 0f 00 41 00 00 00 4b 00 |...... .|..A...K.|
|00000a90| a0 00 5a 01 a4 00 41 0d | 2e 00 15 01 0a ff 01 00 |..Z...A.|........|
|00000aa0| a6 00 00 00 00 00 03 00 | 00 00 00 00 00 00 02 00 |........|........|
|00000ab0| 00 00 00 00 00 00 00 00 | 08 00 00 00 10 00 00 00 |........|........|
|00000ac0| 18 31 73 74 20 51 74 72 | 00 32 6e 64 20 51 74 72 |.1st Qtr|.2nd Qtr|
|00000ad0| 00 33 72 64 20 51 74 72 | 00 34 74 68 20 51 74 72 |.3rd Qtr|.4th Qtr|
|00000ae0| 00 00 04 00 00 00 3c 00 | 00 00 00 04 15 00 20 00 |......<.|...... .|
|00000af0| 0f 00 3c 00 00 00 4b 01 | f4 00 5a 02 30 00 41 0d |..<...K.|..Z.0.A.|
|00000b00| 2f 00 15 01 0a ff 01 00 | a6 00 00 00 00 00 00 00 |/.......|........|
|00000b10| 00 00 00 00 00 00 02 00 | 00 00 00 00 00 31 39 38 |........|.....198|
|00000b20| 37 20 45 73 74 2e 00 00 | 04 00 00 00 43 00 00 00 |7 Est...|....C...|
|00000b30| 00 04 15 00 20 00 0f 00 | 87 00 00 01 c2 00 0f 01 |.... ...|........|
|00000b40| d1 00 96 00 41 0d 2f 00 | 15 01 0c 00 01 00 00 00 |....A./.|........|
|00000b50| 00 00 00 00 00 00 00 00 | 00 00 00 00 02 00 00 00 |........|........|
|00000b60| 00 00 00 50 72 6f 64 75 | 63 74 69 6f 6e 20 43 6f |...Produ|ction Co|
|00000b70| 73 74 73 00 00 04 00 00 | 00 3d 00 00 00 00 04 15 |sts.....|.=......|
|00000b80| 00 20 00 0f 00 6e 00 00 | 00 78 00 0f 00 87 00 7d |. ...n..|.x.....}|
|00000b90| 00 41 0d 30 00 15 01 0c | 00 01 00 00 00 00 00 00 |.A.0....|........|
|00000ba0| 00 00 00 00 00 00 00 00 | 00 02 00 00 00 00 00 00 |........|........|
|00000bb0| 55 6e 69 74 20 53 61 6c | 65 73 00 00 04 00 00 00 |Unit Sal|es......|
|00000bc0| 38 00 00 00 00 04 15 00 | 20 00 0f 00 87 00 00 00 |8.......| .......|
|00000bd0| ff 00 0f 01 0e 00 96 00 | 41 0d 31 00 15 01 0c 00 |........|A.1.....|
|00000be0| 01 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00000bf0| 02 00 00 00 00 00 00 53 | 61 6c 65 73 00 00 04 00 |.......S|ales....|
|00000c00| 00 00 7e 00 00 00 00 03 | 19 11 20 00 0f 00 41 00 |..~.....|.. ...A.|
|00000c10| 00 01 d1 00 a0 01 e0 01 | a4 00 43 86 42 00 14 00 |........|..C.B...|
|00000c20| 0a ff 01 00 a6 00 00 00 | 00 00 03 00 00 50 72 69 |........|.....Pri|
|00000c30| 6e 74 69 6e 67 00 22 00 | 00 00 19 30 2e 30 35 2a |nting.".|...0.05*|
|00000c40| 54 6f 74 61 6c 20 43 6f | 6c 6c 65 63 74 69 6f 6e |Total Co|llection|
|00000c50| 73 00 65 00 04 80 11 80 | 12 00 00 00 00 40 0d cf |s.e.....|.....@..|
|00000c60| 6c 00 00 00 00 00 00 40 | 0d fd 84 00 00 00 00 00 |l......@|........|
|00000c70| 00 40 0e ac da 00 00 00 | 00 00 00 40 0e f1 fe 00 |.@......|...@....|
|00000c80| 00 00 00 00 00 00 04 00 | 00 00 7a 00 00 00 00 03 |........|..z.....|
|00000c90| 17 11 20 00 0f 00 41 00 | 00 01 e0 00 a0 01 ef 01 |.. ...A.|........|
|00000ca0| a4 00 43 86 47 00 14 00 | 0a ff 01 00 a6 00 00 00 |..C.G...|........|
|00000cb0| 00 00 03 00 00 44 69 73 | 6b 73 00 00 00 00 19 30 |.....Dis|ks.....0|
|00000cc0| 2e 30 32 2a 54 6f 74 61 | 6c 20 43 6f 6c 6c 65 63 |.02*Tota|l Collec|
|00000cd0| 74 69 6f 6e 73 00 65 00 | 04 80 10 80 12 00 00 00 |tions.e.|........|
|00000ce0| 00 40 0c a5 f0 00 00 00 | 00 00 01 40 0c ca d0 00 |.@......|...@....|
|00000cf0| 00 00 00 00 01 40 0d 8a | 48 00 00 00 00 00 01 40 |.....@..|H......@|
|00000d00| 0d c1 98 00 00 00 00 00 | 01 00 04 00 00 00 7e 00 |........|......~.|
|00000d10| 00 00 00 03 19 11 20 00 | 0f 00 41 00 00 01 ef 00 |...... .|..A.....|
|00000d20| a0 01 fe 01 a4 00 43 86 | 49 00 14 00 0a ff 01 00 |......C.|I.......|
|00000d30| a6 00 00 00 00 00 03 00 | 00 53 68 69 70 70 69 6e |........|.Shippin|
|00000d40| 67 00 22 00 00 00 19 30 | 2e 30 31 2a 54 6f 74 61 |g."....0|.01*Tota|
|00000d50| 6c 20 43 6f 6c 6c 65 63 | 74 69 6f 6e 73 00 65 00 |l Collec|tions.e.|
|00000d60| 04 80 0f 80 12 00 00 00 | 00 40 0b a5 f0 00 00 00 |........|.@......|
|00000d70| 00 00 01 40 0b ca d0 00 | 00 00 00 00 01 40 0c 8a |...@....|.....@..|
