ࡱ> wv =\6 Administrator B=  Sheet1'QDianna< P (QHosting<?P $QJoe<oP%QJohn<P%QMark<P &QMisc1<P &QMisc2</Q &QMisc3<_Q&QMisc4<Q&QMisc5<Q&QMisc6<Q&QMisc7<R&QMisc8<OR&QProg1<R'QShiela<R1QuarterlyRentStow<=hW 8X@"1Arial1Arial1Arial1Arial1Arial1Times New Roman1Times New Roman1Times New Roman1xTimes New Roman1Times New Roman1Arial1Arial1Times New Roman1#Times New Roman"$"#,##0_);\("$"#,##0\)"$"#,##0_);[Red]\("$"#,##0\) "$"#,##0.00_);\("$"#,##0.00\)%""$"#,##0.00_);[Red]\("$"#,##0.00\)5*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_),))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)=,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)4+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_) "$"#,##0.00 "$"#,##0                + ) , *  X/ \/ "\  "\ "\ "\ "\ "\  H   X  X  \ X  L  \ #\  H #X  H  H   X  X X  L  \  H  H "\  "\ "\ \ "\ "\ "\  X/  "\ \  L  "\ "\ \ \  "\ &\ "\ "\  "\ "\  "\ !\  \   H !X  !\  \ !\ X  L "X  "X X "X \ "\ \ "X  Sheet1 Sheet2 Sheet3 ۾Sheet4 ӿSheet5 Sheet6 Sheet7 Sheet8 Sheet9Sheet10Sheet11Sheet12Sheet13Sheet14Sheet15{Sheet16 = ]JTf|A  dMbP?_*+%)KJ&L5 Year Financials&CCONFIDENTIAL -- Open Monitor -- CONFIDENTIAL&RPage &P&RQ?'?(zG?)HzG?MBrother MFC-7100 Series<(dhLetter++\PRIV Bsplproc.exeZ"dh??U} I} } } $} } I}  } } } } } } } } } } I } } }  } ($ O} )$  ]))@))@)!)")")"@)")w"@ )# )! )w ) )wG)w)wD@)-@@)P)P@)@)-R@G))-@)))))-@))%)!)>0(((00000000000000000() Jul/Aug/Sep Oct/Nov/Dec1 Jan/Feb/Mar Apr/May/Jun Jul/Aug/Sep  Oct/Nov/Dec 1 Jan-Dec  Jan-DecJan-DecJan-DecJan-Dec)PPPPPPNQ4@Q6@Q;@Q>@Q4@Q6@Q;@Q>@Q4@Q6@Q;@Q>@(*Q3-1999Q4-19992Q1-2000Q2-2000Q3-2000 Q4-2000 2 FY-2000  FY-2001FY-2002FY-2003FY-2004 * L% D Q3-1999dD Q4-1999\D Q1-2000D Q2-2000lD Q3-2000TD  Q4-2000RQ1-2001RQ2-2001RQ3-2001 RQ4-2001!RQ1-2002"RQ2-2002#RQ3-2002$RQ4-2002%RQ1-2003&RQ2-2003'RQ3-2003(RQ4-2003+$7HEADCOUNT ENDING EACH PERIOD,33+MRevenueSD#S#D#S^@#D#Sx@D#S:@ D#S@D# S@ DD# S@ DD# S@ DD#  Su@ D D# !S@ D!D#"SP?@! D"D##S`@" D#D#$S@# D$D#%S@ D%D#&SP?@% D&D#'S`@& D'D#(S@' D(D#," Corporate~ ?@D4@D@D@  L @  4 @ D   @  L"@D *@D1@D, NCostsU@D0~@Dt@D@D@DŠ@D S@ DD |@ DD (@ DD  ffff|@ D D !