SuperCalc ver. 1.12 THIS IS A SAMPLE SUPERCALC WORKSHEETΟΟΟP7 $"THIS IS A SAMPLE SUPERCALC WORKSHEET "JAN  "FEB  "MAR  "APR  "MAY  "JUN  "JUL  "AUG  "SEPT  "OCT  "NOV  "DEC !"TOTALS A SAM!"NET SALESSAMP1000S‚DvB4+(B4*.10)‚DvC4+(C4*.10)‚D1vD4+(D4*.10)‚DdvE4+(E4*.10)‚DQvF4+(F4*.10)‚DqVvG4+(G4*.10)‚DHqqvH4+(H4*.10) ‚D!CXˆvI4+(I4*.10) ‚D#W”v‘vJ4+(J4*.10) ‚D%“t$`vK4+(K4*.10) ‚D(SgvL4+(L4*.10) ‚E!8BƒvrvSUM(B4:M4)""COST OF GOODS SOLDP300T ‚C3vB6+(B6*.10)‚C60vC6+(C6*.10)‚C9“vD6+(D6*.10)‚CC’0vE6+(E6*.10)‚CH1SvF6+(F6*.10)‚CSh0vG6+(G6*.10)‚CXFvH6+(H6*.10) ‚Cd0vd0vI6+(I6*.10) ‚Cps„0svJ6+(J6*.10) ‚Cw"s€0vK6+(K6*.10) ‚C…Y53vL6+(L6*.10) ‚Dd(Q00vSUM(B6:M6) '-(Q0!"GROSS PROFIT‚CpvB4-B6:M6)‚CwvC4-C6:M6)‚C„pvD4-D6:M6)‚C“vE4-E6:M6)‚D$‡vF4-F6:M6)‚D'5pvG4-G6:M6)‚D@ 'vH4-H6:M6)‚DdpvI4-I6:M6) ‚DQ!gvJ4-J6:M6) ‚DPV3ƒpvK4-K6:M6) ‚Da—"vL4-L6:M6) ‚D—”'pvM4-M6:M6) ‚E–‰˜cpGvSUM(B8:M8) #"RESEARCH & DEVELOPMENTALC WO P160EA ƒC`vB10+(B10*.10)ALC WO ƒC6vC10+(C10*.10)ALC WO ƒC!)`vD10+(D10*.10)ALC WO ƒC#BVvE10+(E10*.10)ALC WO ƒC%v`vF10+(F10*.10)ALC WO ƒC(4IvvG10+(G10*.10)ALC WO ƒC1”s`vH10+(H10*.10)ALC WO ƒC4)t –vI10+(I10*.10)ALC WO ƒC7rqc`vJ10+(J10*.10)ALC WO ƒCAI˜y6vK10+(K10*.10)ALC WO ƒCEd˜g)w`vL10+(L10*.10)ALC WO ƒD4!HTu6vSUM(B10:M10)ALC WO !"MARKETINGUM( P200KE ƒC"@vB11+(B11*.12)ALC WO ƒC%€vC11+(C11*.12)ALC WO ƒC( …`vD11+(D11*.12)ALC WO ƒC1G‡ vE11+(E11*.12)ALC WO ƒC5$h3f@vF11+(F11*.12)ALC WO ƒC9GdSp6€vG11+(G11*.12)ALC WO ƒCD!6(!`vH11+(H11*.12)ALC WO ƒCIQ’cRX–vI11+(I11*.12)ALC WO ƒCUFusvJ11+(J11*.12)ALC WO ƒCbidh„vK11+(K11*.12)ALC WO ƒCiW ™†i(vL11+(L11*.12)ALC WO ƒDH&bfT$I`vSUM(B11:M11)ALC WO ""ADMINISTRATIVE1:M11) P140IN ƒCvB12+(B12*.08)ALC WO ƒC2–vC12+(C12*.08)ALC WO ƒCcYhvD12+(D12*.08)ALC WO ƒChEDvE12+(E12*.08)ALC WO ƒC W“RvF12+(F12*.08)ALC WO ƒC"!b@RvG12+(G12*.08)ALC WO ƒC#™59v)(vH12+(H12*.08)ALC WO ƒC%‘0"”9F4vI12+(I12*.08)ALC WO ƒC'˜`dw”bvJ12+(J12*.08)ALC WO ƒC0"II–vK12+(K12*.08)ALC WO ƒC2d)E•‡dSvL12+(L12*.08)ALC WO ƒD&VywC2vSUM(B12:M12)ALC WO '-yw #"TOTAL OPERATING EXPENSESC WO ƒCPvSUM(B10:B13)ESC WO ƒCUvSUM(C10:C13)ESC WO ƒC`wvvSUM(D10:D13)ESC WO ƒCg(vSUM(E10:E13)ESC WO ƒCs”(2dvSUM(F10:F13)ESC WO ƒCXU†s’vSUM(G10:G13)ESC WO ƒCvp"H–vSUM(H10:H13)ESC WO ƒC™8fAQ4ˆvSUM(I10:I13)ESC WO ƒD—)pt)„%vSUM(J10:J13)ESC WO ƒDt€)„FXvSUM(K10:K13)ESC WO ƒD8Ay402vSUM(L10:L13)ESC WO ƒDxc1#CHvSUM(M10:M13)ESC WO ƒEI v1wvSUM(B14:M14)ESC WO""INCOME BEFORE TAXES)‚C vB8-B14XES)‚C!ˆvC8-C14XES)‚C#’$vD8-D14XES)‚C&”rvE8-E14XES)‚C(TAg6vF8-F14XES)‚C1&vG8-G14XES)‚C3—™wQvH8-H14XES)‚C75UH‰evI8-I14XES) ‚C@2 'WPvJ8-J14XES) ‚CCˆ58U4 vK8-K14XES) ‚CGrxqf–€vL8-L14XES) ‚CQ…CV0Be vM8-M14XES) ƒD@dˆuaR(vSUM(B16:M16)ESC WO!"INCOME TAXES‚B€vB16*.40M16)‚B‡RvC16*.40M16)‚B•h–vD16*.40M16)‚CEWˆ€vE16*.40M16)‚CAvf”@vF16*.40M16)‚CFE0C vG16*.40M16)‚CX†9‘A`vH16*.40M16)‚C€”"U†vI16*.40M16) ‚C†p€cvJ16*.40M16) ‚CU&BhvK16*.40M16) ‚C€qHfxrvL16*.40M16) ‚C tBRvM16*.40M16) ƒD%cUP$`’vSUM(B18:M18)ESC WO '-cUP!"NET INCOMEM(‚CvB16-B18M18)‚C€vC16-C18M18)‚C54@vD16-D18M18)‚Ch6ƒ vE16-E18M18)‚CeA`vF16-F18M18)‚Cig•d€vG16-G18M18)‚C 8)Y†Pb@vH16-H18M18)‚C"!A3)3yvI16-I18M18) ‚C$)V ”PvJ16-J18M18) ‚C&2‰!# RvK16-K18M18) ‚C(c!#vL16-L18M18) ‚C1&x%YvM16-M18M18) ƒD$8E3%6‘7vSUM(B20:M20)ESC WO