|
DataMuseum.dkPresents historical artifacts from the history of: CP/M |
This is an automatic "excavation" of a thematic subset of
See our Wiki for more about CP/M Excavated with: AutoArchaeologist - Free & Open Source Software. |
top - download
Length: 5120 (0x1400)
Names: »SAMPLE.CAL«
└─⟦17cbace2d⟧ Bits:30005348 SuperCalc2-80 v. 2.x
└─ ⟦this⟧ »SAMPLE.CAL«
0x0000…0020 53 75 70 65 72 43 61 6c 63 20 76 65 72 2e 20 20 31 2e 30 30 0d 0a 54 48 49 53 20 49 53 20 41 20 ┆SuperCalc ver. 1.00 THIS IS A ┆
0x0020…0040 53 41 4d 50 4c 45 20 53 55 50 45 52 43 41 4c 43 20 57 4f 52 4b 53 48 45 45 54 00 00 00 00 00 00 ┆SAMPLE SUPERCALC WORKSHEET ┆
0x0040…0060 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 ┆ ┆
0x0060…0080 00 00 00 00 00 00 1a cf cf cf 19 08 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 ┆ ┆
0x0080…00a0 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 ┆ ┆
[…0xa…]
0x01e0…0200 00 00 00 00 01 01 01 01 00 00 00 00 00 01 01 15 50 00 00 05 13 37 00 02 00 00 00 00 00 00 00 00 ┆ P 7 ┆
0x0200…0220 00 00 09 02 02 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 ┆ ┆
0x0220…0240 04 01 01 03 20 03 20 03 20 03 20 03 20 03 20 03 20 03 20 00 00 00 00 00 00 00 00 00 00 00 00 00 ┆ ┆
0x0240…0260 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 ┆ ┆
[…0x5…]
0x0300…0320 00 00 24 00 22 54 48 49 53 20 49 53 20 41 20 53 41 4d 50 4c 45 20 53 55 50 45 52 43 41 4c 43 20 ┆ $ "THIS IS A SAMPLE SUPERCALC ┆
0x0320…0340 57 4f 52 4b 53 48 45 45 54 00 01 02 20 00 22 4a 41 4e 00 20 02 02 20 00 22 46 45 42 00 20 03 02 ┆WORKSHEET "JAN "FEB ┆
0x0340…0360 20 00 22 4d 41 52 00 20 04 02 20 00 22 41 50 52 00 20 05 02 20 00 22 4d 41 59 00 20 06 02 20 00 ┆ "MAR "APR "MAY ┆
0x0360…0380 22 4a 55 4e 00 20 07 02 20 00 22 4a 55 4c 00 20 08 02 20 00 22 41 55 47 00 20 09 02 20 00 22 53 ┆"JUN "JUL "AUG "S┆
0x0380…03a0 45 50 54 00 0a 02 20 00 22 4f 43 54 00 00 0b 02 20 00 22 4e 4f 56 00 00 0c 02 20 00 22 44 45 43 ┆EPT "OCT "NOV "DEC┆
0x03a0…03c0 00 00 0d 02 21 00 22 54 4f 54 41 4c 00 53 20 41 20 53 41 4d 00 03 21 00 22 4e 45 54 20 53 41 4c ┆ ! "TOTAL S A SAM ! "NET SAL┆
0x03c0…03e0 45 53 00 53 41 4d 01 03 50 00 31 30 30 30 00 53 02 03 83 00 44 11 00 00 00 00 00 00 00 00 42 34 ┆ES SAM P 1000 S D B4┆
0x03e0…0400 2b 28 42 34 2a 2e 31 30 29 00 20 20 20 20 20 20 20 20 03 03 83 00 44 12 10 00 00 00 00 00 00 00 ┆+(B4*.10) D ┆
0x0400…0420 43 34 2b 28 43 34 2a 2e 31 30 29 00 20 20 20 20 20 20 20 20 04 03 83 00 44 13 31 00 00 00 00 00 ┆C4+(C4*.10) D 1 ┆
