LBSOS KRNLI/O ERRORFILE 'SOS.KERNEL' NOT FOUNDINVALID KERNEL FILExةw,@  4  J  ȱ⩤i8#) ) 8Le CM1NH$5NH*P nSSALES.FORECAST!&DISKNAME.DAT`2%, %.'READ.MEb%1%1)CASH.FLOWe /&&@ &&(SALARIESPED00*MENU.MAKER W G%, ,,DEPRECIATIONt&&,JOB.COST.EST} z&&/CONS.SALES.FCSTn7&&-MANUFAC.COSTS4::III.AWZ.03u' ,EXPENSE.ACCT )PORTFOLIO !&&-PURCHASE.EVAL %&&)NET.WORTH)< &&,INCOME.STMNT5 &&.SALES.FORECAST"m#im#iЛ#Lȱ  6L憦  Lsmm l y` @8(Je稽 ʈ EXPENSE ACCOUNTName: Wee k ending:Dept: Dept . Number:Purpose of trip: . MonTueWedThuFriSatSunTotal! !-!-!-!-!-!-!-!-!-!- City! !- -!-!-!-!-!-!-!-!-9Y@9Y@  0123 INVESTMENT P ORTFOLIO STOCKSM PurchaseCurrent PurchaseCurrentDollarPercentAnnualCurrentMDiv.PricePriceSharesValueValueChangeChangeIncomeYield$!-!-! RM1NHK\NHLP nSalance5%Signed: _______!_!_ Date: ___!_!-!-!-N& Due company:w'Approved: _______!_!_ Date: ___!_ Due employee:-! !-!-!-!-!-!-!-!-!-!--! Total expenses" Mileage rateAdvance'# Prepaid airfare$ Previousb!-!-MTOTAL------%  Dinner*Entertainment$Lodging& Telephone*Miscellaneous!!-!-!-!-!-!-!-!-onal meals(  Breakfast$ Lunch%  Dinner+Business meals(  Breakfast$ Lunch!-!-!-!-!-!-!-!-!-$ Airfare-Bus, train, taxi- Auto miles( Auto rental+Parking, tolls+Pers9Y@9Y@ 9Y@9Y@ 9Y@ 2 ASSUMPTIONS CAPITAL P URCHASE E VALUATION Item nameAcquisition costSalvage value Useful life, Dep. method  <== 1 : Straight-line9 Tax bracket  2 : Double- RM1NH'8NH)P nSTotal9Y@$@9Y@'!-!-!-!-!-!-!-!-!-!-!-!-Average9Y@$@9Y@Y@9Y@$@9Y@$@9Y@9Y@$@9Y@$@9Y@9Y@DollarPercentAnnualCurrentZCompanyYearRatePricePriceBondsValueValueChangeChangeIncomeYield'!-!-!-!-!-!-!-!-!-!-!-!-9TotalY@Y@ BONDSM PurchaseCurrent PurchaseCurrent-!-!-!-!-!-!-AverageY@ 9Y@9Y@$!-!-!-!-!9Y@ 9Y@9de clining balance; Investment tax percent  3 : Sum of th e digits Interest rate received Year of purchase Loan amount (if any)  Interest rate paid Term (years)+ Initial payment!Y@Y@Y@Y@Y@'!!-!-!-!-!-!-!-!-!-!-!-!-"Net gain (loss)&Y@c Operating expenseY@Y@Y@Y@Y@aY@aY@aY@aY@aY@Y@aY@aY@aY@Y@ InterestaY@aY@Y@Y@Y@Y@Y@Y@Y@CREDIT AND DEDUCTIONSQInvestment tax creditY@^ Depreciationoooooool costooo @?"@?Total'!-!-!-!-!-!-!-!-!-!-!-!-.Estimated savings) Depreciation COSTS+Operating cost Capita Annual payment COST SCHEDULE??@?@?@?@?@?@?&&&&&&&&&1$Total net gain (loss) <%Net present value%Y@ (&I@/@@/@@/@@/@@/@@/@@/@@/@@/@@/@@/@XTOTALS & SHARESJanFebMarAprMayJunJulAugSepOctNovDecTotalnSALES /_ _ .!