05 01acc
05 01acc
05 01acc
Preliminary Confidential
Offering Memorandum
i Copy of _
APPLE COMPUTER INC.
Preliminary Confidential
Offering Memorandum
ii
Risk Factors
Operating History: Apple Computer Inc. is a new company
which has not established a long history of operation upon
which to base opinions of accuracy of forecasts, financial
projections or operations efficiency.
Manufacturing: Apple has experienced extreme difficulty
in obtaining its custom injection molded cases. There is no
assurance that this problem will be solved through establishing
additional sources of supply.
Cash Flow vs Rapid Growth: Apple management expects
that rapid growth and potential market fluctuations may
present severe cash flow management difficulties.
Management: Apple Computers' Management team is young
and relatively in-experienced in the high volume consumer
electronics business.
iii
TABLE OF CONTENTS
The Market....................... 4
Product Plan 15
Marketing Plan 19
Competi tion 21
Operating Plan
Manufacturing Plan.............. 32
Financial Plan.................. 34
Appendix
INTRODUCTION AND SUMMARY
Apple Computer Inc. began as Apple Computer Co.,
a partnership, in January of 1976. The company was
operated from Los Altos, California, supplying Apple I,
a single board hobby computer, until January of 1977.
Apple I was successfully accepted among the then
embryonic computer hobbyist community and several
hundred systems were sold. During the latter part of
1976 it became evident to the two founders that a much
larger and more profitable market would come into
existence as small computers moved from the hobby
market into the home (consumer) market. By January
of 1977, a third member was identified who also
supplied $250,000.00 initial financial backing, and
the company was incorporated; a second, more consumer
oriented product, Apple II, was defined, and production
and marketing plans were laid for 1977.
Shipments of Apple II began in late May. By the
end of September, cumulative revenues were $756,391
with a net retained earnings of $48,882 . Three new
mainframe products and new peripherals had been defined
and scheduled for introduction from October '77 to
June '79, over 180 authorized dealer locations had been
signed up and stocked, and a separate European distribution
company, Eurapple, had been structured and staffed.
The current business plan indicates the company's
revenues for fiscal 78 will be in excess of 13 million with
earnings of 2 million. Capital needs will be
approximately 3 million* which the c9mpany intends to
raise from a combination of equity financing, profits,
and long term debt.
PRODUCT AND MARKETING PLANS
THE MARKET:
-1-
The market for Apple's products is young, growing rapidly
(approximately 250%/yr), diverse in character, highly dependent
on new technology, and subject to the whims of the general
consumer. It is generally true that new technology is
applied in the consumer market long after it has been developed
and used in the military or industrial/commercial markets.
Such is the case with computer technology.
The average consumer today is aware of the benefits
and problems that extensive use of computers has brought
to the business world, but has very little concept of the
functions he can perform or the resultant benefits to be
obtained from operating his own, personal, home computer.
Some of these benefits are listed below:
personal pleasure and enjoyment
increased variety of entertainment
time saved
money saved
better financial decisions
increased leisure time
complete security of personal information
elimination of wasted paper, energy and storage space
increased personal comfort
improved standard of living
increased learning efficiency
increased knowledge of computers and related technology
protection from fire, theft, and personal injury
non-verbal communications ability
reduced pollution
The following table provides a perspective of the
relative size of the personal computer market as compared to
other consumer oriented electronic products. (See Table I)
Apples' overall strategy for attacking (developing?)
this market is to simultaneously maintain a posture of both
product and quality leadership.
As is the case with all new markets, the advantage of
being first is immensely important, and may result in:
1. Large market share .... 35% long term.
2. Competition edge - competitors must copy
and therefore lag in product availability
and cost.
3. Greater ability to determine proper new
product directions through more extension
customer contact and feedback.