0x0420…0440 00 00 44 34 2b 28 44 34 2a 2e 31 30 29 00 20 20 20 20 20 20 20 20 05 03 83 00 44 14 64 10 00 00 ┆ D4+(D4*.10) D d ┆
0x0440…0460 00 00 00 00 45 34 2b 28 45 34 2a 2e 31 30 29 00 20 20 20 20 20 20 20 20 06 03 83 00 44 16 10 51 ┆ E4+(E4*.10) D Q┆
0x0460…0480 00 00 00 00 00 00 46 34 2b 28 46 34 2a 2e 31 30 29 00 20 20 20 20 20 20 20 20 07 03 83 00 44 17 ┆ F4+(F4*.10) D ┆
0x0480…04a0 71 56 10 00 00 00 00 00 47 34 2b 28 47 34 2a 2e 31 30 29 00 20 20 20 20 20 20 20 20 08 03 83 00 ┆qV G4+(G4*.10) ┆
0x04a0…04c0 44 19 48 71 71 00 00 00 00 00 48 34 2b 28 48 34 2a 2e 31 30 29 00 20 20 20 20 20 20 20 20 09 03 ┆D Hqq H4+(H4*.10) ┆
0x04c0…04e0 83 00 44 21 43 58 88 10 00 00 00 00 49 34 2b 28 49 34 2a 2e 31 30 29 00 20 20 20 20 20 20 20 20 ┆ D!CX I4+(I4*.10) ┆
0x04e0…0500 0a 03 83 00 44 23 57 94 76 91 00 00 00 00 4a 34 2b 28 4a 34 2a 2e 31 30 29 00 20 20 20 20 20 20 ┆ D#W v J4+(J4*.10) ┆
0x0500…0520 20 20 0b 03 83 00 44 25 93 74 24 60 10 00 00 00 4b 34 2b 28 4b 34 2a 2e 31 30 29 00 20 20 20 20 ┆ D% t$` K4+(K4*.10) ┆
0x0520…0540 20 20 20 20 0c 03 83 00 44 28 53 11 67 06 11 00 00 00 4c 34 2b 28 4c 34 2a 2e 31 30 29 00 20 20 ┆ D(S g L4+(L4*.10) ┆
0x0540…0560 20 20 20 20 20 20 0d 03 82 00 45 21 38 42 83 76 72 10 00 00 53 55 4d 28 42 34 3a 4d 34 29 00 00 ┆ E!8B vr SUM(B4:M4) ┆
0x0560…0580 00 05 22 00 22 43 4f 53 54 20 4f 46 20 47 4f 4f 44 53 20 53 4f 4c 44 00 00 00 01 05 50 00 33 30 ┆ " "COST OF GOODS SOLD P 30┆
0x0580…05a0 30 00 54 20 02 05 83 00 43 33 00 00 00 00 00 00 00 00 42 36 2b 28 42 36 2a 2e 31 30 29 00 20 20 ┆0 T C3 B6+(B6*.10) ┆
0x05a0…05c0 20 20 20 20 20 20 03 05 83 00 43 36 30 00 00 00 00 00 00 00 43 36 2b 28 43 36 2a 2e 31 30 29 00 ┆ C60 C6+(C6*.10) ┆
0x05c0…05e0 20 20 20 20 20 20 20 20 04 05 83 00 43 39 93 00 00 00 00 00 00 00 44 36 2b 28 44 36 2a 2e 31 30 ┆ C9 D6+(D6*.10┆
0x05e0…0600 29 00 20 20 20 20 20 20 20 20 05 05 83 00 43 43 92 30 00 00 00 00 00 00 45 36 2b 28 45 36 2a 2e ┆) CC 0 E6+(E6*.┆
0x0600…0620 31 30 29 00 20 20 20 20 20 20 20 20 06 05 83 00 43 48 31 53 00 00 00 00 00 00 46 36 2b 28 46 36 ┆10) CH1S F6+(F6┆
0x0620…0640 2a 2e 31 30 29 00 20 20 20 20 20 20 20 20 07 05 83 00 43 53 14 68 30 00 00 00 00 00 47 36 2b 28 ┆*.10) CS h0 G6+(┆
0x0640…0660 47 36 2a 2e 31 30 29 00 20 20 20 20 20 20 20 20 08 05 83 00 43 58 46 15 13 00 00 00 00 00 48 36 ┆G6*.10) CXF H6┆