|00000d80| 48 00 00 00 00 00 01 40 | 0c c1 98 00 00 00 00 00 |H......@|........|
|00000d90| 01 00 04 00 00 00 46 00 | 00 00 00 04 15 00 20 00 |......F.|...... .|
|00000da0| 0f 00 91 00 00 02 49 00 | 0f 02 58 00 a0 00 41 0d |......I.|..X...A.|
|00000db0| 35 00 15 01 0c 00 01 00 | 00 00 00 00 00 00 00 00 |5.......|........|
|00000dc0| 00 00 00 00 00 00 02 00 | 00 00 00 00 00 47 72 6f |........|.....Gro|
|00000dd0| 73 73 20 50 72 6f 66 69 | 74 20 4d 61 72 67 69 6e |ss Profi|t Margin|
|00000de0| 00 00 04 00 00 00 8e 00 | 00 00 00 03 1b 11 20 00 |........|...... .|
|00000df0| 0f 00 41 00 00 02 49 00 | a0 02 58 01 a4 00 43 86 |..A...I.|..X...C.|
|00000e00| 4b 00 96 00 0a ff 01 00 | b3 00 00 00 00 00 03 00 |K.......|........|
|00000e10| 00 47 72 6f 73 73 20 4d | 61 72 67 69 6e 00 24 00 |.Gross M|argin.$.|
|00000e20| 00 00 25 54 6f 74 61 6c | 20 49 6e 63 6f 6d 65 2d |..%Total| Income-|
|00000e30| 54 6f 74 61 6c 20 50 72 | 6f 64 75 63 74 69 6f 6e |Total Pr|oduction|
|00000e40| 20 43 6f 73 74 00 6f 00 | 04 80 23 80 3e 00 00 00 | Cost.o.|..#.>...|
|00000e50| 00 40 11 eb f1 40 00 00 | 00 00 00 40 12 90 2f e0 |.@...@..|...@../.|
|00000e60| 00 00 00 00 00 40 12 c4 | 9e 60 00 00 00 00 00 40 |.....@..|.`.....@|
|00000e70| 13 89 a2 10 00 00 00 00 | 00 00 04 00 00 00 4a 00 |........|......J.|
|00000e80| 00 00 00 03 15 11 20 00 | 0f 00 3c 00 00 02 49 01 |...... .|..<...I.|
|00000e90| f4 02 58 02 30 00 43 86 | 4c 00 96 00 0a ff 01 00 |..X.0.C.|L.......|
|00000ea0| b3 00 00 00 00 00 00 00 | 00 00 00 00 00 00 14 40 |........|.......@|
|00000eb0| 01 4d 28 47 72 6f 73 73 | 20 4d 61 72 67 69 6e 29 |.M(Gross| Margin)|
|00000ec0| 00 00 00 40 14 b7 82 c0 | 00 00 00 00 00 00 04 00 |...@....|........|
|00000ed0| 00 00 50 00 00 00 00 03 | 15 11 20 00 0f 00 3c 00 |..P.....|.. ...<.|
|00000ee0| 00 01 4a 01 f4 01 59 02 | 30 00 43 86 4e 00 96 00 |..J...Y.|0.C.N...|
|00000ef0| 0a ff 01 00 a6 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00000f00| 00 00 19 40 01 4d 28 54 | 6f 74 61 6c 20 43 6f 6c |...@.M(T|otal Col|
|00000f10| 6c 65 63 74 69 6f 6e 73 | 29 00 00 00 00 40 14 c9 |lections|)....@..|
|00000f20| a9 00 00 00 00 00 00 00 | 04 00 00 00 84 00 00 00 |........|........|
|00000f30| 00 03 1b 11 20 00 0f 00 | 41 00 00 01 86 00 a0 01 |.... ...|A.......|
|00000f40| 95 01 a4 00 43 86 50 00 | 96 00 0a ff 01 00 a6 00 |....C.P.|........|
|00000f50| 00 00 00 00 03 00 00 54 | 6f 74 61 6c 20 49 6e 63 |.......T|otal Inc|
|00000f60| 6f 6d 65 00 30 00 00 00 | 1c 54 6f 74 61 6c 20 43 |ome.0...|.Total C|
|00000f70| 6f 6c 6c 65 63 74 69 6f | 6e 73 2b 52 65 74 75 72 |ollectio|ns+Retur|
|00000f80| 6e 73 00 00 04 80 03 80 | 15 80 22 00 00 40 12 80 |ns......|.."..@..|
|00000f90| 57 a0 00 00 00 00 00 40 | 12 9c dc e0 00 00 00 00 |W......@|........|
|00000fa0| 00 40 12 d5 e7 60 00 00 | 00 00 00 40 13 95 bb 90 |.@...`..|...@....|
|00000fb0| 00 00 00 00 00 00 04 00 | 00 00 8c 00 00 00 00 03 |........|........|
|00000fc0| 1d 11 20 00 0f 00 41 00 | 00 01 4a 00 a0 01 59 01 |.. ...A.|..J...Y.|
|00000fd0| a4 00 43 86 52 00 96 00 | 0a ff 01 00 a6 00 00 00 |..C.R...|........|
|00000fe0| 00 00 03 00 00 54 6f 74 | 61 6c 20 43 6f 6c 6c 65 |.....Tot|al Colle|
|00000ff0| 63 74 69 6f 6e 73 00 00 | 00 00 18 40 01 4d 28 43 |ctions..|...@.M(C|
|00001000| 6f 6c 6c 65 63 74 69 6f | 6e 73 2c 23 43 4f 4c 29 |ollectio|ns,#COL)|
|00001010| 00 00 08 80 0d 80 1e 80 | 1f 80 20 80 24 80 25 00 |........|.. .$.%.|
|00001020| 00 00 00 40 12 81 a3 80 | 00 00 00 00 00 40 12 9e |...@....|.....@..|
|00001030| 72 80 00 00 00 00 00 40 | 12 d8 10 80 00 00 00 00 |r......@|........|
|00001040| 00 40 13 97 3e c0 00 00 | 00 00 00 00 04 00 00 00 |.@..>...|........|
|00001050| 3e 00 00 00 00 04 15 00 | 20 00 0f 00 78 00 00 01 |>.......| ...x...|
|00001060| 4a 00 1e 01 59 00 96 00 | 41 0d 3d 00 15 01 0a 00 |J...Y...|A.=.....|