-2-
MARKET SIZE BY PRODUCT TYPE
Table II forecasts the personal computer market place
segmented into mainframes and peripherals. Units, retail
selling price and total dollars are included for both. The
technique used to forecast the value of the peripherals market
consists of estimating the aged dollar expenditure for
existing and future products as a percentage of the original
purchase price. For example, an average 1976 system such as
an IMSAI 8080 will have approximately two times its purchase
price spent for peripherals over the useful lifetime of the
system. Apple management has estimated that this ratio
will increase to 2.5 through 1985 and then begin decreasing
again. This occurs because of the embryonic nature of the
market and its expected rapid growth. Initially, large
numbers of various peripherals will be developed and offered
for sale as "add-on" items. As the market develops some of
these devices will become standard items sold with every
mainframe. As these "standard" items are determined, they
will be incorporated into the mainframe, thereby, reducing
the ratio of peripheral to mainframe dollars. In addition, as
the market matures, we expect that several specific appli-
cations or groups of applications will become. large enough
segments of the market that systems specifically tailored to
these segments will be offered, again incorporating various
peripherals into the mainframe. Each of these factors was
considered in estimating the ratios shown in Table III. Table
IV shows the total peripheral sales for the personal computer
market as estimated by Apple Computer Incorporated.
The personal computer market (non-business) may be
segmented as follows:
Hobby Market - computer technology used on a
personal basis in the home by a relatively
sophisticated person who is capable of de-
signing, constructing and programming his own
equipment. This market began developing in
1975 as a result of the development of the
single chip microprocessor.
Entertainment Market - The first truly large
market (;:;;;$500
million in 1978) is currently
comprised of video games such as pong, hockey,
etc. The application of microprocessor tech-
nology to this market provides the user with
the ability to create his own games (both audio
and video) and expand's the users horizon to
creating computer color graphic displays and
computer generated music. Apple expects to
-4-
participate only in the "top end" of the
video games market and to be a dominant
factor in the color graphics and music
markets.
Programmable Personal Calculator Market -
This market is comprised of the current users
of prpducts similar to the TI SR-52 and the
HP 67/97 calculators. Apple estimates the
market to be in excess of $100M in 1977.
Our products offer increased capability and
more care of use features than any of the
portable products currently available.
It is felt that Apple products although truly
portable, are not sufficiently small in
physical size to gain a dominant share of
this business. We do not intend to expend
a major effort to penetrate this business,
but expect that the advantages of our product
will capture the top end.
Educational Market - The institutional
education market for computers is estimated at
$150M annually today with essentially no
participation (~.6%) from small (less than
$5000.00) systems. It is expected that
governmental sluggishness will
prevent an extremely rapid change over to
small systems, resulting in a growth from
about $lM in 1977 to approximately $35M in
1982.
Home Market - The major distinguishing
characteristic of the true home computing
market is the relative lack of technical,
mathematical or scientifically related
interest of the user. In addition, due to
a general lack of knowledge of the benefits
offered by the computer, most potential
customers of 1980 do not have even the
slightest desire to purchase one today. It
will therefore be necessary to educate the
market regarding the benefits derived from
ownership. (See Page 2 for a partial list)
It is forecasted that indeed, by 1985, a
household using a computer will have sig-
nificant advantages over one that doesn't.
Some examples of these are:
-5-
1. Better financial decision and controls
with complete privacy.
2. Better security from theft and fire.
3. Better environmental control with
attendant energy cost savings.
4. More free time for any purpose. leisure
or profit.
5. Better educational opportunity. especially
for school-age family member.
6. Lower cost communications.
7. Immediate access to all family records.
financial. medical. educational. etc.
8. Increased family interaction through
the entertainment aspects of the machine.
The process required to develop this market
will be expensive and time consuming. Simply
communicating with 75 million households is
an expensive proposition. let alone educating
each one about the benefits of owning a computer.
Apple's limited experience with existing products
indicates that a minimum of two hours of one-on-one
disucssion is needed to convince "Joe Average"
that he needs a computer. Mass media such as
radio. TV and consumer magazines will be em-
ployed to accomplish much of this "educational"
goal.
