home
***
CD-ROM
|
disk
|
FTP
|
other
***
search
/
Share Gallery 1
/
share_gal_1.zip
/
share_gal_1
/
SS
/
SS004.ZIP
/
DEMO3.FC
< prev
next >
Wrap
Text File
|
1986-11-08
|
3KB
|
99 lines
freecalc
#########
1,2:A**********
1,3:A**********
1,4:A**********
1,5:A**********
1,6:A**********
2,2:A*
2,3:A Budg
2,4:Aet Forecas
2,5:At
2,6:A *
3,2:A**********
3,3:A**********
3,4:A**********
3,5:A**********
3,6:A**********
5,3:A 1986
5,4:A 1987
5,5:A 1988
5,6:A 1989
5,7:A 1990
6,1:ANBR OF EMP
6,2:ALOYEES
6,3:N50.000000
6,4:N55.000000
6,5:N60.000000
6,6:N65.000000
6,7:N70.000000
7,1:A----------
7,2:A------
9,1:APersonnel
9,3:N1000000.000000
9,4:F1210000.000000{R9C3 / R6C3 * R6C4 * 1.10
9,5:F1452000.000000{R9C4 / R6C4 * R6C5 * 1.10
9,6:F1730300.000000{R9C5 / R6C5 * R6C6 * 1.10
9,7:F2049740.000000{R9C6 / R6C6 * R6C7 * 1.10
10,1:AFringe ben
10,2:Aefits
10,3:N250000.000000
10,4:F302500.000000{R9C4 * .25
10,5:F363000.000000{R9C5 * .25
10,6:F432575.000000{R9C6 * .25
10,7:F512435.000000{R9C7 * .25
11,1:APhone
11,3:N10000.000000
11,4:F11000.000000{R11C3 * 1.10
11,5:F12100.000000{R11C4 * 1.10
11,6:F13310.000000{R11C5 * 1.10
11,7:F14641.000000{R11C6 * 1.10
12,1:ATravel
12,3:N40000.000000
12,4:F48400.000000{(R12C3 / R6C3) * (R6C4 * 1.10)
12,5:F58080.000000{(R12C4 / R6C4) * (R6C5 * 1.10)
12,6:F69212.000000{(R12C5 / R6C5) * (R6C6 * 1.10)
12,7:F81989.600000{(R12C6 / R6C6) * (R6C7 * 1.10)
13,1:ARent
13,3:N60000.000000
13,4:N60000.000000
13,5:N60000.000000
13,6:N60000.000000
13,7:N60000.000000
14,1:AMedical
14,3:N1500.000000
14,4:F1650.000000{R14C3 * 1.10
14,5:F1815.000000{R14C4 * 1.10
14,6:F1996.500000{R14C5 * 1.10
14,7:F2196.150000{R14C6 * 1.10
15,1:AEquipment
15,3:N18000.000000
15,4:F19800.000000{R15C3 * 1.10
15,5:F21780.000000{R15C4 * 1.10
15,6:F23958.000000{R15C5 * 1.10
15,7:F26353.800000{R15C6 * 1.10
16,3:A =========
16,4:A =========
16,5:A =========
16,6:A =========
16,7:A =========
17,2:A TOTAL $
17,3:F1379500.000000{SUM R9C3 THRU R15C3
17,4:F1653350.000000{SUM R9C4 THRU R15C4
17,5:F1968775.000000{SUM R9C5 THRU R15C5
17,6:F2331351.500000{SUM R9C6 THRU R15C6
17,7:F2747355.550000{SUM R9C7 THRU R15C7
19,2:ACHANGE FRO
19,3:AM PRIOR YR
19,4:F273850.000000{R17C4 - R17C3
19,5:F315425.000000{R17C5 - R17C4
19,6:F362576.500000{R17C6 - R17C5
19,7:F416004.050000{R17C7 - R17C6
20,3:A % CHANGE
20,4:F19.851400{R19C4 / R17C3 * 100
20,5:F19.077900{R19C5 / R17C4 * 100
20,6:F18.416400{R19C6 / R17C5 * 100
20,7:F17.843900{R19C7 / R17C6 * 100
COL-WIDTH
**************************************************