|
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: 6272 (0x1880)
Names: »BALANCE.CAL«
└─⟦56cb05a1f⟧ Bits:30005457 SuperCalc/MBasic/Plan80
└─ ⟦this⟧ »BALANCE.CAL«
0x0000…0020 53 75 70 65 72 43 61 6c 63 20 76 65 72 2e 20 20 31 2e 31 32 0d 0a 54 68 69 73 20 69 73 20 61 20 ┆SuperCalc ver. 1.12 This is a ┆
0x0020…0040 53 61 6d 70 6c 65 20 53 75 70 65 72 43 61 6c 63 20 57 6f 72 6b 73 68 65 65 74 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 09 02 01 14 09 00 00 00 00 00 00 00 00 00 01 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 00 00 01 01 00 00 00 00 00 01 01 15 50 00 00 06 13 37 00 01 00 00 00 00 00 00 00 00 ┆ P 7 ┆
0x0200…0220 00 00 09 02 01 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 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 ┆ ┆
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 05 08 22 54 68 69 73 20 69 73 20 61 20 53 61 6d 70 6c 65 20 53 75 70 65 72 43 61 6c 63 20 ┆ "This is a Sample SuperCalc ┆
0x0320…0340 57 6f 72 6b 73 68 65 65 74 00 cf cf cf cf cf cf cf cf 00 01 20 00 22 00 68 69 73 20 00 02 20 00 ┆Worksheet " his ┆
0x0340…0360 22 00 68 69 73 20 01 02 20 00 22 4a 61 6e 00 20 02 02 20 00 22 46 65 62 00 20 03 02 20 00 22 4d ┆" his "Jan "Feb "M┆
0x0360…0380 61 72 00 20 04 02 20 00 22 41 70 72 00 20 05 02 20 00 22 4d 61 79 00 20 06 02 20 00 22 4a 75 6e ┆ar "Apr "May "Jun┆
0x0380…03a0 00 20 07 02 20 00 22 4a 75 6c 00 20 08 02 20 00 22 41 75 67 00 20 09 02 20 00 22 53 65 70 00 20 ┆ "Jul "Aug "Sep ┆
0x03a0…03c0 0a 02 20 00 22 4f 63 74 00 20 0b 02 20 00 22 4e 6f 76 00 20 0c 02 20 00 22 44 65 63 00 20 0d 02 ┆ "Oct "Nov "Dec ┆
0x03c0…03e0 21 00 22 54 6f 74 61 6c 00 73 20 61 20 53 61 6d 00 03 21 00 22 41 53 53 45 54 53 00 20 61 20 53 ┆! "Total s a Sam ! "ASSETS a S┆
0x03e0…0400 61 6d 00 04 22 00 22 41 63 63 74 2e 73 20 52 65 63 65 69 76 61 62 6c 65 00 75 70 65 01 04 50 00 ┆am " "Acct.s Receivable upe P ┆
0x0400…0420 31 30 30 30 00 2e 02 04 82 00 44 10 50 00 00 00 00 00 00 00 31 2e 30 35 2a 42 35 00 00 75 70 65 ┆1000 . D P 1.05*B5 upe┆
0x0420…0440 03 04 82 00 44 11 02 50 00 00 00 00 00 00 31 2e 30 35 2a 43 35 00 00 75 70 65 04 04 82 00 44 11 ┆ D P 1.05*C5 upe D ┆
0x0440…0460 57 62 50 00 00 00 00 00 31 2e 30 35 2a 44 35 00 00 75 70 65 05 04 82 00 44 12 15 50 62 50 00 00 ┆WbP 1.05*D5 upe D PbP ┆
0x0460…0480 00 00 31 2e 30 35 2a 45 35 00 00 75 70 65 06 04 82 00 44 12 76 28 15 62 50 00 00 00 31 2e 30 35 ┆ 1.05*E5 upe D v( bP 1.05┆
0x0480…04a0 2a 46 35 00 00 75 70 65 07 04 82 00 44 13 40 09 56 40 62 50 00 00 31 2e 30 35 2a 47 35 00 00 75 ┆*F5 upe D @ V@bP 1.05*G5 u┆
0x04a0…04c0 70 65 08 04 82 00 44 14 07 10 04 22 65 62 50 00 31 2e 30 35 2a 48 35 00 00 75 70 65 09 04 82 00 ┆pe D "ebP 1.05*H5 upe ┆
0x04c0…04e0 44 14 77 45 54 43 78 90 63 00 31 2e 30 35 2a 49 35 00 00 75 70 65 0a 04 82 00 44 15 51 32 82 15 ┆D wETCx c 1.05*I5 upe D Q2 ┆
0x04e0…0500 97 85 16 00 31 2e 30 35 2a 4a 35 00 00 75 70 65 0b 04 82 00 44 16 28 89 46 26 77 74 42 00 31 2e ┆ 1.05*J5 upe D ( F&wtB 1.┆
