LnSOS BOOT 1.1 SOS.KERNEL SOS KRNLI/O ERRORFILE 'SOS.KERNEL' NOT FOUND%INVALID KERNEL FILE: xةw,@  ȱlmi8#)!)>AC50:@SUM(AC8...AC48) >AB50:@SUM(AB8...AB48) >AA50:@SUM(AA8...AA48) >Z50:@SUM(Z8...Z48) >Y50:@SUM(Y8...Y48) >X50:@SUM(X8...X48) >W50:@SUM(W8...W48) >V50:@SUM(V8...V48) >U50:@SUM(U8...U48) >T50:@SUM(T8...T48) >S50:@SUM(S8...S48) >R50:@SUM(R8...R48) >Q50:@S ۸ ۸ %SEG.T j۸ Ÿ/ *MENU.MAKER 3-8III.AWZ.07u' 'MODEL106Ch'MODEL11>5'MODEL12Z<u'MODEL13*'MODEL146DISKNAME.DAT >dLԡm#i㰼m#iЕOLԡȱfg hi !dLԡ憦  Ljmkm l y`2 Lԡ8(Je稽)ʈ@LUM(Q8...Q48) >P50:@SUM(P8...P48) >O50:@SUM(O8...O48) >N50:@SUM(N8...N48) >M50:@SUM(M8...M48) >L50:@SUM(L8...L48) >K50:@SUM(K8...K48) >J50:@SUM(J8...J48) >I50:@SUM(I8...I48) >H50:@SUM(H8...H48) >G50:@SUM(G8...G48) >F50:@SUM(F8...F48) >E50:@SUM(E8...E48) >D5  !"#$%&'()*+,-./0123456789:;< ...... >S44:/F$" ...... >R44:/F$" ...... >Q44:/F$" ...... >P44:/F$" ...... >O44:/F$" ...... >N44:/F$" ...... >M44:/F$" ...... >L44:/F$" ...... >K44:/F$" ...... >J44:/F$" ...... >I44:/F$" ...... >H44:/F$" ...... >G44:/F$" ...... >F44:/F$" ...1 >AC44:/F$+E44+G44+I44+K44+M44+O44+Q44+S44+U44+W44+Y44+AA44 >AB44:/F$+D44+F44+H44+J44+L44+N44+P44+R44+T44+V44+X44+Z44 >AA44:/F$" ...... >Z44:/F$" ...... >Y44:/F$" ...... >X44:/F$" ...... >W44:/F$" ...... >V44:/F$" ...... >U44:/F$" ...... >T44:/F$" . >O45:/F$" ...... >N45:/F$" ...... >M45:/F$" ...... >L45:/F$" ...... >K45:/F$" ...... >J45:/F$" ...... >I45:/F$" ...... >H45:/F$" ...... >G45:/F$" ...... >F45:/F$" ...... >E45:/F$" ...... >D45:/F$" ...... >C45:"....... >B45:"......... >A45:+A44++H45+J45+L45+N45+P45+R45+T45+V45+X45+Z45 >AA45:/F$" ...... >Z45:/F$" ...... >Y45:/F$" ...... >X45:/F$" ...... >W45:/F$" ...... >V45:/F$" ...... >U45:/F$" ...... >T45:/F$" ...... >S45:/F$" ...... >R45:/F$" ...... >Q45:/F$" ...... >P45:/F$" .....:/F$" ...... >J46:/F$" ...... >I46:/F$" ...... >H46:/F$" ...... >G46:/F$" ...... >F46:/F$" ...... >E46:/F$" ...... >D46:/F$" ...... >C46:"....... >B46:"......... >A46:+A45+1 >AC45:/F$+E45+G45+I45+K45+M45+O45+Q45+S45+U45+W45+Y45+AA45 >AB45:/F$+D45+F45>Y46:/F$" ...... >X46:/F$" ...... >W46:/F$" ...... >V46:/F$" ...... >U46:/F$" ...... >T46:/F$" ...... >S46:/F$" ...... >R46:/F$" ...... >Q46:/F$" ...... >P46:/F$" ...... >O46:/F$" ...... >N46:/F$" ...... >M46:/F$" ...... >L46:/F$" ...... >K46 ...... >F47:/F$" ...... >E47:/F$" ...... >D47:/F$" ...... >C47:"....... >B47:"......... >A47:+A46+1 >AC46:/F$+E46+G46+I46+K46+M46+O46+Q46+S46+U46+W46+Y46+AA46 >AB46:/F$+D46+F46+H46+J46+L46+N46+P46+R46+T46+V46+X46+Z46 >AA46:/F$" ...... >Z46:/F$" ...... F$" ...... >T47:/F$" ...... >S47:/F$" ...... >R47:/F$" ...... >Q47:/F$" ...... >P47:/F$" ...... >O47:/F$" ...... >N47:/F$" ...... >M47:/F$" ...... >L47:/F$" ...... >K47:/F$" ...... >J47:/F$" ...... >I47:/F$" ...... >H47:/F$" ...... >G47:/F$" :"......... >A48:+A47+1 >AC47:/F$+E47+G47+I47+K47+M47+O47+Q47+S47+U47+W47+Y47+AA47 >AB47:/F$+D47+F47+H47+J47+L47+N47+P47+R47+T47+V47+X47+Z47 >AA47:/F$" ...... >Z47:/F$" ...... >Y47:/F$" ...... >X47:/F$" ...... >W47:/F$" ...... >V47:/F$" ...... >U47:/..... >P48:/F$" ...... >O48:/F$" ...... >N48:/F$" ...... >M48:/F$" ...... >L48:/F$" ...... >K48:/F$" ...... >J48:/F$" ...... >I48:/F$" ...... >H48:/F$" ...... >G48:/F$" ...... >F48:/F$" ...... >E48:/F$" ...... >D48:/F$" ...... >C48:"....... >B48AA48 >AB48:/F$+D48+F48+H48+J48+L48+N48+P48+R48+T48+V48+X48+Z48 >AA48:/F$" ...... >Z48:/F$" ...... >Y48:/F$" ...... >X48:/F$" ...... >W48:/F$" ...... >V48:/F$" ...... >U48:/F$" ...... >T48:/F$" ...... >S48:/F$" ...... >R48:/F$" ...... >Q48:/F$" .====== >O49:"======== >N49:"======== >M49:"======== >L49:"======== >K49:"======== >J49:"======== >I49:"======== >H49:"======== >G49:"======== >F49:"======== >E49:"======== >D49:"======== >A49:+@ERROR+1 >AC48:/F$+E48+G48+I48+K48+M48+O48+Q48+S48+U48+W48+Y48+0:@SUM(D8...D48) >C50:"TOTALS >A50:+A49+1 >AC49:/F$" ======= >AB49:/F$" ======= >AA49:"======== >Z49:"======== >Y49:"======== >X49:"======== >W49:"======== >V49:"======== >U49:"======== >T49:"======== >S49:"======== >R49:"======== >Q49:"======== >P49:"==... >E44:/F$" ...... >D44:/F$" ...... >C44:"....... >B44:"......... >A44:+A43+1 >AC43:/F$+E43+G43+I43+K43+M43+O43+Q43+S43+U43+W43+Y43+AA43 >AB43:/F$+D43+F43+H43+J43+L43+N43+P43+R43+T43+V43+X43+Z43 >AA43:/F$" ...... >Z43:/F$" ...... >Y43:/F$" ...... >X43:/F$" ...... >W43:/F$" ...... >V43:/F$" ...... >U43:/F$" ...... >T43:/F$" ...... >S43:/F$" ...... >R43:/F$" ...... >Q43:/F$" ...... >P43:/F$" ...... >O43:/F$" ...... >N43:/F$" ...... >M43:/F$" ...... >L43:/F$" ...... >K43:/F$" ...... >J43:/F$..... >U37:/F$" ...... >T37:/F$" ...... >S37:/F$" ...... >R37:/F$" ...... >Q37:/F$" ...... >P37:/F$" ...... >O37:/F$" ...... >N37:/F$" ...... >M37:/F$" ...... >L37:/F$" ...... >K37:/F$" ...... >J37:/F$" ...... >I37:/F$" ...... >H37:/F$" ............ >B38:"......... >A38:+A37+1 >AC37:/F$+E37+G37+I37+K37+M37+O37+Q37+S37+U37+W37+Y37+AA37 >AB37:/F$+D37+F37+H37+J37+L37+N37+P37+R37+T37+V37+X37+Z37 >AA37:/F$" ...... >Z37:/F$" ...... >Y37:/F$" ...... >X37:/F$" ...... >W37:/F$" ...... >V37:/F$" .>Q38:/F$" ...... >P38:/F$" ...... >O38:/F$" ...... >N38:/F$" ...... >M38:/F$" ...... >L38:/F$" ...... >K38:/F$" ...... >J38:/F$" ...... >I38:/F$" ...... >H38:/F$" ...... >G38:/F$" ...... >F38:/F$" ...... >E38:/F$" ...... >D38:/F$" ...... >C38:"U38+W38+Y38+AA38 >AB38:/F$+D38+F38+H38+J38+L38+N38+P38+R38+T38+V38+X38+Z38 >AA38:/F$" ...... >Z38:/F$" ...... >Y38:/F$" ...... >X38:/F$" ...... >W38:/F$" ...... >V38:/F$" ...... >U38:/F$" ...... >T38:/F$" ...... >S38:/F$" ...... >R38:/F$" ...... F$" ...... >L39:/F$" ...... >K39:/F$" ...... >J39:/F$" ...... >I39:/F$" ...... >H39:/F$" ...... >G39:/F$" ...... >F39:/F$" ...... >E39:/F$" ...... >D39:/F$" ...... >C39:"....... >B39:"......... >A39:+A38+1 >AC38:/F$+E38+G38+I38+K38+M38+O38+Q38+S38+39:/F$" ...... >Z39:/F$" ...... >Y39:/F$" ...... >X39:/F$" ...... >W39:/F$" ...... >V39:/F$" ...... >U39:/F$" ...... >T39:/F$" ...... >S39:/F$" ...... >R39:/F$" ...... >Q39:/F$" ...... >P39:/F$" ...... >O39:/F$" ...... >N39:/F$" ...... >M39:/..... >H40:/F$" ...... >G40:/F$" ...... >F40:/F$" ...... >E40:/F$" ...... >D40:/F$" ...... >C40:"....... >B40:"......... >A40:+A39+1 >AC39:/F$+E39+G39+I39+K39+M39+O39+Q39+S39+U39+W39+Y39+AA39 >AB39:/F$+D39+F39+H39+J39+L39+N39+P39+R39+T39+V39+X39+Z39 >AA" ...... >V40:/F$" ...... >U40:/F$" ...... >T40:/F$" ...... >S40:/F$" ...... >R40:/F$" ...... >Q40:/F$" ...... >P40:/F$" ...... >O40:/F$" ...... >N40:/F$" ...... >M40:/F$" ...... >L40:/F$" ...... >K40:/F$" ...... >J40:/F$" ...... >I40:/F$" .D41:/F$" ...... >C41:"....... >B41:"......... >A41:+A40+1 >AC40:/F$+E40+G40+I40+K40+M40+O40+Q40+S40+U40+W40+Y40+AA40 >AB40:/F$+D40+F40+H40+J40+L40+N40+P40+R40+T40+V40+X40+Z40 >AA40:/F$" ...... >Z40:/F$" ...... >Y40:/F$" ...... >X40:/F$" ...... >W40:/F$... >R41:/F$" ...... >Q41:/F$" ...... >P41:/F$" ...... >O41:/F$" ...... >N41:/F$" ...... >M41:/F$" ...... >L41:/F$" ...... >K41:/F$" ...... >J41:/F$" ...... >I41:/F$" ...... >H41:/F$" ...... >G41:/F$" ...... >F41:/F$" ...... >E41:/F$" ...... >1+K41+M41+O41+Q41+S41+U41+W41+Y41+AA41 >AB41:/F$+D41+F41+H41+J41+L41+N41+P41+R41+T41+V41+X41+Z41 >AA41:/F$" ...... >Z41:/F$" ...... >Y41:/F$" ...... >X41:/F$" ...... >W41:/F$" ...... >V41:/F$" ...... >U41:/F$" ...... >T41:/F$" ...... >S41:/F$" ...42:/F$" ...... >M42:/F$" ...... >L42:/F$" ...... >K42:/F$" ...... >J42:/F$" ...... >I42:/F$" ...... >H42:/F$" ...... >G42:/F$" ...... >F42:/F$" ...... >E42:/F$" ...... >D42:/F$" ...... >C42:"....... >B42:"......... >A42:+A41+1 >AC41:/F$+E41+G41+I442+T42+V42+X42+Z42 >AA42:/F$" ...... >Z42:/F$" ...... >Y42:/F$" ...... >X42:/F$" ...... >W42:/F$" ...... >V42:/F$" ...... >U42:/F$" ...... >T42:/F$" ...... >S42:/F$" ...... >R42:/F$" ...... >Q42:/F$" ...... >P42:/F$" ...... >O42:/F$" ...... >N" ...... >I43:/F$" ...... >H43:/F$" ...... >G43:/F$" ...... >F43:/F$" ...... >E43:/F$" ...... >D43:/F$" ...... >C43:"....... >B43:"......... >A43:+A42+1 >AC42:/F$+E42+G42+I42+K42+M42+O42+Q42+S42+U42+W42+Y42+AA42 >AB42:/F$+D42+F42+H42+J42+L42+N42+P42+R. >G37:/F$" ...... >F37:/F$" ...... >E37:/F$" ...... >D37:/F$" ...... >C37:"....... >B37:"......... >A37:+A36+1 >AC36:/F$+E36+G36+I36+K36+M36+O36+Q36+S36+U36+W36+Y36+AA36 >AB36:/F$+D36+F36+H36+J36+L36+N36+P36+R36+T36+V36+X36+Z36 >AA36:/F$" ...... >Z36:/F$" ...... >Y36:/F$" ...... >X36:/F$" ...... >W36:/F$" ...... >V36:/F$" ...... >U36:/F$" ...... >T36:/F$" ...... >S36:/F$" ...... >R36:/F$" ...... >Q36:/F$" ...... >P36:/F$" ...... >O36:/F$" ...... >N36:/F$" ...... >M36:/F$" ...... >L36:/F$" ... >W30:/F$" ...... >V30:/F$" ...... >U30:/F$" ...... >T30:/F$" ...... >S30:/F$" ...... >R30:/F$" ...... >Q30:/F$" ...... >P30:/F$" ...... >O30:/F$" ...... >N30:/F$" ...... >M30:/F$" ...... >L30:/F$" ...... >K30:/F$" ...... >J30:/F$" ...... F$" ...... >D31:/F$" ...... >C31:"....... >B31:"......... >A31:+A30+1 >AC30:/F$+E30+G30+I30+K30+M30+O30+Q30+S30+U30+W30+Y30+AA30 >AB30:/F$+D30+F30+H30+J30+L30+N30+P30+R30+T30+V30+X30+Z30 >AA30:/F$" ...... >Z30:/F$" ...... >Y30:/F$" ...... >X30:/F$" ...31:/F$" ...... >R31:/F$" ...... >Q31:/F$" ...... >P31:/F$" ...... >O31:/F$" ...... >N31:/F$" ...... >M31:/F$" ...... >L31:/F$" ...... >K31:/F$" ...... >J31:/F$" ...... >I31:/F$" ...... >H31:/F$" ...... >G31:/F$" ...... >F31:/F$" ...... >E31:/$+E31+G31+I31+K31+M31+O31+Q31+S31+U31+W31+Y31+AA31 >AB31:/F$+D31+F31+H31+J31+L31+N31+P31+R31+T31+V31+X31+Z31 >AA31:/F$" ...... >Z31:/F$" ...... >Y31:/F$" ...... >X31:/F$" ...... >W31:/F$" ...... >V31:/F$" ...... >U31:/F$" ...... >T31:/F$" ...... >S" ...... >N32:/F$" ...... >M32:/F$" ...... >L32:/F$" ...... >K32:/F$" ...... >J32:/F$" ...... >I32:/F$" ...... >H32:/F$" ...... >G32:/F$" ...... >F32:/F$" ...... >E32:/F$" ...... >D32:/F$" ...... >C32:"....... >B32:"......... >A32:+A31+1 >AC31:/F32+N32+P32+R32+T32+V32+X32+Z32 >AA32:/F$" ...... >Z32:/F$" ...... >Y32:/F$" ...... >X32:/F$" ...... >W32:/F$" ...... >V32:/F$" ...... >U32:/F$" ...... >T32:/F$" ...... >S32:/F$" ...... >R32:/F$" ...... >Q32:/F$" ...... >P32:/F$" ...... >O32:/F$... >J33:/F$" ...... >I33:/F$" ...... >H33:/F$" ...... >G33:/F$" ...... >F33:/F$" ...... >E33:/F$" ...... >D33:/F$" ...... >C33:"....... >B33:"......... >A33:+A32+1 >AC32:/F$+E32+G32+I32+K32+M32+O32+Q32+S32+U32+W32+Y32+AA32 >AB32:/F$+D32+F32+H32+J32+L ...... >X33:/F$" ...... >W33:/F$" ...... >V33:/F$" ...... >U33:/F$" ...... >T33:/F$" ...... >S33:/F$" ...... >R33:/F$" ...... >Q33:/F$" ...... >P33:/F$" ...... >O33:/F$" ...... >N33:/F$" ...... >M33:/F$" ...... >L33:/F$" ...... >K33:/F$" ...34:/F$" ...... >E34:/F$" ...... >D34:/F$" ...... >C34:"....... >B34:"......... >A34:+A33+1 >AC33:/F$+E33+G33+I33+K33+M33+O33+Q33+S33+U33+W33+Y33+AA33 >AB33:/F$+D33+F33+H33+J33+L33+N33+P33+R33+T33+V33+X33+Z33 >AA33:/F$" ...... >Z33:/F$" ...... >Y33:/F$" . >T34:/F$" ...... >S34:/F$" ...... >R34:/F$" ...... >Q34:/F$" ...... >P34:/F$" ...... >O34:/F$" ...... >N34:/F$" ...... >M34:/F$" ...... >L34:/F$" ...... >K34:/F$" ...... >J34:/F$" ...... >I34:/F$" ...... >H34:/F$" ...... >G34:/F$" ...... >F. >A35:+A34+1 >AC34:/F$+E34+G34+I34+K34+M34+O34+Q34+S34+U34+W34+Y34+AA34 >AB34:/F$+D34+F34+H34+J34+L34+N34+P34+R34+T34+V34+X34+Z34 >AA34:/F$" ...... >Z34:/F$" ...... >Y34:/F$" ...... >X34:/F$" ...... >W34:/F$" ...... >V34:/F$" ...... >U34:/F$" .....:/F$" ...... >O35:/F$" ...... >N35:/F$" ...... >M35:/F$" ...... >L35:/F$" ...... >K35:/F$" ...... >J35:/F$" ...... >I35:/F$" ...... >H35:/F$" ...... >G35:/F$" ...... >F35:/F$" ...... >E35:/F$" ...... >D35:/F$" ...... >C35:"....... >B35:"........:/F$+D35+F35+H35+J35+L35+N35+P35+R35+T35+V35+X35+Z35 >AA35:/F$" ...... >Z35:/F$" ...... >Y35:/F$" ...... >X35:/F$" ...... >W35:/F$" ...... >V35:/F$" ...... >U35:/F$" ...... >T35:/F$" ...... >S35:/F$" ...... >R35:/F$" ...... >Q35:/F$" ...... >P35 ...... >K36:/F$" ...... >J36:/F$" ...... >I36:/F$" ...... >H36:/F$" ...... >G36:/F$" ...... >F36:/F$" ...... >E36:/F$" ...... >D36:/F$" ...... >C36:"....... >B36:"......... >A36:+A35+1 >AC35:/F$+E35+G35+I35+K35+M35+O35+Q35+S35+U35+W35+Y35+AA35 >AB35>I30:/F$" ...... >H30:/F$" ...... >G30:/F$" ...... >F30:/F$" ...... >E30:/F$" ...... >D30:/F$" ...... >C30:"....... >B30:"......... >A30:+A29+1 >AC29:/F$+E29+G29+I29+K29+M29+O29+Q29+S29+U29+W29+Y29+AA29 >AB29:/F$+D29+F29+H29+J29+L29+N29+P29+R29+T29+V29+X29+Z29 >AA29:/F$" ...... >Z29:/F$" ...... >Y29:/F$" ...... >X29:/F$" ...... >W29:/F$" ...... >V29:/F$" ...... >U29:/F$" ...... >T29:/F$" ...... >S29:/F$" ...... >R29:/F$" ...... >Q29:/F$" ...... >P29:/F$" ...... >O29:/F$" ...... >N29:/F$" .. >Y23:/F$" ...... >X23:/F$" ...... >W23:/F$" ...... >V23:/F$" ...... >U23:/F$" ...... >T23:/F$" ...... >S23:/F$" ...... >R23:/F$" ...... >Q23:/F$" ...... >P23:/F$" ...... >O23:/F$" ...... >N23:/F$" ...... >M23:/F$" ...... >L23:/F$" ...... >K" ...... >F24:/F$" ...... >E24:/F$" ...... >D24:/F$" ...... >C24:"....... >B24:"......... >A24:+A23+1 >AC23:/F$+E23+G23+I23+K23+M23+O23+Q23+S23+U23+W23+Y23+AA23 >AB23:/F$+D23+F23+H23+J23+L23+N23+P23+R23+T23+V23+X23+Z23 >AA23:/F$" ...... >Z23:/F$" .....:/F$" ...... >T24:/F$" ...... >S24:/F$" ...... >R24:/F$" ...... >Q24:/F$" ...... >P24:/F$" ...... >O24:/F$" ...... >N24:/F$" ...... >M24:/F$" ...... >L24:/F$" ...... >K24:/F$" ...... >J24:/F$" ...... >I24:/F$" ...... >H24:/F$" ...... >G24:/F$25:"......... >A25:+A24+1 >AC24:/F$+E24+G24+I24+K24+M24+O24+Q24+S24+U24+W24+Y24+AA24 >AB24:/F$+D24+F24+H24+J24+L24+N24+P24+R24+T24+V24+X24+Z24 >AA24:/F$" ...... >Z24:/F$" ...... >Y24:/F$" ...... >X24:/F$" ...... >W24:/F$" ...... >V24:/F$" ...... >U24 ...... >P25:/F$" ...... >O25:/F$" ...... >N25:/F$" ...... >M25:/F$" ...... >L25:/F$" ...... >K25:/F$" ...... >J25:/F$" ...... >I25:/F$" ...... >H25:/F$" ...... >G25:/F$" ...... >F25:/F$" ...... >E25:/F$" ...... >D25:/F$" ...... >C25:"....... >B5+AA25 >AB25:/F$+D25+F25+H25+J25+L25+N25+P25+R25+T25+V25+X25+Z25 >AA25:/F$" ...... >Z25:/F$" ...... >Y25:/F$" ...... >X25:/F$" ...... >W25:/F$" ...... >V25:/F$" ...... >U25:/F$" ...... >T25:/F$" ...... >S25:/F$" ...... >R25:/F$" ...... >Q25:/F$" . >L26:/F$" ...... >K26:/F$" ...... >J26:/F$" ...... >I26:/F$" ...... >H26:/F$" ...... >G26:/F$" ...... >F26:/F$" ...... >E26:/F$" ...... >D26:/F$" ...... >C26:"....... >B26:"......... >A26:+A25+1 >AC25:/F$+E25+G25+I25+K25+M25+O25+Q25+S25+U25+W25+Y2..... >Z26:/F$" ...... >Y26:/F$" ...... >X26:/F$" ...... >W26:/F$" ...... >V26:/F$" ...... >U26:/F$" ...... >T26:/F$" ...... >S26:/F$" ...... >R26:/F$" ...... >Q26:/F$" ...... >P26:/F$" ...... >O26:/F$" ...... >N26:/F$" ...... >M26:/F$" .....:/F$" ...... >G27:/F$" ...... >F27:/F$" ...... >E27:/F$" ...... >D27:/F$" ...... >C27:"....... >B27:"......... >A27:+A26+1 >AC26:/F$+E26+G26+I26+K26+M26+O26+Q26+S26+U26+W26+Y26+AA26 >AB26:/F$+D26+F26+H26+J26+L26+N26+P26+R26+T26+V26+X26+Z26 >AA26:/F$" .>V27:/F$" ...... >U27:/F$" ...... >T27:/F$" ...... >S27:/F$" ...... >R27:/F$" ...... >Q27:/F$" ...... >P27:/F$" ...... >O27:/F$" ...... >N27:/F$" ...... >M27:/F$" ...... >L27:/F$" ...... >K27:/F$" ...... >J27:/F$" ...... >I27:/F$" ...... >H27..... >C28:"....... >B28:"......... >A28:+A27+1 >AC27:/F$+E27+G27+I27+K27+M27+O27+Q27+S27+U27+W27+Y27+AA27 >AB27:/F$+D27+F27+H27+J27+L27+N27+P27+R27+T27+V27+X27+Z27 >AA27:/F$" ...... >Z27:/F$" ...... >Y27:/F$" ...... >X27:/F$" ...... >W27:/F$" ...... F$" ...... >Q28:/F$" ...... >P28:/F$" ...... >O28:/F$" ...... >N28:/F$" ...... >M28:/F$" ...... >L28:/F$" ...... >K28:/F$" ...... >J28:/F$" ...... >I28:/F$" ...... >H28:/F$" ...... >G28:/F$" ...... >F28:/F$" ...... >E28:/F$" ...... >D28:/F$" .O28+Q28+S28+U28+W28+Y28+AA28 >AB28:/F$+D28+F28+H28+J28+L28+N28+P28+R28+T28+V28+X28+Z28 >AA28:/F$" ...... >Z28:/F$" ...... >Y28:/F$" ...... >X28:/F$" ...... >W28:/F$" ...... >V28:/F$" ...... >U28:/F$" ...... >T28:/F$" ...... >S28:/F$" ...... >R28:/..... >M29:/F$" ...... >L29:/F$" ...... >K29:/F$" ...... >J29:/F$" ...... >I29:/F$" ...... >H29:/F$" ...... >G29:/F$" ...... >F29:/F$" ...... >E29:/F$" ...... >D29:/F$" ...... >C29:"....... >B29:"......... >A29:+A28+1 >AC28:/F$+E28+G28+I28+K28+M28+23:/F$" ...... >J23:/F$" ...... >I23:/F$" ...... >H23:/F$" ...... >G23:/F$" ...... >F23:/F$" ...... >E23:/F$" ...... >D23:/F$" ...... >C23:"....... >B23:"......... >A23:+A22+1 >AC22:/F$+E22+G22+I22+K22+M22+O22+Q22+S22+U22+W22+Y22+AA22 >AB22:/F$+D22+F22+H22+J22+L22+N22+P22+R22+T22+V22+X22+Z22 >AA22:/F$" ...... >Z22:/F$" ...... >Y22:/F$" ...... >X22:/F$" ...... >W22:/F$" ...... >V22:/F$" ...... >U22:/F$" ...... >T22:/F$" ...... >S22:/F$" ...... >R22:/F$" ...... >Q22:/F$" ...... >P22:/F$" ...AA16:/F$" ...... >Z16:/F$" ...... >Y16:/F$" ...... >X16:/F$" ...... >W16:/F$" ...... >V16:/F$" ...... >U16:/F$" ...... >T16:/F$" ...... >S16:/F$" ...... >R16:/F$" ...... >Q16:/F$" ...... >P16:/F$" ...... >O16:/F$" ...... >N16:/F$" ...... >M16 ...... >H17:/F$" ...... >G17:/F$" ...... >F17:/F$" ...... >E17:/F$" ...... >D17:/F$" ...... >C17:"....... >B17:"......... >A17:+A16+1 >AC16:/F$+E16+G16+I16+K16+M16+O16+Q16+S16+U16+W16+Y16+AA16 >AB16:/F$+D16+F16+H16+J16+L16+N16+P16+R16+T16+V16+X16+Z16 >F$" ...... >V17:/F$" ...... >U17:/F$" ...... >T17:/F$" ...... >S17:/F$" ...... >R17:/F$" ...... >Q17:/F$" ...... >P17:/F$" ...... >O17:/F$" ...... >N17:/F$" ...... >M17:/F$" ...... >L17:/F$" ...... >K17:/F$" ...... >J17:/F$" ...... >I17:/F$" >D18:/F$" ...... >C18:"....... >B18:"......... >A18:+A17+1 >AC17:/F$+E17+G17+I17+K17+M17+O17+Q17+S17+U17+W17+Y17+AA17 >AB17:/F$+D17+F17+H17+J17+L17+N17+P17+R17+T17+V17+X17+Z17 >AA17:/F$" ...... >Z17:/F$" ...... >Y17:/F$" ...... >X17:/F$" ...... >W17:/..... >R18:/F$" ...... >Q18:/F$" ...... >P18:/F$" ...... >O18:/F$" ...... >N18:/F$" ...... >M18:/F$" ...... >L18:/F$" ...... >K18:/F$" ...... >J18:/F$" ...... >I18:/F$" ...... >H18:/F$" ...... >G18:/F$" ...... >F18:/F$" ...... >E18:/F$" ......I18+K18+M18+O18+Q18+S18+U18+W18+Y18+AA18 >AB18:/F$+D18+F18+H18+J18+L18+N18+P18+R18+T18+V18+X18+Z18 >AA18:/F$" ...... >Z18:/F$" ...... >Y18:/F$" ...... >X18:/F$" ...... >W18:/F$" ...... >V18:/F$" ...... >U18:/F$" ...... >T18:/F$" ...... >S18:/F$" .