0x0660…0680 2b 28 48 36 2a 2e 31 30 29 00 20 20 20 20 20 20 20 20 09 05 83 00 43 64 30 76 64 30 00 00 00 00 ┆+(H6*.10) Cd0vd0 ┆
0x0680…06a0 49 36 2b 28 49 36 2a 2e 31 30 29 00 20 20 20 20 20 20 20 20 0a 05 83 00 43 70 73 84 30 73 00 00 ┆I6+(I6*.10) Cps 0s ┆
0x06a0…06c0 00 00 4a 36 2b 28 4a 36 2a 2e 31 30 29 00 20 20 20 20 20 20 20 20 0b 05 83 00 43 77 81 22 73 80 ┆ J6+(J6*.10) Cw "s ┆
0x06c0…06e0 30 00 00 00 4b 36 2b 28 4b 36 2a 2e 31 30 29 00 20 20 20 20 20 20 20 20 0c 05 83 00 43 85 59 35 ┆0 K6+(K6*.10) C Y5┆
0x06e0…0700 01 18 33 00 00 00 4c 36 2b 28 4c 36 2a 2e 31 30 29 00 20 20 20 20 20 20 20 20 0d 05 82 00 44 64 ┆ 3 L6+(L6*.10) Dd┆
0x0700…0720 15 28 51 30 16 30 00 00 53 55 4d 28 42 36 3a 4d 36 29 00 00 00 06 20 00 27 2d 00 28 51 30 00 07 ┆ (Q0 0 SUM(B6:M6) '- (Q0 ┆
0x0720…0740 21 00 22 47 52 4f 53 53 20 50 52 4f 46 49 54 00 01 07 82 00 43 70 00 00 00 00 00 00 00 00 42 34 ┆! "GROSS PROFIT Cp B4┆
0x0740…0760 2d 42 36 00 3a 4d 36 29 00 00 02 07 82 00 43 77 00 00 00 00 00 00 00 00 43 34 2d 43 36 00 3a 4d ┆-B6 :M6) Cw C4-C6 :M┆
0x0760…0780 36 29 00 00 03 07 82 00 43 84 70 00 00 00 00 00 00 00 44 34 2d 44 36 00 3a 4d 36 29 00 00 04 07 ┆6) C p D4-D6 :M6) ┆
0x0780…07a0 82 00 43 93 17 00 00 00 00 00 00 00 45 34 2d 45 36 00 3a 4d 36 29 00 00 05 07 82 00 44 10 24 87 ┆ C E4-E6 :M6) D $ ┆
0x07a0…07c0 00 00 00 00 00 00 46 34 2d 46 36 00 3a 4d 36 29 00 00 06 07 82 00 44 11 27 35 70 00 00 00 00 00 ┆ F4-F6 :M6) D '5p ┆
0x07c0…07e0 47 34 2d 47 36 00 3a 4d 36 29 00 00 07 07 82 00 44 12 40 09 27 00 00 00 00 00 48 34 2d 48 36 00 ┆G4-G6 :M6) D @ ' H4-H6 ┆
0x07e0…0800 3a 4d 36 29 00 00 08 07 82 00 44 13 64 10 19 70 00 00 00 00 49 34 2d 49 36 00 3a 4d 36 29 00 00 ┆:M6) D d p I4-I6 :M6) ┆
0x0800…0820 09 07 82 00 44 15 00 51 21 67 00 00 00 00 4a 34 2d 4a 36 00 3a 4d 36 29 00 00 0a 07 82 00 44 16 ┆ D Q!g J4-J6 :M6) D ┆
0x0820…0840 50 56 33 83 70 00 00 00 4b 34 2d 4b 36 00 3a 4d 36 29 00 00 0b 07 82 00 44 18 15 61 97 22 07 00 ┆PV3 p K4-K6 :M6) D a " ┆
0x0840…0860 00 00 4c 34 2d 4c 36 00 3a 4d 36 29 00 00 0c 07 82 00 44 19 97 18 16 94 27 70 00 00 4d 34 2d 4d ┆ L4-L6 :M6) D 'p M4-M┆
0x0860…0880 36 00 3a 4d 36 29 00 00 0d 07 82 00 45 14 96 89 98 63 70 47 00 00 53 55 4d 28 42 38 3a 4d 38 29 ┆6 :M6) E cpG SUM(B8:M8)┆
0x0880…08a0 00 00 00 09 23 00 22 52 45 53 45 41 52 43 48 20 26 20 44 45 56 45 4c 4f 50 4d 45 4e 54 00 41 4c ┆ # "RESEARCH & DEVELOPMENT AL┆
0x08a0…08c0 43 20 57 4f 01 09 50 00 31 36 30 00 45 41 02 09 83 00 43 17 60 00 00 00 00 00 00 00 42 31 30 2b ┆C WO P 160 EA C ` B10+┆