0x0500…0520 30 35 2a 4b 35 00 00 75 70 65 0c 04 82 00 44 17 10 33 93 58 11 63 14 00 31 2e 30 35 2a 4c 35 00 ┆05*K5 upe D 3 X c 1.05*L5 ┆
0x0520…0540 00 75 70 65 0d 04 82 00 45 15 91 71 26 52 04 42 58 00 53 55 4d 28 42 35 3a 4d 35 29 00 65 00 05 ┆ upe E q&R BX SUM(B5:M5) e ┆
0x0540…0560 21 00 22 43 61 73 68 00 04 42 58 00 53 55 4d 28 01 05 50 00 33 30 30 00 68 00 02 05 82 00 43 50 ┆! "Cash BX SUM( P 300 h CP┆
0x0560…0580 00 00 00 00 00 00 00 00 30 2e 35 2a 42 35 00 4d 35 29 00 65 03 05 82 00 43 52 50 00 00 00 00 00 ┆ 0.5*B5 M5) e CRP ┆
0x0580…05a0 00 00 30 2e 35 2a 43 35 00 4d 35 29 00 65 04 05 82 00 43 55 12 50 00 00 00 00 00 00 30 2e 35 2a ┆ 0.5*C5 M5) e CU P 0.5*┆
0x05a0…05c0 44 35 00 4d 35 29 00 65 05 05 82 00 43 57 88 12 50 00 00 00 00 00 30 2e 35 2a 45 35 00 4d 35 29 ┆D5 M5) e CW P 0.5*E5 M5)┆
0x05c0…05e0 00 65 06 05 82 00 43 60 77 53 12 50 00 00 00 00 30 2e 35 2a 46 35 00 4d 35 29 00 65 07 05 82 00 ┆ e C`wS P 0.5*F5 M5) e ┆
0x05e0…0600 43 63 81 40 78 12 50 00 00 00 30 2e 35 2a 47 35 00 4d 35 29 00 65 08 05 82 00 43 67 00 47 82 03 ┆Cc @x P 0.5*G5 M5) e Cg G ┆
0x0600…0620 12 50 00 00 30 2e 35 2a 48 35 00 4d 35 29 00 65 09 05 82 00 43 70 35 50 21 13 28 12 50 00 30 2e ┆ P 0.5*H5 M5) e Cp5P! ( P 0.┆
0x0620…0640 35 2a 49 35 00 4d 35 29 00 65 0a 05 82 00 43 73 87 27 72 18 94 53 15 00 30 2e 35 2a 4a 35 00 4d ┆5*I5 M5) e Cs 'r S 0.5*J5 M┆
0x0640…0660 35 29 00 65 0b 05 82 00 43 77 56 64 10 79 89 25 80 00 30 2e 35 2a 4b 35 00 4d 35 29 00 65 0c 05 ┆5) e CwVd y % 0.5*K5 M5) e ┆
0x0660…0680 82 00 43 81 44 47 31 33 88 72 10 00 30 2e 35 2a 4c 35 00 4d 35 29 00 65 0d 05 82 00 44 74 03 39 ┆ C DG13 r 0.5*L5 M5) e Dt 9┆
0x0680…06a0 35 81 16 31 36 00 53 55 4d 28 42 36 3a 4d 36 29 00 65 00 06 22 00 22 55 6e 73 6f 6c 64 20 47 6f ┆5 16 SUM(B6:M6) e " "Unsold Go┆
0x06a0…06c0 6f 64 73 00 42 36 3a 4d 36 29 00 65 01 06 82 00 43 25 00 00 00 00 00 00 00 00 30 2e 32 35 2a 42 ┆ods B6:M6) e C% 0.25*B┆
0x06c0…06e0 35 00 36 29 00 65 02 06 82 00 43 26 25 00 00 00 00 00 00 00 30 2e 32 35 2a 43 35 00 36 29 00 65 ┆5 6) e C&% 0.25*C5 6) e┆
0x06e0…0700 03 06 82 00 43 27 56 25 00 00 00 00 00 00 30 2e 32 35 2a 44 35 00 36 29 00 65 04 06 82 00 43 28 ┆ C'V% 0.25*D5 6) e C(┆
0x0700…0720 94 06 25 00 00 00 00 00 30 2e 32 35 2a 45 35 00 36 29 00 65 05 06 82 00 43 30 38 76 56 25 00 00 ┆ % 0.25*E5 6) e C08vV% ┆
0x0720…0740 00 00 30 2e 32 35 2a 46 35 00 36 29 00 65 06 06 82 00 43 31 90 70 39 06 25 00 00 00 30 2e 32 35 ┆ 0.25*F5 6) e C1 p9 % 0.25┆
0x0740…0760 2a 47 35 00 36 29 00 65 07 06 82 00 43 33 50 23 91 01 56 25 00 00 30 2e 32 35 2a 48 35 00 36 29 ┆*G5 6) e C3P# V% 0.25*H5 6)┆
0x0760…0780 00 65 08 06 82 00 43 35 17 75 10 56 64 06 25 00 30 2e 32 35 2a 49 35 00 36 29 00 65 09 06 82 00 ┆ e C5 u Vd % 0.25*I5 6) e ┆
0x0780…07a0 43 36 93 63 86 09 47 26 58 00 30 2e 32 35 2a 4a 35 00 36 29 00 65 0a 06 82 00 43 38 78 32 05 39 ┆C6 c G&X 0.25*J5 6) e C8x2 9┆
0x07a0…07c0 94 62 90 00 30 2e 32 35 2a 4b 35 00 36 29 00 65 0b 06 82 00 43 40 72 23 65 66 94 36 05 00 30 2e ┆ b 0.25*K5 6) e C@r#ef 6 0.┆