|00001070| 01 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00001080| 02 00 00 00 00 00 00 54 | 6f 74 61 6c 20 53 61 6c |.......T|otal Sal|
|00001090| 65 73 00 00 04 00 00 00 | 3c 00 00 00 00 04 15 00 |es......|<.......|
|000010a0| 20 00 0f 00 78 00 00 01 | 86 00 1e 01 95 00 96 00 | ...x...|........|
|000010b0| 41 0d 3e 00 15 01 0a 00 | 01 00 00 00 00 00 00 00 |A.>.....|........|
|000010c0| 00 00 00 00 00 00 00 00 | 02 00 00 00 00 00 00 4e |........|.......N|
|000010d0| 65 74 20 53 61 6c 65 73 | 00 00 04 00 00 00 b2 00 |et Sales|........|
|000010e0| 00 00 00 03 17 00 20 00 | 0f 00 41 00 00 00 87 00 |...... .|..A.....|
|000010f0| a0 00 b4 01 a4 00 41 0d | 3e 00 14 00 0a ff 01 00 |......A.|>.......|
|00001100| a6 00 00 00 02 00 03 00 | 00 53 61 6c 65 73 00 00 |........|.Sales..|
|00001110| 00 00 02 00 04 80 03 80 | 0b 80 17 80 2a 40 0a bb |........|....*@..|
|00001120| 80 00 00 00 00 00 00 40 | 08 fa 00 00 00 00 00 00 |.......@|........|
|00001130| 00 40 07 fa 00 00 00 00 | 00 00 00 40 0a fa 00 00 |.@......|...@....|
|00001140| 00 00 00 00 00 40 08 fa | 00 00 00 00 00 00 00 40 |.....@..|.......@|
|00001150| 07 fa 00 00 00 00 00 00 | 00 40 0b bb 80 00 00 00 |........|.@......|
|00001160| 00 00 00 40 08 fa 00 00 | 00 00 00 00 00 40 07 fa |...@....|.....@..|
|00001170| 00 00 00 00 00 00 00 40 | 0c 8c a0 00 00 00 00 00 |.......@|........|
|00001180| 00 40 08 fa 00 00 00 00 | 00 00 00 40 07 fa 00 00 |.@......|...@....|
|00001190| 00 00 00 00 00 00 04 00 | 00 00 c2 00 00 00 00 03 |........|........|
|000011a0| 1a 11 20 00 0f 00 41 00 | 00 01 0e 00 a0 01 3b 01 |.. ...A.|......;.|
|000011b0| a4 00 43 86 56 00 14 00 | 0a ff 01 00 b3 00 00 00 |..C.V...|........|
|000011c0| 02 00 03 00 00 43 6f 6c | 6c 65 63 74 69 6f 6e 73 |.....Col|lections|
|000011d0| 00 00 00 00 0c 53 61 6c | 65 73 2a 31 31 38 00 00 |.....Sal|es*118..|
|000011e0| 04 80 0c 80 26 00 00 00 | 00 40 11 ac da 00 00 00 |....&...|.@......|
|000011f0| 00 00 00 40 0f e6 78 00 | 00 00 00 00 00 40 0e e6 |...@..x.|.....@..|
|00001200| 78 00 00 00 00 00 00 40 | 11 e6 78 00 00 00 00 00 |x......@|..x.....|
|00001210| 00 40 0f e6 78 00 00 00 | 00 00 00 40 0e e6 78 00 |.@..x...|...@..x.|
|00001220| 00 00 00 00 00 40 12 ac | da 00 00 00 00 00 00 40 |.....@..|.......@|
|00001230| 0f e6 78 00 00 00 00 00 | 00 40 0e e6 78 00 00 00 |..x.....|.@..x...|
|00001240| 00 00 00 40 13 81 a3 80 | 00 00 00 00 00 40 0f e6 |...@....|.....@..|
|00001250| 78 00 00 00 00 00 00 40 | 0e e6 78 00 00 00 00 00 |x......@|..x.....|
|00001260| 00 00 04 00 00 00 4b 00 | 00 00 00 04 17 00 20 00 |......K.|...... .|
|00001270| 1e 02 3f 00 00 00 00 00 | 00 00 1e 02 3f 00 43 7b |..?.....|....?.C{|
|00001280| f0 00 15 01 12 01 01 00 | 00 00 00 00 00 00 00 00 |........|........|
|00001290| 00 4e 61 6d 65 00 a0 00 | 00 00 02 00 00 00 00 00 |.Name...|........|
|000012a0| 00 53 75 70 65 72 20 53 | 6f 66 74 77 61 72 65 2c |.Super S|oftware,|
|000012b0| 20 49 6e 63 2e 00 00 04 | 00 00 00 45 00 00 00 00 | Inc....|...E....|
|000012c0| 04 15 00 20 00 0f 02 3f | 00 00 00 1e 00 00 00 2d |... ...?|.......-|
|000012d0| 02 3f 00 43 7c a4 00 15 | 00 0c 01 01 00 00 00 00 |.?.C|...|........|
|000012e0| 00 00 00 00 00 00 00 00 | 00 00 00 02 00 00 00 00 |........|........|
|000012f0| 00 00 43 61 73 68 20 46 | 6c 6f 77 20 50 72 6f 46 |..Cash F|low ProF|
|00001300| 6f 72 6d 61 00 00 04 00 | 00 00 38 00 00 00 00 03 |orma....|..8.....|
|00001310| 15 00 20 00 0f 02 3f 00 | 00 00 2d 00 00 00 3c 02 |.. ...?.|..-...<.|
|00001320| 3f 00 43 7d 72 00 15 00 | 0c 01 01 00 00 00 00 00 |?.C}r...|........|
|00001330| 00 00 00 00 00 00 00 00 | 00 00 02 00 00 40 09 f8 |........|.....@..|
|00001340| 60 00 00 00 00 00 00 00 | 04 00 00 00 34 00 00 00 |`.......|....4...|
|00001350| 00 08 15 00 20 00 0f 01 | 7c 00 00 03 1e 00 b4 03 |.... ...||.......|
