|
DataMuseum.dkPresents historical artifacts from the history of: RegneCentralen RC759 "Piccoline" |
This is an automatic "excavation" of a thematic subset of
See our Wiki for more about RegneCentralen RC759 "Piccoline" Excavated with: AutoArchaeologist - Free & Open Source Software. |
top - download
Length: 4864 (0x1300)
Types: TextFile
Names: »DEMO.NCD«
└─⟦706baee52⟧ Bits:30003928 RcKalk rel. 1.1 for Piccoline
└─ ⟦this⟧ »DEMO.NCD«
"RcKalk","H" 10,19,9,9,9,9,9,9,4,9,10,10,10,10,10,10 10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10 10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10 10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10 10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10 10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10 10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10 10,10,10,10,10,10,10,10,10,10,10,10,10,10,10 1,1,1,1,1,1,1,1,1,1,8,29,2,10,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0 "B1",32,"$Index:" "C1",32,"100" "D1",32,"105" "E1",32,"107" "F1",32,"107" "G1",32,"110" "H1",32,"110" "B3",32,"$KostprisØ, stk.:" "C3",32,"500" "D3",32,"600" "E3",32,"550" "F3",32,"500" "G3",32,"480" "H3",32,"485" "B4",32,"$SalgsprisØ, stk.:" "C4",32,"1300" "D4",32,"1400" "E4",32,"1350" "F4",32,"1200" "G4",32,"1200" "H4",32,"1250" "B6",32,"$+/- % kostpris:" "C6",32,"0" "D6",32,"0" "E6",32,"0" "F6",32,"0" "G6",32,"0" "H6",32,"0" "B7",32,"$+/- % salgspris:" "C7",32,"0" "D7",32,"0" "E7",32,"0" "F7",32,"0" "G7",32,"0" "H7",32,"0" "C9",32,"$JAN" "D9",32,"$FEB" "E9",32,"$MAR" "F9",32,"$APR" "G9",32,"$MAJ" "H9",32,"$JUN" "J9",32,"$1. HALVÅR" "C10",32,"$----------" "D10",32,"$----------" "E10",0,"$----------" "F10",32,"$----------" "G10",32,"$----------" "H10",32,"$----------" "J10",32,"$----------" "A11",32,"10" "B11",32,"$Område 1:" "C11",32,"278" "D11",32,"12" "E11",32,"757" "F11",32,"624" "G11",32,"1135" "H11",32,"1387" "J11",96,"sum(C11:I11)" "A12",32,"12" "B12",32,"$2:" "C12",32,"217" "D12",32,"208" "E12",32,"624" "F12",32,"485" "G12",32,"697" "H12",32,"985" "J12",96,"sum(C12:I12)" "A13",32,"8" "B13",32,"$3:" "C13",32,"242" "D13",32,"467" "E13",32,"197" "F13",32,"523" "G13",32,"874" "H13",32,"1298" "J13",96,"sum(C13:I13)" "A14",32,"14" "B14",32,"$4:" "C14",32,"14" "D14",32,"812" "E14",32,"15" "F14",32,"486" "G14",32,"986" "H14",32,"659" "J14",96,"sum(C14:I14)" "A15",32,"$. " "C15",32,"$----------" "D15",32,"$----------" "E15",32,"$----------" "F15",32,"$----------" "G15",32,"$----------" "H15",32,"$----------" "J15",32,"$----------" "A16",32,"$. " "B16",32,"$Salg