0x07c0…07e0 32 35 2a 4c 35 00 36 29 00 65 0c 06 82 00 43 42 75 84 83 95 29 07 85 00 30 2e 32 35 2a 4d 35 00 ┆25*L5 6) e CBu ) 0.25*M5 ┆
0x07e0…0800 36 29 00 65 0d 06 82 00 44 39 79 28 16 30 11 06 48 00 53 55 4d 28 42 37 3a 4d 37 29 00 65 00 07 ┆6) e D9y( 0 H SUM(B7:M7) e ┆
0x0800…0820 20 00 27 5f 00 28 16 30 0e 07 00 00 22 00 00 28 16 30 00 08 22 00 22 54 6f 74 61 6c 20 41 73 73 ┆ '_ ( 0 " ( 0 " "Total Ass┆
0x0820…0840 65 74 73 00 42 37 3a 4d 37 29 00 65 01 08 82 00 44 15 50 00 00 00 00 00 00 00 53 55 4d 28 42 35 ┆ets B7:M7) e D P SUM(B5┆
0x0840…0860 3a 42 37 29 00 65 02 08 82 00 44 18 12 50 00 00 00 00 00 00 53 55 4d 28 43 35 3a 43 37 29 00 65 ┆:B7) e D P SUM(C5:C7) e┆
0x0860…0880 03 08 82 00 44 19 03 12 50 00 00 00 00 00 53 55 4d 28 44 35 3a 44 37 29 00 65 04 08 82 00 44 19 ┆ D P SUM(D5:D7) e D ┆
0x0880…08a0 98 28 12 50 00 00 00 00 53 55 4d 28 45 35 3a 45 37 29 00 65 05 08 82 00 44 20 98 19 53 12 50 00 ┆ ( P SUM(E5:E7) e D S P ┆
0x08a0…08c0 00 00 53 55 4d 28 46 35 3a 46 37 29 00 65 06 08 82 00 44 22 03 10 50 78 12 50 00 00 53 55 4d 28 ┆ SUM(F5:F7) e D" Px P SUM(┆
0x08c0…08e0 47 35 3a 47 37 29 00 65 07 08 82 00 44 23 13 26 03 32 03 12 50 00 53 55 4d 28 48 35 3a 48 37 29 ┆G5:G7) e D# & 2 P SUM(H5:H7)┆
0x08e0…0900 00 65 08 08 82 00 44 24 28 92 33 48 63 28 13 00 53 55 4d 28 49 35 3a 49 37 29 00 65 09 08 82 00 ┆ e D$( 3Hc( SUM(I5:I7) e ┆
0x0900…0920 44 25 50 36 95 16 06 44 54 00 53 55 4d 28 4a 35 3a 4a 37 29 00 65 0a 08 82 00 44 26 77 88 79 91 ┆D%P6 DT SUM(J5:J7) e D&w y ┆
0x0920…0940 86 76 77 00 53 55 4d 28 4b 35 3a 4b 37 29 00 65 0b 08 82 00 44 28 11 78 23 91 46 10 61 00 53 55 ┆ vw SUM(K5:K7) e D( x# F a SU┆
0x0940…0960 4d 28 4c 35 3a 4c 37 29 00 65 0c 08 82 00 44 29 52 37 15 11 03 41 14 00 53 55 4d 28 4d 35 3a 4d ┆M(L5:L7) e D)R7 A SUM(M5:M┆
0x0960…0980 37 29 00 65 0d 08 82 00 45 27 29 98 01 73 17 16 36 00 53 55 4d 28 42 39 3a 4d 39 29 00 65 00 09 ┆7) e E') s 6 SUM(B9:M9) e ┆
0x0980…09a0 20 00 22 00 29 98 01 73 00 0a 21 00 22 4c 49 41 42 49 4c 49 54 49 45 53 00 28 00 0b 22 00 22 41 ┆ " ) s ! "LIABILITIES ( " "A┆
0x09a0…09c0 63 63 74 2e 73 20 50 61 79 61 62 6c 65 00 3a 4d 39 29 00 65 01 0b 50 00 31 30 30 30 00 2e 02 0b ┆cct.s Payable :M9) e P 1000 . ┆
0x09c0…09e0 83 00 43 91 66 66 66 66 66 66 67 00 42 31 32 2d 28 42 31 32 2f 31 32 29 00 43 61 6c 63 20 57 6f ┆ C ffffffg B12-(B12/12) Calc Wo┆
0x09e0…0a00 03 0b 83 00 43 84 02 77 77 77 77 77 78 00 43 31 32 2d 28 43 31 32 2f 31 32 29 00 43 61 6c 63 20 ┆ C wwwwwx C12-(C12/12) Calc ┆
0x0a00…0a20 57 6f 04 0b 83 00 43 77 02 54 62 96 29 62 97 00 44 31 32 2d 28 44 31 32 2f 31 32 29 00 43 61 6c ┆Wo Cw Tb )b D12-(D12/12) Cal┆
0x0a20…0a40 63 20 57 6f 05 0b 83 00 43 70 60 66 74 38 27 16 06 00 45 31 32 2d 28 45 31 32 2f 31 32 29 00 43 ┆c Wo Cp`ft8' E12-(E12/12) C┆
0x0a40…0a60 61 6c 63 20 57 6f 06 0b 83 00 43 64 72 27 84 85 08 23 06 00 46 31 32 2d 28 46 31 32 2f 31 32 29 ┆alc Wo Cdr' # F12-(F12/12)┆
0x0a60…0a80 00 43 61 6c 63 20 57 6f 07 0b 83 00 43 59 32 92 19 44 65 87 81 00 47 31 32 2d 28 47 31 32 2f 31 ┆ Calc Wo CY2 De G12-(G12/1┆