|00001360| 2d 02 30 00 41 0d 44 00 | 15 00 0a ff 01 14 01 01 |-.0.A.D.|........|
|00001370| 01 00 00 00 00 00 00 00 | 00 00 00 00 02 00 00 00 |........|........|
|00001380| 03 ff 12 00 02 00 04 00 | 00 00 5e 00 00 00 00 04 |........|..^.....|
|00001390| 15 00 20 00 0f 00 41 00 | 00 03 0f 00 a0 03 1e 01 |.. ...A.|........|
|000013a0| a4 00 41 0d 45 00 15 01 | 0a ff 01 00 a6 00 00 00 |..A.E...|........|
|000013b0| 00 00 03 00 00 00 00 00 | 00 00 02 00 00 00 00 00 |........|........|
|000013c0| 00 00 00 00 08 00 00 00 | 10 00 00 00 18 31 73 74 |........|.....1st|
|000013d0| 20 51 74 72 00 32 6e 64 | 20 51 74 72 00 33 72 64 | Qtr.2nd| Qtr.3rd|
|000013e0| 20 51 74 72 00 34 74 68 | 20 51 74 72 00 00 04 00 | Qtr.4th| Qtr....|
|000013f0| 00 00 3c 00 00 00 00 04 | 15 00 20 00 0f 00 3c 00 |..<.....|.. ...<.|
|00001400| 00 03 0f 01 f4 03 1e 02 | 30 00 41 0d 47 00 15 01 |........|0.A.G...|
|00001410| 0a ff 01 00 a6 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00001420| 00 00 02 00 00 00 00 00 | 00 31 39 38 37 20 45 73 |........|.1987 Es|
|00001430| 74 2e 00 00 04 00 00 01 | db 00 00 00 00 04 15 00 |t.......|........|
|00001440| 20 00 0f 00 87 00 00 03 | 39 00 19 04 74 00 a0 00 | .......|9...t...|
|00001450| 41 0d 49 00 15 00 0a 00 | 01 00 00 00 00 00 14 00 |A.I.....|........|
|00001460| 00 00 00 00 00 00 00 00 | 02 00 00 00 00 00 00 00 |........|........|
|00001470| 00 00 09 00 00 00 13 00 | 00 00 24 00 00 00 36 00 |........|..$...6.|
|00001480| 00 00 45 00 00 00 51 00 | 00 00 6a 00 00 00 7f 00 |..E...Q.|..j.....|
|00001490| 00 00 90 00 00 00 9b 00 | 00 00 a4 00 00 00 b7 00 |........|........|
|000014a0| 00 00 c9 00 00 00 dc 00 | 00 00 f5 00 00 01 09 00 |........|........|
|000014b0| 00 01 1d 00 00 01 27 00 | 00 01 39 00 00 01 4b 53 |......'.|..9...KS|
|000014c0| 61 6c 61 72 69 65 73 00 | 46 49 43 41 2f 46 55 54 |alaries.|FICA/FUT|
|000014d0| 41 00 48 65 61 6c 74 68 | 20 49 6e 73 75 72 61 6e |A.Health| Insuran|
|000014e0| 63 65 00 4b 65 79 20 4d | 61 6e 20 49 6e 73 75 72 |ce.Key M|an Insur|
|000014f0| 61 6e 63 65 00 43 6f 6e | 74 72 61 63 74 20 4c 61 |ance.Con|tract La|
|00001500| 62 6f 72 00 4f 66 66 69 | 63 65 20 52 65 6e 74 00 |bor.Offi|ce Rent.|
|00001510| 50 72 6f 70 2e 2f 43 41 | 53 2f 57 2e 43 2e 20 49 |Prop./CA|S/W.C. I|
|00001520| 6e 73 75 72 61 6e 63 65 | 00 50 72 6f 70 2f 20 41 |nsurance|.Prop/ A|
|00001530| 64 20 56 61 6c 6f 72 65 | 6d 20 54 61 78 00 50 6f |d Valore|m Tax.Po|
|00001540| 73 74 61 67 65 2f 53 68 | 69 70 70 69 6e 67 00 46 |stage/Sh|ipping.F|
|00001550| 72 65 69 67 68 74 2d 69 | 6e 00 53 75 70 70 6c 69 |reight-i|n.Suppli|
|00001560| 65 73 00 54 72 61 64 65 | 20 53 68 6f 77 2f 20 54 |es.Trade| Show/ T|
|00001570| 72 61 76 65 6c 00 41 64 | 76 65 72 74 69 73 69 6e |ravel.Ad|vertisin|
|00001580| 67 2f 20 50 2e 52 2e 00 | 4c 65 67 61 6c 2f 50 72 |g/ P.R..|Legal/Pr|
|00001590| 6f 66 65 73 73 69 6f 6e | 61 6c 00 45 71 75 69 70 |ofession|al.Equip|
|000015a0| 6d 65 6e 74 20 6c 65 61 | 73 65 20 70 61 79 6d 65 |ment lea|se payme|
|000015b0| 6e 74 73 00 52 65 70 61 | 69 72 2f 4d 61 69 6e 74 |nts.Repa|ir/Maint|
|000015c0| 61 69 6e 65 6e 63 65 00 | 45 71 75 69 70 6d 65 6e |ainence.|Equipmen|
|000015d0| 74 20 50 75 72 63 68 61 | 73 65 73 00 54 65 6c 65 |t Purcha|ses.Tele|
|000015e0| 70 68 6f 6e 65 00 44 75 | 65 73 2f 50 75 62 6c 69 |phone.Du|es/Publi|
|000015f0| 63 61 74 69 6f 6e 73 00 | 53 61 6c 65 73 20 43 6f |cations.|Sales Co|
|00001600| 6d 6d 69 73 73 69 6f 6e | 73 00 4d 69 73 63 65 6c |mmission|s.Miscel|
|00001610| 6c 61 6e 65 6f 75 73 00 | 00 04 00 00 00 66 00 00 |laneous.|.....f..|
|00001620| 00 00 03 19 00 20 00 0f | 00 41 00 00 03 39 00 a0 |..... ..|.A...9..|
|00001630| 03 48 01 a4 00 41 0d 4a | 00 15 00 0a ff 01 00 a6 |.H...A.J|........|
|00001640| 00 00 00 00 00 03 00 00 | 53 61 6c 61 72 69 65 73 |........|Salaries|