Tables V and VI delineate the relative sizes of
'the five market segments as defined above;
Figure 4 illustrates graphically the growth of
each segment. Table V also projects Apple's
market share of each segment.
-6-
Fig. 1 Fig. 2
Market Forecast Peripherals
Main Frames Market
100 100
I
I-'
N
I
FASP
Rev 10 $200
$8M
10
Rev
$4M
FASP
$200 Units
20K
Units
10K
1 1
PERSONAL COMPUTER
MARKET
TOTAL REVENUE
$ lB
$ 100M
$ 10M
76 77 78 79 80 81 82
Fi g. 3
-13-
Fig. 4
Market Segments as
a % of total
Market
Hobby
20%
Entertainment
Home
76 77 78 79 80 81 82
Year
-14-
PRODUCT PLAN
Mainframes
Apple II - (Manufacturing cost~$400.00 to $300.00)
A single board computer based on the 6502 micro-
processor. The system includes a structural foam injected
molded case, a high efficiency switching power supply
and a typewriter style keyboard. A complete operational
system requires an additional display device, CRT, printer,
LED, LCD, etc., and an optional magnetic tape bulk storage
device.
The most common system configuration is an Apple II,
a common home color TV an inexpensive (~$20.00) RF
modulator, and an audio cassette tape recorder.
With the above configuration, the user may ~tore
programs and data permanently on tape or conversely.
retrieve them. These programs may be either written by
the user or purchased from Apple Computer Incorporated.
Typical applications include home financial analysis,
home environmental controls and color video games.
Apple II has several features which are not characteristic
of competitive products. The most important of these are:
1. Color graphics capability in two modes.
a) 40x48 Array in 15 colors
b) 280x192 Array in 4 colors
2. Four Analog-to-Digital inputs for controllers,
sensors or game paddles.
3. Fast, extremely powerful, BASIC programming
language in Read-Only-Memory (ROM).
4. Eight peripheral connectors for maximum ease
of expandability.
5. Quiet, cool, fan-less operation.
6. True portability in size and weight (less than
11 pounds).
7. Minimum parts count and fully socketed board
for maximum reliability and ease of service.
Combined, these features put Apple II approximately
12 months ahead of current competitive entries.
Apple II A - (Manufacturing cost~$300.00 to $225.00)
Functionally equivalent to Apple II with 6 color
High Resolution graphics and full floating point BASIC
in ROM. Maximum cost reduced implementation accomplished
mainly by:
1. lower cost keyboard
2. soldered-in components
3. lower cost case
4. high volume materials purchases
-15-
Apple IIA prlclng will be announced in January 1977
at the Consumer Electronics Show in Las Vegas. The
product will be sold as a $995.00 ensemble including
cassette recorder and color TV monitor,
Apple lIS - (Manufacturing cost $250.00 - 150.00)
Functionally equivalent to Apple IIA with improved
floating point BASIC, and somewhat reduced flexibility.
FCC approved for use with any standard TV. Drastically
reduced component count through the use of 1 to 3 custom LSI
chips. "Cartridge" type peripheral s such as music syn-
thesize~ voice recognition system, telephone interface, etc.
Specific jacks for modular peripherals such as the Apple
printer and Floppy Disc. Completely redesigned case.
Apple II B will be announced at the June '78 CES.
First shipments are planned for September '78. The retail
price will be between $600.00 and $700.00 at announcement.
Apple III - (project leapfrog)
Currently defined to incorporate all features of
Apple II B plus significantly improved programming
language, built in printer interface, built in bulk storage
(Bubble memory?), and major advance in input technology.
Voice and character recognition are both being considered
as built in features. Possibility of UHF very short range
transmitter for wireless display capability depending on
FCC approval.
Ultra low cost LSI design.
PERIPHERALS
OCT 'll 1. Hobby Board - prototyping board
for computer hobbyist.
NOV'll 2. Printer Board - a general purpose
parallel printer interface board.