0x0a80…0aa0 32 29 00 43 61 6c 63 20 57 6f 08 0b 83 00 43 54 38 51 17 82 60 38 83 00 48 31 32 2d 28 48 31 32 ┆2) Calc Wo CT8Q `8 H12-(H12┆
0x0aa0…0ac0 2f 31 32 29 00 43 61 6c 63 20 57 6f 09 0b 83 00 43 49 85 30 24 67 38 68 93 00 49 31 32 2d 28 49 ┆/12) Calc Wo CI 0$g8h I12-(I┆
0x0ac0…0ae0 31 32 2f 31 32 29 00 43 61 6c 63 20 57 6f 0a 0b 83 00 43 45 69 86 05 95 10 46 52 00 4a 31 32 2d ┆12/12) Calc Wo CEi FR J12-┆
0x0ae0…0b00 28 4a 31 32 2f 31 32 29 00 43 61 6c 63 20 57 6f 0b 0b 83 00 43 41 89 03 88 78 84 59 31 00 4b 31 ┆(J12/12) Calc Wo CA x Y1 K1┆
0x0b00…0b20 32 2d 28 4b 31 32 2f 31 32 29 00 43 61 6c 63 20 57 6f 0c 0b 83 00 43 38 39 95 23 05 60 87 70 00 ┆2-(K12/12) Calc Wo C89 # ` p ┆
0x0b20…0b40 4c 31 32 2d 28 4c 31 32 2f 31 32 29 00 43 61 6c 63 20 57 6f 0d 0b 83 00 44 77 76 05 24 63 83 03 ┆L12-(L12/12) Calc Wo Dwv $c ┆
0x0b40…0b60 57 00 53 55 4d 28 42 31 32 3a 4d 31 32 29 00 43 61 6c 63 20 57 6f 00 0c 22 00 22 53 74 6f 72 61 ┆W SUM(B12:M12) Calc Wo " "Stora┆
0x0b60…0b80 67 65 20 43 6f 73 74 73 00 31 32 3a 4d 31 32 29 01 0c 50 00 35 30 00 6f 72 61 02 0c 50 00 35 30 ┆ge Costs 12:M12) P 50 ora P 50┆
0x0b80…0ba0 00 6f 72 61 03 0c 50 00 35 30 00 6f 72 61 04 0c 50 00 35 30 00 6f 72 61 05 0c 50 00 35 30 00 6f ┆ ora P 50 ora P 50 ora P 50 o┆
0x0ba0…0bc0 72 61 06 0c 50 00 35 30 00 6f 72 61 07 0c 50 00 35 30 00 6f 72 61 08 0c 50 00 35 30 00 6f 72 61 ┆ra P 50 ora P 50 ora P 50 ora┆
0x0bc0…0be0 09 0c 50 00 35 30 00 6f 72 61 0a 0c 50 00 35 30 00 6f 72 61 0b 0c 50 00 35 30 00 6f 72 61 0c 0c ┆ P 50 ora P 50 ora P 50 ora ┆
0x0be0…0c00 50 00 35 30 00 6f 72 61 0d 0c 83 00 43 60 00 00 00 00 00 00 00 00 53 55 4d 28 42 31 33 3a 4d 31 ┆P 50 ora C` SUM(B13:M1┆
0x0c00…0c20 33 29 00 43 61 6c 63 20 57 6f 00 0d 21 00 22 4c 61 62 6f 72 00 00 00 00 53 55 4d 28 01 0d 50 00 ┆3) Calc Wo ! "Labor SUM( P ┆
0x0c20…0c40 31 30 30 00 6f 72 02 0d 82 00 43 10 50 00 00 00 00 00 00 00 31 2e 30 35 2a 42 31 34 00 31 33 29 ┆100 or C P 1.05*B14 13)┆
0x0c40…0c60 03 0d 82 00 43 11 02 50 00 00 00 00 00 00 31 2e 30 35 2a 43 31 34 00 31 33 29 04 0d 82 00 43 11 ┆ C P 1.05*C14 13) C ┆
0x0c60…0c80 57 62 50 00 00 00 00 00 31 2e 30 35 2a 44 31 34 00 31 33 29 05 0d 82 00 43 12 15 50 62 50 00 00 ┆WbP 1.05*D14 13) C PbP ┆
0x0c80…0ca0 00 00 31 2e 30 35 2a 45 31 34 00 31 33 29 06 0d 82 00 43 12 76 28 15 62 50 00 00 00 31 2e 30 35 ┆ 1.05*E14 13) C v( bP 1.05┆
0x0ca0…0cc0 2a 46 31 34 00 31 33 29 07 0d 82 00 43 13 40 09 56 40 62 50 00 00 31 2e 30 35 2a 47 31 34 00 31 ┆*F14 13) C @ V@bP 1.05*G14 1┆
0x0cc0…0ce0 33 29 08 0d 82 00 43 14 07 10 04 22 65 62 50 00 31 2e 30 35 2a 48 31 34 00 31 33 29 09 0d 82 00 ┆3) C "ebP 1.05*H14 13) ┆
0x0ce0…0d00 43 14 77 45 54 43 78 90 63 00 31 2e 30 35 2a 49 31 34 00 31 33 29 0a 0d 82 00 43 15 51 32 82 15 ┆C wETCx c 1.05*I14 13) C Q2 ┆
0x0d00…0d20 97 85 16 00 31 2e 30 35 2a 4a 31 34 00 31 33 29 0b 0d 82 00 43 16 28 89 46 26 77 74 42 00 31 2e ┆ 1.05*J14 13) C ( F&wtB 1.┆
0x0d20…0d40 30 35 2a 4b 31 34 00 31 33 29 0c 0d 82 00 43 17 10 33 93 58 11 63 14 00 31 2e 30 35 2a 4c 31 34 ┆05*K14 13) C 3 X c 1.05*L14┆