(\`@( D!D"q= 3@! D"D#I  @" D#D$QEȶ@# D$D%`"[<@$ D%D& +棵@% D&D'ho@& D'D(X9ڼ@' D(D, "R&D~ ?@D4@L @L @  L  @  4  @ D   $@  @*@D 0@L3@L,NProfitU LL0~( LLȈxjk#@ H@z@  4333ڒ@!!\@""(lh@##"~q@$$ ףpE@%%/ݤP@&&xڶ@''$l@((Kx@(," Marketing~ ?L4?D@@  @  4 @ D   @  "@D (@.@,N FinancingrY@p@(, "Sales~ ?4@D& @D"@  L $@ 4 $@ D  " ,@ D "4@ D ":@ D"@@ D,NCashflow*@ DD@' LLȈxjk#@ H@z@  4333ڒ@!!\@""(lh@##"~q@$$ ףpE@%%/ݤP@&&xڶ@''$l@((Kx@((( LL," Consulting~ L4?D@" @"  4 @ D   @ D "@ D (@ D.@ D,*( - $Total @   - $@  5 (@   - 7@  9@    - ;@   5 ;@6    -  C@5    N@5   S@5   X@5  -GGTT Tcheck$ TTTTTTTTT( + 7EXPENDITURES ($1k), 33+ Q Qrevenue! S@ % QQQ! S@  %  QQ! S|@  % #  !QQQQQQQQ( (& Corporate: Salaries & Benefits @@    L P@   0 P@    L PY@   ^@     L ^@   0! y@ %   @@ D    L  @     P@     @   ( (! R&D: Salaries & Benefits# @@  D Pi@    L 0 Pi@    L p@   t@     L t@   0 b@    - @@    L   P@     @     @   ( (& Marketing: Salaries & Benefits 8-- @@  0 @@  PY@  ^@  ^@   0 pw@   @@      @    @    p@  (("Sales: Salaries & Benefits 8--@@ 0PY@  p@ v@  y@   0 @   @   @@  P@  @ (('Consulting: Salaries & Benefits 8-- 8--0 8--@@  T@   ^@   0 8m@   @@  .  @ . @ . p@ ((0 0((Marketing Budget 8-- 8--08@@@@@@@@  0 @@  $ @?D# $p@?D#$@Q?D#$@{Gz?D#(( Sales Budget 8-- 8--0@o@D@o@ L@o@  @o@  0 @@   0@   LL?L@LL?̔@LL?fffff@LL?(( R&D Budget 8-- 8--0Y@Y@I@I@  0 r@   t@  /v@/x@/Hzs{@((0 0((&Operations (Global Monitoring)~ @"@`@  d 0D@I@N@N@  0! @j@ % * o@ D D ?*fffffr@D D ?*Gzv@DD?*K7{@DD?((0 0((%Corporate Office: Boston Area2+@ ?D .@?D 0@" ?L!@"@ #@  0 @@   8`@ "   ?L0@D  0L@D  0N@D  ((,$West Coast Sales Office: SF Bay Area 8-- 8--0~ N@N@DN@ D N@ D 0 n@  * p@ D ?D *fffff&r@D ?D *ףp= s@D?D*/$u@D?D((,$East Coast Sales Office: Boston Area 8-- 8--C 8-- 8-- 8-- N@ D  0 N@   8 P@   L?L8fffff&R@ 8ףp= S@ 8/$U@ ((*"Midwest Sales Office: Chicago Area 8-- 8--C 8-- 8-- 8-- I@ D   0 I@   8 K@  8@N@ 833333P@ 8QMR@ ((0 0(("Miscellaneous Expenditures@D $@L0(@7@9@ ;@ D  0 U@   c@ D -Ln@-s@-x@(.&Total (Burn Rate)U@& -0~@&2!t@& % @&  -@& Š@&  2! J@- %    @&    -9@& q @& /$> @& .*RRRRRRRRRRRRRRRRRR(+7 REVENUE ($1k),33+*QQQQQQQQQQQQQQQQQQ(9:Total Customers:;<D(<i@ D6<P@  DD,<@ *  LL, <p@  = <p@ D  <$ <L@D @< L@<L@D < $<@ D?