-!-!-!-!-!-!-!-!-!-!-!-!-!-fTotal 1Dealers ( ( 0Direct ( ( Direct'Y@Y@X ESTIMATED SALESJanFebMarAprMayJunJulAugSepOctNovDecTotal0 DistributorsHigh! Low) Most likely!#$%&'9:;<=>?@ABC# ASSUMPTIONS SALES FORECAST!-!-!-!-!- Retail priceMAverage discount Distributors'Y@Y@6Dealers'Y@Y@5RM1 NH4E NH5P nSnternal rate of return @@g /@@/@@/@@/ RM1NHNHP nSOther liabilities (list) y zOther assets (list)!-!-!-!-!-!-!-!-U Total assetsTotal liabilitiesZ NET WORTH >u  >v  >w  =x t jSummaryk 10/16/83+pASSETSAMOUNT LIABILITIESAMOUNTq!-!-!-!-!-!-!-!->r  >s  >t LoansTaxes Payable,^PayeePaymentAmountTypeAmount_!-!-!-!-!-!-!-!-e!-!-!-!-!-!-!-!-YfTotalTotal%i Personal Net Worth  Statemenstallment Debt6PPayeePaymentAmountPayeePaymentAmountQ!-!-!-!-!-!-!-!-X!-!-!-!-!-!-!-!-pYTotalTotal\ Auto ayeeTypePaymentAmountPayeePaymentAmountD!-!-!-!-!-!-!-!-J!-!-!-!-!-!-!-!-pKTotalTotal)NReal Estate LoansInescriptionValue3!-!-!-!-!-!-!-!-:!-!-!-!-!-!-!-!-B;TotalTotal%> Personal Net Worth  Statement? Liabilities(ABank Loans, NotesLife Ins. Loans;CPValueYearMakeModelValue&!-!-!-!-!-!-!-!-,!-!-!-!-!-!-!-!-B-TotalTotal'0Life InsurancePersonal Property 1Cash:2Firm Policy No.AmountValue D!-!-!-!-!-!-!-!-B TotalTotal# Real Estate Automobiles7% LocationDesc.TotalNotes & MortgagesBonds9PayorTermRateAmountNameQty.ValueTotal!-!-!-!-!-!-!-!-     !-!-!-!-!-!-!-!-BTotal(*+,-./-Date: Personal Net Worth  Statement AssetsCashStocks?Firm Acct. No.TypeAmountNameSharesValueTotal!-!-!-!-!-!-!-!-Total payments#Y@Y@" MUTUAL FUNDSM# PurchaseCurrent PurchaseCurrentDollarPercentAnnualCurrentM$Div.!-!-!-!-!-!-!-!-!-!-!-!-!-!-8 Salaries Y@; Commissions Y@#Y@#Y@#Y@Operating Costs0!-ue Y@= Cost of goods Y@0 !-!-!-!-!-!-!-!-!-!-!-!-!-!-!-A Gross Income4678xyz{% ASSUMPTIONS INCOME STATEMENT  Tax rate % ofSSalesJanFebMarAprMayJunJulAugSepOctNovDecTotalRev.0!-!-!-!-!-!-!-!-!-!-!-!-!-!-!-7Reven CM1NH0ANH0P nS.TotalY@9Y@$,!-!-!-!-!-!-!-!-!-!-!--AverageY@9Y@+9Y@9Y@9Y@*9(9Y@9Y@)Y@'9Y@9Y@PricePriceSharesValueValueChangeChangeIncomeYield$%!-!-!-!-!-!-!-!-!-!-!-&9Y@9Y@#Y@#Y@#Y@#Y@#Y@#Y@#Y@#Y@#Y@#Y@#Y@0 !-!-!-!-!-!-!-!-!-!-!-!-!-!-!-Z! Total costsY@- Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@ *Average, SALES SHARE Y@Y@Y@!-!-!-!-!-!-!-!-!-!-!-!-!-;( .'!-#& #% ,$REVENUE .!!-!-!-!-!-!-!-!-!-!-!-!-!-!-;" @/@@/@@/@@/@@/@@@@/@@/@@/@@/@@/@@/@@/@@/@@g /@@/@@/@@/@@/@@/@@/@Y@Y@Y@Y@Y@Y@. Y@Y@Y@Y@Y@Y@Y@Y@Y@  !