0x0d40…0d60 00 31 33 29 0d 0d 83 00 44 15 91 71 26 52 04 42 58 00 53 55 4d 28 42 31 34 3a 4d 31 34 29 00 43 ┆ 13) D q&R BX SUM(B14:M14) C┆
0x0d60…0d80 61 6c 63 20 57 6f 00 0e 21 00 22 4d 61 74 65 72 69 61 6c 73 00 55 4d 28 01 0e 50 00 35 30 00 74 ┆alc Wo ! "Materials UM( P 50 t┆
0x0d80…0da0 65 72 02 0e 82 00 42 52 50 00 00 00 00 00 00 00 31 2e 30 35 2a 42 31 35 00 31 34 29 03 0e 82 00 ┆er BRP 1.05*B15 14) ┆
0x0da0…0dc0 42 55 12 50 00 00 00 00 00 00 31 2e 30 35 2a 43 31 35 00 31 34 29 04 0e 82 00 42 57 88 12 50 00 ┆BU P 1.05*C15 14) BW P ┆
0x0dc0…0de0 00 00 00 00 31 2e 30 35 2a 44 31 35 00 31 34 29 05 0e 82 00 42 60 77 53 12 50 00 00 00 00 31 2e ┆ 1.05*D15 14) B`wS P 1.┆
0x0de0…0e00 30 35 2a 45 31 35 00 31 34 29 06 0e 82 00 42 63 81 40 78 12 50 00 00 00 31 2e 30 35 2a 46 31 35 ┆05*E15 14) Bc @x P 1.05*F15┆
0x0e00…0e20 00 31 34 29 07 0e 82 00 42 67 00 47 82 03 12 50 00 00 31 2e 30 35 2a 47 31 35 00 31 34 29 08 0e ┆ 14) Bg G P 1.05*G15 14) ┆
0x0e20…0e40 82 00 42 70 35 50 21 13 28 12 50 00 31 2e 30 35 2a 48 31 35 00 31 34 29 09 0e 82 00 42 73 87 27 ┆ Bp5P! ( P 1.05*H15 14) Bs '┆
0x0e40…0e60 72 18 94 53 13 00 31 2e 30 35 2a 49 31 35 00 31 34 29 0a 0e 82 00 42 77 56 64 10 79 89 25 79 00 ┆r S 1.05*I15 14) BwVd y %y ┆
0x0e60…0e80 31 2e 30 35 2a 4a 31 35 00 31 34 29 0b 0e 82 00 42 81 44 47 31 33 88 72 08 00 31 2e 30 35 2a 4b ┆1.05*J15 14) B DG13 r 1.05*K┆
0x0e80…0ea0 31 35 00 31 34 29 0c 0e 82 00 42 85 51 69 67 90 58 15 68 00 31 2e 30 35 2a 4c 31 35 00 31 34 29 ┆15 14) B Qig X h 1.05*L15 14)┆
0x0ea0…0ec0 0d 0e 83 00 43 79 58 56 32 60 22 12 92 00 53 55 4d 28 42 31 35 3a 4d 31 35 29 00 43 61 6c 63 20 ┆ CyXV2`" SUM(B15:M15) Calc ┆
0x0ec0…0ee0 57 6f 00 0f 20 00 27 5f 00 56 32 60 0e 0f 00 00 22 00 00 56 32 60 00 10 22 00 22 54 6f 74 61 6c ┆Wo '_ V2` " V2` " "Total┆
0x0ee0…0f00 20 4c 69 61 62 69 6c 69 74 69 65 73 00 31 35 29 01 10 83 00 44 12 00 00 00 00 00 00 00 00 53 55 ┆ Liabilities 15) D SU┆
0x0f00…0f20 4d 28 42 31 32 3a 42 31 35 29 00 43 61 6c 63 20 57 6f 02 10 83 00 44 11 24 16 66 66 66 66 67 00 ┆M(B12:B15) Calc Wo D $ ffffg ┆
0x0f20…0f40 53 55 4d 28 43 31 32 3a 43 31 35 29 00 43 61 6c 63 20 57 6f 03 10 83 00 44 10 55 65 27 77 77 77 ┆SUM(C12:C15) Calc Wo D Ue'www┆
0x0f40…0f60 78 00 53 55 4d 28 44 31 32 3a 44 31 35 29 00 43 61 6c 63 20 57 6f 04 10 83 00 43 99 38 98 37 96 ┆x SUM(D12:D15) Calc Wo C 8 7 ┆
0x0f60…0f80 29 62 97 00 53 55 4d 28 45 31 32 3a 45 31 35 29 00 43 61 6c 63 20 57 6f 05 10 83 00 43 93 83 92 ┆)b SUM(E12:E15) Calc Wo C ┆
0x0f80…0fa0 68 13 27 16 06 00 53 55 4d 28 46 31 32 3a 46 31 35 29 00 43 61 6c 63 20 57 6f 06 10 83 00 43 88 ┆h ' SUM(F12:F15) Calc Wo C ┆
0x0fa0…0fc0 86 70 08 28 83 23 06 00 53 55 4d 28 47 31 32 3a 47 31 35 29 00 43 61 6c 63 20 57 6f 07 10 83 00 ┆ p ( # SUM(G12:G15) Calc Wo ┆
0x0fc0…0fe0 43 84 43 06 54 05 59 62 81 00 53 55 4d 28 48 31 32 3a 48 31 35 29 00 43 61 6c 63 20 57 6f 08 10 ┆C C T Yb SUM(H12:H15) Calc Wo ┆