0x08c0…08e0 28 42 31 30 2a 2e 31 30 29 00 20 20 20 20 20 20 03 09 83 00 43 19 36 00 00 00 00 00 00 00 43 31 ┆(B10*.10) C 6 C1┆
0x08e0…0900 30 2b 28 43 31 30 2a 2e 31 30 29 00 20 20 20 20 20 20 04 09 83 00 43 21 29 60 00 00 00 00 00 00 ┆0+(C10*.10) C!)` ┆
0x0900…0920 44 31 30 2b 28 44 31 30 2a 2e 31 30 29 00 20 20 20 20 20 20 05 09 83 00 43 23 42 56 00 00 00 00 ┆D10+(D10*.10) C#BV ┆
0x0920…0940 00 00 45 31 30 2b 28 45 31 30 2a 2e 31 30 29 00 20 20 20 20 20 20 06 09 83 00 43 25 76 81 60 00 ┆ E10+(E10*.10) C%v ` ┆
0x0940…0960 00 00 00 00 46 31 30 2b 28 46 31 30 2a 2e 31 30 29 00 20 20 20 20 20 20 07 09 83 00 43 28 34 49 ┆ F10+(F10*.10) C(4I┆
0x0960…0980 76 00 00 00 00 00 47 31 30 2b 28 47 31 30 2a 2e 31 30 29 00 20 20 20 20 20 20 08 09 83 00 43 31 ┆v G10+(G10*.10) C1┆
0x0980…09a0 17 94 73 60 00 00 00 00 48 31 30 2b 28 48 31 30 2a 2e 31 30 29 00 20 20 20 20 20 20 09 09 83 00 ┆ s` H10+(H10*.10) ┆
0x09a0…09c0 43 34 29 74 20 96 00 00 00 00 49 31 30 2b 28 49 31 30 2a 2e 31 30 29 00 20 20 20 20 20 20 0a 09 ┆C4)t I10+(I10*.10) ┆
0x09c0…09e0 83 00 43 37 72 71 63 05 60 00 00 00 4a 31 30 2b 28 4a 31 30 2a 2e 31 30 29 00 20 20 20 20 20 20 ┆ C7rqc ` J10+(J10*.10) ┆
0x09e0…0a00 0b 09 83 00 43 41 49 98 79 36 16 00 00 00 4b 31 30 2b 28 4b 31 30 2a 2e 31 30 29 00 20 20 20 20 ┆ CAI y6 K10+(K10*.10) ┆
0x0a00…0a20 20 20 0c 09 83 00 43 45 64 98 67 29 77 60 00 00 4c 31 30 2b 28 4c 31 30 2a 2e 31 30 29 00 20 20 ┆ CEd g)w` L10+(L10*.10) ┆
0x0a20…0a40 20 20 20 20 0d 09 83 00 44 34 21 48 54 02 75 36 00 00 53 55 4d 28 42 31 30 3a 4d 31 30 29 00 00 ┆ D4!HT u6 SUM(B10:M10) ┆
0x0a40…0a60 20 20 20 20 20 20 00 0a 21 00 22 4d 41 52 4b 45 54 49 4e 47 00 55 4d 28 01 0a 50 00 32 30 30 00 ┆ ! "MARKETING UM( P 200 ┆
0x0a60…0a80 4b 45 02 0a 83 00 43 22 40 00 00 00 00 00 00 00 42 31 31 2b 28 42 31 31 2a 2e 31 32 29 00 20 20 ┆KE C"@ B11+(B11*.12) ┆
0x0a80…0aa0 20 20 20 20 03 0a 83 00 43 25 08 80 00 00 00 00 00 00 43 31 31 2b 28 43 31 31 2a 2e 31 32 29 00 ┆ C% C11+(C11*.12) ┆
0x0aa0…0ac0 20 20 20 20 20 20 04 0a 83 00 43 28 09 85 60 00 00 00 00 00 44 31 31 2b 28 44 31 31 2a 2e 31 32 ┆ C( ` D11+(D11*.12┆
0x0ac0…0ae0 29 00 20 20 20 20 20 20 05 0a 83 00 43 31 47 03 87 20 00 00 00 00 45 31 31 2b 28 45 31 31 2a 2e ┆) C1G E11+(E11*.┆
0x0ae0…0b00 31 32 29 00 20 20 20 20 20 20 06 0a 83 00 43 35 24 68 33 66 40 00 00 00 46 31 31 2b 28 46 31 31 ┆12) C5$h3f@ F11+(F11┆