NOV'll 3. Model 33 Teletype Interface -
a cable with a potted DIP connector on
one end and a teletype connector on the
other end. For use with 20 mA current
loop teletypes.
NOV'll 4. Terminal Board - 100 and 300 baud
serial interface board for telephone
communications via standard acoustic
couplers.
-16-
DEC'?? 5. RS232 Serial Printer Board -
General purpose serial board with
software selectable speed up to 9600 Baud.
DEC'?? 6. PROM Programmer & Personality Board -
2716 PROM programmer with personality sockets.
JAN'78 7. Telephone Interface Board -
Hard wire touch tone generator with operating
system to automatically dial, send messages,
and answer using standard Bell system phone
lines.
JAN'78 8. Printer - low cost electro-resistive
printer ($250.00 retail) High speed, 40
or 80 characters per line, 4" wide print out.
JAN'78 9. Color TV Monitor - l3"""diagonal picture
tube direct video input jack, $300.00 retail
price.
JAN'78 10. Audio Cassette Recorder - Panasonic
RQ309, $40.00 retail price.
1st Half '78 11. Clock and Calendar Board - Battery
operated time and date, firmware date
calculation.
1st Half '78 12. Isolated Power Control Board -
Provides convenient control for 24 VAC
to 110VAC solenoids, small appliances, etc.
1st Half '78 13. Voice Recognition System - Designed
and manufactured by Heuristics Inc., 64
word vocabulary.
1st Half '78 14. AC Remote Control System -
Designed and manufactured by Mountain
Hardware, Inc. Uses standard 110 VAC
house wiring for RF transmission of control
and polling signals. Remote receiver has
relay isolation for solenoid and small
appliance control.
1st HALF '78 I5 ..PAL & SECAM Conversion Board -
Designed and manufactured by Eurapple.
Converts Apple II video output to PAL
or SECAM standards for Europe, Arabia and
other countries.
-17-
1st Half '78 16. 220 VAC Power Convertor - Step down
transformer with various plug configurations,
converts European 50 , 220 VAC line voltages
to Apple II compatible supply
1st Half '78 17. IEEE Interface Board - For interfacing
laboratory instruments.
UNSCHED. 18. Bar Code Reader
UNSCHED. 19. Optica1 Character Reader
UNSCHED. 20. Music Synthesis System
UNSCHED. 21- Voice Synthesis System
UNSCHED. 22. Light Pen
UNSCHED. 23. Acoustic Coupler
Memory
MAY '77 1. 4K Byte Add-In memory
MAY '77 2. 16K Byte Add-In memory
JAN '78 3. Floppy Disc
JAN '78 4. Floppy Disc Memory - Dual density
mini-floppy with minimal operating system.
1st Half '78 5. Software Controlled Cassette -
Inexpensive substitute for floppy disc
where speed is not important (15 sec
max access). Retail price $350.00.
Accessories
MAY '77 l. Vinyl Carrying Case
MAY '77 2. Misc. Cables & Power Cords
MAY '77 3. Apple II Operators Manual - Fina1
version in December '77.
MAY '77 4. Game Paddles
1st Half '78 5. Joy Sticks
-18-
MARKETING PLAN
Merchandising
Due to the broad scope of the marketplace, no
single merchandising tool can provide adequate overall
coverage. Apples' strategy is to use several avenues
to reach both dealers and potential customers.
-19-
The contents of the book are as follows:
Distribution
-20-
Our main strategy in distribution is to insure
that each customer establishes a positive on-going
relationship with the local Apple dealer. This would
be impossible to do through mail order houses, direct
mail, or through existing department store organizations.
Another reason for this choice has to do with
service. One of our competitors claims that his product
will be serviceable by any local TV repairman. Based
on the average competence level of today's TV repairman,
it is Apples' opinion that this technique simply will
not succeed! Our approach is to service Apple products
at local dealer locations. Since the dealer wants to
sell future peripherals, he has a stake in seeing that
his customer remains satisfied. Apple is in the process
of setting up a Warranty Service Center Authorization and
Training Program, which will result in many existing
dealers also becoming authorized warranty service stations.