0x0fe0…1000 83 00 43 80 49 16 24 16 58 82 58 00 53 55 4d 28 49 31 32 3a 49 31 35 29 00 43 61 6c 63 20 57 6f ┆ C I $ X X SUM(I12:I15) Calc Wo┆
0x1000…1020 09 10 83 00 43 77 01 48 56 33 07 04 87 00 53 55 4d 28 4a 31 32 3a 4a 31 35 29 00 43 61 6c 63 20 ┆ Cw HV3 SUM(J12:J15) Calc ┆
0x1020…1040 57 6f 0a 10 83 00 43 73 96 85 29 19 07 24 26 00 53 55 4d 28 4b 31 32 3a 4b 31 35 29 00 43 61 6c ┆Wo Cs ) $& SUM(K12:K15) Cal┆
0x1040…1060 63 20 57 6f 0b 10 83 00 43 71 32 38 08 19 01 20 94 00 53 55 4d 28 4c 31 32 3a 4c 31 35 29 00 43 ┆c Wo Cq28 SUM(L12:L15) C┆
0x1060…1080 61 6c 63 20 57 6f 0c 10 83 00 43 69 05 46 13 42 78 32 41 00 53 55 4d 28 4d 31 32 3a 4d 31 35 29 ┆alc Wo Ci F Bx2A SUM(M12:M15)┆
0x1080…10a0 00 43 61 6c 63 20 57 6f 0d 10 83 00 45 10 76 36 21 44 18 96 74 00 53 55 4d 28 42 31 37 3a 4d 31 ┆ Calc Wo E v6!D t SUM(B17:M1┆
0x10a0…10c0 37 29 00 43 61 6c 63 20 57 6f 00 11 20 00 22 00 76 36 21 44 00 12 21 00 22 4e 49 42 54 00 18 96 ┆7) Calc Wo " v6!D ! "NIBT ┆
0x10c0…10e0 74 00 53 55 4d 28 01 12 82 00 43 35 00 00 00 00 00 00 00 00 42 39 2d 42 31 37 00 3a 4d 31 37 29 ┆t SUM( C5 B9-B17 :M17)┆
0x10e0…1100 02 12 82 00 43 68 83 33 33 33 33 33 30 00 43 39 2d 43 31 37 00 3a 4d 31 37 29 03 12 82 00 43 84 ┆ Ch 333330 C9-C17 :M17) C ┆
0x1100…1120 74 72 22 22 22 22 20 00 44 39 2d 44 31 37 00 3a 4d 31 37 29 04 12 82 00 44 10 04 38 28 70 37 03 ┆tr"""" D9-D17 :M17) D 8(p7 ┆
0x1120…1140 70 00 45 39 2d 45 31 37 00 3a 4d 31 37 29 05 12 82 00 44 11 59 80 26 31 17 28 39 00 46 39 2d 46 ┆p E9-E17 :M17) D Y &1 (9 F9-F┆
0x1140…1160 31 37 00 3a 4d 31 37 29 06 12 82 00 44 13 14 43 49 95 24 17 69 00 47 39 2d 47 31 37 00 3a 4d 31 ┆17 :M17) D CI $ i G9-G17 :M1┆
0x1160…1180 37 29 07 12 82 00 44 14 68 95 37 91 47 16 22 00 48 39 2d 48 31 37 00 3a 4d 31 37 29 08 12 82 00 ┆7) D h 7 G " H9-H17 :M17) ┆
0x1180…11a0 44 16 24 00 71 06 97 39 87 00 49 39 2d 49 31 37 00 3a 4d 31 37 29 09 12 82 00 44 17 80 22 09 52 ┆D $ q 9 I9-I17 :M17) D " R┆
0x11a0…11c0 75 74 05 00 4a 39 2d 4a 31 37 00 3a 4d 31 37 29 0a 12 82 00 44 19 38 20 26 99 96 04 34 00 4b 39 ┆ut J9-J17 :M17) D 8 & 4 K9┆
0x11c0…11e0 2d 4b 31 37 00 3a 4d 31 37 29 0b 12 82 00 44 20 98 54 43 09 55 98 52 00 4c 39 2d 4c 31 37 00 3a ┆-K17 :M17) D TC U R L9-L17 :┆
0x11e0…1200 4d 31 37 29 0c 12 82 00 44 22 61 82 53 76 75 57 90 00 4d 39 2d 4d 31 37 00 3a 4d 31 37 29 0d 12 ┆M17) D"a SvuW M9-M17 :M17) ┆
0x1200…1220 83 00 45 16 53 61 80 28 98 19 62 00 53 55 4d 28 42 31 39 3a 4d 31 39 29 00 43 61 6c 63 20 57 6f ┆ E Sa ( b SUM(B19:M19) Calc Wo┆
0x1220…1240 00 13 22 00 22 44 65 70 2e 20 41 6c 6c 6f 77 61 6e 63 65 00 39 3a 4d 31 39 29 01 13 42 00 43 10 ┆ " "Dep. Allowance 9:M19) B C ┆
0x1240…1260 00 00 00 00 00 00 00 00 31 32 30 30 2f 31 32 00 4d 31 39 29 02 13 42 00 43 10 00 00 00 00 00 00 ┆ 1200/12 M19) B C ┆
0x1260…1280 00 00 31 32 30 30 2f 31 32 00 4d 31 39 29 03 13 42 00 43 10 00 00 00 00 00 00 00 00 31 32 30 30 ┆ 1200/12 M19) B C 1200┆
0x1280…12a0 2f 31 32 00 4d 31 39 29 04 13 42 00 43 10 00 00 00 00 00 00 00 00 31 32 30 30 2f 31 32 00 4d 31 ┆/12 M19) B C 1200/12 M1┆