< $<9@ D?9*UUUUUUUUUUUUUUUUUU(D@l4 OOX]t(At(([(JG )!)'")'@#)%$)!%)'&)'@')'()w@"@*)w#+)@!,)w-).)wG/)w0wD@1@2P3P45RG6789:;<=>%?! ( Monitoring Services  0( ^@#D x@#   L h@!  @!   0 @!   !  -( @! D     L  @!    9@!  1  @!  (!/!'Site Audits @ $15k!!6 !?-- !?--!@!!! Q?L! @ !! 6! d@"  ! .! ^@" ?D D !!!"!!?LL .!@"?DD !!!.!z@"?DD!' !.!9@"?DD!/*!VVVVVVVVVVVVVVVVVV("/$"'General Consulting @ $250/hr""6 "?-- "?--"@O@#"%"" L" @_@# "" 6!" pg@# %"" " ." @# ?D D """"""?LL"L@#"""""@#""!""@#""/*"VVVVVVVVVVVVVVVVVV(#.#& Total Revenue#### -!# % "#2!#^@ % "#x@###  -#:@## @## 2!# @5 % " # !# @ % " ##L@### -## @$###@##.*#RRRRRRRRRRRRRRRRRR($+$7CASHFLOW ($1k),$33+*$QQQQQQQQQQQQQQQQQQ(%/%'Cash From Investors%Y@p@%66 % 8@5 % %&  -% /*%VVVVVVVVVVVVVVVVVV(&/&' Net Burn/Gain&AU &&& LL&A0~ &&B &A  D#D&AȈ &&&  LL&Axj && Ak& && B& Aӧ % & A& Al@6 D# D &A6&&& LL&Ǎ@6&&A6&&AHzd@6&&A6&&Arhй@6&&/*&VVVVVVVVVVVVVVVVVV('/'&Running Balance'A*@' D%D&$'Aģ@'D'D%D&'Bģ@'''' LLL'A@'''A@~@'''Aq@' '' A@I@' '' B' A@I@' D% D& ' A@I@'' '' LLL$' Aѯ@'D' D& D% 'A@I@' '''LLL'A@'''A@I@'''Aףp=b@'''A@I@'''A$H@'''/*'VVVVVVVVVVVVVVVVVV(0((((00000000000000000(K*HCSome Graphs (click&drag to enlarge them and make them intelligible)* | D  FY-2001**D*D*D FY-2002**D**D FY-2003**D*t* D FY-2004++++K Burn Rate+KRevenue + FF + FRevenue:+ F+ F@, D# +F,D#+FL@,D#+F,D#+F @,D#+F,D#+F@,D# +III, ,PRE,0@,D,"D# , FF  , FOPS, F, Fw@- , ,,  LL,F , ,F@-, ,F , ,F{Gᶲ@-, ,F , ,F~jt@-, ,III- -Y2000-J@,D -@1D# - FF  - FG&A- F- F@. - --  LL-F - -F@.- -F - -FȦ@.- -F - -F@.- -III .Y2001.@ D .@-D# . FF  . FS&M&C. F. F@/ . 1.. 'LLLLLLLL.F . .F@/. .F . .F@/. .F . .FGz$@/. .III /Y2002/9@.D/L@.D# / FF  / FR&D/ F/ F4@0 / //  LL/F0/ /F&@0/ /F0/ /F@0/ /F0/ /FG:@0/ /III 0Y20030q @/D0 @/D# 0 FF  0 LSum:0 L0 L@2 0 00  -0L20 0L9@20 0L20 0Lq @20 0L20 0L/$> @20 0III 1Y20041/$> @0D1@0D# 1 FF 1 LCheck:1 L1 L@*D 1L1D1L9@1D1L1D1Lq @1D1L1D1L/$> @1 D 1III 2 FF 2 F Net Profit2 F2 Fl@1 D+ D0 2F+222 LL2F̌@+22F+22FHzd@+22F+22Frhй@+ 2 2III,3F$http://biz.yahoo.com/e/l/m/msft.html 3 FF $3 FRevenue and Profit per Head:3 FFFFFFFFIII!4FMicrosoft (March Quarter) 4 FF  4 FY20004 F 4 FY20014F 4FY20024F 4FY20034F 4FY2004 4III5Revenue~ 5@!5E?