The program will be fully operational by February '78.
Competition
1. Hobby Manufacturers
-21-
The small business manufacturers are lead by
MITS, Inc., now a division of Pertec, and IMS, producer
of the IMSAI 8080 system. Both of these companies have
set their courses strongly in the direction of small
business, and away from the consumer. Average prices for
installed systems of this type range from $10,000 to
$20,000 dollars. We do not expect to compete with them
directly.
The last category is characterized by manufacturers
such as Commodore Business Machines and Tandy Corporation.
These two machines will be our major competition during
1978. Apple expects at least three additional and
probably stronger competitors by the end of 1978. The
most likely are Atari, Texas Instruments, and RCA.
Tandy - TRS 80
The system configuration is divided into fbur
separate elements; a CRT monitor (poor quality black and
white), a power supply, a recorder, and a keyboard with
cabinet which also houses the main computer board. The
unit includes a 4K byte BASIC in ROM which is entirely
unsuitable in todays market. The keyboard has no n-key
rollover making rapid typing impossible. There are no
provisions for direct connection of analog devices such as
game paddles or resistive sensors, and the system lacks
a speaker for audio effects. Tandy claims that a floppy
and printer will be available in the future but makes no
commitment as to when. Advantages of the system are:
1. Up to 16K bytes of memory may be installed
directly.
2. Some "canned" software has already been
developed for it.
Overall, it is a very poor second after the PET.
Apple IrA will definitely outsell the TRS 80 "hands
down" regardless of the large number of potential retail
locations in the Radio Shack chain.
Corrrnodore- PET
The PET computer is similar to the TRS80 in that
it has a black and white display only, has no speaker or
provision for analog inputs, and sells for the same $600.00
price.
-22-
The important differences are:
1. PET has a calculator style keyboard-
completely unacceptable for data
entry or major programming efforts.
2. The PET BASIC is much more powerful
than the Tandy machine and resides in
12K bytes of ROM.
3. The CRT and cassette are built in.
4. PET is limited to 8K bytes of RAM
internally. Note: The PET uses 4K
static RAMs from MOS technology. The
retail price for 4K bytes is $200.00
over twice the Apple price for 4K bytes
of dynamic RAM.
5. PET has an IEEE interface port.
6. PET has 64 graphics characters for use
in graphic displays.
Both systems are severely limited in expandability
when compared with Apple II or Apple IIA. Commodores
current tost pro-jeet-;-onYor-PET-through the end of the
year is $360.00. Commodore has publicly stated that
their software will be developed mostly by users, not
by Commodore.
The current strategy for distribution of the PET
machine is to sell through the major department store
chains. Apple expects that this effort will be plagued
by both service and support problems. Neither the
department stores nor Commodore has an organization capable
of answering the questions that will be generated by the
sale of several thousand machines. Apple's strategy in
this regard is to "let Corrmodore hang themselves" during
the fi~st half of 1978, while we build an organization
competent to train department store personnel (through
experience with TEAM) and to train competent service
personnel (through the dealer warranty training program).
At the same time the Apple Software Bank will grow to
nearly 700 canned programs. In June of '78 we will be
ready to properly support a major department store type
of distribution channel, will be announcing Apple lIB,
and will already have the broadest product line with
18 peripherals and 2 main frames. This combination of
events should put us in a position to become a "favored"
supplier to the Sears', Wards' and Penney's type of
stores in time for Christmas of '78.
-23-
Surely both Tandy and Commodore will revise and
update their products by June '78, but it is expected
that Apple lIB will be as far ahead of PET II and
TRS 8011 as our current product is ahead of PET and
TRS 80.
Apple expects more formidable competition from
Texas Instruments and Atari. It is likely that each
will obtain at least a 20% market share within
18 months of their entry into the market. It is
impossible at this time to obtain reliable information
on either product or strategy from either company.