-!-!-!-!-!-!-!-!-!-!-  ?"@?$@?&@?(@?lSalaryMonthMonthPct. SALARIESJanFebMarAprMayJunJulAugSepOctNovDecTotal9!-!-!-!-!-!-!-DFGHIJKLMNOPQRSTJAnnualStartRaiseRaise ?@?@?@?@?@?@? @ CM1NHP nSY@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@2 Y@Y@1 Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@0REVENUE SHARE Y@Y@Y@Y@    $ Advertising "Dues and pubs. #Outside services ! Education ion  Travel and ent.  Supplies  Depreciat Postage  Utilities  Telephone Y@Y@Lease/workspace Y@Y@Y@Y@Y@Y@Y@Y@Y@'SpreadPercentAmount EXPENSES9!-!-!-!-!-!-!-!-!-!-!-!-!-!-!-!-!-!- BenefitsY@!-!-!-!-!-!-!-!-!-!-6Total  9!-!-!-!-!-!-!-!-    %Contributions &Tools & test eq. 9'!-!-!-!-!-!-!-!-!-!-!-!-!-!-VXYZ[\]^_%(511),C$(20),name$(20):=10:=0n: GOSUB 1120 x=+B$(I),16,B)140 PREFIX$=.D1 #1, ž#1180I=0I=I+1:#1;A$(I):170#1 L=I-1j=1:same=0:/#9,".D1/DISKNAME.DAT":#9;DISKNAME$:#9Ta$="{,|,~,}; J/2)=4:=+1:ۙ=44PB$(J);:J=J+1ZI:8dA$(1000),B$(1000),C, ASSUMPTIONS DEPRECIAT ION SCHEDULEAcquisition costSalvage value Useful lifeYear of purchase  ANNUAL??@? CM1NH)NHP nSAI Display t his list"BN Prepare for New budgetunction7!-!-!-!-8P Print the budget9W Print the  Worksheet#;B Save theBudget DIF file$<E Save theExpense DIF file=L Load a budget%>S Save theSalaries DIF file@C Consolidate4 Keystroke 5Memory6 Sequence F1 Year-to-date./!=!=!=!=!=!=!=!=!=!=!=!=!=!=>0Monthly total. Expenses+DEPARTMENT TOTALS.,!-!-!-!-!-!-!-!-!-!-!-!-!-!-- Salaries!-!-!-!-6(Total> selects; sets Prefix to .D1; aborts."12);::"80C";a$;:d$=DISKNAME$$=23:=0::"80C";d$;::12)1,180,22F=3:=14:"This /// SIG Disk is \^ 1990, Washington Apple `, Ltd."=4:B$(1)="":B$(2)="""A$00:X::RELEASE:#530%& Menu.Maker v. 4.55.1 (side two)d.inv"C$=B$(I),16,B)array$="C%"name$=34)+C$+34)getfont(@name$,@array$)loadfont(@array$)30#5,".GRAFIX"".D1/BGRAF.INV"D$=B$(I),16,B)name$=34)+D$+34) GLOAD.D$16);1) GRAFIXONX=120);", ";"19";Р,2);" ";/П,2))=>13П,2))-12;џ,6);:1580$"П,2))=0"12";џ,6);:ٟ;$,П,2))=>12" PM-":" AM-" 61630@WW=1390J=26:=21:1400 T1400 ^:WW=1:h |: CHANGE THE FONT".D1/downloa="FEBRUARY":1550M$="MARCH":1550M$="APRIL":1550M$="MAY":1550M$="JUNE":1550M$="JULY":1550M$="AUGUST":1550M$="SEPTEMBER":1550M$="OCTOBER":1550M$="NOVEMBER":1550M$="DECEMBER":1550826);"-";M$;" ";Ѡ,2)8=11010<9F=23:=0::"79C";"PRESS ANY KEY TO HALT LISTING":P2,280,2 Z1310dn"x ..... "DATE.TIME.LINE" ....M=Ҡ,4,2))BM1430,1440,1450,1460,1470,1480,1490,1500,1510,1520,1530,1540M$="JANUARY":1550M$SH$ SLOW FLASH :120#w=w+.5*(w=0):I=1(w*1000):: Halt Subroutine::=23:=0::"79C";"PRESS ANY KEY TO HALT LISTING.": 1300(=23:=0::"79C";"CONTINUE...?":'(<>89<>121<>78<>11013202=70#4,B$(I),16,B)#5,".PRINTER" $ž#4120 .