0x0b00…0b20 2a 2e 31 32 29 00 20 20 20 20 20 20 07 0a 83 00 43 39 47 64 53 70 36 80 00 00 47 31 31 2b 28 47 ┆*.12) C9GdSp6 G11+(G┆
0x0b20…0b40 31 31 2a 2e 31 32 29 00 20 20 20 20 20 20 08 0a 83 00 43 44 21 36 28 14 81 21 60 00 48 31 31 2b ┆11*.12) CD!6( !` H11+┆
0x0b40…0b60 28 48 31 31 2a 2e 31 32 29 00 20 20 20 20 20 20 09 0a 83 00 43 49 51 92 63 52 58 96 19 00 49 31 ┆(H11*.12) CIQ cRX I1┆
0x0b60…0b80 31 2b 28 49 31 31 2a 2e 31 32 29 00 20 20 20 20 20 20 0a 0a 83 00 43 55 46 15 75 14 90 03 73 00 ┆1+(I11*.12) CUF u s ┆
0x0b80…0ba0 4a 31 31 2b 28 4a 31 31 2a 2e 31 32 29 00 20 20 20 20 20 20 0b 0a 83 00 43 62 11 69 64 16 68 84 ┆J11+(J11*.12) Cb id h ┆
0x0ba0…0bc0 18 00 4b 31 31 2b 28 4b 31 31 2a 2e 31 32 29 00 20 20 20 20 20 20 0c 0a 83 00 43 69 57 09 99 86 ┆ K11+(K11*.12) CiW ┆
0x0bc0…0be0 69 10 28 00 4c 31 31 2b 28 4c 31 31 2a 2e 31 32 29 00 20 20 20 20 20 20 0d 0a 83 00 44 48 26 62 ┆i ( L11+(L11*.12) DH&b┆
0x0be0…0c00 66 54 24 49 60 00 53 55 4d 28 42 31 31 3a 4d 31 31 29 00 00 20 20 20 20 20 20 00 0b 22 00 22 41 ┆fT$I` SUM(B11:M11) " "A┆
0x0c00…0c20 44 4d 49 4e 49 53 54 52 41 54 49 56 45 00 3a 8c 0b 29 00 00 01 0b 50 00 31 34 30 00 49 4e 02 0b ┆DMINISTRATIVE : ) P 140 IN ┆
0x0c20…0c40 83 00 43 15 12 00 00 00 00 00 00 00 42 31 32 2b 28 42 31 32 2a 2e 30 38 29 00 20 20 20 20 20 20 ┆ C B12+(B12*.08) ┆
0x0c40…0c60 03 0b 83 00 43 16 32 96 00 00 00 00 00 00 43 31 32 2b 28 43 31 32 2a 2e 30 38 29 00 20 20 20 20 ┆ C 2 C12+(C12*.08) ┆
0x0c60…0c80 20 20 04 0b 83 00 43 17 63 59 68 00 00 00 00 00 44 31 32 2b 28 44 31 32 2a 2e 30 38 29 00 20 20 ┆ C cYh D12+(D12*.08) ┆
0x0c80…0ca0 20 20 20 20 05 0b 83 00 43 19 04 68 45 44 00 00 00 00 45 31 32 2b 28 45 31 32 2a 2e 30 38 29 00 ┆ C hED E12+(E12*.08) ┆
0x0ca0…0cc0 20 20 20 20 20 20 06 0b 83 00 43 20 57 05 93 07 52 00 00 00 46 31 32 2b 28 46 31 32 2a 2e 30 38 ┆ C W R F12+(F12*.08┆
0x0cc0…0ce0 29 00 20 20 20 20 20 20 07 0b 83 00 43 22 21 62 40 52 12 16 00 00 47 31 32 2b 28 47 31 32 2a 2e ┆) C"!b@R G12+(G12*.┆
0x0ce0…0d00 30 38 29 00 20 20 20 20 20 20 08 0b 83 00 43 23 99 35 39 76 29 13 28 00 48 31 32 2b 28 48 31 32 ┆08) C# 59v) ( H12+(H12┆
0x0d00…0d20 2a 2e 30 38 29 00 20 20 20 20 20 20 09 0b 83 00 43 25 91 30 22 94 39 46 34 00 49 31 32 2b 28 49 ┆*.08) C% 0" 9F4 I12+(I┆
0x0d20…0d40 31 32 2a 2e 30 38 29 00 20 20 20 20 20 20 0a 0b 83 00 43 27 98 60 64 77 94 62 05 00 4a 31 32 2b ┆12*.08) C' `dw b J12+┆