|00001650| 00 22 00 00 00 02 00 04 | 80 33 80 35 80 38 00 00 |."......|.3.5.8..|
|00001660| 40 0e c3 50 00 00 00 00 | 00 00 40 0f 80 e8 00 00 |@..P....|..@.....|
|00001670| 00 00 00 00 40 0f a4 10 | 00 00 00 00 00 00 40 0f |....@...|......@.|
|00001680| de a8 00 00 00 00 00 00 | 00 04 00 00 00 70 00 00 |........|.....p..|
|00001690| 00 00 03 17 11 20 00 0f | 00 41 00 00 03 48 00 a0 |..... ..|.A...H..|
|000016a0| 03 57 01 a4 00 43 86 5d | 00 15 00 0a ff 01 00 a6 |.W...C.]|........|
|000016b0| 00 00 00 00 00 03 00 00 | 46 69 63 61 00 02 00 00 |........|Fica....|
|000016c0| 00 10 53 61 6c 61 72 69 | 65 73 2a 30 2e 30 38 00 |..Salari|es*0.08.|
|000016d0| 00 04 80 36 80 38 00 00 | 00 00 40 0a fa 00 00 00 |...6.8..|..@.....|
|000016e0| 00 00 00 01 40 0b a5 00 | 00 00 00 00 00 01 40 0b |....@...|......@.|
|000016f0| d2 00 00 00 00 00 00 01 | 40 0c 8e 80 00 00 00 00 |........|@.......|
|00001700| 00 01 00 04 00 00 03 3c | 00 00 00 00 03 1c 00 20 |.......<|....... |
|00001710| 00 0f 00 41 00 00 03 57 | 00 a0 04 74 01 a4 00 41 |...A...W|...t...A|
|00001720| 0d 4e 00 15 00 0a ff 01 | 00 a6 00 00 00 12 00 03 |.N......|........|
|00001730| 00 00 4f 74 68 65 72 20 | 45 78 70 65 6e 73 65 73 |..Other |Expenses|
|00001740| 00 0d 00 00 00 02 00 04 | 80 37 80 38 00 00 00 00 |........|.7.8....|
|00001750| 40 09 fa 00 00 00 00 00 | 00 00 40 08 89 80 00 00 |@.......|..@.....|
|00001760| 00 00 00 00 40 09 bb 80 | 00 00 00 00 00 00 00 00 |....@...|........|
|00001770| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00001780| 00 00 40 07 c8 00 00 00 | 00 00 00 00 40 09 fa 00 |..@.....|....@...|
|00001790| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000017a0| 40 08 fa 00 00 00 00 00 | 00 00 40 0b fa 00 00 00 |@.......|..@.....|
|000017b0| 00 00 00 00 40 0d c3 50 | 00 00 00 00 00 00 00 00 |....@..P|........|
|000017c0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000017d0| 00 00 00 00 00 00 00 00 | 00 00 00 00 40 0c bb 80 |........|....@...|
|000017e0| 00 00 00 00 00 00 40 0b | 9c 40 00 00 00 00 00 00 |......@.|.@......|
|000017f0| 40 07 fa 00 00 00 00 00 | 00 00 40 0e 9c 40 00 00 |@.......|..@..@..|
|00001800| 00 00 00 00 40 07 fa 00 | 00 00 00 00 00 00 40 0a |....@...|......@.|
|00001810| 8f c0 00 00 00 00 00 00 | 40 08 89 80 00 00 00 00 |........|@.......|
|00001820| 00 00 40 08 fa 00 00 00 | 00 00 00 00 40 0b ea 60 |..@.....|....@..`|
|00001830| 00 00 00 00 00 00 40 08 | e1 00 00 00 00 00 00 00 |......@.|........|
|00001840| 00 00 00 00 00 00 00 00 | 00 00 40 0a fa 00 00 00 |........|..@.....|
|00001850| 00 00 00 00 40 07 96 00 | 00 00 00 00 00 00 40 09 |....@...|......@.|
|00001860| bb 80 00 00 00 00 00 00 | 40 0d 9c 40 00 00 00 00 |........|@..@....|
|00001870| 00 00 40 0e af c8 00 00 | 00 00 00 00 40 0c 9c 40 |..@.....|....@..@|
|00001880| 00 00 00 00 00 00 40 09 | ed 80 00 00 00 00 00 00 |......@.|........|
|00001890| 40 07 96 00 00 00 00 00 | 00 00 40 0a fa 00 00 00 |@.......|..@.....|
|000018a0| 00 00 00 00 40 0a fa 00 | 00 00 00 00 00 00 40 07 |....@...|......@.|
|000018b0| fa 00 00 00 00 00 00 00 | 40 0e af c8 00 00 00 00 |........|@.......|
|000018c0| 00 00 40 07 fa 00 00 00 | 00 00 00 00 40 0a c8 00 |..@.....|....@...|
|000018d0| 00 00 00 00 00 00 40 08 | 89 80 00 00 00 00 00 00 |......@.|........|
|000018e0| 40 08 fa 00 00 00 00 00 | 00 00 40 0b ea 60 00 00 |@.......|..@..`..|
|000018f0| 00 00 00 00 40 09 96 00 | 00 00 00 00 00 00 00 00 |....@...|........|
|00001900| 00 00 00 00 00 00 00 00 | 40 0b 9c 40 00 00 00 00 |........|@..@....|
|00001910| 00 00 40 07 fa 00 00 00 | 00 00 00 00 40 09 e1 00 |..@.....|....@...|
|00001920| 00 00 00 00 00 00 40 0d | 9c 40 00 00 00 00 00 00 |......@.|.@......|
|00001930| 40 0e af c8 00 00 00 00 | 00 00 40 0b ea 60 00 00 |@.......|..@..`..|