+ %6:5 F5 FRevenue per Head5 Fqq f@B D# D 5 Fqq 5 55  LL5 Fى؉=y@55 5Fqq  5 5F@@55 5Fqq 5 5F3@55 5Fqq 5 5Fn۶m@6 5 5III 6G&A~ 6b@6E"2?7 D6D56 F6 FProfit per Head6 Fqq<\ D& D 6 Fqq< 6 66  LL6 F؉Y@&6 6Fqq< 6 6FQe@&6 6Fqq< 6 6F:syt@&6 6Fqq< 6 6FN; {@ 6 6III 7S&M~ 7 @7E\eq?8 D7D5"7 FFFFFFFFFFFIII 8R&D~ 8@8E6E?9 D8D5"8 FFFFFFFFFFFIII 9OPS$9Hzu@9#~j?D59E#~j?: D9D5"9 FFFFFFFFFFFIII: Net Profit&:ףp=h@:D5%69:Eƹw?5 D:D5": JFFFFFFFFFFIII"; FFFFFFFFFFFIII.<F&Yahoo was started 4yrs ago in March 95"< FFFFFFFFFFFIII=Revenue~ =@!=E?6 %>B >G&A~ > @>EM!Ф?= D>D="> FFFFFFFFFFFIII ?S&M~ ?<@?EK`?> D?D="? FFFFFFFFFFFIIIBR'XDyXO{4UT~twY2ff&XFf@ A 'B '@D %E !F 'G '@H 'I w"@J #N !O wP Q wGR wS wD@T @V PW PX Y RGZ [ \  @R&D~ @"@@EKsº?? D@D= AOPS~ AP@AEӘD׼?@ DAD=B Net Profit&B?@BD=%>ABEƩ,}?A DBD=DFEEFEGEHEIEJENFOEPEQERESETEVFWEXEYEZE[E\E4@@c ]>+ 1-@A@$W?(^  =&APage &P"+??3пH33Q:_='+  Burn RateQ;{=',1Q;=',13    ]  4E43Q:='+  RevenueQ;=',1Q;,13    ]  4E4D FA(]3OZz 3 43*4523  43" { L 3Ov %3OQ44$%3O& Q43    ]  444%3 <m/3O S(& Q Burn vs. Rev ($000)'44  PRE PRE Y2000 Y2000 Y2001 Y2001 Y2002 Y2002 Y2003 Y2003 Y2004 Y20040@J@@@@ 9@ L@ q @  @ /$> @ @ ]>p2Z n;K@A@M@(^  =&APage &P"p2??3r33QQ;>'6:Q;6:3   `    4E4D FAbG3OD3" :d2$%t3OQ '4$%t3O& Q43       444%_3O:f(& Q !Microsoft %Rev "Q3" (March 99)'44  G&A S&M R&D OPS Net Profitb@ @@Hzu@ ףp=h@ ]> 3*4@A@qX@(^  =&APage &P"3*??3пu33QQ4,)(;7>',/ :V>'2 Q4,)(;k>',/ :2 3   ` 1   4E4D FA>q3O g3" :d2$%x3OQ '4$%x3O& Q43       444%Rvr3Oz& Q %Revenue, FY2001'44  ]> 75r?@A@4sP(^  =&APage &P"75??3??z33QQ4,)(;>',/:>'2Q4,)(;>',/ :2 3   ` 1   4E4D FALt3OsM3" :d2$%}3OQ '4$%}3O& Q43       444%}NY3Oz& Q %Revenue, FY2002'44  OPS G&A S&M&C R&D Net Profit@@@&@ ̌@ ]> I@ZCI@A@t(^  =&APage &P"I@??3?p33QQ4,)(;?',/:&?'2Q4,)(;;?',/ :2 3   ` 1   4E4D FAQz3O"=3" :d2$%q3OQ '4$%q3O& Q43       444%qV3Oz& Q %Revenue, FY2003'44  OPS G&A S&M&C R&D Net Profit{Gᶲ@Ȧ@@@ Hzd@ ]> [JCR@A@ p; EK@A@w@(^  =&APage &P"p;??3п?z33QQ;?'>BQ;>B3       43   `    4E4D FA'Z53O,;3" :d2$%}3OQ '4$%}3O& Q43       444% 3ODZ(& Q Yahoo %Rev Q1 (March 99)'4%-O3O0$Q '44  G&A S&M R&D OPS Net Profit @fffff&@@"@ffffff#@ ?