0x0d40…0d60 28 4a 31 32 2a 2e 30 38 29 00 20 20 20 20 20 20 0b 0b 83 00 43 30 22 49 49 96 18 19 01 00 4b 31 ┆(J12*.08) C0"II K1┆
0x0d60…0d80 32 2b 28 4b 31 32 2a 2e 30 38 29 00 20 20 20 20 20 20 0c 0b 83 00 43 32 64 29 45 95 87 64 53 00 ┆2+(K12*.08) C2d)E dS ┆
0x0d80…0da0 4c 31 32 2b 28 4c 31 32 2a 2e 30 38 29 00 20 20 20 20 20 20 0d 0b 83 00 44 26 56 79 77 04 43 32 ┆L12+(L12*.08) D&Vyw C2┆
0x0da0…0dc0 12 00 53 55 4d 28 42 31 32 3a 4d 31 32 29 00 00 20 20 20 20 20 20 00 0c 20 00 27 2d 00 79 77 04 ┆ SUM(B12:M12) '- yw ┆
0x0dc0…0de0 00 0d 23 00 22 54 4f 54 41 4c 20 4f 50 45 52 41 54 49 4e 47 20 45 58 50 45 4e 53 45 53 00 43 20 ┆ # "TOTAL OPERATING EXPENSES C ┆
0x0de0…0e00 57 4f 01 0d 83 00 43 50 00 00 00 00 00 00 00 00 53 55 4d 28 42 31 30 3a 42 31 33 29 00 00 20 20 ┆WO CP SUM(B10:B13) ┆
0x0e00…0e20 20 20 20 20 02 0d 83 00 43 55 12 00 00 00 00 00 00 00 53 55 4d 28 43 31 30 3a 43 31 33 29 00 00 ┆ CU SUM(C10:C13) ┆
0x0e20…0e40 20 20 20 20 20 20 03 0d 83 00 43 60 77 76 00 00 00 00 00 00 53 55 4d 28 44 31 30 3a 44 31 33 29 ┆ C`wv SUM(D10:D13)┆
0x0e40…0e60 00 00 20 20 20 20 20 20 04 0d 83 00 43 67 03 05 28 00 00 00 00 00 53 55 4d 28 45 31 30 3a 45 31 ┆ Cg ( SUM(E10:E1┆
0x0e60…0e80 33 29 00 00 20 20 20 20 20 20 05 0d 83 00 43 73 94 28 32 64 00 00 00 00 53 55 4d 28 46 31 30 3a ┆3) Cs (2d SUM(F10:┆
0x0e80…0ea0 46 31 33 29 00 00 20 20 20 20 20 20 06 0d 83 00 43 81 58 55 86 73 92 00 00 00 53 55 4d 28 47 31 ┆F13) C XU s SUM(G1┆
0x0ea0…0ec0 30 3a 47 31 33 29 00 00 20 20 20 20 20 20 07 0d 83 00 43 90 03 76 70 22 48 96 00 00 53 55 4d 28 ┆0:G13) C vp"H SUM(┆
0x0ec0…0ee0 48 31 30 3a 48 31 33 29 00 00 20 20 20 20 20 20 08 0d 83 00 43 99 38 66 41 51 10 34 88 00 53 55 ┆H10:H13) C 8fAQ 4 SU┆
0x0ee0…0f00 4d 28 49 31 30 3a 49 31 33 29 00 00 20 20 20 20 20 20 09 0d 83 00 44 10 97 29 70 74 29 84 25 00 ┆M(I10:I13) D )pt) % ┆
0x0f00…0f20 53 55 4d 28 4a 31 30 3a 4a 31 33 29 00 00 20 20 20 20 20 20 0a 0d 83 00 44 12 11 74 80 29 84 46 ┆SUM(J10:J13) D t ) F┆
0x0f20…0f40 58 00 53 55 4d 28 4b 31 30 3a 4b 31 33 29 00 00 20 20 20 20 20 20 0b 0d 83 00 44 13 38 41 79 34 ┆X SUM(K10:K13) D 8Ay4┆
0x0f40…0f60 90 30 32 00 53 55 4d 28 4c 31 30 3a 4c 31 33 29 00 00 20 20 20 20 20 20 0c 0d 83 00 44 14 78 63 ┆ 02 SUM(L10:L13) D xc┆
0x0f60…0f80 81 31 23 43 48 00 53 55 4d 28 4d 31 30 3a 4d 31 33 29 00 00 20 20 20 20 20 20 0d 0d 83 00 45 10 ┆ 1#CH SUM(M10:M13) E ┆