ialtØ, antal:" "C16",96,"sum(C10:C15)" "D16",96,"sum(D10:D15)" "E16",96,"sum(E10:E15)" "F16",96,"sum(F10:F15)" "G16",96,"sum(G10:G15)" "H16",96,"sum(H10:H15)" "J16",96,"sum(J10:J15)" "A17",32,"$. " "A18",32,"$. " "B18",32,"$Salgsindtægt:" "C18",96,"C16*C4*(1+C7/100)" "D18",96,"D16*D4*(1+D7/100)" "E18",96,"E16*E4*(1+E7/100)" "F18",96,"F16*F4*(1+F7/100)" "G18",96,"G16*G4*(1+G7/100)" "H18",96,"H16*H4*(1+H7/100)" "J18",96,"sum(C18:I18)" "A19",32,"$. " "A20",32,"$(%) ->" "B20",32,"$Salgsomkostning:" "C20",96,"C18*(C11*A11!/C16+C12*A12!/C16+C13*A13!/C16+C14*A14!/C16)/100" "D20",96,"D18*(D11*A11!/D16+D12*A12!/D16+D13*A13!/D16+D14*A14!/D16)/100" "E20",96,"E18*(E11*A11!/E16+E12*A12!/E16+E13*A13!/E16+E14*A14!/E16)/100" "F20",96,"F18*(F11*A11!/F16+F12*A12!/F16+F13*A13!/F16+F14*A14!/F16)/100" "G20",96,"G18*(G11*A11!/G16+G12*A12!/G16+G13*A13!/G16+G14*A14!/G16)/100" "H20",96,"H18*(H11*A11!/H16+H12*A12!/H16+H13*A13!/H16+H14*A14!/H16)/100" "J20",96,"sum(C20:I20)" "A21",32,"250" "B21",32,"$Variable omk.:" "C21",96,"C16*C3*C1/100*(1+C6/100)+hel(C16/A21!)*A22!;+A22!kr./A21!stk." "D21",96,"D16*D3*D1/100*(1+D6/100)+hel(D16/A21!)*A22!;+A22!kr./A21!stk." "E21",96,"E16*E3*E1/100*(1+E6/100)+hel(E16/A21!)*A22!;+A22!kr./A21!stk." "F21",96,"F16*F3*F1/100*(1+F6/100)+hel(F16/A21!)*A22!;+A22!kr./A21!stk." "G21",96,"G16*G3*G1/100*(1+G6/100)+hel(G16/A21!)*A22!;+A22!kr./A21!stk." "H21",96,"H16*H3*H1/100*(1+H6/100)+hel(H16/A21!)*A22!;+A22!kr./A21!stk." "J21",96,"sum(C21:I21)" "A22",32,"11500" "B23",32,"$effekt:" "C23",96,"(C18-(C20+C21))-C24" "D23",96,"(D18-(D20+D21))-D24" "E23",96,"(E18-(E20+E21))-E24" "F23",96,"(F18-(F20+F21))-F24" "G23",96,"(G18-(G20+G21))-G24" "H23",96,"(H18-(H20+H21))-H24" "J23",96,"sum(C23:I23)" "B24",32,"$Dækningsbidrag:" "C24",96,"C18-(C20+C21)" "D24",96,"D18-(D20+D21)" "E24",96,"E18-(E20+E21)" "F24",96,"F18-(F20+F21)" "G24",96,"G18-(G20+G21)" "H24",96,"H18-(H20+H21)" "J24",96,"sum(C24:I24)" "A26",32,"3125000" "B26",32,"$RESULTAT(akk.):" "C26",96,"-A26+C24;A26 kr.= startomk." "D26",96,"C26+D24" "E26",96,"D26+E24" "F26",96,"E26+F24" "G26",96,"F26+G24" "H26",96,"G26+H24" "J26",96,"H26" "B28",32,"$Dækningsgrad:" "C28",96,"C24*100/C18" "D28",96,"D24*100/D18" "E28",96,"E24*100/E18" "F28",96,"F24*100/F18" "G28",96,"G24*100/G18" "H28",96,"H24*100/H18" "J28",96,"J24*100/J18" "B29",32,"$Resultatgrad(akk.):" "C29",96,"C26*100/sum(C18!:C18)" "D29",96,"D26*100/sum(C18!:D18)" "E29",96,"E26*100/sum(C18!:E18)" "F29",96,"F26*100/sum(C18!:F18)" "G29",96,"G26*100/sum(C18!:G18)" "H29",96,"H26*100/sum(C18!:H18)" "J29",96,"J26*100/J18" «eof»