Complete the 1992 column. If you are using the Lotus model, use it to complete the table.

A B D E F G 1 2 3 4 5 COO U 9 10 1990 1991 1992 100.00% 100.00% 100.00% 80.52 82.18 A 19.48% 17.82% 14.76% 7.30% 8.11% 8.41% 0.91 0.88 B 1.16 1.88 2.85 9.36% 10.86% 2.28% 10.12% 6.95% 2.48% 0.18% 0.30% 0.38% 0.53% D 0.15 0.12 0.1 0.71% 0.95% 1.51% 9.41% 6.00% 0.96% 3.76 2.4 E 5.64% 3.60% 0.58% 1.41% 0.90% 0.14% 4.23% 2.70% 0.43% Net Sales Cost of Goods Sold Gross Profit Admin and Selling Expenses Depreciation Misc Expenses Total Operating Expenses EBIT Interest on Short-Term Loans Interest on Long-Term Loans Interest on Mortgage Total Interest Before-Tax Earnings Taxes Net Income Dividends on Stock Additions to Retained Earnings 11 12 13 14 15 16 17 18 19 20