#4;a$ 8#5;a$ B1070LV:=24:=0::-`#8,".D1/FLASHNAME.DAT":#9;FLASH$:#8%jFLASH=110: FLASHER SUBROUTINEtSLOW=110~FLASH/2=FLASH/2):۴ =11:=07 FLA:=".d1":=12:=0:120=+B$(I),16,B)1408A$(1000),B$(1000),C%(511),C$(20),name$(20):=10:=0 :120;::=23:=0::"79C";"WOULD YOU LIKE A HARD COPY?":1C$:C$<>"Y"C$<>"y"C$<>"N"C$<>"n"1010C$="N"C$="n"12C$<>"y"C$<>"N"C$<>"n"850\C$="N"C$="n"1000;f:=23:=0::"79C";"PRESS ANY KEY TO HALT LISTING": p840z2,280,21K:=23:=0::"79C";"TO PRINT OR RETURN TO MENU, HIT THE SPACE BAR":C$:C$<>" "930:ۺ1000 $(I),16,B)$=01:=0::"80C";A$;::12)E=23:=0::"79C";"PRESS ANY KEY TO HALT LISTING"::2,280,21 840#2,B$(I),16,B) ž#2910*#2;A$:A$:12304810 >:120*H:=23:=0::"79C";"CONTINUE...?":0RC$:C$<>"Y"B$(I),"BASIC 0")700B$(I),"TEXT 0")740B$(I),"CAT 0")960B$(I),"FONT 0")1660B$(I),"FOTO 0")1730400A$="RUNNING "+B$(I),16,B)"79C";A$;:=0B$(I),16,B):A$="LISTING "+BOS=44:I/2<>I/2)I=I+1&I2=-1:I=I-2:NIBOTM<30XTHPOS=44I=IBOTM/2)*2:=+IBOTM/2)-1:0b=+IBOTM/2-.5):I=IBOTM:I/2=I/2)I=I-1lvB=B$(I),16)," ")-10 =Q:WW=0A=:A=21A=9oldprefix$=A=31110A=27:=".D1":980A=13630=THPOS:B$(I);A<8A>11400A-7500,520,550,580:=THPOS:B$(I);:380: 500THPOS=4:I/2=I/2)I=I-1I=IBOTM THP="BASIC 0":40,A$="TEXT 0":406A$="CAT 0":40@A$="FONT 0":40JA$="FOTO 0":40TA$(L),"BLOCKS")370*^=27:=19:"FREE MEMORY AVAILABLE: ";h=7:=20:"80C";A$(L);$r:=5:THPOS=4:I=1:IBOTM=J-1:480|Q=:=26:=21:140ACCOUNTING TEMPLATES + FOR 3 EZ PIECES/APPLEWORKS /Disbursements ReceiptsSepOctNovDecTotal- !-!-!-!-!-!-!-!-!-!-!-!-!-!- RevenueCost of goodsOperating costs Cash on handdfghijkl' ASSUMPTIONS CASH FLOW  FORECAST Initial cashPrevious revenuePrevious expenses  Tax rateInterest paidInterest receivedG JanFebMarAprMayJunJulAug CM1NH*NHP nSem! acre converted from Advanced Visicalc files. You can load them directly into 3EZ Pieces or AppleWorks and they should work for you without any trouble. If you have any 3EZ Pieces templates you'd care to contribute to the WAP /// SIG, we'd love to have th ON SIDE TWO, YOU WILL FIND THE FOLLOWING 3 EZ PIECES/APPLEWORKS SPREADSHEET FILES: EXPENSE.ACCT NET.WORTH PORTFOLIO JOB.COST.EST DEPRECIATION PURCHASE.EVAL SALARIES CONS.SALES.FCST INCOME.STMNT CASH.FLOW MANUFAC.COSTS SALES.FORECAST All these files weT InterestC@@C@@C@@C@@C@Y@5Direct'Y@Y@X ESTIMATED SALESJanFebMarAprMayJunJulAugSepOctNovDecTotal East Distributors Dealers DirectSouth  mopqrs4 ASSUMPTIONS CONSOLID ATED SAL ES FORECAST!