|00001940| 00 00 00 00 40 09 c8 00 | 00 00 00 00 00 00 40 07 |....@...|......@.|
|00001950| 96 00 00 00 00 00 00 00 | 40 0c bb 80 00 00 00 00 |........|@.......|
|00001960| 00 00 40 0b 9c 40 00 00 | 00 00 00 00 40 07 fa 00 |..@..@..|....@...|
|00001970| 00 00 00 00 00 00 40 0e | d6 d8 00 00 00 00 00 00 |......@.|........|
|00001980| 40 07 fa 00 00 00 00 00 | 00 00 40 0b 9c 40 00 00 |@.......|..@..@..|
|00001990| 00 00 00 00 40 08 89 80 | 00 00 00 00 00 00 40 08 |....@...|......@.|
|000019a0| fa 00 00 00 00 00 00 00 | 40 0b ea 60 00 00 00 00 |........|@..`....|
|000019b0| 00 00 40 09 af 00 00 00 | 00 00 00 00 00 00 00 00 |..@.....|........|
|000019c0| 00 00 00 00 00 00 40 0b | 9c 40 00 00 00 00 00 00 |......@.|.@......|
|000019d0| 40 07 fa 00 00 00 00 00 | 00 00 40 09 fa 00 00 00 |@.......|..@.....|
|000019e0| 00 00 00 00 40 0c ea 60 | 00 00 00 00 00 00 40 0e |....@..`|......@.|
|000019f0| af c8 00 00 00 00 00 00 | 40 0b ea 60 00 00 00 00 |........|@..`....|
|00001a00| 00 00 40 08 e1 00 00 00 | 00 00 00 00 40 07 96 00 |..@.....|....@...|
|00001a10| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00001a20| 40 0b 9c 40 00 00 00 00 | 00 00 40 07 fa 00 00 00 |@..@....|..@.....|
|00001a30| 00 00 00 00 40 0f 92 7c | 00 00 00 00 00 00 40 07 |....@..||......@.|
|00001a40| fa 00 00 00 00 00 00 00 | 00 04 00 00 00 46 00 00 |........|.....F..|
|00001a50| 00 00 03 15 11 20 00 0f | 00 3c 00 00 03 39 01 f4 |..... ..|.<...9..|
|00001a60| 03 48 02 30 00 43 86 63 | 00 15 00 0a ff 01 00 a6 |.H.0.C.c|........|
|00001a70| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 10 40 01 |........|......@.|
|00001a80| 4d 28 53 61 6c 61 72 69 | 65 73 29 00 00 00 40 11 |M(Salari|es)...@.|
|00001a90| 99 52 00 00 00 00 00 00 | 00 04 00 00 00 42 00 00 |.R......|.....B..|
|00001aa0| 00 00 03 15 11 20 00 0f | 00 3c 00 00 03 48 01 f4 |..... ..|.<...H..|
|00001ab0| 03 57 02 30 00 43 86 64 | 00 15 00 0a ff 01 00 a6 |.W.0.C.d|........|
|00001ac0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 0c 40 01 |........|......@.|
|00001ad0| 4d 28 46 69 63 61 29 00 | 00 00 40 0d c4 40 00 00 |M(Fica).|..@..@..|
|00001ae0| 00 00 00 00 00 04 00 00 | 01 06 00 00 00 00 03 15 |........|........|
|00001af0| 11 20 00 0f 00 3c 00 00 | 03 57 01 f4 04 74 02 30 |. ...<..|.W...t.0|
|00001b00| 00 43 86 66 00 15 00 0a | ff 01 00 a6 00 00 00 12 |.C.f....|........|
|00001b10| 00 00 00 00 00 00 00 00 | 00 1b 40 01 4d 28 4f 74 |........|..@.M(Ot|
|00001b20| 68 65 72 20 45 78 70 65 | 6e 73 65 73 2c 23 52 4f |her Expe|nses,#RO|
|00001b30| 57 29 00 00 00 00 40 0c | c3 50 00 00 00 00 00 00 |W)....@.|.P......|
|00001b40| 40 0a 89 80 00 00 00 00 | 00 00 40 0b 8c a0 00 00 |@.......|..@.....|
|00001b50| 00 00 00 00 40 0d af c8 | 00 00 00 00 00 00 40 0a |....@...|......@.|
|00001b60| da c0 00 00 00 00 00 00 | 40 07 c8 00 00 00 00 00 |........|@.......|
|00001b70| 00 00 40 0c fa 00 00 00 | 00 00 00 00 40 09 a2 80 |..@.....|....@...|
|00001b80| 00 00 00 00 00 00 40 0b | c4 e0 00 00 00 00 00 00 |......@.|........|
|00001b90| 40 0e f6 18 00 00 00 00 | 00 00 40 10 9c 40 00 00 |@.......|..@..@..|
|00001ba0| 00 00 00 00 40 0d c3 50 | 00 00 00 00 00 00 40 0b |....@..P|......@.|
|00001bb0| 89 80 00 00 00 00 00 00 | 40 08 e1 00 00 00 00 00 |........|@.......|
|00001bc0| 00 00 40 0d da c0 00 00 | 00 00 00 00 40 0d 94 70 |..@.....|....@..p|
|00001bd0| 00 00 00 00 00 00 40 09 | fa 00 00 00 00 00 00 00 |......@.|........|
|00001be0| 40 10 d1 f6 00 00 00 00 | 00 00 40 09 fa 00 00 00 |@.......|..@.....|
|00001bf0| 00 00 00 00 00 04 00 00 | 00 94 00 00 00 00 03 1c |........|........|
|00001c00| 11 20 00 0f 00 41 00 00 | 04 a1 00 a0 04 b0 01 a4 |. ...A..|........|
|00001c10| 00 43 86 69 00 14 02 0a | ff 01 00 b3 00 00 00 00 |.C.i....|........|
|00001c20| 00 03 00 00 54 6f 74 61 | 6c 20 45 78 70 65 6e 73 |....Tota|l Expens|
