SuperCalc ver. 1.00 THIS IS A SAMPLE SUPERCALC WORKSHEETΟΟΟP7         $"THIS IS A SAMPLE SUPERCALC WORKSHEET "JAN  "FEB  "MAR  "APR  "MAY  "JUN  "JUL  "AUG  "SEPT  "OCT  "NOV  "DEC !"TOTALS A SAM!"NET SALESSAMP1000SƒDB4+(B4*.10) ƒDC4+(C4*.10) ƒD1D4+(D4*.10) ƒDdE4+(E4*.10) ƒDQF4+(F4*.10) ƒDqVG4+(G4*.10) ƒDHqqH4+(H4*.10) ƒD!CXˆI4+(I4*.10) ƒD#W”v‘J4+(J4*.10) ƒD%“t$`K4+(K4*.10) ƒD(SgL4+(L4*.10) ‚E!8BƒvrSUM(B4:M4)""COST OF GOODS SOLDP300T ƒC3B6+(B6*.10) ƒC60C6+(C6*.10) ƒC9“D6+(D6*.10) ƒCC’0E6+(E6*.10) ƒCH1SF6+(F6*.10) ƒCSh0G6+(G6*.10) ƒCXFH6+(H6*.10) ƒCd0vd0I6+(I6*.10) ƒCps„0sJ6+(J6*.10) ƒCw"s€0K6+(K6*.10) ƒC…Y53L6+(L6*.10) ‚Dd(Q00SUM(B6:M6) '-(Q0!"GROSS PROFIT‚CpB4-B6:M6)‚CwC4-C6:M6)‚C„pD4-D6:M6)‚C“E4-E6:M6)‚D$‡F4-F6:M6)‚D'5pG4-G6:M6)‚D@ 'H4-H6:M6)‚DdpI4-I6:M6) ‚DQ!gJ4-J6:M6) ‚DPV3ƒpK4-K6:M6) ‚Da—"L4-L6:M6) ‚D—”'pM4-M6:M6) ‚E–‰˜cpGSUM(B8:M8) #"RESEARCH & DEVELOPMENTALC WO P160EA ƒC`B10+(B10*.10)  ƒC6C10+(C10*.10)  ƒC!)`D10+(D10*.10)  ƒC#BVE10+(E10*.10)  ƒC%v`F10+(F10*.10)  ƒC(4IvG10+(G10*.10)  ƒC1”s`H10+(H10*.10) ƒC4)t –I10+(I10*.10) ƒC7rqc`J10+(J10*.10) ƒCAI˜y6K10+(K10*.10) ƒCEd˜g)w`L10+(L10*.10) ƒD4!HTu6SUM(B10:M10) !"MARKETINGUM( P200KE ƒC"@B11+(B11*.12)  ƒC%€C11+(C11*.12)  ƒC( …`D11+(D11*.12)  ƒC1G‡ E11+(E11*.12)  ƒC5$h3f@F11+(F11*.12)  ƒC9GdSp6€G11+(G11*.12)  ƒCD!6(!`H11+(H11*.12) ƒCIQ’cRX–I11+(I11*.12) ƒCUFusJ11+(J11*.12) ƒCbidh„K11+(K11*.12) ƒCiW ™†i(L11+(L11*.12) ƒDH&bfT$I`SUM(B11:M11) ""ADMINISTRATIVE:Œ ) P140IN ƒCB12+(B12*.08)  ƒC2–C12+(C12*.08)  ƒCcYhD12+(D12*.08)  ƒChEDE12+(E12*.08)  ƒC W“RF12+(F12*.08)  ƒC"!b@RG12+(G12*.08)  ƒC#™59v)(H12+(H12*.08) ƒC%‘0"”9F4I12+(I12*.08) ƒC'˜`dw”bJ12+(J12*.08) ƒC0"II–K12+(K12*.08) ƒC2d)E•‡dSL12+(L12*.08) ƒD&VywC2SUM(B12:M12) '-yw #"TOTAL OPERATING EXPENSESC WO ƒCPSUM(B10:B13)  ƒCUSUM(C10:C13)  ƒC`wvSUM(D10:D13)  ƒCg(SUM(E10:E13)  ƒCs”(2dSUM(F10:F13)  ƒCXU†s’SUM(G10:G13)  ƒCvp"H–SUM(H10:H13)  ƒC™8fAQ4ˆSUM(I10:I13) ƒD—)pt)„%SUM(J10:J13) ƒDt€)„FXSUM(K10:K13) ƒD8Ay402SUM(L10:L13) ƒDxc1#CHSUM(M10:M13) ƒEI v1wSUM(B14:M14) ""INCOME BEFORE TAXESN‚C B8-B14:M14)‚C!ˆC8-C14:M14)‚C#’$D8-D14:M14)‚C&”rE8-E14:M14)‚C(TAg6F8-F14:M14)‚C1&G8-G14:M14)‚C3—™wQH8-H14:M14)‚C75UH‰eI8-I14:M14) ‚C@2 'WPJ8-J14:M14) ‚CCˆ58U4 K8-K14:M14) ‚CGrxqf–€L8-L14:M14) ‚CQ…CV0Be M8-M14:M14) ƒD@dˆuaR(SUM(B16:M16) !"INCOME TAXES‚B€B16*.40M16)‚B‡RC16*.40M16)‚B•h–D16*.40M16)‚CEWˆ€E16*.40M16)‚CAvf”@F16*.40M16)‚CFE0C G16*.40M16)‚CX†9‘A`H16*.40M16)‚C€”"U†I16*.40M16) ‚C†p€cJ16*.40M16) ‚CU&BhK16*.40M16) ‚C€qHfxrL16*.40M16) ‚C tBRM16*.40M16) ƒD%cUP$`’SUM(B18:M18)  '-cUP!"NET INCOMEM(‚CB16-B18M18)‚C€C16-C18M18)‚C54@D16-D18M18)‚Ch6ƒ E16-E18M18)‚CeA`F16-F18M18)‚Cig•d€G16-G18M18)‚C 8)Y†Pb@H16-H18M18)‚C"!A3)3yI16-I18M18) ‚C$)V ”PJ16-J18M18) ‚C&2‰!# RK16-K18M18) ‚C(c!#L16-L18M18) ‚C1&x%YM16-M18M18) ƒD$8E3%6‘7SUM(B20:M20)