0x0f80…0fa0 90 49 09 76 14 31 77 00 53 55 4d 28 42 31 34 3a 4d 31 34 29 00 00 20 20 20 20 20 20 00 0f 22 00 ┆ I v 1w SUM(B14:M14) " ┆
0x0fa0…0fc0 22 49 4e 43 4f 4d 45 20 42 45 46 4f 52 45 20 54 41 58 45 53 00 4e 01 0f 82 00 43 20 00 00 00 00 ┆"INCOME BEFORE TAXES N C ┆
0x0fc0…0fe0 00 00 00 00 42 38 2d 42 31 34 00 3a 4d 31 34 29 02 0f 82 00 43 21 88 00 00 00 00 00 00 00 43 38 ┆ B8-B14 :M14) C! C8┆
0x0fe0…1000 2d 43 31 34 00 3a 4d 31 34 29 03 0f 82 00 43 23 92 24 00 00 00 00 00 00 44 38 2d 44 31 34 00 3a ┆-C14 :M14) C# $ D8-D14 :┆
0x1000…1020 4d 31 34 29 04 0f 82 00 43 26 13 94 72 00 00 00 00 00 45 38 2d 45 31 34 00 3a 4d 31 34 29 05 0f ┆M14) C& r E8-E14 :M14) ┆
0x1020…1040 82 00 43 28 54 41 67 36 00 00 00 00 46 38 2d 46 31 34 00 3a 4d 31 34 29 06 0f 82 00 43 31 15 01 ┆ C(TAg6 F8-F14 :M14) C1 ┆
0x1040…1060 13 26 08 00 00 00 47 38 2d 47 31 34 00 3a 4d 31 34 29 07 0f 82 00 43 33 97 15 99 77 51 04 00 00 ┆ & G8-G14 :M14) C3 wQ ┆
0x1060…1080 48 38 2d 48 31 34 00 3a 4d 31 34 29 08 0f 82 00 43 37 02 35 55 48 89 65 12 00 49 38 2d 49 31 34 ┆H8-H14 :M14) C7 5UH e I8-I14┆
0x1080…10a0 00 3a 4d 31 34 29 09 0f 82 00 43 40 32 15 09 27 01 57 50 00 4a 38 2d 4a 31 34 00 3a 4d 31 34 29 ┆ :M14) C@2 ' WP J8-J14 :M14)┆
0x10a0…10c0 0a 0f 82 00 43 43 88 15 35 38 55 34 20 00 4b 38 2d 4b 31 34 00 3a 4d 31 34 29 0b 0f 82 00 43 47 ┆ CC 58U4 K8-K14 :M14) CG┆
0x10c0…10e0 72 01 78 71 66 96 80 00 4c 38 2d 4c 31 34 00 3a 4d 31 34 29 0c 0f 82 00 43 51 85 43 56 30 42 65 ┆r xqf L8-L14 :M14) CQ CV0Be┆
0x10e0…1100 20 00 4d 38 2d 4d 31 34 00 3a 4d 31 34 29 0d 0f 83 00 44 40 64 08 88 75 61 52 28 00 53 55 4d 28 ┆ M8-M14 :M14) D@d uaR( SUM(┆
0x1100…1120 42 31 36 3a 4d 31 36 29 00 00 20 20 20 20 20 20 00 11 21 00 22 49 4e 43 4f 4d 45 20 54 41 58 45 ┆B16:M16) ! "INCOME TAXE┆
0x1120…1140 53 00 01 11 82 00 42 80 00 00 00 00 00 00 00 00 42 31 36 2a 2e 34 30 00 4d 31 36 29 02 11 82 00 ┆S B B16*.40 M16) ┆
0x1140…1160 42 87 52 00 00 00 00 00 00 00 43 31 36 2a 2e 34 30 00 4d 31 36 29 03 11 82 00 42 95 68 96 00 00 ┆B R C16*.40 M16) B h ┆
0x1160…1180 00 00 00 00 44 31 36 2a 2e 34 30 00 4d 31 36 29 04 11 82 00 43 10 45 57 88 80 00 00 00 00 45 31 ┆ D16*.40 M16) C EW E1┆
0x1180…11a0 36 2a 2e 34 30 00 4d 31 36 29 05 11 82 00 43 11 41 76 66 94 40 00 00 00 46 31 36 2a 2e 34 30 00 ┆6*.40 M16) C Avf @ F16*.40 ┆
0x11a0…11c0 4d 31 36 29 06 11 82 00 43 12 46 00 45 30 43 20 00 00 47 31 36 2a 2e 34 30 00 4d 31 36 29 07 11 ┆M16) C F E0C G16*.40 M16) ┆