TABLE VII
Market Share-Estimate
-24-
OPERATING PLAN
STAFF
-30-
APPLE COMPUTER INC.
INCOME STATEMENT
1977
Adjusted Year to Tota 1 Sept. Aug. July June May Apr. Mar. Feb. Jan.
Tota 1 Date 1977 1977 1977 1977 1977 1977 1977 1977 1977 1977
1977 Adjustments
Gross Sales 756391 756391141677 257492 198310 117789 22067 1000 862 6899 10295
Returns &
1l.11owances 46011 39855 6156 4870 1286
~et Sales 710380 750235 141677 252622 197024 117789 22067 1000 862 6899 10295
Std COS 350327 350327 70429 119962 90653 55032 6362 350 325 3968 3246
Jther COS 291513 291513 29798 58007 39247 51838 46640 21681 32348 9544 2410
fotal COS 641840 641840 100227 177969 129900 106870 53002 22031 32673 13512 5656
)per Profit 68540 108395 41450 74653 67124 10919-30935-21031-31811 -6613 4639
let Profi t 48882 22191 71073 23212 55569 67124 10919-30935-21031-31811 -6613 4639
APPENDIX A
APPENDIX B
APPLE SOFTWARE BANK & POLICY Redington
10-5-77
ROUGH DRAFT
Contributor's Guide
Apple Computer Inc. is developing the APPLE Software Bank Con-
tributor's Guide. This manual will explain the process, step by step,
in submitting a program to the software bank. More information on the
Contributor's Guide will be available after October 24th, 1977.
The APPLE Software Bank will afford Apple users more effective
utilization of their Apple Systems. The chances are that someone,
an Apple user or Apple Computer Inc., has already written software
for a particular application to satisfy a need that is similar if
not identical to another users need; this software, if existing will
be available through the software bank. The bank will save time.
As a result of the APPLE Software Bank, the user will have easy ac-
cess to a large number of programs and applications information. The
user will be able to contribute almost any kind of software. The
APPLE Software Bank has been created to increase the usefulness and
enjoyment of the Apple II system and is available to all Apple users.
ROUGH DRAFT
~
(heck_k 1ZT-llOlf-116-T Yes . 11-1-17 11-1-71
tkJele f1n.nee aZT-OOZf-HI6-T 1-1-78 1-1-78
Loan AmortIzatIon 1ZT-l103f-HI6-T lZ-1-71 12-1-71
~
4K Color 0etn0/8reakout 8ZT-001K-104-TB Yes No No No
Startrek/HI-Res 82T-l102K-104-TB Yes No No No
Color Graph Deoo aZT-003K-I04-TB Yes No No 110
Ren_r/Append 8ZT-004K-104-TB Yes No 11-1-71 11-1-71
HI-Res _ aZT-OOSK-116- TB Yes Ho Z-1-78 2-1-78
Huslc 8ZT-oofiK-104-TA '-1-78 1-1-78
Bouncer 82T-007K-104-T8 Yes 2-1-78 2-1-78
Applesoft BASIC 82T -0081I- 116- T8 9-30-71 lZ-l-71 12-1-71
!!!!ill!
KItchen 82T-001U~104-TA 1-1-78 1-1-78
(EURAPPLE ORGANIZATION)
Apple Computer, Europe (Eurapple) represents a large potential
market but it has requirements of its own.
For all these reasons, Apple had originally decided to delay the
European market a year or two, and concentrate its engineering,
marketing and cash flow resources to the domestic market.
At this show, Mr. Sousan will make the final selection between
4 companies who have confirmed a strong interest in distributing
Apple II respectively in England and 4 others in Germany (which
needs 3 distributors, North, Central and South). Eurapple will
have a hospitality suite in London at the same time as the show
to more efficiently cbnductits business.