|00001c30| 65 73 00 0d 00 00 00 29 | 40 01 4d 28 4f 74 68 65 |es.....)|@.M(Othe|
|00001c40| 72 20 45 78 70 65 6e 73 | 65 73 2c 23 43 4f 4c 29 |r Expens|es,#COL)|
|00001c50| 2b 46 69 63 61 2b 53 61 | 6c 61 72 69 65 73 00 63 |+Fica+Sa|laries.c|
|00001c60| 00 04 80 3a 80 3e 00 00 | 00 00 40 10 94 e0 80 00 |...:.>..|..@.....|
|00001c70| 00 00 00 00 40 10 d7 5c | 80 00 00 00 00 00 40 10 |....@..\|......@.|
|00001c80| fc cd 80 00 00 00 00 00 | 40 11 90 6b 40 00 00 00 |........|@..k@...|
|00001c90| 00 00 00 04 00 00 00 4b | 00 00 00 00 04 15 00 20 |.......K|....... |
|00001ca0| 00 0f 00 96 00 00 04 a1 | 00 0a 04 b0 00 a0 00 41 |........|.......A|
|00001cb0| 0d 53 00 15 01 0a 00 01 | 00 00 00 00 00 00 00 00 |.S......|........|
|00001cc0| 00 00 00 00 00 00 00 02 | 00 00 00 00 00 00 54 6f |........|......To|
|00001cd0| 74 61 6c 20 4f 70 65 72 | 61 74 69 6e 67 20 45 78 |tal Oper|ating Ex|
|00001ce0| 70 65 6e 73 65 73 00 00 | 04 00 00 00 4c 00 00 00 |penses..|....L...|
|00001cf0| 00 03 15 11 20 00 0f 00 | 46 00 00 04 a1 01 ea 04 |.... ...|F.......|
|00001d00| b0 02 30 00 43 86 6b 00 | 14 02 0a ff 01 00 b3 00 |..0.C.k.|........|
|00001d10| 00 00 00 00 00 00 00 00 | 00 00 00 00 16 40 01 4d |........|.....@.M|
|00001d20| 28 54 6f 74 61 6c 20 45 | 78 70 65 6e 73 65 73 29 |(Total E|xpenses)|
|00001d30| 00 00 00 40 12 e2 78 40 | 00 00 00 00 00 00 04 00 |...@..x@|........|
|00001d40| 00 00 47 00 00 00 00 04 | 15 00 20 00 0f 00 96 00 |..G.....|.. .....|
|00001d50| 00 04 fb 00 0a 05 0a 00 | a0 00 41 0d 57 00 15 01 |........|..A.W...|
|00001d60| 0a 00 01 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00001d70| 00 00 02 00 00 00 00 00 | 00 43 75 6d 75 6c 61 74 |........|.Cumulat|
|00001d80| 69 76 65 20 43 61 73 68 | 20 46 6c 6f 77 00 00 04 |ive Cash| Flow...|
|00001d90| 00 00 00 4c 00 00 00 00 | 04 15 00 20 00 0f 00 96 |...L....|... ....|
|00001da0| 00 00 04 dd 00 0a 04 ec | 00 a0 00 41 0d 58 00 15 |........|...A.X..|
|00001db0| 01 0a 00 01 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00001dc0| 00 00 00 02 00 00 00 00 | 00 00 54 6f 74 61 6c 20 |........|..Total |
|00001dd0| 45 73 74 69 6d 61 74 65 | 64 20 43 61 73 68 20 46 |Estimate|d Cash F|
|00001de0| 6c 6f 77 00 00 04 00 00 | 00 8a 00 00 00 00 03 19 |low.....|........|
|00001df0| 11 20 00 0f 00 41 00 00 | 04 dd 00 a0 04 ec 01 a4 |. ...A..|........|
|00001e00| 00 43 86 6d 00 14 02 0a | ff 01 00 b3 00 00 00 00 |.C.m....|........|
|00001e10| 00 03 00 00 43 61 73 68 | 20 46 6c 6f 77 00 00 00 |....Cash| Flow...|
|00001e20| 00 1e 47 72 6f 73 73 20 | 4d 61 72 67 69 6e 2d 54 |..Gross |Margin-T|
|00001e30| 6f 74 61 6c 20 45 78 70 | 65 6e 73 65 73 00 00 08 |otal Exp|enses...|
|00001e40| 00 00 80 3f 80 42 80 41 | 80 44 80 46 00 00 00 00 |...?.B.A|.D.F....|
|00001e50| 40 11 a1 81 00 00 00 00 | 00 00 40 11 b4 b1 80 00 |@.......|..@.....|
|00001e60| 00 00 00 00 40 12 85 6b | 00 00 00 00 00 00 40 12 |....@..k|......@.|
|00001e70| cb 0e 80 00 00 00 00 00 | 00 04 00 00 00 48 00 00 |........|.....H..|
|00001e80| 00 00 03 15 11 20 00 0f | 00 46 00 00 04 dd 01 ea |..... ..|.F......|
|00001e90| 04 ec 02 30 00 43 86 71 | 00 14 02 0a ff 01 00 b3 |...0.C.q|........|
|00001ea0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 11 40 01 |........|......@.|
|00001eb0| 4d 28 43 61 73 68 20 46 | 6c 6f 77 29 00 00 00 00 |M(Cash F|low)....|
|00001ec0| 40 13 fd c9 60 00 00 00 | 00 00 00 04 00 00 00 67 |@...`...|.......g|
|00001ed0| 00 00 00 00 04 18 00 20 | 00 0f 02 3f 00 00 02 94 |....... |...?....|
|00001ee0| 00 00 02 a3 02 3f 00 43 | 84 8e 00 8c 00 0a 01 01 |.....?.C|........|
|00001ef0| 00 a6 00 00 00 00 00 00 | 00 00 46 6f 6f 74 65 72 |........|..Footer|
|00001f00| 00 16 00 00 00 02 00 00 | 00 00 00 00 53 75 70 65 |........|....Supe|
|00001f10| 72 20 53 6f 66 74 2c 20 | 49 6e 63 2e 20 43 61 73 |r Soft, |Inc. Cas|