>N19:/F$" ...... >M19:/F$" ...... >L19:/F$" ...... >K19:/F$" ...... >J19:/F$" ...... >I19:/F$" ...... >H19:/F$" ...... >G19:/F$" ...... >F19:/F$" ...... >E19:/F$" ...... >D19:/F$" ...... >C19:"....... >B19:"......... >A19:+A18+1 >AC18:/F$+E18+G18++R19+T19+V19+X19+Z19 >AA19:/F$" ...... >Z19:/F$" ...... >Y19:/F$" ...... >X19:/F$" ...... >W19:/F$" ...... >V19:/F$" ...... >U19:/F$" ...... >T19:/F$" ...... >S19:/F$" ...... >R19:/F$" ...... >Q19:/F$" ...... >P19:/F$" ...... >O19:/F$" ...... F$" ...... >I20:/F$" ...... >H20:/F$" ...... >G20:/F$" ...... >F20:/F$" ...... >E20:/F$" ...... >D20:/F$" ...... >C20:"....... >B20:"......... >A20:+A19+1 >AC19:/F$+E19+G19+I19+K19+M19+O19+Q19+S19+U19+W19+Y19+AA19 >AB19:/F$+D19+F19+H19+J19+L19+N19+P1920:/F$" ...... >W20:/F$" ...... >V20:/F$" ...... >U20:/F$" ...... >T20:/F$" ...... >S20:/F$" ...... >R20:/F$" ...... >Q20:/F$" ...... >P20:/F$" ...... >O20:/F$" ...... >N20:/F$" ...... >M20:/F$" ...... >L20:/F$" ...... >K20:/F$" ...... >J20:/..... >E21:/F$" ...... >D21:/F$" ...... >C21:"....... >B21:"......... >A21:+A20+1 >AC20:/F$+E20+G20+I20+K20+M20+O20+Q20+S20+U20+W20+Y20+AA20 >AB20:/F$+D20+F20+H20+J20+L20+N20+P20+R20+T20+V20+X20+Z20 >AA20:/F$" ...... >Z20:/F$" ...... >Y20:/F$" ...... >X" ...... >S21:/F$" ...... >R21:/F$" ...... >Q21:/F$" ...... >P21:/F$" ...... >O21:/F$" ...... >N21:/F$" ...... >M21:/F$" ...... >L21:/F$" ...... >K21:/F$" ...... >J21:/F$" ...... >I21:/F$" ...... >H21:/F$" ...... >G21:/F$" ...... >F21:/F$" .1+1 >AC21:/F$+E21+G21+I21+K21+M21+O21+Q21+S21+U21+W21+Y21+AA21 >AB21:/F$+D21+F21+H21+J21+L21+N21+P21+R21+T21+V21+X21+Z21 >AA21:/F$" ...... >Z21:/F$" ...... >Y21:/F$" ...... >X21:/F$" ...... >W21:/F$" ...... >V21:/F$" ...... >U21:/F$" ...... >T21:/F$... >O22:/F$" ...... >N22:/F$" ...... >M22:/F$" ...... >L22:/F$" ...... >K22:/F$" ...... >J22:/F$" ...... >I22:/F$" ...... >H22:/F$" ...... >G22:/F$" ...... >F22:/F$" ...... >E22:/F$" ...... >D22:/F$" ...... >C22:"....... >B22:"......... >A22:+A2:/F$" ...... >L16:/F$" ...... >K16:/F$" ...... >J16:/F$" ...... >I16:/F$" ...... >H16:/F$" ...... >G16:/F$" ...... >F16:/F$" ...... >E16:/F$" ...... >D16:/F$" ...... >C16:"....... >B16:"......... >A16:+A15+1 >AC15:/F$+E15+G15+I15+K15+M15+O15+Q15+S15+U15+W15+Y15+AA15 >AB15:/F$+D15+F15+H15+J15+L15+N15+P15+R15+T15+V15+X15+Z15 >AA15:/F$" ...... >Z15:/F$" ...... >Y15:/F$" ...... >X15:/F$" ...... >W15:/F$" ...... >V15:/F$" ...... >U15:/F$" ...... >T15:/F$" ...... >S15:/F$" ...... >R15:/F$" .....X9+Z9 >AA9:/F$" ...... >Z9:/F$" ...... >Y9:/F$" ...... >X9:/F$" ...... >W9:/F$" ...... >V9:/F$" ...... >U9:/F$" ...... >T9:/F$" ...... >S9:/F$" ...... >R9:/F$" ...... >Q9:/F$" ...... >P9:/F$" ...... >O9:/F$" ...... >N9:/F$" ...... >M9:/F$" ...... >J10:/F$" ...... >I10:/F$" ...... >H10:/F$" ...... >G10:/F$" ...... >F10:/F$" ...... >E10:/F$" ...... >D10:/F$" ...... >C10:"....... >B10:"......... >A10:+A9+1 >AC9:/F$+E9+G9+I9+K9+M9+O9+Q9+S9+U9+W9+Y9+AA9 >AB9:/F$+D9+F9+H9+J9+L9+N9+P9+R9+T9+V9+" ...... >X10:/F$" ...... >W10:/F$" ...... >V10:/F$" ...... >U10:/F$" ...... >T10:/F$" ...... >S10:/F$" ...... >R10:/F$" ...... >Q10:/F$" ...... >P10:/F$" ...... >O10:/F$" ...... >N10:/F$" ...... >M10:/F$" ...... >L10:/F$" ...... >K10:/F$" .>F11:/F$" ...... >E11:/F$" ...... >D11:/F$" ...... >C11:"....... >B11:"......... >A11:+A10+1 >AC10:/F$+E10+G10+I10+K10+M10+O10+Q10+S10+U10+W10+Y10+AA10 >AB10:/F$+D10+F10+H10+J10+L10+N10+P10+R10+T10+V10+X10+Z10 >AA10:/F$" ...... >Z10:/F$" ...... >Y10:/F$... >T11:/F$" ...... >S11:/F$" ...... >R11:/F$" ...... >Q11:/F$" ...... >P11:/F$" ...... >O11:/F$" ...... >N11:/F$" ...... >M11:/F$" ...... >L11:/F$" ...... >K11:/F$" ...... >J11:/F$" ...... >I11:/F$" ...... >H11:/F$" ...... >G11:/F$" ...... ... >A12:+A11+1 >AC11:/F$+E11+G11+I11+K11+M11+O11+Q11+S11+U11+W11+Y11+AA11 >AB11:/F$+D11+F11+H11+J11+L11+N11+P11+R11+T11+V11+X11+Z11 >AA11:/F$" ...... >Z11:/F$" ...... >Y11:/F$" ...... >X11:/F$" ...... >W11:/F$" ...... >V11:/F$" ...... >U11:/F$" ...12:/F$" ...... >O12:/F$" ...... >N12:/F$" ...... >M12:/F$" ...... >L12:/F$" ...... >K12:/F$" ...... >J12:/F$" ...... >I12:/F$" ...... >H12:/F$" ...... >G12:/F$" ...... >F12:/F$" ...... >E12:/F$" ...... >D12:/F$" ...... >C12:"....... >B12:"......12:/F$+D12+F12+H12+J12+L12+N12+P12+R12+T12+V12+X12+Z12 >AA12:/F$" ...... >Z12:/F$" ...... >Y12:/F$" ...... >X12:/F$" ...... >W12:/F$" ...... >V12:/F$" ...... >U12:/F$" ...... >T12:/F$" ...... >S12:/F$" ...... >R12:/F$" ...... >Q12:/F$" ...... >P" ...... >K13:/F$" ...... >J13:/F$" ...... >I13:/F$" ...... >H13:/F$" ...... >G13:/F$" ...... >F13:/F$" ...... >E13:/F$" ...... >D13:/F$" ...... >C13:"....... >B13:"......... >A13:+A12+1 >AC12:/F$+E12+G12+I12+K12+M12+O12+Q12+S12+U12+W12+Y12+AA12 >AB:/F$" ...... >Y13:/F$" ...... >X13:/F$" ...... >W13:/F$" ...... >V13:/F$" ...... >U13:/F$" ...... >T13:/F$" ...... >S13:/F$" ...... >R13:/F$" ...... >Q13:/F$" ...... >P13:/F$" ...... >O13:/F$" ...... >N13:/F$" ...... >M13:/F$" ...... >L13:/F$... >G14:/F$" ...... >F14:/F$" ...... >E14:/F$" ...... >D14:/F$" ...... >C14:"....... >B14:"......... >A14:+A13+1 >AC13:/F$+E13+G13+I13+K13+M13+O13+Q13+S13+U13+W13+Y13+AA13 >AB13:/F$+D13+F13+H13+J13+L13+N13+P13+R13+T13+V13+X13+Z13 >AA13:/F$" ...... >Z13 ...... >U14:/F$" ...... >T14:/F$" ...... >S14:/F$" ...... >R14:/F$" ...... >Q14:/F$" ...... >P14:/F$" ...... >O14:/F$" ...... >N14:/F$" ...... >M14:/F$" ...... >L14:/F$" ...... >K14:/F$" ...... >J14:/F$" ...... >I14:/F$" ...... >H14:/F$" ...:"....... >B15:"......... >A15:+A14+1 >AC14:/F$+E14+G14+I14+K14+M14+O14+Q14+S14+U14+W14+Y14+AA14 >AB14:/F$+D14+F14+H14+J14+L14+N14+P14+R14+T14+V14+X14+Z14 >AA14:/F$" ...... >Z14:/F$" ...... >Y14:/F$" ...... >X14:/F$" ...... >W14:/F$" ...... >V14:/F$" . >Q15:/F$" ...... >P15:/F$" ...... >O15:/F$" ...... >N15:/F$" ...... >M15:/F$" ...... >L15:/F$" ...... >K15:/F$" ...... >J15:/F$" ...... >I15:/F$" ...... >H15:/F$" ...... >G15:/F$" ...... >F15:/F$" ...... >E15:/F$" ...... >D15:/F$" ...... >C15..... >L9:/F$" ...... >K9:/F$" ...... >J9:/F$" ...... >I9:/F$" ...... >H9:/F$" ...... >G9:/F$" ...... >F9:/F$" ...... >E9:/F$" ...... >D9:/F$" ...... >C9:"....... >B9:"......... >A9:+A8+1 >AC8:/F$+E8+G8+I8+K8+M8+O8+Q8+S8+U8+W8+Y8+AA8 >AB8:/F$+D8+F8+H8+J8+L8+N8+P8+R8+T8+V8+X8+Z8 >AA8:/F$" ...... >Z8:/F$" ...... >Y8:/F$" ...... >X8:/F$" ...... >W8:/F$" ...... >V8:/F$" ...... >U8:/F$" ...... >T8:/F$" ...... >S8:/F$" ...... >R8:/F$" ...... >Q8:/F$" ...... >P8:/F$" ...... >O8:/F$" ...... >N8:11=0,0,+G110+E111+F111) >F111:/F$@IF(C111=0,0,@INT((E111+G110)*G45+.5)/100) >E111:/F$@IF(C111=0,0,@IF(G51=0,G47,@IF(C111>=G53,G51,+G47)) >D111:@IF(C111=0,0,D110+1) >C111:@IF(C110=0,0,@IF(C110<(H55-G43+G49),+C110+1,0)) >A111:+A110+1 >G110:/F$@IF(C110=0,0,+G=?@ABCDEFGHIJKLMNOPQRSTUVWX/F$@IF(C112=0,0,+G111+E112+F112) >F112:/F$@IF(C112=0,0,@INT((E112+G111)*G45+.5)/100) >E112:/F$@IF(C112=0,0,@IF(G51=0,G47,@IF(C112>=G53,G51,+G47)) >D112:@IF(C112=0,0,D111+1) >C112:@IF(C111=0,0,@IF(C111<(H55-G43+G49),+C111+1,0)) >A112:+A111+1 >G111:/F$@IF(C1>E117:/F$@MAX(G75...G122) >D117:"A >C117:"VALUE OF IR >A117:+A116+1 >A116:+A115+1 >E115:/F$@SUM(E65...E113) >D115:"ONTRIBUTION >C115:"TOTAL IRA CO >A115:+A114+1 >A114:+A113+1 >H113:/-- >G113:/-- >F113:/-- >E113:/-- >D113:/-- >C113:/-- >A113:+A112+1 >G112:R >C1:"- CHARITA >B1:"MODEL 10 >A1:1 /W1 /GOC /GRM /GC9 /X>A1:>A1: U2:" U >T2:" T >S2:" S >R2:" R >Q2:" Q >P2:" P >O2:" O >N2:" N >M2:" M >L2:" L >K2:" K >J2:" J >I2:" I >H2:" H >G2:" G >F2:" F >E2:" E >D2:" D >C2:" C >B2:" B >A2:+A1+1 >E1:"IBUTIONS >D1:"BLE CONT-- >F5:" ----FEB >E5:"ARY---- >D5:" ----JANU >A5:+A4+1 >A4:+A3+1 >L3:"YEAR >K3:"SUS THIS >J3:" YEAR VER >I3:"ONS--LAST >H3:"OF DONATI >G3:"SCHEDULE >A3:+A2+1 >AC2:" AC >AB2:" AB >AA2:" AA >Z2:" Z >Y2:" Y >X2:" X >W2:" W >V2:" V >5:"MBER--- >X5:" --NOVE >W5:"BER--- >V5:" ---OCTO >U5:"EMBER-- >T5:" ---SEPT >S5:"UST--- >R5:" ---AUG >Q5:"LY---- >P5:" ----JU >O5:"NE---- >N5:" ----JU >M5:"Y----- >L5:" ----MA >K5:"IL----- >J5:" ----APR >I5:"CH----- >H5:" -----MAR >G5:"RUARY-HIS >Q6:" LAST >P6:" THIS >O6:" LAST >N6:" THIS >M6:" LAST >L6:" THIS >K6:" LAST >J6:" THIS >I6:" LAST >H6:" THIS >G6:" LAST >F6:" THIS >E6:" LAST >D6:" THIS >C6:"YEARS >A6:+A5+1 >AC5:"O DATE-- >AB5:" --YEAR T >AA5:"EMBER--- >Z5:" ---DEC >Y7:"========= >I7:"========= >H7:"========= >G7:"========= >F7:"========= >E7:"========= >D7:"========= >A7:+A6+1 >AC6:" LAST >AB6:" THIS >AA6:" LAST >Z6:" THIS >Y6:" LAST >X6:" THIS >W6:" LAST >V6:" THIS >U6:" LAST >T6:" THIS >S6:" LAST >R6:" T:"========= >Z7:"========= >Y7:"========= >X7:"========= >W7:"========= >V7:"========= >U7:"========== >T7:"========= >S7:"========== >R7:"========= >Q7:"========= >P7:"========= >O7:"========= >N7:"========= >M7:"========= >L7:"========= >K7:"========= >J/F$" ...... >M8:/F$" ...... >L8:/F$" ...... >K8:/F$" ...... >J8:/F$" ...... >I8:/F$" ...... >H8:/F$" ...... >G8:/F$" ...... >F8:/F$" ...... >E8:/F$" ...... >D8:/F$" ...... >C8:"....... >B8:"......... >A8:+A7+1 >AC7:"========= >AB7:"=========" >AA7109+E110+F110) >F110:/F$@IF(C110=0,0,@INT((E110+G109)*G45+.5)/100) >E110:/F$@IF(C110=0,0,@IF(G51=0,G47,@IF(C110>=G53,G51,+G47)) >D110:@IF(C110=0,0,D109+1) >C110:@IF(C109=0,0,@IF(C109<(H55-G43+G49),+C109+1,0)) >A110:+A109+1 >G109:/F$@IF(C109=0,0,+G108+E109+F109) >F109:/F$@IF(C109=0,0,@INT((E109+G108)*G45+.5)/100) >E109:/F$@IF(C109=0,0,@IF(G51=0,G47,@IF(C109>=G53,G51,+G47)) >D109:@IF(C109=0,0,D108+1) >C109:@IF(C108=0,0,@IF(C108<(H55-G43+G49),+C108+1,0)) >A109:+A108+1 >G108:/F$@IF(C108=0,0,+G107+E108+F108) >F1+E94+F94) >F94:/F$@IF(C94=0,0,@INT((E94+G93)*G45+.5)/100) >E94:/F$@IF(C94=0,0,@IF(G51=0,G47,@IF(C94>=G53,G51,+G47)) >D94:@IF(C94=0,0,D93+1) >C94:@IF(C93=0,0,@IF(C93<(H55-G43+G49),+C93+1,0)) >A94:+A93+1 >G93:/F$@IF(C93=0,0,+G92+E93+F93) >F93:/F$@IF(C93=0,0,A95+1 >G95:/F$@IF(C95=0,0,+G94+E95+F95) >F95:/F$@IF(C95=0,0,@INT((E95+G94)*G45+.5)/100) >E95:/F$@IF(C95=0,0,@IF(G51=0,G47,@IF(C95>=G53,G51,+G47)) >D95:@IF(C95=0,0,D94+1) >C95:@IF(C94=0,0,@IF(C94<(H55-G43+G49),+C94+1,0)) >A95:+A94+1 >G94:/F$@IF(C94=0,0,+G93H55-G43+G49),+C96+1,0)) >A97:+A96+1 >G96:/F$@IF(C96=0,0,+G95+E96+F96) >F96:/F$@IF(C96=0,0,@INT((E96+G95)*G45+.5)/100) >E96:/F$@IF(C96=0,0,@IF(G51=0,G47,@IF(C96>=G53,G51,+G47)) >D96:@IF(C96=0,0,D95+1) >C96:@IF(C95=0,0,@IF(C95<(H55-G43+G49),+C95+1,0)) >A96:++1) >C98:@IF(C97=0,0,@IF(C97<(H55-G43+G49),+C97+1,0)) >A98:+A97+1 >G97:/F$@IF(C97=0,0,+G96+E97+F97) >F97:/F$@IF(C97=0,0,@INT((E97+G96)*G45+.5)/100) >E97:/F$@IF(C97=0,0,@IF(G51=0,G47,@IF(C97>=G53,G51,+G47)) >D97:@IF(C97=0,0,D96+1) >C97:@IF(C96=0,0,@IF(C96<(51,+G47)) >D99:@IF(C99=0,0,D98+1) >C99:@IF(C98=0,0,@IF(C98<(H55-G43+G49),+C98+1,0)) >A99:+A98+1 >G98:/F$@IF(C98=0,0,+G97+E98+F98) >F98:/F$@IF(C98=0,0,@INT((E98+G97)*G45+.5)/100) >E98:/F$@IF(C98=0,0,@IF(G51=0,G47,@IF(C98>=G53,G51,+G47)) >D98:@IF(C98=0,0,D97(G51=0,G47,@IF(C100>=G53,G51,+G47)) >D100:@IF(C100=0,0,D99+1) >C100:@IF(C99=0,0,@IF(C99<(H55-G43+G49),+C99+1,0)) >A100:+A99+1 >G99:/F$@IF(C99=0,0,+G98+E99+F99) >F99:/F$@IF(C99=0,0,@INT((E99+G98)*G45+.5)/100) >E99:/F$@IF(C99=0,0,@IF(G51=0,G47,@IF(C99>=G53,G101=0,0,@IF(G51=0,G47,@IF(C101>=G53,G51,+G47)) >D101:@IF(C101=0,0,D100+1) >C101:@IF(C100=0,0,@IF(C100<(H55-G43+G49),+C100+1,0)) >A101:+A100+1 >G100:/F$@IF(C100=0,0,+G99+E100+F100) >F100:/F$@IF(C100=0,0,@INT((E100+G99)*G45+.5)/100) >E100:/F$@IF(C100=0,0,@IF:/F$@IF(C102=0,0,@IF(G51=0,G47,@IF(C102>=G53,G51,+G47)) >D102:@IF(C102=0,0,D101+1) >C102:@IF(C101=0,0,@IF(C101<(H55-G43+G49),+C101+1,0)) >A102:+A101+1 >G101:/F$@IF(C101=0,0,+G100+E101+F101) >F101:/F$@IF(C101=0,0,@INT((E101+G100)*G45+.5)/100) >E101:/F$@IF(C00) >E103:/F$@IF(C103=0,0,@IF(G51=0,G47,@IF(C103>=G53,G51,+G47)) >D103:@IF(C103=0,0,D102+1) >C103:@IF(C102=0,0,@IF(C102<(H55-G43+G49),+C102+1,0)) >A103:+A102+1 >G102:/F$@IF(C102=0,0,+G101+E102+F102) >F102:/F$@IF(C102=0,0,@INT((E102+G101)*G45+.5)/100) >E102G45+.5)/100) >E104:/F$@IF(C104=0,0,@IF(G51=0,G47,@IF(C104>=G53,G51,+G47)) >D104:@IF(C104=0,0,D103+1) >C104:@IF(C103=0,0,@IF(C103<(H55-G43+G49),+C103+1,0)) >A104:+A103+1 >G103:/F$@IF(C103=0,0,+G102+E103+F103) >F103:/F$@IF(C103=0,0,@INT((E103+G102)*G45+.5)/105+G104)*G45+.5)/100) >E105:/F$@IF(C105=0,0,@IF(G51=0,G47,@IF(C105>=G53,G51,+G47)) >D105:@IF(C105=0,0,D104+1) >C105:@IF(C104=0,0,@IF(C104<(H55-G43+G49),+C104+1,0)) >A105:+A104+1 >G104:/F$@IF(C104=0,0,+G103+E104+F104) >F104:/F$@IF(C104=0,0,@INT((E104+G103)*,@INT((E106+G105)*G45+.5)/100) >E106:/F$@IF(C106=0,0,@IF(G51=0,G47,@IF(C106>=G53,G51,+G47)) >D106:@IF(C106=0,0,D105+1) >C106:@IF(C105=0,0,@IF(C105<(H55-G43+G49),+C105+1,0)) >A106:+A105+1 >G105:/F$@IF(C105=0,0,+G104+E105+F105) >F105:/F$@IF(C105=0,0,@INT((E1(C107=0,0,@INT((E107+G106)*G45+.5)/100) >E107:/F$@IF(C107=0,0,@IF(G51=0,G47,@IF(C107>=G53,G51,+G47)) >D107:@IF(C107=0,0,D106+1) >C107:@IF(C106=0,0,@IF(C106<(H55-G43+G49),+C106+1,0)) >A107:+A106+1 >G106:/F$@IF(C106=0,0,+G105+E106+F106) >F106:/F$@IF(C106=0,008:/F$@IF(C108=0,0,@INT((E108+G107)*G45+.5)/100) >E108:/F$@IF(C108=0,0,@IF(G51=0,G47,@IF(C108>=G53,G51,+G47)) >D108:@IF(C108=0,0,D107+1) >C108:@IF(C107=0,0,@IF(C107<(H55-G43+G49),+C107+1,0)) >A108:+A107+1 >G107:/F$@IF(C107=0,0,+G106+E107+F107) >F107:/F$@IF@INT((E93+G92)*G45+.5)/100) >E93:/F$@IF(C93=0,0,@IF(G51=0,G47,@IF(C93>=G53,G51,+G47)) >D93:@IF(C93=0,0,D92+1) >C93:@IF(C92=0,0,@IF(C92<(H55-G43+G49),+C92+1,0)) >A93:+A92+1 >G92:/F$@IF(C92=0,0,+G91+E92+F92) >F92:/F$@IF(C92=0,0,@INT((E92+G91)*G45+.5)/100) >E92:/F$@IF(C92=0,0,@IF(G51=0,G47,@IF(C92>=G53,G51,+G47)) >D92:@IF(C92=0,0,D91+1) >C92:@IF(C91=0,0,@IF(C91<(H55-G43+G49),+C91+1,0)) >A92:+A91+1 >G91:/F$@IF(C91=0,0,+G90+E91+F91) >F91:/F$@IF(C91=0,0,@INT((E91+G90)*G45+.5)/100) >E91:/F$@IF(C91=0,0,@IF(G51=0,G40,@INT((E76+G75)*G45+.5)/100) >E76:/F$@IF(C76=0,0,@IF(G51=0,G47,@IF(C76>=G53,G51,+G47)) >D76:@IF(C76=0,0,D75+1) >C76:@IF(C75=0,0,@IF(C75<(H55-G43+G49),+C75+1,0)) >A76:+A75+1 >G75:/F$@IF(C75=0,0,+G74+E75+F75) >F75:/F$@IF(C75=0,0,@INT((E75+G74)*G45+.5)/100) 76+E77+F77) >F77:/F$@IF(C77=0,0,@INT((E77+G76)*G45+.5)/100) >E77:/F$@IF(C77=0,0,@IF(G51=0,G47,@IF(C77>=G53,G51,+G47)) >D77:@IF(C77=0,0,D76+1) >C77:@IF(C76=0,0,@IF(C76<(H55-G43+G49),+C76+1,0)) >A77:+A76+1 >G76:/F$@IF(C76=0,0,+G75+E76+F76) >F76:/F$@IF(C76=0,:+A78+1 >G78:/F$@IF(C78=0,0,+G77+E78+F78) >F78:/F$@IF(C78=0,0,@INT((E78+G77)*G45+.5)/100) >E78:/F$@IF(C78=0,0,@IF(G51=0,G47,@IF(C78>=G53,G51,+G47)) >D78:@IF(C78=0,0,D77+1) >C78:@IF(C77=0,0,@IF(C77<(H55-G43+G49),+C77+1,0)) >A78:+A77+1 >G77:/F$@IF(C77=0,0,+G<(H55-G43+G49),+C79+1,0)) >A80:+A79+1 >G79:/F$@IF(C79=0,0,+G78+E79+F79) >F79:/F$@IF(C79=0,0,@INT((E79+G78)*G45+.5)/100) >E79:/F$@IF(C79=0,0,@IF(G51=0,G47,@IF(C79>=G53,G51,+G47)) >D79:@IF(C79=0,0,D78+1) >C79:@IF(C78=0,0,@IF(C78<(H55-G43+G49),+C78+1,0)) >A7980+1) >C81:@IF(C80=0,0,@IF(C80<(H55-G43+G49),+C80+1,0)) >A81:+A80+1 >G80:/F$@IF(C80=0,0,+G79+E80+F80) >F80:/F$@IF(C80=0,0,@INT((E80+G79)*G45+.5)/100) >E80:/F$@IF(C80=0,0,@IF(G51=0,G47,@IF(C80>=G53,G51,+G47)) >D80:@IF(C80=0,0,D79+1) >C80:@IF(C79=0,0,@IF(C79,G51,+G47)) >D82:@IF(C82=0,0,D81+1) >C82:@IF(C81=0,0,@IF(C81<(H55-G43+G49),+C81+1,0)) >A82:+A81+1 >G81:/F$@IF(C81=0,0,+G80+E81+F81) >F81:/F$@IF(C81=0,0,@INT((E81+G80)*G45+.5)/100) >E81:/F$@IF(C81=0,0,@IF(G51=0,G47,@IF(C81>=G53,G51,+G47)) >D81:@IF(C81=0,0,D0,0,@IF(G51=0,G47,@IF(C83>=G53,G51,+G47)) >D83:@IF(C83=0,0,D82+1) >C83:@IF(C82=0,0,@IF(C82<(H55-G43+G49),+C82+1,0)) >A83:+A82+1 >G82:/F$@IF(C82=0,0,+G81+E82+F82) >F82:/F$@IF(C82=0,0,@INT((E82+G81)*G45+.5)/100) >E82:/F$@IF(C82=0,0,@IF(G51=0,G47,@IF(C82>=G53*G45+.5)/100) >E84:/F$@IF(C84=0,0,@IF(G51=0,G47,@IF(C84>=G53,G51,+G47)) >D84:@IF(C84=0,0,D83+1) >C84:@IF(C83=0,0,@IF(C83<(H55-G43+G49),+C83+1,0)) >A84:+A83+1 >G83:/F$@IF(C83=0,0,+G82+E83+F83) >F83:/F$@IF(C83=0,0,@INT((E83+G82)*G45+.5)/100) >E83:/F$@IF(C83=:/F$@IF(C85=0,0,@INT((E85+G84)*G45+.5)/100) >E85:/F$@IF(C85=0,0,@IF(G51=0,G47,@IF(C85>=G53,G51,+G47)) >D85:@IF(C85=0,0,D84+1) >C85:@IF(C84=0,0,@IF(C84<(H55-G43+G49),+C84+1,0)) >A85:+A84+1 >G84:/F$@IF(C84=0,0,+G83+E84+F84) >F84:/F$@IF(C84=0,0,@INT((E84+G83)@IF(C86=0,0,+G85+E86+F86) >F86:/F$@IF(C86=0,0,@INT((E86+G85)*G45+.5)/100) >E86:/F$@IF(C86=0,0,@IF(G51=0,G47,@IF(C86>=G53,G51,+G47)) >D86:@IF(C86=0,0,D85+1) >C86:@IF(C85=0,0,@IF(C85<(H55-G43+G49),+C85+1,0)) >A86:+A85+1 >G85:/F$@IF(C85=0,0,+G84+E85+F85) >F85C87+1,0)) >A88:+A87+1 >G87:/F$@IF(C87=0,0,+G86+E87+F87) >F87:/F$@IF(C87=0,0,@INT((E87+G86)*G45+.5)/100) >E87:/F$@IF(C87=0,0,@IF(G51=0,G47,@IF(C87>=G53,G51,+G47)) >D87:@IF(C87=0,0,D86+1) >C87:@IF(C86=0,0,@IF(C86<(H55-G43+G49),+C86+1,0)) >A87:+A86+1 >G86:/F$88=0,0,@IF(C88<(H55-G43+G49),+C88+1,0)) >A89:+A88+1 >G88:/F$@IF(C88=0,0,+G87+E88+F88) >F88:/F$@IF(C88=0,0,@INT((E88+G87)*G45+.5)/100) >E88:/F$@IF(C88=0,0,@IF(G51=0,G47,@IF(C88>=G53,G51,+G47)) >D88:@IF(C88=0,0,D87+1) >C88:@IF(C87=0,0,@IF(C87<(H55-G43+G49),+:@IF(C90=0,0,D89+1) >C90:@IF(C89=0,0,@IF(C89<(H55-G43+G49),+C89+1,0)) >A90:+A89+1 >G89:/F$@IF(C89=0,0,+G88+E89+F89) >F89:/F$@IF(C89=0,0,@INT((E89+G88)*G45+.5)/100) >E89:/F$@IF(C89=0,0,@IF(G51=0,G47,@IF(C89>=G53,G51,+G47)) >D89:@IF(C89=0,0,D88+1) >C89:@IF(C7,@IF(C91>=G53,G51,+G47)) >D91:@IF(C91=0,0,D90+1) >C91:@IF(C90=0,0,@IF(C90<(H55-G43+G49),+C90+1,0)) >A91:+A90+1 >G90:/F$@IF(C90=0,0,+G89+E90+F90) >F90:/F$@IF(C90=0,0,@INT((E90+G89)*G45+.5)/100) >E90:/F$@IF(C90=0,0,@IF(G51=0,G47,@IF(C90>=G53,G51,+G47)) >D90>E75:/F$@IF(C75=0,0,@IF(G51=0,G47,@IF(C75>=G53,G51,+G47)) >D75:@IF(C75=0,0,D74+1) >C75:@IF(C74=0,0,@IF(C74<(H55-G43+G49),+C74+1,0)) >A75:+A74+1 >G74:/F$@IF(C74=0,0,+G73+E74+F74) >F74:/F$@IF(C74=0,0,@INT((E74+G73)*G45+.5)/100) >E74:/F$@IF(C74=0,0,@IF(G51=0,G47,@IF(C74>=G53,G51,+G47)) >D74:@IF(C74=0,0,D73+1) >C74:@IF(C73=0,0,@IF(C73<(H55-G43+G49),+C73+1,0)) >A74:+A73+1 >G73:/F$@IF(C73=0,0,+G72+E73+F73) >F73:/F$@IF(C73=0,0,@INT((E73+G72)*G45+.5)/100) >E73:/F$@IF(C73=0,0,@IF(G51=0,G47,@IF(C73>=G53,G51,+G47)) >D==== >C20:"=========== >B20:"=========== >A20:+A19+1 >B19:" DATA: >A19:+A18+1 >D18:"TION >C18:"UR CONTRIBU >B18:" CHANGE YOUR >A18:+A17+1 >D17:"WANT >C17:" YEARS YOU W >B17:" NUMBER OF >A17:+A16+1 >D16:"RTAIN >C16:" AFTER A CE >B16:"ASSUME THAT >A16:+AA28+1 >A28:+A27+1 >A27:+A26+1 >A26:+A25+1 >A25:+A24+1 >A24:+A23+1 >D23:"........... >C23:" YEAR --> >B23:" WHAT >A23:+A22+1 >C22:"E MADE IN >B22:" B. CHANGE AGE >A22:+A21+1 >D21:"............ >C21:"MOUNT >B21:" A. NEW A >A21:+A20+1 >D20:"=======>D43:"INDIVIDUAL >A43:+A42+1 >A42:+A41+1 >A41:+A40+1 >A40:+A39+1 >E39:"EDULE >D39:"ACCOUNT SCH >C39:"RETIREMENT >B39:"INDIVIDUAL >A39:+A38+1 >A38:+A37+1 >A37:+A36+1 >A36:+A35+1 >A35:+A34+1 >A34:+A33+1 >A33:+A32+1 >A32:+A31+1 >A31:+A30+1 >A30:+A29+1 >A29:+A49:+A48+1 >A48:+A47+1 >G47:/FI+D7 >F47:" YEAR : >E47:"RIBUTED PER >D47:"AMOUNT CONTRIDEPO >A47:+A46+1 >A46:+A45+1 >G45:/F$+D8 >F45:" : >E45:"TE FOR IRA >D45:"INTEREST RA >A45:+A44+1 >A44:+A43+1 >G43:/FI+D6 >F43:"T : >E43:"AGE AT STAR >G53:/FG+D23 >F53:" MADE IN : >E53:"ONTRIBUTION >D53:"INCREASED CON >A53:+A52+1 >A52:+A51+1 >G51:/FG+D21 >F51:"CREASED TO: >E51:"RIBUTION INCR >D51:"ANNUAL CONTR >A51:+A50+1 >A50:+A49+1 >G49:/FG+D9 >F49:"ADE IN : >E49:"TRIBUTION MA >D49:"INITIAL CONT >:"! >A59:+A58+1 >G58:"=========== >F58:"=========== >E58:"=========== >D58:"=========== >C58:"=========== >A58:+A57+1 >A57:+A56+1 >A56:+A55+1 >H55:/FL+D12 >G55:/FG" MADE : >F55:"RIBUTION IS >E55:"H LAST CONTRIBUT >D55:"AGE AT WHICH >A55:+A54+1 >A54:+A53+1 NTRI- >C62:"! >A62:+A61+1 >G61:" ! >E61:" ANNUAL >C61:"! >A61:+A60+1 >G60:"----------! >F60:"----------- >E60:"----------- >D60:"----------- >C60:"!