Eurapple has already sold, since it began shipping in September,
approximately 20 systems in Eurpoe and has approximately 50
systems backlogged as of this date. Eurapple has appointed 2
distributors in France, one in the Benelux, one in Spain, one
for all Arab countries, one in Australia, one in Singapore and
one in India. All these distributors have extensive capabilities
in marketing computer equipment, including programmers and service
technicians. As an example, the Arab countries distributor is
the Atari licensee for video games and has paid for the re-design
of Apple II through Eurapple to make Apple II display its
characters in the Arabic language. The head of this company
in Egypt is a computer sciences major from Stanford University.
ORGANIZATIONAL CHART FOR EURAPPLE
A. SOUSAN
CALIFORNIA
I
I I I
Arab Count. Admini~tr. European
Dist. Sales Eng.
Singapore TBA·Mar n8 Director
Mgr. -- India
Mfg. J. Boivin
Australia (Subcontract) Paris
South Amer~ca
- - - - -1- - - - - - - -1- - - - - - - -l
I .
I I I
c:
I.--
Administ. Software Sr. Eurapple Eurapple rapple
Assist. Engineer U.K. France ermany
T.B.A. Mar '78 T.B.A. Mar '78
'.
-
Dealers 67 82 74 99 68 109
-----
Hi T~ch· 40 ""
"V 50 ""
"V ""
"V 40
Allied 40 20 40 20 40 20
Team 36 36 24 40 24 50
Eurapple 10 10 20 20 30 30
Computerland 59 50 90 60 90 80
Computer Sotre 10 10 12 25 12 30
Direct 5 10 15
Additional Orders
resulting from:
Oper Profit 68540 108395 41450 - 74653 67114 10919~30935~21031-31811 -6613 4639
I
Net Profit 48882 22191 71073 23212 55569 67124 10919-30935-21031-31811 -6613 4639
Standard Costs
Apple II 4K 16K
Total $116.40
FINANCIAL PLAN
APPLE COMPUTER
BALANCE SHEET
Assets
Current Assets
Cash 20916
Accounts Receivable 170877
Accounts Receivable other 1406
Inventories 170731
Deposits 2394
Fixed Assets
Equipment 49451
Depr. 6000
Net Fixed Assets 43451
Liabilities
Accounts Payable 159359
Customer Deposit 4290
B of A Loan 150000
Accrued Wages & Exp. 41919
Sales Tax Payable 1300
Total Liability 356868
-34-
APPLE COMPUTER INC.
INCOME STATEMENT
1977
Adjusted Year to Total Sept. Aug. July June May Apr. Mar. Feb. Jan.
Total Date 1977 1977 1977 1977 1977 1977 1977 1977 1977 1977
1977 Adjustments
Gross Sales 756391 756391 141617 257492 198310 117789 22067 1000 862 6899 10295
--Returns &
Allowances 46011 39855 6156 4870 1286
Net Sales 710380 750235 141677 252622 197024 117789 22067 1000 862 6899' 10295
Std COS 350327 350327 70429 119962 90653 55032 6362 350 325 3968 3246
Other COS 291513 291513 29798 58007 39247 51838 46640 21681 32348 9544 2410
Tota 1 COS 641840 .641840 100227 177969 129900 106870 53002 22031 32673 13512 5656
Oper Profit 68540 108395 41450 . 74653 67124 10919~30935~21031-31811 -6613 4639
I
Net Profit 48882 22191 71073 23212 55569 67124 10919-30935-21031-31811 -6613 4639
,
"l"-r:-
' I I 1. ~~._
~.:"-;~ ~Il! ..1.:-;OJ ::: ~
,,'"1.;1 !:;; ~ .. ~
'
:-, ! ! -:..r:·I'"
,
~
I
+
, , ._.- --l-..,_.L_
~I : ! j!
I--'-+-: I
~ Ii!