|00001f20| 68 20 46 6c 6f 77 20 50 | 72 6f 46 6f 72 6d 61 20 |h Flow P|roForma |
|00001f30| 20 20 20 50 61 67 65 20 | 5e 50 00 00 04 00 00 00 |   Page |^P......|
|00001f40| 8a 00 00 00 00 03 32 11 | 20 00 0f 00 41 00 00 04 |......2.| ...A...|
|00001f50| fb 00 a0 05 0a 00 e1 00 | 43 86 74 00 14 02 0a ff |........|C.t.....|
|00001f60| 01 00 b3 00 00 00 00 00 | 00 00 00 43 75 6d 75 6c |........|...Cumul|
|00001f70| 61 74 69 76 65 20 4f 6e | 65 00 42 4e 6f 74 65 20 |ative On|e.BNote |
|00001f80| 74 68 61 74 20 72 73 75 | 6d 28 43 61 73 68 20 46 |that rsu|m(Cash F|
|00001f90| 6c 6f 77 2c 23 52 4f 57 | 29 20 73 68 6f 75 6c 64 |low,#ROW|) should|
|00001fa0| 20 62 65 20 68 65 72 65 | 00 00 11 43 61 73 68 20 | be here|...Cash |
|00001fb0| 46 6c 6f 77 5b 31 2c 31 | 5d 00 00 00 04 80 41 00 |Flow[1,1|].....A.|
|00001fc0| 00 00 00 00 00 40 11 a1 | 81 00 00 00 00 00 00 00 |.....@..|........|
|00001fd0| 04 00 00 00 ae 00 00 00 | 00 03 3d 11 20 00 0f 00 |........|..=. ...|
|00001fe0| 41 00 00 04 fb 00 e1 05 | 0a 01 22 00 43 86 76 00 |A.......|..".C.v.|
|00001ff0| 14 02 0a ff 01 00 b3 00 | 00 00 00 00 00 00 00 43 |........|.......C|
|00002000| 75 6d 75 6c 61 74 69 76 | 65 20 54 77 6f 00 41 72 |umulativ|e Two.Ar|
|00002010| 73 75 6d 20 77 6f 75 6c | 64 20 74 61 6b 65 20 74 |sum woul|d take t|
|00002020| 68 65 20 70 6c 61 63 65 | 20 6f 66 20 61 6c 6c 20 |he place| of all |
|00002030| 74 68 65 73 65 20 43 75 | 6d 75 6c 61 74 69 76 65 |these Cu|mulative|
|00002040| 20 43 61 73 68 20 46 6c | 6f 77 20 62 6c 6f 63 6b | Cash Fl|ow block|
|00002050| 73 00 06 00 20 43 75 6d | 75 6c 61 74 69 76 65 20 |s... Cum|ulative |
|00002060| 4f 6e 65 2b 43 61 73 68 | 20 46 6c 6f 77 5b 31 2c |One+Cash| Flow[1,|
|00002070| 32 5d 00 00 04 80 44 00 | 00 00 00 00 00 40 12 ab |2]....D.|.....@..|
|00002080| 19 40 00 00 00 00 00 00 | 04 00 00 00 b0 00 00 00 |.@......|........|
|00002090| 00 03 3e 11 20 00 0f 00 | 41 00 00 04 fb 01 22 05 |..>. ...|A.....".|
|000020a0| 0a 01 63 00 43 86 79 00 | 14 02 0a ff 01 00 b3 00 |..c.C.y.|........|
|000020b0| 00 00 00 00 00 00 00 43 | 75 6d 75 6c 61 74 69 76 |.......C|umulativ|
|000020c0| 65 20 54 68 72 65 65 00 | 1d 72 73 75 6d 20 77 6f |e Three.|.rsum wo|
|000020d0| 75 6c 64 20 74 61 6b 65 | 20 74 68 65 20 70 6c 61 |uld take| the pla|
|000020e0| 63 65 20 6f 66 20 61 6c | 6c 20 74 68 65 73 65 20 |ce of al|l these |
|000020f0| 43 75 6d 75 6c 61 74 69 | 76 65 20 43 61 73 68 20 |Cumulati|ve Cash |
|00002100| 46 6c 6f 77 20 62 6c 6f | 63 6b 73 00 ff 00 20 43 |Flow blo|cks... C|
|00002110| 75 6d 75 6c 61 74 69 76 | 65 20 54 77 6f 2b 43 61 |umulativ|e Two+Ca|
|00002120| 73 68 20 46 6c 6f 77 5b | 31 2c 33 5d 00 00 04 80 |sh Flow[|1,3]....|
|00002130| 46 00 00 00 00 00 00 40 | 13 98 42 20 00 00 00 00 |F......@|..B ....|
|00002140| 00 00 04 00 00 00 a8 00 | 00 00 00 03 3d 11 20 00 |........|....=. .|
|00002150| 0f 00 41 00 00 04 fb 01 | 63 05 0a 01 a4 00 43 86 |..A.....|c.....C.|
|00002160| 7c 00 14 02 0a ff 01 00 | b3 00 00 00 00 00 00 00 ||.......|........|
|00002170| 00 43 75 6d 75 6c 61 74 | 69 76 65 20 46 6f 75 72 |.Cumulat|ive Four|
|00002180| 00 72 73 75 6d 20 77 6f | 75 6c 64 20 74 61 6b 65 |.rsum wo|uld take|
|00002190| 20 74 68 65 20 70 6c 61 | 63 65 20 6f 66 20 61 6c | the pla|ce of al|
|000021a0| 6c 20 74 68 65 73 65 20 | 43 75 6d 75 6c 61 74 69 |l these |Cumulati|
|000021b0| 76 65 20 43 61 73 68 20 | 46 6c 6f 77 20 62 6c 6f |ve Cash |Flow blo|
|000021c0| 63 6b 73 00 ff 00 22 43 | 75 6d 75 6c 61 74 69 76 |cks..."C|umulativ|
|000021d0| 65 20 54 68 72 65 65 2b | 43 61 73 68 20 46 6c 6f |e Three+|Cash Flo|
|000021e0| 77 5b 31 2c 34 5d 00 00 | 00 40 13 fd c9 60 00 00 |w[1,4]..|.@...`..|
|000021f0| 00 00 00 00 05 00 00 00 | 00 00 00 00 00          |........|.....   |
+--------+-------------------------+-------------------------+--------+--------+