0x11c0…11e0 82 00 43 13 58 86 39 91 00 41 60 00 48 31 36 2a 2e 34 30 00 4d 31 36 29 08 11 82 00 43 14 80 94 ┆ C X 9 A` H16*.40 M16) C ┆
0x11e0…1200 22 19 55 86 05 00 49 31 36 2a 2e 34 30 00 4d 31 36 29 09 11 82 00 43 16 12 86 03 70 80 63 00 00 ┆" U I16*.40 M16) C p c ┆
0x1200…1220 4a 31 36 2a 2e 34 30 00 4d 31 36 29 0a 11 82 00 43 17 55 26 14 15 42 13 68 00 4b 31 36 2a 2e 34 ┆J16*.40 M16) C U& B h K16*.4┆
0x1220…1240 30 00 4d 31 36 29 0b 11 82 00 43 19 08 80 71 48 66 78 72 00 4c 31 36 2a 2e 34 30 00 4d 31 36 29 ┆0 M16) C qHfxr L16*.40 M16)┆
0x1240…1260 0c 11 82 00 43 20 74 17 42 52 17 06 08 00 4d 31 36 2a 2e 34 30 00 4d 31 36 29 0d 11 83 00 44 16 ┆ C t BR M16*.40 M16) D ┆
0x1260…1280 25 63 55 50 24 60 92 00 53 55 4d 28 42 31 38 3a 4d 31 38 29 00 00 20 20 20 20 20 20 00 12 20 00 ┆%cUP$` SUM(B18:M18) ┆
0x1280…12a0 27 2d 00 63 55 50 00 13 21 00 22 4e 45 54 20 49 4e 43 4f 4d 45 00 4d 28 01 13 82 00 43 12 00 00 ┆'- cUP ! "NET INCOME M( C ┆
0x12a0…12c0 00 00 00 00 00 00 42 31 36 2d 42 31 38 00 4d 31 38 29 02 13 82 00 43 13 12 80 00 00 00 00 00 00 ┆ B16-B18 M18) C ┆
0x12c0…12e0 43 31 36 2d 43 31 38 00 4d 31 38 29 03 13 82 00 43 14 35 34 40 00 00 00 00 00 44 31 36 2d 44 31 ┆C16-C18 M18) C 54@ D16-D1┆
0x12e0…1300 38 00 4d 31 38 29 04 13 82 00 43 15 68 36 83 20 00 00 00 00 45 31 36 2d 45 31 38 00 4d 31 38 29 ┆8 M18) C h6 E16-E18 M18)┆
0x1300…1320 05 13 82 00 43 17 12 65 00 41 60 00 00 00 46 31 36 2d 46 31 38 00 4d 31 38 29 06 13 82 00 43 18 ┆ C e A` F16-F18 M18) C ┆
0x1320…1340 69 00 67 95 64 80 00 00 47 31 36 2d 47 31 38 00 4d 31 38 29 07 13 82 00 43 20 38 29 59 86 50 62 ┆i g d G16-G18 M18) C 8)Y Pb┆
0x1340…1360 40 00 48 31 36 2d 48 31 38 00 4d 31 38 29 08 13 82 00 43 22 21 41 33 29 33 79 07 00 49 31 36 2d ┆@ H16-H18 M18) C"!A3)3y I16-┆
0x1360…1380 49 31 38 00 4d 31 38 29 09 13 82 00 43 24 19 29 05 56 20 94 50 00 4a 31 36 2d 4a 31 38 00 4d 31 ┆I18 M18) C$ ) V P J16-J18 M1┆
0x1380…13a0 38 29 0a 13 82 00 43 26 32 89 21 23 13 20 52 00 4b 31 36 2d 4b 31 38 00 4d 31 38 29 0b 13 82 00 ┆8) C&2 !# R K16-K18 M18) ┆
0x13a0…13c0 43 28 63 21 07 23 00 18 08 00 4c 31 36 2d 4c 31 38 00 4d 31 38 29 0c 13 82 00 43 31 11 26 13 78 ┆C(c! # L16-L18 M18) C1 & x┆
0x13c0…13e0 25 59 12 00 4d 31 36 2d 4d 31 38 00 4d 31 38 29 0d 13 83 00 44 24 38 45 33 25 36 91 37 00 53 55 ┆%Y M16-M18 M18) D$8E3%6 7 SU┆
0x13e0…1400 4d 28 42 32 30 3a 4d 32 30 29 00 00 20 20 20 20 20 20 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a ┆M(B20:M20) ┆