0x12a0…12c0 39 29 05 13 42 00 43 10 00 00 00 00 00 00 00 00 31 32 30 30 2f 31 32 00 4d 31 39 29 06 13 42 00 ┆9) B C 1200/12 M19) B ┆
0x12c0…12e0 43 10 00 00 00 00 00 00 00 00 31 32 30 30 2f 31 32 00 4d 31 39 29 07 13 42 00 43 10 00 00 00 00 ┆C 1200/12 M19) B C ┆
0x12e0…1300 00 00 00 00 31 32 30 30 2f 31 32 00 4d 31 39 29 08 13 42 00 43 10 00 00 00 00 00 00 00 00 31 32 ┆ 1200/12 M19) B C 12┆
0x1300…1320 30 30 2f 31 32 00 4d 31 39 29 09 13 42 00 43 10 00 00 00 00 00 00 00 00 31 32 30 30 2f 31 32 00 ┆00/12 M19) B C 1200/12 ┆
0x1320…1340 4d 31 39 29 0a 13 42 00 43 10 00 00 00 00 00 00 00 00 31 32 30 30 2f 31 32 00 4d 31 39 29 0b 13 ┆M19) B C 1200/12 M19) ┆
0x1340…1360 42 00 43 10 00 00 00 00 00 00 00 00 31 32 30 30 2f 31 32 00 4d 31 39 29 0c 13 42 00 43 10 00 00 ┆B C 1200/12 M19) B C ┆
0x1360…1380 00 00 00 00 00 00 31 32 30 30 2f 31 32 00 4d 31 39 29 0d 13 83 00 44 12 00 00 00 00 00 00 00 00 ┆ 1200/12 M19) D ┆
0x1380…13a0 53 55 4d 28 42 32 30 3a 4d 32 30 29 00 43 61 6c 63 20 57 6f 00 14 22 00 22 54 61 78 61 62 6c 65 ┆SUM(B20:M20) Calc Wo " "Taxable┆
0x13a0…13c0 20 49 6e 63 6f 6d 65 00 30 3a 4d 32 30 29 01 14 82 00 43 25 00 00 00 00 00 00 00 00 42 31 39 2d ┆ Income 0:M20) C% B19-┆
0x13c0…13e0 42 32 30 00 4d 32 30 29 02 14 82 00 43 58 83 33 33 33 33 33 30 00 43 31 39 2d 43 32 30 00 4d 32 ┆B20 M20) CX 333330 C19-C20 M2┆
0x13e0…1400 30 29 03 14 82 00 43 74 74 72 22 22 22 22 20 00 44 31 39 2d 44 32 30 00 4d 32 30 29 04 14 82 00 ┆0) Cttr"""" D19-D20 M20) ┆
0x1400…1420 43 90 43 82 87 03 70 37 00 00 45 31 39 2d 45 32 30 00 4d 32 30 29 05 14 82 00 44 10 59 80 26 31 ┆C C p7 E19-E20 M20) D Y &1┆
0x1420…1440 17 28 39 00 46 31 39 2d 46 32 30 00 4d 32 30 29 06 14 82 00 44 12 14 43 49 95 24 17 69 00 47 31 ┆ (9 F19-F20 M20) D CI $ i G1┆
0x1440…1460 39 2d 47 32 30 00 4d 32 30 29 07 14 82 00 44 13 68 95 37 91 47 16 22 00 48 31 39 2d 48 32 30 00 ┆9-G20 M20) D h 7 G " H19-H20 ┆
0x1460…1480 4d 32 30 29 08 14 82 00 44 15 24 00 71 06 97 39 87 00 49 31 39 2d 49 32 30 00 4d 32 30 29 09 14 ┆M20) D $ q 9 I19-I20 M20) ┆
0x1480…14a0 82 00 44 16 80 22 09 52 75 74 05 00 4a 31 39 2d 4a 32 30 00 4d 32 30 29 0a 14 82 00 44 18 38 20 ┆ D " Rut J19-J20 M20) D 8 ┆
0x14a0…14c0 26 99 96 04 34 00 4b 31 39 2d 4b 32 30 00 4d 32 30 29 0b 14 82 00 44 19 98 54 43 09 55 98 52 00 ┆& 4 K19-K20 M20) D TC U R ┆
0x14c0…14e0 4c 31 39 2d 4c 32 30 00 4d 32 30 29 0c 14 82 00 44 21 61 82 53 76 75 57 90 00 4d 31 39 2d 4d 32 ┆L19-L20 M20) D!a SvuW M19-M2┆
0x14e0…1500 30 00 4d 32 30 29 0d 14 83 00 45 15 33 61 80 28 98 19 62 00 53 55 4d 28 42 32 31 3a 4d 32 31 29 ┆0 M20) E 3a ( b SUM(B21:M21)┆
0x1500…1520 00 43 61 6c 63 20 57 6f 00 15 20 00 27 5f 00 61 80 28 0e 15 00 00 22 00 00 61 80 28 00 16 21 00 ┆ Calc Wo '_ a ( " a ( ! ┆
0x1520…1540 22 54 61 78 65 73 28 40 33 30 25 29 00 28 01 16 82 00 42 75 00 00 00 00 00 00 00 00 30 2e 33 2a ┆"Taxes(@30%) ( Bu 0.3*┆
0x1540…1560 42 32 31 00 4d 32 31 29 02 16 82 00 43 17 64 99 99 99 99 99 99 00 30 2e 33 2a 43 32 31 00 4d 32 ┆B21 M21) C d 0.3*C21 M2┆