-!-!-!-!- Retail priceMAverage discount Distributors'Y@Y@6Dealers'Y@RM1 NHQb NHRP nS  Year-to-dateY@-Y@-!-!-!-!-!-!-!-!-!-!-!-!-!-!- Cash flowY@-Y@-Y@-Y@-Y@-ITaxes-Y@-Y@-Y@-Y@-Y@-@@C@@C@@C@@@C@@C@@C@@C Midwest   West   eBREAKDOWN BY SALES REGIONJanFebMarAprMayJunJulAugSepOctNovDecTotalfSALES   !-!-!-!-!-!-!-!-  Sum of the digits  ACCUMULATED'!-!-!-!-  Double-declining balance @?@?@?@?@? @?"@?Total' !-!-!-!-!-!-!-!-!-!-!-!- Straight-line Uuvw,,,,,,L%REVENUE ."!-!-!-!-!-!-!-!-!-!-!-!-!-!-6#Total_! _ _ Y@E%Operating IncomeLowMediumHigh MaterialLowMediumHigh!!-!-!-!-!-!-!-!-!-" q @ @Y@? $Days MaterialQty.!-!-!-!-!-!-!-( ( (   LABOR AND MATERIAL COST; Labor Labor Per hourtime Material Per unit !-!-!-!-!-!-!- Skilled Concrete(yard) UnskilledSteel(ton)! DraftingLumber (M bd ft) Supervisor  Engineer  Overhead ESTIMATES+LaborWorkers|~% ASSUMPTIONS JOB-COST ESTIMATE)Mat. cost trend Labor cost trend-Mat. conf. factor Labor con f. factor)Misc. percentage Overtimepercent Overheadpercent Over-0 RM1NH*;NH5P nSY@/ KeystrokeY@Y@Y@Y@0+!-!-!-!-!-!-!-!-!-!-!-!-!-!-!-?, Net IncomeY@Y@Y@Y@Y@Y@Y@Y@Y@*Estimated TaxY@Y@Y@0(!-!-!-!-!-!-!-!-!-!-!-!-!-!-!-])Net Before TaxY@H& Other IncomeY@D' InterestY@/i@Y@# q @ @Y@? $Y@/i@Y@$ q @ @Y@??jY@J@?Y@J@??Y@J@?jY@J@?Y@J@?jY@J@?Y@J@Y@J@?Y@J@?jY@J@?Y@J@?jY@J@Y@J@?Y@J@? 2HighjY@J@?Y@J@?jY@J@?jY@J@?Y@J@?jY@J@?Y@J@?jY@J@?Y@J@?jY@J@?Y@J@?jY@J@?Y@J@?Y@J@? 1MediumjY@J@?Y@J@?jJ@?jY@J@?Y@J@?jY@J@?Y@J@?jJ@?Y@J@?jY@J@?Y@J@?jY@J@?Y@@ @ $@ (@ ,@/!-!-!-!-!-!-!-!-!- 0LowjY@J@?Y@J@?jY@-!-!-!-!-!-!-)Total,TOTAL JOB COST-Ond. Job Cost Schedule @ @ @Y@? ' %Y@%Y@%Y@ (!-!-!? Misc. %Y@%Y@%Y@& q @ $Y@/i@Y@% q @ @Y@Y@ 1OPTIONS<2 PurchaseCurrent PurchaseCurrentDollarPercentQ3StockMonthPriceTypePricePriceUnitsValueValueChangeChange$4!-!-!-!-!-!-!-!-!-!-!-5Y@ CM1NHNHP nSY@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@N Y@Y@MREVENUE SHARE Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@H!-!-!-!-!-!-!-I PortfolioY@Y@Y@F Mutual FundsY@Y@[GOptionsValueChangeChangeIncomeYieldC!-!-!-!-!