------------ >A60:+A59+1 >G59:" ! >F59:" ACCOUNT >E59:" RETIREMENT >D59:" INDIVIDUAL >C59>C66:+G49 >A66:+A65+1 >A65:+A64+1 >G64:" ========== >F64:" ========== >E64:" ========== >D64:" ========== >C64:" ========== >A64:+A63+1 >G63:" BALANCE ! >F63:" INTEREST >E63:" BUTION >D63:" AGE >C63:"! YEAR >A63:+A62+1 >G62:" ! >E62:" CO6)*G45+.5)/100) >E67:/F$@IF(C67=0,0,@IF(G51=0,G47,@IF(C67>=G53,G51,+G47)) >D67:@IF(C67=0,0,D66+1) >C67:@IF(C66=0,0,@IF(C66<(H55-G43+G49),+C66+1,0)) >A67:+A66+1 >G66:/F$@IF(C66=0,0,+E66+F66) >F66:/F$@IF(C66=0,0,@INT(+E66*G45+.5)/100) >E66:/F$+G47 >D66:+G43 68:/F$@IF(C68=0,0,@INT((E68+G67)*G45+.5)/100) >E68:/F$@IF(C68=0,0,@IF(G51=0,G47,@IF(C68>=G53,G51,+G47)) >D68:@IF(C68=0,0,D67+1) >C68:@IF(C67=0,0,@IF(C67<(H55-G43+G49),+C67+1,0)) >A68:+A67+1 >G67:/F$@IF(C67=0,0,+G66+E67+F67) >F67:/F$@IF(C67=0,0,@INT((E67+G6F$@IF(C69=0,0,+G68+E69+F69) >F69:/F$@IF(C69=0,0,@INT((E69+G68)*G45+.5)/100) >E69:/F$@IF(C69=0,0,@IF(G51=0,G47,@IF(C69>=G53,G51,+G47)) >D69:@IF(C69=0,0,D68+1) >C69:@IF(C68=0,0,@IF(C68<(H55-G43+G49),+C68+1,0)) >A69:+A68+1 >G68:/F$@IF(C68=0,0,+G67+E68+F68) >F,+C70+1,0)) >A71:+A70+1 >G70:/F$@IF(C70=0,0,+G69+E70+F70) >F70:/F$@IF(C70=0,0,@INT((E70+G69)*G45+.5)/100) >E70:/F$@IF(C70=0,0,@IF(G51=0,G47,@IF(C70>=G53,G51,+G47)) >D70:@IF(C70=0,0,D69+1) >C70:@IF(C69=0,0,@IF(C69<(H55-G43+G49),+C69+1,0)) >A70:+A69+1 >G69:/(C71=0,0,@IF(C71<(H55-G43+G49),+C71+1,0)) >A72:+A71+1 >G71:/F$@IF(C71=0,0,+G70+E71+F71) >F71:/F$@IF(C71=0,0,@INT((E71+G70)*G45+.5)/100) >E71:/F$@IF(C71=0,0,@IF(G51=0,G47,@IF(C71>=G53,G51,+G47)) >D71:@IF(C71=0,0,D70+1) >C71:@IF(C70=0,0,@IF(C70<(H55-G43+G49)73:@IF(C73=0,0,D72+1) >C73:@IF(C72=0,0,@IF(C72<(H55-G43+G49),+C72+1,0)) >A73:+A72+1 >G72:/F$@IF(C72=0,0,+G71+E72+F72) >F72:/F$@IF(C72=0,0,@INT((E72+G71)*G45+.5)/100) >E72:/F$@IF(C72=0,0,@IF(G51=0,G47,@IF(C72>=G53,G51,+G47)) >D72:@IF(C72=0,0,D71+1) >C72:@IF15+1 >A15:+A14+1 >A14:+A13+1 >A13:+A12+1 >D12:"............ >C12:" --------> >B12:" MADE >A12:+A11+1 >C11:"BUTION IS >B11:" CONTRIB >A11:+A10+1 >C10:" WHICH LAST >B10:" E. AGE AT >A10:+A9+1 >D9:"........... >C9:"IN YEAR ? >B9:" D. START >A9:+A8+1 >D8:/F$"........... >C8:"ST RATE ? >B8:" C. INTERE >A8:+A7+1 >D7:"............ >C7:" ? >B7:" B. AMOUNT >A7:+A6+1 >D6:"........... >C6:"AT AGE ? >B6:" A. START >A6:+A5+1 >D5:"=========== >C5:"=========== >B5:"=========== >A5:+A4+1 >C4:"N DATA: >B4:"CON>G175:/F$@IF(E175=0,0,@INT(G144-F175*100+.5)/100) >F175:/F$+H174*(D39/100) >E175:@IF(D175=0,0,+E174+1) >D175:@IF(@COUNT(D157...D175)>D38,0,+D174+1) >A175:+A174+1 >H174:/F$@IF(E174=0,0,+H173-G174) >G174:/F$@IF(E174=0,0,@INT(G144-F174*100+.5)/100) >F174:/F$+,0,+D176+1) >A177:+A176+1 >H176:/F$@IF(E176=0,0,+H175-G176) >G176:/F$@IF(E176=0,0,@INT(G144-F176*100+.5)/100) >F176:/F$+H175*(D39/100) >E176:@IF(D176=0,0,+E175+1) >D176:@IF(@COUNT(D157...D176)>D38,0,+D175+1) >A176:+A175+1 >H175:/F$@IF(E175=0,0,+H174-G175) E178:@IF(D178=0,0,+E177+1) >D178:@IF(@COUNT(D157...D178)>D38,0,+D177+1) >A178:+A177+1 >H177:/F$@IF(E177=0,0,+H176-G177) >G177:/F$@IF(E177=0,0,@INT(G144-F177*100+.5)/100) >F177:/F$+H176*(D39/100) >E177:@IF(D177=0,0,+E176+1) >D177:@IF(@COUNT(D157...D177)>D389=0,0,@INT(G144-F179*100+.5)/100) >F179:/F$+H178*(D39/100) >E179:@IF(D179=0,0,+E178+1) >D179:@IF(@COUNT(D157...D179)>D38,0,+D178+1) >A179:+A178+1 >H178:/F$@IF(E178=0,0,+H177-G178) >G178:/F$@IF(E178=0,0,@INT(G144-F178*100+.5)/100) >F178:/F$+H177*(D39/100) >1:+A180+1 >H180:/F$@IF(E180=0,0,+H179-G180) >G180:/F$@IF(E180=0,0,@INT(G144-F180*100+.5)/100) >F180:/F$+H179*(D39/100) >E180:@IF(D180=0,0,+E179+1) >D180:@IF(@COUNT(D157...D180)>D38,0,+D179+1) >A180:+A179+1 >H179:/F$@IF(E179=0,0,+H178-G179) >G179:/F$@IF(E170,+E181+1) >D182:@IF(@COUNT(D157...D182)>D38,0,+D181+1) >A182:+A181+1 >H181:/F$@IF(E181=0,0,+H180-G181) >G181:/F$@IF(E181=0,0,@INT(G144-F181*100+.5)/100) >F181:/F$+H180*(D39/100) >E181:@IF(D181=0,0,+E180+1) >D181:@IF(@COUNT(D157...D181)>D38,0,+D180+1) >A18F183*100+.5)/100) >F183:/F$+H182*(D39/100) >E183:@IF(D183=0,0,+E182+1) >D183:@IF(@COUNT(D157...D183)>D38,0,+D182+1) >A183:+A182+1 >H182:/F$@IF(E182=0,0,+H181-G182) >G182:/F$@IF(E182=0,0,@INT(G144-F182*100+.5)/100) >F182:/F$+H181*(D39/100) >E182:@IF(D182=0,/F$@IF(E184=0,0,+H183-G184) >G184:/F$@IF(E184=0,0,@INT(G144-F184*100+.5)/100) >F184:/F$+H183*(D39/100) >E184:@IF(D184=0,0,+E183+1) >D184:@IF(@COUNT(D157...D184)>D38,0,+D183+1) >A184:+A183+1 >H183:/F$@IF(E183=0,0,+H182-G183) >G183:/F$@IF(E183=0,0,@INT(G144-:@IF(@COUNT(D157...D186)>D38,0,+D185+1) >A186:+A185+1 >H185:/F$@IF(E185=0,0,+H184-G185) >G185:/F$@IF(E185=0,0,@INT(G144-F185*100+.5)/100) >F185:/F$+H184*(D39/100) >E185:@IF(D185=0,0,+E184+1) >D185:@IF(@COUNT(D157...D185)>D38,0,+D184+1) >A185:+A184+1 >H184:Y[\]^_`abcdefghijklmnopqrstuvwxyz{|}~) >F187:/F$+H186*(D39/100) >E187:@IF(D187=0,0,+E186+1) >D187:@IF(@COUNT(D157...D187)>D38,0,+D186+1) >A187:+A186+1 >H186:/F$@IF(E186=0,0,+H185-G186) >G186:/F$@IF(E186=0,0,@INT(G144-F186*100+.5)/100) >F186:/F$+H185*(D39/100) >E186:@IF(D186=0,0,+E185+1) >D186>G190:" =========== >F190:" =========== >A190:+A189+1 >G189:/F$@SUM(G157...G188) >F189:/F$@SUM(F157...F188) >A189:+A188+1 >G188:" ---------- >F188:" ---------- >A188:+A187+1 >H187:/F$@IF(E187=0,0,+H186-G187) >G187:/F$@IF(E187=0,0,@INT(G144-F187*100+.5)/100TRIBUTION >A4:+A3+1 >A3:+A2+1 >G2:" G >F2:" F >E2:" E >D2:" D >C2:" C >B2:" B >A2:+A1+1 >D1:"TION >C1:"IRA CALCULA >B1:"MODEL 11 - >A1:1 /W1 /GOR /GRM /GC11 /X>A1:>A1: H173*(D39/100) >E174:@IF(D174=0,0,+E173+1) >D174:@IF(@COUNT(D157...D174)>D38,0,+D173+1) >A174:+A173+1 >H173:/F$@IF(E173=0,0,+H172-G173) >G173:/F$@IF(E173=0,0,@INT(G144-F173*100+.5)/100) >F173:/F$+H172*(D39/100) >E173:@IF(D173=0,0,+E172+1) >D173:@IF(@COUNT(D157...D173)>D38,0,+D172+1) >A173:+A172+1 >H172:/F$@IF(E172=0,0,+H171-G172) >G172:/F$@IF(E172=0,0,@INT(G144-F172*100+.5)/100) >F172:/F$+H171*(D39/100) >E172:@IF(D172=0,0,+E171+1) >D172:@IF(@COUNT(D157...D172)>D38,0,+D171+1) >A172:+A171+1 >H171:/F$@IF(E171=>A151:+A150+1 >A150:+A149+1 >A149:+A148+1 >H148:" % >G148:/F$+D39 >F148:"RIBUTION >E148:"ATE ON DISTR >D148:" INTEREST R >A148:+A147+1 >A147:+A146+1 >H146:" YRS >G146:+D38 >E146:"YEARS >D146:" NUMBER OF >A146:+A145+1 >A145:+A144+1 >G144:/FG@INT((G142/(1-((153+1 >H153:" ! >G153:"---------- >F153:" ---------- >D153:"! >A153:+A152+1 >H152:" ! >G152:"UTION >F152:" DISTRIBUT >D152:"! >A152:+A151+1 >H151:"=========== >G151:"=========== >F151:"=========== >E151:"=========== >D151:"=========== >D157:@MAX(C76...C122)+1 >A157:+A156+1 >A156:+A155+1 >H155:" ========== >G155:" ========== >F155:" ========== >E155:" ========== >D155:" ========== >A155:+A154+1 >H154:" BALANCE ! >G154:" PRINCIPAL >F154:" INTEREST >E154:" AGE >D154:"! YEAR >A154:+A58) >G158:/F$@IF(E158=0,0,@INT(G144-F158*100+.5)/100) >F158:/F$+H157*(D39/100) >E158:@IF(D158=0,0,+E157+1) >D158:@IF(@COUNT(D157...D158)>D38,0,+D157+1) >A158:+A157+1 >H157:/F$+G142-G157 >G157:/F$+G144-F157 >F157:/F$+G142*(D39/100) >E157:@MAX(D76...D122)+1 >D38,0,+D159+1) >A160:+A159+1 >H159:/F$@IF(E159=0,0,+H158-G159) >G159:/F$@IF(E159=0,0,@INT(G144-F159*100+.5)/100) >F159:/F$+H158*(D39/100) >E159:@IF(D159=0,0,+E158+1) >D159:@IF(@COUNT(D157...D159)>D38,0,+D158+1) >A159:+A158+1 >H158:/F$@IF(E158=0,0,+H157-G10) >E161:@IF(D161=0,0,+E160+1) >D161:@IF(@COUNT(D157...D161)>D38,0,+D160+1) >A161:+A160+1 >H160:/F$@IF(E160=0,0,+H159-G160) >G160:/F$@IF(E160=0,0,@INT(G144-F160*100+.5)/100) >F160:/F$+H159*(D39/100) >E160:@IF(D160=0,0,+E159+1) >D160:@IF(@COUNT(D157...D160)(E162=0,0,@INT(G144-F162*100+.5)/100) >F162:/F$+H161*(D39/100) >E162:@IF(D162=0,0,+E161+1) >D162:@IF(@COUNT(D157...D162)>D38,0,+D161+1) >A162:+A161+1 >H161:/F$@IF(E161=0,0,+H160-G161) >G161:/F$@IF(E161=0,0,@INT(G144-F161*100+.5)/100) >F161:/F$+H160*(D39/10>A164:+A163+1 >H163:/F$@IF(E163=0,0,+H162-G163) >G163:/F$@IF(E163=0,0,@INT(G144-F163*100+.5)/100) >F163:/F$+H162*(D39/100) >E163:@IF(D163=0,0,+E162+1) >D163:@IF(@COUNT(D157...D163)>D38,0,+D162+1) >A163:+A162+1 >H162:/F$@IF(E162=0,0,+H161-G162) >G162:/F$@IF5=0,0,+E164+1) >D165:@IF(@COUNT(D157...D165)>D38,0,+D164+1) >A165:+A164+1 >H164:/F$@IF(E164=0,0,+H163-G164) >G164:/F$@IF(E164=0,0,@INT(G144-F164*100+.5)/100) >F164:/F$+H163*(D39/100) >E164:@IF(D164=0,0,+E163+1) >D164:@IF(@COUNT(D157...D164)>D38,0,+D163+1) 144-F166*100+.5)/100) >F166:/F$+H165*(D39/100) >E166:@IF(D166=0,0,+E165+1) >D166:@IF(@COUNT(D157...D166)>D38,0,+D165+1) >A166:+A165+1 >H165:/F$@IF(E165=0,0,+H164-G165) >G165:/F$@IF(E165=0,0,@INT(G144-F165*100+.5)/100) >F165:/F$+H164*(D39/100) >E165:@IF(D16167:/F$@IF(E167=0,0,+H166-G167) >G167:/F$@IF(E167=0,0,@INT(G144-F167*100+.5)/100) >F167:/F$+H166*(D39/100) >E167:@IF(D167=0,0,+E166+1) >D167:@IF(@COUNT(D157...D167)>D38,0,+D166+1) >A167:+A166+1 >H166:/F$@IF(E166=0,0,+H165-G166) >G166:/F$@IF(E166=0,0,@INT(GD169:@IF(@COUNT(D157...D169)>D38,0,+D168+1) >A169:+A168+1 >H168:/F$@IF(E168=0,0,+H167-G168) >G168:/F$@IF(E168=0,0,@INT(G144-F168*100+.5)/100) >F168:/F$+H167*(D39/100) >E168:@IF(D168=0,0,+E167+1) >D168:@IF(@COUNT(D157...D168)>D38,0,+D167+1) >A168:+A167+1 >H/100) >F170:/F$+H169*(D39/100) >E170:@IF(D170=0,0,+E169+1) >D170:@IF(@COUNT(D157...D170)>D38,0,+D169+1) >A170:+A169+1 >H169:/F$@IF(E169=0,0,+H168-G169) >G169:/F$@IF(E169=0,0,@INT(G144-F169*100+.5)/100) >F169:/F$+H168*(D39/100) >E169:@IF(D169=0,0,+E168+1) >0,0,+H170-G171) >G171:/F$@IF(E171=0,0,@INT(G144-F171*100+.5)/100) >F171:/F$+H170*(D39/100) >E171:@IF(D171=0,0,+E170+1) >D171:@IF(@COUNT(D157...D171)>D38,0,+D170+1) >A171:+A170+1 >H170:/F$@IF(E170=0,0,+H169-G170) >G170:/F$@IF(E170=0,0,@INT(G144-F170*100+.5)1+(D39/100))^-D38)/(D39/100)))+.005*100)/100 >F144:"RIBUTION >E144:"ANNUAL DISTR >D144:" AMOUNT OF >A144:+A143+1 >A143:+A142+1 >G142:/F$@MAX(G75...G122) >F142:"DISTRIBUTED >E142:"AMT. TO BE DI >D142:" PRINCIPAL >A142:+A141+1 >A141:+A140+1 >A140:+A139+1 >A139:+A138+1 >G138:"TION >F138:"RA DISTRIBUT >E138:"PROJECTED IRA >A138:+A137+1 >A137:+A136+1 >A136:+A135+1 >A135:+A134+1 >A134:+A133+1 >A133:+A132+1 >A132:+A131+1 >A131:+A130+1 >A130:+A129+1 >A129:+A128+1 >A128:+A127+1 >I127:/F$@MAX(L75...L122) >G127:"VALU15*L57+.5)/100 >J115:/F$@INT(I115*L57+.5)/100 >I115:/F$@IF(C115=0,0,@INT((E115+L114)*L61+.5)/100) >G115:/F$@IF(C115=0,0,+G114+E115+F115) >F115:/F$@IF(C115=0,0,@INT((E115+G114)*L59+.5)/100) >E115:/F$@IF(C115=0,0,@IF(G61=0,G57,@IF(C115>=G63,G61,+G57)) >D115:=0,0,@INT((E116+G115)*L59+.5)/100) >E116:/F$@IF(C116=0,0,@IF(G61=0,G57,@IF(C116>=G63,G61,+G57)) >D116:@IF(C116=0,0,D115+1) >C116:@IF(C115=0,0,@IF(C115<(H65-L63+G59),+C115+1,0)) >A116:+A115+1 >L115:/F$@IF(C115=0,0,+L114+E115+I115-J115-K115) >K115:/F$@INT(E15-L63+G59),+C116+1,0)) >A117:+A116+1 >L116:/F$@IF(C116=0,0,+L115+E116+I116-J116-K116) >K116:/F$@INT(E116*L57+.5)/100 >J116:/F$@INT(I116*L57+.5)/100 >I116:/F$@IF(C116=0,0,@INT((E116+L115)*L61+.5)/100) >G116:/F$@IF(C116=0,0,+G115+E116+F116) >F116:/F$@IF(C116/F$@IF(C117=0,0,@INT((E117+L116)*L61+.5)/100) >G117:/F$@IF(C117=0,0,+G116+E117+F117) >F117:/F$@IF(C117=0,0,@INT((E117+G116)*L59+.5)/100) >E117:/F$@IF(C117=0,0,@IF(G61=0,G57,@IF(C117>=G63,G61,+G57)) >D117:@IF(C117=0,0,D116+1) >C117:@IF(C116=0,0,@IF(C116<(H6=0,0,@IF(G61=0,G57,@IF(C118>=G63,G61,+G57)) >D118:@IF(C118=0,0,D117+1) >C118:@IF(C117=0,0,@IF(C117<(H65-L63+G59),+C117+1,0)) >A118:+A117+1 >L117:/F$@IF(C117=0,0,+L116+E117+I117-J117-K117) >K117:/F$@INT(E117*L57+.5)/100 >J117:/F$@INT(I117*L57+.5)/100 >I117:18=0,0,+L117+E118+I118-J118-K118) >K118:/F$@INT(E118*L57+.5)/100 >J118:/F$@INT(I118*L57+.5)/100 >I118:/F$@IF(C118=0,0,@INT((E118+L117)*L61+.5)/100) >G118:/F$@IF(C118=0,0,+G117+E118+F118) >F118:/F$@IF(C118=0,0,@INT((E118+G117)*L59+.5)/100) >E118:/F$@IF(C118/F$@IF(C119=0,0,+G118+E119+F119) >F119:/F$@IF(C119=0,0,@INT((E119+G118)*L59+.5)/100) >E119:/F$@IF(C119=0,0,@IF(G61=0,G57,@IF(C119>=G63,G61,+G57)) >D119:@IF(C119=0,0,D118+1) >C119:@IF(C118=0,0,@IF(C118<(H65-L63+G59),+C118+1,0)) >A119:+A118+1 >L118:/F$@IF(C1F(C120=0,0,D119+1) >C120:@IF(C119=0,0,@IF(C119<(H65-L63+G59),+C119+1,0)) >A120:+A119+1 >L119:/F$@IF(C119=0,0,+L118+E119+I119-J119-K119) >K119:/F$@INT(E119*L57+.5)/100 >J119:/F$@INT(I119*L57+.5)/100 >I119:/F$@IF(C119=0,0,@INT((E119+L118)*L61+.5)/100) >G119:*L57+.5)/100 >J120:/F$@INT(I120*L57+.5)/100 >I120:/F$@IF(C120=0,0,@INT((E120+L119)*L61+.5)/100) >G120:/F$@IF(C120=0,0,+G119+E120+F120) >F120:/F$@IF(C120=0,0,@INT((E120+G119)*L59+.5)/100) >E120:/F$@IF(C120=0,0,@IF(G61=0,G57,@IF(C120>=G63,G61,+G57)) >D120:@I,0,@INT((E121+G120)*L59+.5)/100) >E121:/F$@IF(C121=0,0,@IF(G61=0,G57,@IF(C121>=G63,G61,+G57)) >D121:@IF(C121=0,0,D120+1) >C121:@IF(C120=0,0,@IF(C120<(H65-L63+G59),+C120+1,0)) >A121:+A120+1 >L120:/F$@IF(C120=0,0,+L119+E120+I120-J120-K120) >K120:/F$@INT(E120L63+G59),+C121+1,0)) >A122:+A121+1 >L121:/F$@IF(C121=0,0,+L120+E121+I121-J121-K121) >K121:/F$@INT(E121*L57+.5)/100 >J121:/F$@INT(I121*L57+.5)/100 >I121:/F$@IF(C121=0,0,@INT((E121+L120)*L61+.5)/100) >G121:/F$@IF(C121=0,0,+G120+E121+F121) >F121:/F$@IF(C121=0$@IF(C122=0,0,@INT((E122+L121)*L61+.5)/100) >G122:/F$@IF(C122=0,0,+G121+E122+F122) >F122:/F$@IF(C122=0,0,@INT((E122+G121)*L59+.5)/100) >E122:/F$@IF(C122=0,0,@IF(G61=0,G57,@IF(C122>=G63,G61,+G57)) >D122:@IF(C122=0,0,D121+1) >C122:@IF(C121=0,0,@IF(C121<(H65-J124:/F$ >A124:+A123+1 >L123:/-- >K123:/-- >J123:/-- >I123:/-- >H123:/-- >G123:/-- >F123:/-- >E123:/-- >D123:/-- >C123:/-- >A123:+A122+1 >L122:/F$@IF(C122=0,0,+L121+E122+I122-J122-K122) >K122:/F$@INT(E122*L57+.5)/100 >J122:/F$@INT(I122*L57+.5)/100 >I122:/FE OF CD >E127:/F$@SUM(J75...J123)+@SUM(K75...K123) >D127:" SAVED >C127:"TOTAL TAXES >A127:+A126+1 >A126:+A125+1 >I125:/F$@MAX(G75...G122) >H125:"A >G125:"VALUE OF IR >E125:/F$@SUM(E75...E123) >D125:"ONTRIBUTION >C125:"TOTAL IRA CO >A125:+A124+1 >K124:/F$ >@IF(C115=0,0,D114+1) >C115:@IF(C114=0,0,@IF(C114<(H65-L63+G59),+C114+1,0)) >A115:+A114+1 >L114:/F$@IF(C114=0,0,+L113+E114+I114-J114-K114) >K114:/F$@INT(E114*L57+.5)/100 >J114:/F$@INT(I114*L57+.5)/100 >I114:/F$@IF(C114=0,0,@INT((E114+L113)*L61+.5)/100) >G114:/F$@IF(C114=0,0,+G113+E114+F114) >F114:/F$@IF(C114=0,0,@INT((E114+G113)*L59+.5)/100) >E114:/F$@IF(C114=0,0,@IF(G61=0,G57,@IF(C114>=G63,G61,+G57)) >D114:@IF(C114=0,0,D113+1) >C114:@IF(C113=0,0,@IF(C113<(H65-L63+G59),+C113+1,0)) >A114:+A113+1 >L113:/F$@IF(T(E105*L57+.5)/100 >J105:/F$@INT(I105*L57+.5)/100 >I105:/F$@IF(C105=0,0,@INT((E105+L104)*L61+.5)/100) >G105:/F$@IF(C105=0,0,+G104+E105+F105) >F105:/F$@IF(C105=0,0,@INT((E105+G104)*L59+.5)/100) >E105:/F$@IF(C105=0,0,@IF(G61=0,G57,@IF(C105>=G63,G61,+G57)) >DC106=0,0,@INT((E106+G105)*L59+.5)/100) >E106:/F$@IF(C106=0,0,@IF(G61=0,G57,@IF(C106>=G63,G61,+G57)) >D106:@IF(C106=0,0,D105+1) >C106:@IF(C105=0,0,@IF(C105<(H65-L63+G59),+C105+1,0)) >A106:+A105+1 >L105:/F$@IF(C105=0,0,+L104+E105+I105-J105-K105) >K105:/F$@IN<(H65-L63+G59),+C106+1,0)) >A107:+A106+1 >L106:/F$@IF(C106=0,0,+L105+E106+I106-J106-K106) >K106:/F$@INT(E106*L57+.5)/100 >J106:/F$@INT(I106*L57+.5)/100 >I106:/F$@IF(C106=0,0,@INT((E106+L105)*L61+.5)/100) >G106:/F$@IF(C106=0,0,+G105+E106+F106) >F106:/F$@IF(107:/F$@IF(C107=0,0,@INT((E107+L106)*L61+.5)/100) >G107:/F$@IF(C107=0,0,+G106+E107+F107) >F107:/F$@IF(C107=0,0,@INT((E107+G106)*L59+.5)/100) >E107:/F$@IF(C107=0,0,@IF(G61=0,G57,@IF(C107>=G63,G61,+G57)) >D107:@IF(C107=0,0,D106+1) >C107:@IF(C106=0,0,@IF(C106C108=0,0,@IF(G61=0,G57,@IF(C108>=G63,G61,+G57)) >D108:@IF(C108=0,0,D107+1) >C108:@IF(C107=0,0,@IF(C107<(H65-L63+G59),+C107+1,0)) >A108:+A107+1 >L107:/F$@IF(C107=0,0,+L106+E107+I107-J107-K107) >K107:/F$@INT(E107*L57+.5)/100 >J107:/F$@INT(I107*L57+.5)/100 >IF(C108=0,0,+L107+E108+I108-J108-K108) >K108:/F$@INT(E108*L57+.5)/100 >J108:/F$@INT(I108*L57+.5)/100 >I108:/F$@IF(C108=0,0,@INT((E108+L107)*L61+.5)/100) >G108:/F$@IF(C108=0,0,+G107+E108+F108) >F108:/F$@IF(C108=0,0,@INT((E108+G107)*L59+.5)/100) >E108:/F$@IF(109:/F$@IF(C109=0,0,+G108+E109+F109) >F109:/F$@IF(C109=0,0,@INT((E109+G108)*L59+.5)/100) >E109:/F$@IF(C109=0,0,@IF(G61=0,G57,@IF(C109>=G63,G61,+G57)) >D109:@IF(C109=0,0,D108+1) >C109:@IF(C108=0,0,@IF(C108<(H65-L63+G59),+C108+1,0)) >A109:+A108+1 >L108:/F$@I0:@IF(C110=0,0,D109+1) >C110:@IF(C109=0,0,@IF(C109<(H65-L63+G59),+C109+1,0)) >A110:+A109+1 >L109:/F$@IF(C109=0,0,+L108+E109+I109-J109-K109) >K109:/F$@INT(E109*L57+.5)/100 >J109:/F$@INT(I109*L57+.5)/100 >I109:/F$@IF(C109=0,0,@INT((E109+L108)*L61+.5)/100) >GE110*L57+.5)/100 >J110:/F$@INT(I110*L57+.5)/100 >I110:/F$@IF(C110=0,0,@INT((E110+L109)*L61+.5)/100) >G110:/F$@IF(C110=0,0,+G109+E110+F110) >F110:/F$@IF(C110=0,0,@INT((E110+G109)*L59+.5)/100) >E110:/F$@IF(C110=0,0,@IF(G61=0,G57,@IF(C110>=G63,G61,+G57)) >D1111=0,0,@INT((E111+G110)*L59+.5)/100) >E111:/F$@IF(C111=0,0,@IF(G61=0,G57,@IF(C111>=G63,G61,+G57)) >D111:@IF(C111=0,0,D110+1) >C111:@IF(C110=0,0,@IF(C110<(H65-L63+G59),+C110+1,0)) >A111:+A110+1 >L110:/F$@IF(C110=0,0,+L109+E110+I110-J110-K110) >K110:/F$@INT(H65-L63+G59),+C111+1,0)) >A112:+A111+1 >L111:/F$@IF(C111=0,0,+L110+E111+I111-J111-K111) >K111:/F$@INT(E111*L57+.5)/100 >J111:/F$@INT(I111*L57+.5)/100 >I111:/F$@IF(C111=0,0,@INT((E111+L110)*L61+.5)/100) >G111:/F$@IF(C111=0,0,+G110+E111+F111) >F111:/F$@IF(C12:/F$@IF(C112=0,0,@INT((E112+L111)*L61+.5)/100) >G112:/F$@IF(C112=0,0,+G111+E112+F112) >F112:/F$@IF(C112=0,0,@INT((E112+G111)*L59+.5)/100) >E112:/F$@IF(C112=0,0,@IF(G61=0,G57,@IF(C112>=G63,G61,+G57)) >D112:@IF(C112=0,0,D111+1) >C112:@IF(C111=0,0,@IF(C111<(13=0,0,@IF(G61=0,G57,@IF(C113>=G63,G61,+G57)) >D113:@IF(C113=0,0,D112+1) >C113:@IF(C112=0,0,@IF(C112<(H65-L63+G59),+C112+1,0)) >A113:+A112+1 >L112:/F$@IF(C112=0,0,+L111+E112+I112-J112-K112) >K112:/F$@INT(E112*L57+.5)/100 >J112:/F$@INT(I112*L57+.5)/100 >I11C113=0,0,+L112+E113+I113-J113-K113) >K113:/F$@INT(E113*L57+.5)/100 >J113:/F$@INT(I113*L57+.5)/100 >I113:/F$@IF(C113=0,0,@INT((E113+L112)*L61+.5)/100) >G113:/F$@IF(C113=0,0,+G112+E113+F113) >F113:/F$@IF(C113=0,0,@INT((E113+G112)*L59+.5)/100) >E113:/F$@IF(C1105:@IF(C105=0,0,D104+1) >C105:@IF(C104=0,0,@IF(C104<(H65-L63+G59),+C104+1,0)) >A105:+A104+1 >L104:/F$@IF(C104=0,0,+L103+E104+I104-J104-K104) >K104:/F$@INT(E104*L57+.5)/100 >J104:/F$@INT(I104*L57+.5)/100 >I104:/F$@IF(C104=0,0,@INT((E104+L103)*L61+.5)/100) >G104:/F$@IF(C104=0,0,+G103+E104+F104) >F104:/F$@IF(C104=0,0,@INT((E104+G103)*L59+.5)/100) >E104:/F$@IF(C104=0,0,@IF(G61=0,G57,@IF(C104>=G63,G61,+G57)) >D104:@IF(C104=0,0,D103+1) >C104:@IF(C103=0,0,@IF(C103<(H65-L63+G59),+C103+1,0)) >A104:+A103+1 >L103:/F$5+G94)*L59+.5)/100) >E95:/F$@IF(C95=0,0,@IF(G61=0,G57,@IF(C95>=G63,G61,+G57)) >D95:@IF(C95=0,0,D94+1) >C95:@IF(C94=0,0,@IF(C94<(H65-L63+G59),+C94+1,0)) >A95:+A94+1 >L94:/F$@IF(C94=0,0,+L93+E94+I94-J94-K94) >K94:/F$@INT(E94*L57+.5)/100 >J94:/F$@INT(I94*L57+,@IF(C95<(H65-L63+G59),+C95+1,0)) >A96:+A95+1 >L95:/F$@IF(C95=0,0,+L94+E95+I95-J95-K95) >K95:/F$@INT(E95*L57+.5)/100 >J95:/F$@INT(I95*L57+.5)/100 >I95:/F$@IF(C95=0,0,@INT((E95+L94)*L61+.5)/100) >G95:/F$@IF(C95=0,0,+G94+E95+F95) >F95:/F$@IF(C95=0,0,@INT((E9J96:/F$@INT(I96*L57+.5)/100 >I96:/F$@IF(C96=0,0,@INT((E96+L95)*L61+.5)/100) >G96:/F$@IF(C96=0,0,+G95+E96+F96) >F96:/F$@IF(C96=0,0,@INT((E96+G95)*L59+.5)/100) >E96:/F$@IF(C96=0,0,@IF(G61=0,G57,@IF(C96>=G63,G61,+G57)) >D96:@IF(C96=0,0,D95+1) >C96:@IF(C95=0,0@IF(C97=0,0,@INT((E97+G96)*L59+.5)/100) >E97:/F$@IF(C97=0,0,@IF(G61=0,G57,@IF(C97>=G63,G61,+G57)) >D97:@IF(C97=0,0,D96+1) >C97:@IF(C96=0,0,@IF(C96<(H65-L63+G59),+C96+1,0)) >A97:+A96+1 >L96:/F$@IF(C96=0,0,+L95+E96+I96-J96-K96) >K96:/F$@INT(E96*L57+.5)/100 >+1) >C98:@IF(C97=0,0,@IF(C97<(H65-L63+G59),+C97+1,0)) >A98:+A97+1 >L97:/F$@IF(C97=0,0,+L96+E97+I97-J97-K97) >K97:/F$@INT(E97*L57+.5)/100 >J97:/F$@INT(I97*L57+.5)/100 >I97:/F$@IF(C97=0,0,@INT((E97+L96)*L61+.5)/100) >G97:/F$@IF(C97=0,0,+G96+E97+F97) >F97:/F$NT(E98*L57+.5)/100 >J98:/F$@INT(I98*L57+.5)/100 >I98:/F$@IF(C98=0,0,@INT((E98+L97)*L61+.5)/100) >G98:/F$@IF(C98=0,0,+G97+E98+F98) >F98:/F$@IF(C98=0,0,@INT((E98+G97)*L59+.5)/100) >E98:/F$@IF(C98=0,0,@IF(G61=0,G57,@IF(C98>=G63,G61,+G57)) >D98:@IF(C98=0,0,D9798+E99+F99) >F99:/F$@IF(C99=0,0,@INT((E99+G98)*L59+.5)/100) >E99:/F$@IF(C99=0,0,@IF(G61=0,G57,@IF(C99>=G63,G61,+G57)) >D99:@IF(C99=0,0,D98+1) >C99:@IF(C98=0,0,@IF(C98<(H65-L63+G59),+C98+1,0)) >A99:+A98+1 >L98:/F$@IF(C98=0,0,+L97+E98+I98-J98-K98) >K98:/F$@I0:@IF(C100=0,0,D99+1) >C100:@IF(C99=0,0,@IF(C99<(H65-L63+G59),+C99+1,0)) >A100:+A99+1 >L99:/F$@IF(C99=0,0,+L98+E99+I99-J99-K99) >K99:/F$@INT(E99*L57+.5)/100 >J99:/F$@INT(I99*L57+.5)/100 >I99:/F$@IF(C99=0,0,@INT((E99+L98)*L61+.5)/100) >G99:/F$@IF(C99=0,0,+GNT(E100*L57+.5)/100 >J100:/F$@INT(I100*L57+.5)/100 >I100:/F$@IF(C100=0,0,@INT((E100+L99)*L61+.5)/100) >G100:/F$@IF(C100=0,0,+G99+E100+F100) >F100:/F$@IF(C100=0,0,@INT((E100+G99)*L59+.5)/100) >E100:/F$@IF(C100=0,0,@IF(G61=0,G57,@IF(C100>=G63,G61,+G57)) >D10F(C101=0,0,@INT((E101+G100)*L59+.5)/100) >E101:/F$@IF(C101=0,0,@IF(G61=0,G57,@IF(C101>=G63,G61,+G57)) >D101:@IF(C101=0,0,D100+1) >C101:@IF(C100=0,0,@IF(C100<(H65-L63+G59),+C100+1,0)) >A101:+A100+1 >L100:/F$@IF(C100=0,0,+L99+E100+I100-J100-K100) >K100:/F$@I01<(H65-L63+G59),+C101+1,0)) >A102:+A101+1 >L101:/F$@IF(C101=0,0,+L100+E101+I101-J101-K101) >K101:/F$@INT(E101*L57+.5)/100 >J101:/F$@INT(I101*L57+.5)/100 >I101:/F$@IF(C101=0,0,@INT((E101+L100)*L61+.5)/100) >G101:/F$@IF(C101=0,0,+G100+E101+F101) >F101:/F$@I>I102:/F$@IF(C102=0,0,@INT((E102+L101)*L61+.5)/100) >G102:/F$@IF(C102=0,0,+G101+E102+F102) >F102:/F$@IF(C102=0,0,@INT((E102+G101)*L59+.5)/100) >E102:/F$@IF(C102=0,0,@IF(G61=0,G57,@IF(C102>=G63,G61,+G57)) >D102:@IF(C102=0,0,D101+1) >C102:@IF(C101=0,0,@IF(C1F(C103=0,0,@IF(G61=0,G57,@IF(C103>=G63,G61,+G57)) >D103:@IF(C103=0,0,D102+1) >C103:@IF(C102=0,0,@IF(C102<(H65-L63+G59),+C102+1,0)) >A103:+A102+1 >L102:/F$@IF(C102=0,0,+L101+E102+I102-J102-K102) >K102:/F$@INT(E102*L57+.5)/100 >J102:/F$@INT(I102*L57+.5)/100 @IF(C103=0,0,+L102+E103+I103-J103-K103) >K103:/F$@INT(E103*L57+.5)/100 >J103:/F$@INT(I103*L57+.5)/100 >I103:/F$@IF(C103=0,0,@INT((E103+L102)*L61+.5)/100) >G103:/F$@IF(C103=0,0,+G102+E103+F103) >F103:/F$@IF(C103=0,0,@INT((E103+G102)*L59+.5)/100) >E103:/F$@I.5)/100 >I94:/F$@IF(C94=0,0,@INT((E94+L93)*L61+.5)/100) >G94:/F$@IF(C94=0,0,+G93+E94+F94) >F94:/F$@IF(C94=0,0,@INT((E94+G93)*L59+.5)/100) >E94:/F$@IF(C94=0,0,@IF(G61=0,G57,@IF(C94>=G63,G61,+G57)) >D94:@IF(C94=0,0,D93+1) >C94:@IF(C93=0,0,@IF(C93<(H65-L63+G59),+C93+1,0)) >A94:+A93+1 >L93:/F$@IF(C93=0,0,+L92+E93+I93-J93-K93) >K93:/F$@INT(E93*L57+.5)/100 >J93:/F$@INT(I93*L57+.5)/100 >I93:/F$@IF(C93=0,0,@INT((E93+L92)*L61+.5)/100) >G93:/F$@IF(C93=0,0,+G92+E93+F93) >F93:/F$@IF(C93=0,0,@INT((E93+G92)*L59+.5)/100) F(C84=0,0,@INT((E84+G83)*L59+.5)/100) >E84:/F$@IF(C84=0,0,@IF(G61=0,G57,@IF(C84>=G63,G61,+G57)) >D84:@IF(C84=0,0,D83+1) >C84:@IF(C83=0,0,@IF(C83<(H65-L63+G59),+C83+1,0)) >A84:+A83+1 >L83:/F$@IF(C83=0,0,+L82+E83+I83-J83-K83) >K83:/F$@INT(E83*L57+.5)/100 >J8) >C85:@IF(C84=0,0,@IF(C84<(H65-L63+G59),+C84+1,0)) >A85:+A84+1 >L84:/F$@IF(C84=0,0,+L83+E84+I84-J84-K84) >K84:/F$@INT(E84*L57+.5)/100 >J84:/F$@INT(I84*L57+.5)/100 >I84:/F$@IF(C84=0,0,@INT((E84+L83)*L61+.5)/100) >G84:/F$@IF(C84=0,0,+G83+E84+F84) >F84:/F$@I(E85*L57+.5)/100 >J85:/F$@INT(I85*L57+.5)/100 >I85:/F$@IF(C85=0,0,@INT((E85+L84)*L61+.5)/100) >G85:/F$@IF(C85=0,0,+G84+E85+F85) >F85:/F$@IF(C85=0,0,@INT((E85+G84)*L59+.5)/100) >E85:/F$@IF(C85=0,0,@IF(G61=0,G57,@IF(C85>=G63,G61,+G57)) >D85:@IF(C85=0,0,D84+1+E86+F86) >F86:/F$@IF(C86=0,0,@INT((E86+G85)*L59+.5)/100) >E86:/F$@IF(C86=0,0,@IF(G61=0,G57,@IF(C86>=G63,G61,+G57)) >D86:@IF(C86=0,0,D85+1) >C86:@IF(C85=0,0,@IF(C85<(H65-L63+G59),+C85+1,0)) >A86:+A85+1 >L85:/F$@IF(C85=0,0,+L84+E85+I85-J85-K85) >K85:/F$@INT87:@IF(C87=0,0,D86+1) >C87:@IF(C86=0,0,@IF(C86<(H65-L63+G59),+C86+1,0)) >A87:+A86+1 >L86:/F$@IF(C86=0,0,+L85+E86+I86-J86-K86) >K86:/F$@INT(E86*L57+.5)/100 >J86:/F$@INT(I86*L57+.5)/100 >I86:/F$@IF(C86=0,0,@INT((E86+L85)*L61+.5)/100) >G86:/F$@IF(C86=0,0,+G8587-K87) >K87:/F$@INT(E87*L57+.5)/100 >J87:/F$@INT(I87*L57+.5)/100 >I87:/F$@IF(C87=0,0,@INT((E87+L86)*L61+.5)/100) >G87:/F$@IF(C87=0,0,+G86+E87+F87) >F87:/F$@IF(C87=0,0,@INT((E87+G86)*L59+.5)/100) >E87:/F$@IF(C87=0,0,@IF(G61=0,G57,@IF(C87>=G63,G61,+G57)) >D:/F$@IF(C88=0,0,+G87+E88+F88) >F88:/F$@IF(C88=0,0,@INT((E88+G87)*L59+.5)/100) >E88:/F$@IF(C88=0,0,@IF(G61=0,G57,@IF(C88>=G63,G61,+G57)) >D88:@IF(C88=0,0,D87+1) >C88:@IF(C87=0,0,@IF(C87<(H65-L63+G59),+C87+1,0)) >A88:+A87+1 >L87:/F$@IF(C87=0,0,+L86+E87+I87-J9>=G63,G61,+G57)) >D89:@IF(C89=0,0,D88+1) >C89:@IF(C88=0,0,@IF(C88<(H65-L63+G59),+C88+1,0)) >A89:+A88+1 >L88:/F$@IF(C88=0,0,+L87+E88+I88-J88-K88) >K88:/F$@INT(E88*L57+.5)/100 >J88:/F$@INT(I88*L57+.5)/100 >I88:/F$@IF(C88=0,0,@INT((E88+L87)*L61+.5)/100) >G889=0,0,+L88+E89+I89-J89-K89) >K89:/F$@INT(E89*L57+.5)/100 >J89:/F$@INT(I89*L57+.5)/100 >I89:/F$@IF(C89=0,0,@INT((E89+L88)*L61+.5)/100) >G89:/F$@IF(C89=0,0,+G88+E89+F89) >F89:/F$@IF(C89=0,0,@INT((E89+G88)*L59+.5)/100) >E89:/F$@IF(C89=0,0,@IF(G61=0,G57,@IF(C89)*L61+.5)/100) >G90:/F$@IF(C90=0,0,+G89+E90+F90) >F90:/F$@IF(C90=0,0,@INT((E90+G89)*L59+.5)/100) >E90:/F$@IF(C90=0,0,@IF(G61=0,G57,@IF(C90>=G63,G61,+G57)) >D90:@IF(C90=0,0,D89+1) >C90:@IF(C89=0,0,@IF(C89<(H65-L63+G59),+C89+1,0)) >A90:+A89+1 >L89:/F$@IF(C8@IF(G61=0,G57,@IF(C91>=G63,G61,+G57)) >D91:@IF(C91=0,0,D90+1) >C91:@IF(C90=0,0,@IF(C90<(H65-L63+G59),+C90+1,0)) >A91:+A90+1 >L90:/F$@IF(C90=0,0,+L89+E90+I90-J90-K90) >K90:/F$@INT(E90*L57+.5)/100 >J90:/F$@INT(I90*L57+.5)/100 >I90:/F$@IF(C90=0,0,@INT((E90+L8A91+1 >L91:/F$@IF(C91=0,0,+L90+E91+I91-J91-K91) >K91:/F$@INT(E91*L57+.5)/100 >J91:/F$@INT(I91*L57+.5)/100 >I91:/F$@IF(C91=0,0,@INT((E91+L90)*L61+.5)/100) >G91:/F$@IF(C91=0,0,+G90+E91+F91) >F91:/F$@IF(C91=0,0,@INT((E91+G90)*L59+.5)/100) >E91:/F$@IF(C91=0,0,C92=0,0,@INT((E92+L91)*L61+.5)/100) >G92:/F$@IF(C92=0,0,+G91+E92+F92) >F92:/F$@IF(C92=0,0,@INT((E92+G91)*L59+.5)/100) >E92:/F$@IF(C92=0,0,@IF(G61=0,G57,@IF(C92>=G63,G61,+G57)) >D92:@IF(C92=0,0,D91+1) >C92:@IF(C91=0,0,@IF(C91<(H65-L63+G59),+C91+1,0)) >A92:+>E93:/F$@IF(C93=0,0,@IF(G61=0,G57,@IF(C93>=G63,G61,+G57)) >D93:@IF(C93=0,0,D92+1) >C93:@IF(C92=0,0,@IF(C92<(H65-L63+G59),+C92+1,0)) >A93:+A92+1 >L92:/F$@IF(C92=0,0,+L91+E92+I92-J92-K92) >K92:/F$@INT(E92*L57+.5)/100 >J92:/F$@INT(I92*L57+.5)/100 >I92:/F$@IF(3:/F$@INT(I83*L57+.5)/100 >I83:/F$@IF(C83=0,0,@INT((E83+L82)*L61+.5)/100) >G83:/F$@IF(C83=0,0,+G82+E83+F83) >F83:/F$@IF(C83=0,0,@INT((E83+G82)*L59+.5)/100) >E83:/F$@IF(C83=0,0,@IF(G61=0,G57,@IF(C83>=G63,G61,+G57)) >D83:@IF(C83=0,0,D82+1) >C83:@IF(C82=0,0,@IF(C82<(H65-L63+G59),+C82+1,0)) >A83:+A82+1 >L82:/F$@IF(C82=0,0,+L81+E82+I82-J82-K82) >K82:/F$@INT(E82*L57+.5)/100 >J82:/F$@INT(I82*L57+.5)/100 >I82:/F$@IF(C82=0,0,@INT((E82+L81)*L61+.5)/100) >G82:/F$@IF(C82=0,0,+G81+E82+F82) >F82:/F$@IF(C82=0,0,@INT((E82+ >A67:+A66+1 >A66:+A65+1 >H65:/FL+D12 >G65:/FG" MADE : >F65:"RIBUTION IS >E65:"H LAST CONTRIBUT >D65:"AGE AT WHICH >A65:+A64+1 >A64:+A63+1 >L63:+D6 >K63:"RT : >J63:" AGE AT START >I63:" INDIVIDUAL >G63:/FG+D33 >F63:" MADE IN : >E63:"ONTRIBUTION >D63: ! >F69:" ACCOUNT >E69:" RETIREMENT >D69:" INDIVIDUAL >C69:"! >A69:+A68+1 >L68:"=========== >K68:"=========== >J68:"=========== >I68:"=========== >G68:"=========== >F68:"=========== >E68:"=========== >D68:"=========== >C68:"=========== >A68:+A67+1A71:+A70+1 >L70:"----------! >K70:"------------ >J70:"------------ >I70:"!---------- >G70:"----------! >F70:"----------- >E70:"----------- >D70:"----------- >C70:"!