1 I
-
I
• -I-- -- i I
i ,. .. ,
,I I
t
~: I I
-'---'-" - -' . I '
: : !.
i ,
, i Ii'
I
I
:~
I I I I I ,
,
;
~ ! I,
·I-~l
' I ,
I , I
·1 :
~if
,
I I
~
~
, :
, ~
I,oJI
~
I
.
i
i
t
,
1 I , ! I , i I....
I ,
I I I I ,I I I I.' i
. i·,. t. <4'~~~-' W. -<:)IQ""'- 1I>'61~~l-n-Q-61' !IJ'~-
~ .. ! I ~ 'I . 'j 0-. ~.. III \I) 6: -r' .2:<$::i,a,
I
i ~ I I
I ..j.
t-
T ,.
1 - : -- I
I,
,
--I
,.
I
I.,
, .. I-
I~
!. I
I j I~
,., I·' 1-- C I.
,--i·_·I-- L
i!"
'-
,
'· I:
i
, . ,
I
.,.
J J
-
! , I -"1'
...
.. r<':.(51 "".-
, .. ~I--
~-~-~---~
·,'I,,"l-
·+·r--r-:=r-
\1);6f"~..~.
~:::;'::~I-"'"'I-'., ... _.j
~ : I
~
I-···j !r'l-l I ··i~·'+::-~~., r-.! i
+ _:
I I:
~ii -o-f-;-r
;-~-!"~-- .,
'. i· )·d-nq- -,.;_.
~ - lo<. 011.' ~
L J.p:-- ~~--J.'
"1 a ~ . i r<J. ••• b'""~' . •
I
I
I
!
'----
!
jl~ ! :
:
: I
I
I
I
-I !. i .;
I
""1J!""""('>-
~~~~
I
-~.
"!
"
!::~.
;·1
I
-1.
·:i-··
T
:::'J'-,'
I-!· .. --
I
.rl,~~
I
t i::;-:i ::;I'
'-.l
----~~~~:.n-!~::-
1',(1
·i·t-,·,-·-
I I I i I
;:
I I
11~ .'?
~~
~
I ,
I
!~
I
"
_I.;
~g-~';!T'
._.,
1
,-.
..
!
I
I
::'-~'
,
I
f---- ... }-
.,.
-.1;- --
I
'.f='"= [-=-. - --f::- ... - .
I
.C-L .. ~~.f>-
·i·{- -;." v
..g
._-
--Sf.3Is.
.;:-."!.- =t--~~::~
I.,..,'
<"1 ••
-/-<'; if' ._-
-"j
~q;r-g~~
I
I I '
-r:;-:-:
::-',_ . .- .. ;-. _.~ .,
.. ,.
, "
,
.
I- , I
I : 1 I C'
~'.Tg-~
;;; on __ +-.- .- ---
- .:' '~L~'- _~ ~~::~ .c_ -I--r-~.j.:.' .·_~·.I..
~: .. --~ .
.... I I --l--i::'-=-r= ,. - r- - f- 1-' - .• t- -'1-.1::::' ~-.-1. . .'-~-I
, ,
I
I ! ,
, I
I I
I
;
i
! I
.,
"I
,i,
1,1 I I I
1I
o-~Q~d:
(D-;..7(tJ-:O:
..-v..1 ··t··
•
.
_-
.. ~.
.
I ' ' ,
_roo ..
:T·-
.j..
·1 -- -f- ..
'-r' - ...'-
I .. '-- -
I !-I- ~ ~- ..
1
I I
.. r-. I !, I
j I·
I
I I
.::=t--=_.:-
I I
-I=_.~--
- IJ ...:CO-~;~~-,}-.,.
~!tJdl ...
. ~'f
••.••••••
,
,~
.!
_1
.. ,'
...••
.
-1 ••••
1, ;
:, ••
: -I ::.i: I-
-I-:
~:f:-i:= -' T-= _. '-,-.
,
I
I
I
I
I I
-
--I'
I I
r- II
I I,
I . I I I I I
-:.
,
i I
I
- I:.' i i I
I
.! .,I
I ~i I ~I....~
;:;
"
~ ::: :: ~ ;: ~ Sit
_')0