0x1560…1580 31 29 03 16 82 00 43 22 42 41 66 66 66 66 66 00 30 2e 33 2a 44 32 31 00 4d 32 31 29 04 16 82 00 ┆1) C"BAfffff 0.3*D21 M21) ┆
0x1580…15a0 43 27 13 14 86 11 11 11 10 00 30 2e 33 2a 45 32 31 00 4d 32 31 29 05 16 82 00 43 31 79 40 78 93 ┆C' 0.3*E21 M21) C1y@x ┆
0x15a0…15c0 51 85 17 00 30 2e 33 2a 46 32 31 00 4d 32 31 29 06 16 82 00 43 36 43 30 49 85 72 53 07 00 30 2e ┆Q 0.3*F21 M21) C6C0I rS 0.┆
0x15c0…15e0 33 2a 47 32 31 00 4d 32 31 29 07 16 82 00 43 41 06 86 13 74 41 48 66 00 30 2e 33 2a 48 32 31 00 ┆3*G21 M21) CA tAHf 0.3*H21 ┆
0x15e0…1600 4d 32 31 29 08 16 82 00 43 45 72 02 13 20 92 19 61 00 30 2e 33 2a 49 32 31 00 4d 32 31 29 09 16 ┆M21) CEr a 0.3*I21 M21) ┆
0x1600…1620 82 00 43 50 40 66 28 58 27 22 15 00 30 2e 33 2a 4a 32 31 00 4d 32 31 29 0a 16 82 00 43 55 14 60 ┆ CP@f(X'" 0.3*J21 M21) CU `┆
0x1620…1640 80 99 88 13 02 00 30 2e 33 2a 4b 32 31 00 4d 32 31 29 0b 16 82 00 43 59 95 63 29 28 67 95 56 00 ┆ 0.3*K21 M21) CY c)(g V ┆
0x1640…1660 30 2e 33 2a 4c 32 31 00 4d 32 31 29 0c 16 82 00 43 64 85 47 61 30 26 73 70 00 30 2e 33 2a 4d 32 ┆0.3*L21 M21) Cd Ga0&sp 0.3*M2┆
0x1660…1680 31 00 4d 32 31 29 0d 16 83 00 44 46 00 85 40 86 94 58 88 00 53 55 4d 28 42 32 33 3a 4d 32 33 29 ┆1 M21) DF @ X SUM(B23:M23)┆
0x1680…16a0 00 43 61 6c 63 20 57 6f 00 17 20 00 27 3d 00 85 40 86 0e 17 00 00 22 00 00 85 40 86 00 18 21 00 ┆ Calc Wo '= @ " @ ! ┆
0x16a0…16c0 22 4e 65 74 20 49 6e 63 6f 6d 65 00 4d 28 01 18 82 00 43 27 50 00 00 00 00 00 00 00 42 31 39 2d ┆"Net Income M( C'P B19-┆
0x16c0…16e0 42 32 33 00 4d 32 33 29 02 18 82 00 43 51 18 33 33 33 33 33 31 00 43 31 39 2d 43 32 33 00 4d 32 ┆B23 M23) CQ 333331 C19-C23 M2┆
0x16e0…1700 33 29 03 18 82 00 43 62 32 30 55 55 55 55 54 00 44 31 39 2d 44 32 33 00 4d 32 33 29 04 18 82 00 ┆3) Cb20UUUUT D19-D23 M23) ┆
0x1700…1720 43 73 30 68 00 92 59 25 90 00 45 31 39 2d 45 32 33 00 4d 32 33 29 05 18 82 00 43 84 18 61 84 18 ┆Cs0h Y% E19-E23 M23) C a ┆
0x1720…1740 20 98 73 00 46 31 39 2d 46 32 33 00 4d 32 33 29 06 18 82 00 43 95 01 04 49 66 69 23 83 00 47 31 ┆ s F19-F23 M23) C Ifi# G1┆
0x1740…1760 39 2d 47 32 33 00 4d 32 33 29 07 18 82 00 44 10 58 26 76 54 03 01 35 00 48 31 39 2d 48 32 33 00 ┆9-G23 M23) D X&vT 5 H19-H23 ┆
0x1760…1780 4d 32 33 29 08 18 82 00 44 11 66 80 49 74 88 17 91 00 49 31 39 2d 49 32 33 00 4d 32 33 29 09 18 ┆M23) D f It I19-I23 M23) ┆
0x1780…17a0 82 00 44 12 76 15 46 66 93 01 84 00 4a 31 39 2d 4a 32 33 00 4d 32 33 29 0a 18 82 00 44 13 86 74 ┆ D v Ff J19-J23 M23) D t┆
0x17a0…17c0 18 89 97 23 04 00 4b 31 39 2d 4b 32 33 00 4d 32 33 29 0b 18 82 00 44 14 98 98 10 16 69 18 96 00 ┆ # K19-K23 M23) D i ┆
0x17c0…17e0 4c 31 39 2d 4c 32 33 00 4d 32 33 29 0c 18 82 00 44 16 13 27 77 63 72 90 53 00 4d 31 39 2d 4d 32 ┆L19-L23 M23) D 'wcr S M19-M2┆
0x17e0…1800 33 00 4d 32 33 29 0d 18 83 00 45 11 93 53 26 20 28 73 73 00 53 55 4d 28 42 32 35 3a 4d 32 35 29 ┆3 M23) E S& (ss SUM(B25:M25)┆
0x1800…1820 00 43 61 6c 63 20 57 6f 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a ┆ Calc Wo ┆
0x1820…1840 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a 1a ┆ ┆
[…0x2…]