-!-!-DStocksY@Y@EBonds=TotalY@ @SUMMARY9A PurchaseCurrentDollarPercentAnnualCurrent1BValue9Y@$;!-!-!-!-!-!-!-!-!-!-!-<AverageY@9Y@Y@9Y@:Y@Y@7Y@Y@9Y@8Y@Y@9Y@9Y@6Y@Y@9Y@% ASSUMPTIONS INCOME STATEMENT  Tax rate % ofSSalesJanFebMarAprMayJunJulAugSepOctNovDecTotalRev.0!-!-!-!-!-!-!-!-!-!-!-!-!-!-!-7RevenY@/ Keystroke 0Memory 1 SeqY@Y@Y@Y@0+!-!-!-!-!-!-!-!-!-!-!-!-!-!-!-?, Net IncomeY@Y@Y@Y@Y@Y@Y@Y@Y@*Estimated TaxY@Y@Y@0(!-!-!-!-!-!-!-!-!-!-!-!-!-!-!-])Net Before TaxY@H& Other IncomeY@D' InterestY@E%Operating IncomeY@#Y@#Y@#Y@#Y@0 !-!-!-!-!-!-!-!-!-!-!-!-!-!-!-Z! Total costsY@#Y@#Y@#Y@#Y@#Y@#Y@#!-!-!-!-!-!-!-!-!-!-!-!-!-!-8 Salaries Y@; Commissions Y@#Y@#Y@#Y@Operating Costs0!-ue Y@= Cost of goods Y@0 !-!-!-!-!-!-!-!-!-!-!-!-!-!-!-A Gross Incomeuence Function2!-!-!-!-!-03C Consolida te the in come statement4D Save DIFfile(6P Print the  income s tatement8I Display t his list,,,,,,Y@Y@Y@1 Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@0 Y@Y@/ Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@ ,Average. SALES SHARE Y@Y@Y@.)!-!-!-!-!-!-!-!-!-!-!-!-!-!-6*Total,,,,,,,,,,,,,,C( ,,,,,,,,,C' ,,,,,,,,C& ,,,,,Y@Y@Y@Y@Y@Y@Y@Y@3REVENUE SHARE Y@Y@Y@Y@Y@Y@Y@vvvvvvv0!-!-!-!-!-!-!-!-!-!-!-!-!-!-!-5TotalgtgtgtgtO vvvvvveO gtgtgtgtgtgtgtgtgteXeXeXeXeXeXeXeXeXeXeXIVIVIVIVIVIVIVIVO XeX  EXPENSES0!-!-!-!-!-!-!-!-!-!-!-!-!-!-!-O IVIVIVIVIV5 TotalMarketing 4Manufacturing 2 Engineering * G&A 0 !-!-!-!-!-!-!-!-!-!-!-!-!-!-!- ASSUMPTIONS Cost of mfg. Avg. % comm. % ofW SALARIESJanFebMarAprMayJunJulAugSepOctNovDecTotalTotal0!-!-!-!-!-!-!-!-!-!-!-!-!-!-!-; CM1 NH NHP nSY@Y@Y@Y@Y@4 Y@Y@CORPORATE TOTALS0!-!-!-!-!-!-!-!-!-!-!-!-!-!-!- Salaries Expenses1  4 D T d2 T d0  4 D T d.  4 D T d/  4 D -  4 D T d T d,  4 D T d*  4 D T d+  4 D)  4 D T d D T d(  4 D T d-!-!-!-!-!-!-!-!-!-&  4 D T d'  4B$EXP. BY DEPT.MktMfgEngG&ATotalMktMfgEngG&A$%!-!*Y@*Y@0!-!-!-!-!-!-!-!-!-!-!-!-!-!-!-5 Total*Y@*Y@*Y@*Y@*Y@*Y@*Y@*Y@****** Commissions*Y@*Y@*Y@8Cost of goods******* 4 D T d3  4 D T d6 Keystroke 7Memory8 Sequence Function9!-!-!-!-!