|
DataMuseum.dkPresents historical artifacts from the history of: Christian Rovsing CR7, CR8 & CR16 CP/M |
This is an automatic "excavation" of a thematic subset of
See our Wiki for more about Christian Rovsing CR7, CR8 & CR16 CP/M Excavated with: AutoArchaeologist - Free & Open Source Software. |
top - download
Length: 2176 (0x880)
Types: TextFile
Names: »EX04.TXT«
└─⟦56cb05a1f⟧ Bits:30005457 SuperCalc/MBasic/Plan80
└─ ⟦this⟧ »EX04.TXT«
└─⟦ed6270ad1⟧ Bits:30005316 PLAN80 Version 2.6
└─ ⟦this⟧ »EX04.TXT«
:OPTIONS
ROWWID(21)
:TITLES
1 "PLAN80 EXAMPLE #4"
2 "Reinvestment of Earnings Model"
:COLUMNS
OPEN "Opening" "Balance"
Y1981 " " "1981"
Y1982 " " "1982"
Y1983 " " "1983"
Y1984 " " "1984"
Y1985 " " "1985"
:ROWS
InvInc "Income Statement"
" Investment Income"
IntExp " Interest Expense"
Admin " Admin Expense"
Deprec " Depreciation"
PBT (-) " Profit Before Tax"
Taxes " Taxes"
NET (-=) " Net Income/Loss"
Cash (s) "Balance Sheet - Assets"
" Cash"
Invest " Investments"
Physical " Physical Assets"
CumDepr " Accum Depreciation"
ASSETS (-=) " Total Assets"
Debt (s) "Balance Sheet - Liabilities"
" Debt"
Equity " Equity"
LIABIL (-=) " Total Liabilities"
NewPhys (s) "Assumptions"
" New Physical Assets"
Yeild (3) " Yeild on Investments"
IntRate (3) " Cost for Debt"
Bracket1 " Tax Bracket #1"
Bracket2 " Tax Bracket #2"
Bracket3 " Tax Bracket #3"
TRate1 (3) " Tax Rate #1"
TRate2 (3) " Tax Rate #2"
TRate3 (3) " Tax Rate #3"
:DATA
Admin = * -175 -20 (*108%)
Cash = 1000
NewPhys = * 50 50
Debt = 500
Equity = 500
Yeild = * 30% +
IntRate = * 15% +
Bracket1 = * 0 +
Bracket2 = * 99 +
Bracket3 = * 199 +
TRate1 = * 20% +
TRate2 = * 30% +
TRate3 = * 40% +
:RULES
Physical = @CUM(NewPhys)
CumDepr = -@SOD(NewPhys,6)
:FOR COLUMNS=(OPEN)
:INCLUDE "PROC04.TXT"
:FOR COLUMNS=(Y1981)
:INCLUDE "PROC04.TXT"
:FOR COLUMNS=(Y1982)
:INCLUDE "PROC04.TXT"
:FOR COLUMNS=(Y1983)
:INCLUDE "PROC04.TXT"
:FOR COLUMNS=(Y1984)
:INCLUDE "PROC04.TXT"
:FOR COLUMNS=(Y1985)
:INCLUDE "PROC04.TXT"
:DISPLAY
«eof»