@ ]>  ) 1@A@Xy(^  =&APage &P" )??3пp33QQ4,)(;@',/ :.@'2 Q4,)(;C@',/ :2 3       43   `    4E4D FA T3O3 1 3" :d2$%q3OQ '4$%q3O& Q43       444%VA3Oz& Q %Revenue, FY2001'44  ]>  @2K;-@A@z(^  =&APage &P"@2??3q33QQ4,)(;w@',/:@'2Q4,)(;@',/ :2 3       43   `    4E4D FAv3On t 3" :d2$%s3OQ '4$%s3O& Q43       444%Uo3Oz& Q %Revenue, FY2002'44  OPS G&A S&M&C R&D Net Profit@@@&@ ̌@ ]>  P;DZ@A@x|0(^  =&APage &P"P;??3p33QQ4,)(;@',/:@'2Q4,)(;A',/ :2 3    l   43   `    4E4D FAe3O!x 3" :d2$%q3OQ '4$%q3O& Q43       444%V3Oz& Q %Revenue, FY2003'44  OPS G&A S&M&C R&D Net Profit{Gᶲ@Ȧ@@@ Hzd@ ]>  @DM@A@~(^  =&APage &P"@D??3迮r33QQ4,)(;GA',/:fA'2Q4,)(;{A',/ :2 3    |   43   `    4E4D FAe3O?? 3" :d2$%t3OQ '4$%t3O& Q43       444%T3Oz& Q %Revenue, FY2004'44  OPS G&A S&M&C R&D Net Profit~jt@@Gz$@G:@ rhй@ ]> &++4@A@(^  =&APage &P"&+??3@y33Q:A'5 Revenue per HeadQjb)^:A'5 :A'5 :A'-5:A'@5:B'S5Qjb)^:,B'4 :?B'4 :RB'-4:eB'@4:B'S43    ]  4E43Q:B'6 Profit per HeadQjb)^:B'6 :B'6 :B'-6:B'@6:C'S6Qjb)^:C'4 :'C'4 ::C'-4:MC'@4:S43    ]  4E4D FA 3O3 43*4523  43" a;3OZ%|3OQ44$%|3O& Q43    ]  444%iJ]3O & Q $000 Per Headcount'44  Y2000 Y2000 Y2001 Y2001 Y2002 Y2002 Y2003 Y2003 Y2004 Y2004qq f@qq<\ى؉=y@؉Y@@@Qe@3@:syt@ n۶m@ N; {@ > A     " =   dMbP?_*+%&APage &P" d??U >  =   dMbP?_*+%&APage &P"d??U >  =   dMbP?_*+%&APage &P"d??U >  =   dMbP?_*+%&APage &P"d??U >  =   dMbP?_*+%&APage &P"d??U >  =   dMbP?_*+%&APage &P"d??U >  =  z  dMbP?_*+%&APage &P"d??U >  =  r  dMbP?_*+%&APage &P"d??U >  =  j  dMbP?_*+%&APage &P"d??U >  =  b  dMbP?_*+%&APage &P"d??U >  =  Z  dMbP?_*+%&APage &P"d??U >  =  R  dMbP?_*+%&APage &P"d??U >  =  J  dMbP?_*+%&APage &P"d??U >  =  B  dMbP?_*+%&APage &P"d??U >  =  :  dMbP?_*+%&APage &P"d??U >  Oh+'0@H`x AdministratorpAdministrator/DMicrosoft Excel@ʾ@`T՜.+,0@8@ LT \  Sheet1Sheet2Sheet3Sheet4Sheet5Sheet6Sheet7Sheet8Sheet9Sheet10Sheet11Sheet12Sheet13Sheet14Sheet15Sheet16  Worksheets  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdeghijklmopqrstuRoot EntryF`````0` Book0P0``PPPpppp`0Pp`p 000000000000000000s00SummaryInformation000P````````(pppp`0Pp`pfpDocumentSummaryInformation0``8000000000000000000n00