-:P Print th e budget,<C Consolid ate corp @ 0@ 0@ 0@ 0@ 0@ 0@ 0@R  0@ 0@Q  0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@P  0@ 0@ 0 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@O  0@ 0@ 0@N  0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@M  0@ 0@0@L  0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ @ 0@ 0@ 0@K  0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0orate budget=D Save DIF files%>E Load Exp enses DIF files%?S Load Sal aries DIF filesAIDisplay this listG Total salesHTotal revenueJ  0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@S  0@ 0@ 0@RM1 NHP nSint estimatedsales_IDisplay this listMemoryT SequencePurposeU!-!-!-!-VC ConsolidateWS Save DIF filesYA Print as sumptions!ZF Print fu ll worksheet#[G Print re gion breakdown$\H Print ch annel breakdown!]P PrY@Y@Y@Y@Y@Y@Y@R Keystroke SY@Y@O Y@Y@Y@Y@Y@ 0@ 0@ 0@ 0@ 0@ 0@ 0@W  0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@V  0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@U  0@0@ 0@T  0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ 0@ # ASSUMPTIONS SALES FORECAST!-!-!-!-!- Retail priceMAverage discount Distributors'Y@Y@6Dealers'Y@Y@5@@/@@/@@/@@/@@/@@/@@/@@/@@g /@@/@@/@@/@@/@@/@@/@@@g /@@/@@/@@/@/@@/@@/@@/@@/@@/@@/@@/@@/@@/@@/@XTOTALS & SHARESJanFebMarAprMayJunJulAugSepOctNovDecTotalnSALES /_ _ .!-!-!-!-!-!-!-!-!-!-!-!-!-!-fTotal 1Dealers ( ( 0Direct ( ( Direct'Y@Y@X ESTIMATED SALESJanFebMarAprMayJunJulAugSepOctNovDecTotal0 DistributorsHigh! Low) Most likely@/@@/@@/@@/@@/@@.!!-!-!-!-!-!-!-!-!-!-!-!-!-!-;" Y@Y@Y@Y@Y@2 Y@Y@1 Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@0REVENUE SHARE Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@. Y@Y@- Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@ *Average, SALES SHARE Y@Y@Y@!-!-!-!-!-!-!-!-!-!-!-!-!-;( .'!-#& #% ,$REVENUE Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@5 Keystroke 6Memory7 SequencePurpose8!-!-!-!-9A Print as sumptions!:F Print fu ll worksheet!;P Print estimatedsales$<T Print to#B ,AREVENUE otal.>!-!-!-!-!-!-!-!-!-!-!-!-!-!-6?T= < Y@Y@Y@Y@f9BREAKDOWN BY DIST.  CHANNELJanFebMarAprMayJunJulAugSepOctNovDecTotal;SALES Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@6 Y@Y@5 Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@ tals and shares>E Save Eas t DIF file"?M Save Mid west DIF file @S Save Sou th DIF fileAW Save Wes t DIF fileCIDisplay this list#C .D!-!-!-!-!-!-!-!-!-!-!-!-!-!-6ETotalY@Y@Y@Y@Y@Y@Y@Y@Y@O Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@N Y@Y@MREVENUE SHARE Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@K Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@J Y@ GAverageI SALES SHARE Y@Y@Y@Y@Y@Y@