------------ >A70:+A69+1 >L69:" ! >K69:" OF DEPOST >J69:"CERTIFICATE >I69:"! >G69:"EST >E73:" BUTION >D73:" AGE >C73:"! YEAR >A73:+A72+1 >L72:" ! >K72:" CONTRI- >J72:" TAX ON >I72:"! >G72:" ! >E72:" CONTRI- >C72:"! >A72:+A71+1 >L71:" ! >K71:" TAX ON >I71:"! >G71:" ! >E71:" ANNUAL >C71:"! >= >K74:" ========== >J74:" ========== >I74:" ========== >G74:" ========== >F74:" ========== >E74:" ========== >D74:" ========== >C74:" ========== >A74:+A73+1 >L73:" BALANCE ! >K73:" BUTION >J73:" INTEREST >I73:"! INTEREST >G73:" BALANCE ! >F73:" INTER-J76-K76 >K76:/F$@INT(E76*L57+.5)/100 >J76:/F$@INT(I76*L57+.5)/100 >I76:/F$@IF(C76=0,0,@INT(+E76*L61+.5)/100) >G76:/F$@IF(C76=0,0,+E76+F76) >F76:/F$@IF(C76=0,0,@INT(+E76*L59+.5)/100) >E76:/F$+G57 >D76:+L63 >C76:+G59 >A76:+A75+1 >A75:+A74+1 >L74:" =========*L61+.5)/100) >G77:/F$@IF(C77=0,0,+G76+E77+F77) >F77:/F$@IF(C77=0,0,@INT((E77+G76)*L59+.5)/100) >E77:/F$@IF(C77=0,0,@IF(G61=0,G57,@IF(C77>=G63,G61,+G57)) >D77:@IF(C77=0,0,D76+1) >C77:@IF(C76=0,0,@IF(C76<(H65-L63+G59),+C76+1,0)) >A77:+A76+1 >L76:/F$+E76+I76F(G61=0,G57,@IF(C78>=G63,G61,+G57)) >D78:@IF(C78=0,0,D77+1) >C78:@IF(C77=0,0,@IF(C77<(H65-L63+G59),+C77+1,0)) >A78:+A77+1 >L77:/F$@IF(C77=0,0,+L76+E77+I77-J77-K77) >K77:/F$@INT(E77*L57+.5)/100 >J77:/F$@INT(I77*L57+.5)/100 >I77:/F$@IF(C77=0,0,@INT((E77+L76)8+1 >L78:/F$@IF(C78=0,0,+L77+E78+I78-J78-K78) >K78:/F$@INT(E78*L57+.5)/100 >J78:/F$@INT(I78*L57+.5)/100 >I78:/F$@IF(C78=0,0,@INT((E78+L77)*L61+.5)/100) >G78:/F$@IF(C78=0,0,+G77+E78+F78) >F78:/F$@IF(C78=0,0,@INT((E78+G77)*L59+.5)/100) >E78:/F$@IF(C78=0,0,@I9=0,0,@INT((E79+L78)*L61+.5)/100) >G79:/F$@IF(C79=0,0,+G78+E79+F79) >F79:/F$@IF(C79=0,0,@INT((E79+G78)*L59+.5)/100) >E79:/F$@IF(C79=0,0,@IF(G61=0,G57,@IF(C79>=G63,G61,+G57)) >D79:@IF(C79=0,0,D78+1) >C79:@IF(C78=0,0,@IF(C78<(H65-L63+G59),+C78+1,0)) >A79:+A780:/F$@IF(C80=0,0,@IF(G61=0,G57,@IF(C80>=G63,G61,+G57)) >D80:@IF(C80=0,0,D79+1) >C80:@IF(C79=0,0,@IF(C79<(H65-L63+G59),+C79+1,0)) >A80:+A79+1 >L79:/F$@IF(C79=0,0,+L78+E79+I79-J79-K79) >K79:/F$@INT(E79*L57+.5)/100 >J79:/F$@INT(I79*L57+.5)/100 >I79:/F$@IF(C7,+C80+1,0)) >A81:+A80+1 >L80:/F$@IF(C80=0,0,+L79+E80+I80-J80-K80) >K80:/F$@INT(E80*L57+.5)/100 >J80:/F$@INT(I80*L57+.5)/100 >I80:/F$@IF(C80=0,0,@INT((E80+L79)*L61+.5)/100) >G80:/F$@IF(C80=0,0,+G79+E80+F80) >F80:/F$@IF(C80=0,0,@INT((E80+G79)*L59+.5)/100) >E)/100 >I81:/F$@IF(C81=0,0,@INT((E81+L80)*L61+.5)/100) >G81:/F$@IF(C81=0,0,+G80+E81+F81) >F81:/F$@IF(C81=0,0,@INT((E81+G80)*L59+.5)/100) >E81:/F$@IF(C81=0,0,@IF(G61=0,G57,@IF(C81>=G63,G61,+G57)) >D81:@IF(C81=0,0,D80+1) >C81:@IF(C80=0,0,@IF(C80<(H65-L63+G59)G81)*L59+.5)/100) >E82:/F$@IF(C82=0,0,@IF(G61=0,G57,@IF(C82>=G63,G61,+G57)) >D82:@IF(C82=0,0,D81+1) >C82:@IF(C81=0,0,@IF(C81<(H65-L63+G59),+C81+1,0)) >A82:+A81+1 >L81:/F$@IF(C81=0,0,+L80+E81+I81-J81-K81) >K81:/F$@INT(E81*L57+.5)/100 >J81:/F$@INT(I81*L57+.5"INCREASED CON >A63:+A62+1 >A62:+A61+1 >L61:/F$+D17 >K61:" : >J61:"ATE ON CD >I61:" INTEREST R >G61:/FG+D31 >F61:"CREASED TO: >E61:"RIBUTION INCR >D61:"ANNUAL CONTR >A61:+A60+1 >A60:+A59+1 >L59:/F$+D8 >K59:" : >J59:"ATE ON IRA >I59:" INTEREST R >G59:/FG+D9 >F59:"ADE IN : >E59:"TRIBUTION MA >D59:"INITIAL CONT >A59:+A58+1 >A58:+A57+1 >L57:/FI+D22 >K57:" % : >J57:"T >I57:" TAX BRACKET >G57:/FI+D7 >F57:" YEAR : >E57:"RIBUTED PER >D57:"AMOUNT CONTRIDEPO >A57:+A56+1 >A56:+A55+1 >A55:+A5413:(((1+(E16/100))^(E19/365))-1 >D13:(((1+(D16/100))^(D19/365))-1 >C13:/FG"RS >B13:" FACTO >A13:+A12+1 >C12:"T >B12:"INTERES >A12:+A11+1 >G11:"! >F11:" ! >E11:" ! >C11:" ! >A11:+A10+1 >G10:"!====== >F10:"=!===== >E10:"=!===== >D10:"======= >C10:"====9:" INTER >A19:+A18+1 >B18:"DAYS OF >A18:+A17+1 >A17:+A16+1 >G16:+E5 >F16:+E5 >E16:+E5 >D16:+E5 >C16:" RATE >B16:" SAVER >A16:+A15+1 >C15:"VE ALL >B15:"EFFECTI >A15:+A14+1 >A14:+A13+1 >G13:(((1+(G16/100))^(G19/365))-1 >F13:(((1+(F16/100))^(F19/365))-1 >E>G23:100*(365/G19)*G13 >F23:100*(365/F19)*F13 >E23:100*(365/E19)*E13 >D23:100*(365/D19)*D13 >C23:"E >B23:" RAT >A23:+A22+1 >C22:"EST >B22:" INTER >A22:+A21+1 >B21:"NOMINAL >A21:+A20+1 >A20:+A19+1 >G19:365 >F19:365/2 >E19:365/4 >D19:365/12 >C19:"EST >B1 E >D2:" D >C2:" C >B2:" B >A2:+A1+1 >F1:"NTS >E1:"CD INVESTME >D1:"OF IRA AND >C1:"COMPARISON >B1:"MODEL 12 - >A1:1 /W1 /GOR /GRM /GC11 /X>A1:>B1: ........... >C6:"AT AGE ? >B6:" A. START >A6:+A5+1 >D5:"=========== >C5:"=========== >B5:"=========== >A5:+A4+1 >C4:"N DATA: >B4:"CONTRIBUTION >A4:+A3+1 >A3:+A2+1 >L2:" L >K2:" K >J2:" J >I2:" I >H2:" H >G2:" G >F2:" F >E2:" >B11:" CONTRIB >A11:+A10+1 >C10:" WHICH LAST >B10:" E. AGE AT >A10:+A9+1 >D9:"........... >C9:"IN YEAR ? >B9:" D. START >A9:+A8+1 >D8:/F$"........... >C8:"ST RATE ? >B8:" C. INTERE >A8:+A7+1 >D7:"............ >C7:" ? >B7:" B. AMOUNT >A7:+A6+1 >D6:"" A. INTERE >A17:+A16+1 >D16:"=========== >C16:"=========== >B16:"=========== >A16:+A15+1 >D15:" DATA: >C15:" OF DEPOSIT >B15:"CERTIFICATE >A15:+A14+1 >A14:+A13+1 >A13:+A12+1 >D12:"............ >C12:" --------> >B12:" MADE >A12:+A11+1 >C11:"BUTION IS A25+1 >A25:+A24+1 >A24:+A23+1 >A23:+A22+1 >D22:"........... >C22:"TE: >B22:" A. TAX RAT >A22:+A21+1 >D21:"=========== >C21:"=========== >B21:"=========== >A21:+A20+1 >B20:"TAX DATA: >A20:+A19+1 >A19:+A18+1 >A18:+A17+1 >D17:"........... >C17:"ST RATE >B17:===== >C30:"=========== >B30:"=========== >A30:+A29+1 >B29:" DATA: >A29:+A28+1 >D28:"TION >C28:"UR CONTRIBU >B28:" CHANGE YOUR >A28:+A27+1 >D27:"WANT >C27:" YEARS YOU W >B27:" NUMBER OF >A27:+A26+1 >D26:"RTAIN >C26:" AFTER A CE >B26:"ASSUME THAT >A26:+>C36:"N DATA >B36:"DISTRIBUTIO >A36:+A35+1 >A35:+A34+1 >A34:+A33+1 >D33:"........... >C33:" YEAR --> >B33:" WHAT >A33:+A32+1 >C32:"E MADE IN >B32:" B. CHANGE AGE >A32:+A31+1 >D31:"............ >C31:"MOUNT >B31:" A. NEW A >A31:+A30+1 >D30:"======4+1 >A44:+A43+1 >A43:+A42+1 >A42:+A41+1 >A41:+A40+1 >A40:+A39+1 >D39:"........... >C39:"ST RATE >B39:" B. INTERE >A39:+A38+1 >D38:"........... >C38:" OF YRS. >B38:" A. NUMBER >A38:+A37+1 >D37:"=========== >C37:"=========== >B37:"=========== >A37:+A36+1 +1 >A54:+A53+1 >H53:" OF DEPOSIT >G53:"CERTIFICATE OF >A53:+A52+1 >A52:+A51+1 >H51:"SUS >G51:" VER >A51:+A50+1 >A50:+A49+1 >I49:"UNT >H49:"REMENT ACCOUNT >G49:"VIDUAL RETIRE >F49:" INDI >A49:+A48+1 >A48:+A47+1 >A47:+A46+1 >A46:+A45+1 >A45:+A4==! >B10:"======== >A10:+A9+1 >G9:"!ANNUAL >F9:" !SEMI >E9:" !QUART >D9:"MONTHLY >C9:"UNDING! >B9:" COMPO >A9:+A8+1 >G8:"! >F8:" ! >E8:" ! >C8:"CY OF ! >B8:"FREQUEN >A8:+A7+1 >G7:"!======= >F7:"=!===== >E7:"=!===== >D7:"======= >C7:"======! >B7:"======= >A7:+A6+1 >A6:+A5+1 >E5:/F$" ..... >D5:"D YIELD >C5:"SAVER C >A5:+A4+1 >D4:"IVE ALL >C4:" EFFECT >B4:"CURRENT >A4:+A3+1 >A3:+A2+1 >G2:" G >F2:" F >E2:" E >D2:" D >C2:" C >B2:" B >A2:+A1+1 >F1:"LDS >E1:" CD YIE >D1:" SAVERS >C1:"3 - ALL >B1:"MO2-E19-E20 >D146:+D22-D19-D20 >C146:"SSETS >B146:"QUICK ASS >A146:+A145+1 >A145:+A144+1 >G144:" ..... >F144:/F$+F22/F64 >E144:/F$+E22/E64 >D144:/F$+D22/D64 >C144:"IO >B144:"CUR RAT >A144:+A143+1 >A143:+A142+1 >G142:" ..... >F142:+F22-F64 >E142:+E22-E64 >D/F$+E146/E64 >D150:/F$+D146/D64 >C150:"SETS RT >B150:"QUIK AS >A150:+A149+1 >A149:+A148+1 >G148:" ..... >F148:+F146-F64 >E148:+E146-E64 >D148:+D146-D64 >C148:" ASSETS >B148:"NET QUICK >A148:+A147+1 >A147:+A146+1 >G146:" ..... >F146:+F22-F19-F20 >E146:+E219/E22*100 >D154:/F$+D19/D22*100 >C154:"UR ASST >B154:"INV % C >A154:+A153+1 >A153:+A152+1 >G152:" ..... >F152:/F$+F97/F19 >E152:/F$+E97/E19 >D152:/F$+D97/D19 >C152:"TURNOV >B152:"INVENT >A152:+A151+1 >A151:+A150+1 >G150:" ..... >F150:/F$+F146/F64 >E150::/F$365/E156 >D158:/F$365/D156 >C158:"CEIV >B158:"DAYS RE >A158:+A157+1 >A157:+A156+1 >G156:" ..... >F156:/F$+F97/F18 >E156:/F$+E97/E18 >D156:/F$+D97/D18 >C156:"EC >B156:"SALES/R >A156:+A155+1 >A155:+A154+1 >G154:" ..... >F154:/F$+F19/F22*100 >E154:/F$+E108+E111)/E110 >D162:/F$(+D108+D111)/D110 >C162:"NT >B162:"EBIT/ I >A162:+A161+1 >A161:+A160+1 >G160:" ..... >F160:/F$+F99/F19 >E160:/F$+E99/E19 >D160:/F$+D99/D19 >C160:"VEN >B160:"COS/ IN >A160:+A159+1 >A159:+A158+1 >G158:" ..... >F158:/F$365/F156 >E158>C166:"NET AST >B166:"SALES/ >A166:+A165+1 >A165:+A164+1 >G164:" ..... >F164:/F$(+F81-F79)/F79 >E164:/F$(+E81-E79)/E79 >D164:/F$(+D81-D79)/D79 >C164:"T WORTH >B164:"LIAB/NE >A164:+A163+1 >A163:+A162+1 >G162:" ..... >F162:/F$(+F108+F111)/F110 >E162:/F$(+E >C170:"IZATION >B170:"CAPITALIZ >A170:+A169+1 >A169:+A168+1 >G168:" ..... >F168:/F$+F97/F40 >E168:/F$+E97/E40 >D168:/F$+D97/D40 >C168:"ASSETS >B168:"SALES/ >A168:+A167+1 >A167:+A166+1 >G166:" ..... >F166:/F$+F97/F38 >E166:/F$+E97/E38 >D166:/F$+D97/D38 D177*100 >G172:" ..... >F172:+F75 >E172:+E75 >D172:+D75 >C172:"TOCK >B172:" PREF S >A172:+A171+1 >J171:/F$+F171/F177*100 >I171:/F$+E171/E177*100 >H171:/F$+D171/D177*100 >G171:" ..... >F171:+F66+F67 >E171:+E66+E67 >D171:+D66+D67 >B171:" DEBT >A171:+A170+1K >B174:" TREAS >A174:+A173+1 >J173:/F$+F173/F177*100 >I173:/F$+E173/E177*100 >H173:/F$+D173/D177*100 >G173:" ..... >F173:+F74 >E173:+E74 >D173:+D74 >C173:" STOCK >B173:" COMMON >A173:+A172+1 >J172:/F$+F172/F177*100 >I172:/F$+E172/E177*100 >H172:/F$+D172//E177*100 >H175:/F$+D175/D177*100 >G175:" ..... >F175:+F77 >E175:+E77 >D175:+D77 >C175:"RNINGS >B175:" RET EA >A175:+A174+1 >J174:/F$+F174/F177*100 >I174:/F$+E174/E177*100 >H174:/F$+D174/D177*100 >G174:" ..... >F174:+F76 >E174:+E76 >D174:+D76 >C174:"STOC>J177:/F$@SUM(J171...J175 >I177:/F$@SUM(I171...I175 >H177:/F$@SUM(H171...H175 >G177:" ..... >F177:@SUM(F171...F175) >E177:@SUM(E171...E175) >D177:@SUM(D171...D175) >C177:"IT >B177:"TOT CAP >A177:+A176+1 >A176:+A175+1 >J175:/F$+F175/F177*100 >I175:/F$+E175DEL 1 >A1:1 /W1 /GOC /GRM /GC7 /X>A1:>A1: 142:+D22-D64 >C142:"PITAL >B142:"WORK CA >A142:+A141+1 >A141:+A140+1 >J140:" ===== >I140:" ===== >H140:" ===== >G140:" ===== >F140:" ===== >E140:" ===== >D140:" ====== >C140:"======= >B140:"======= >A140:+A139+1 >G139:" SIC CD >F139:" .... >E139:" .... >D139:" .... >A139:+A138+1 >J138:" YR END >I138:" YR END >H138:" YR END >G138:" RMA >F138:" YR END >E138:" YR END >D138:" YR END >A138:+A137+1 >J137:" % >I137:" % >H137:" % >A137:+A136+1 >H136:/F$ >G136:"HLIGHTS >F136:"ARY HIG >E136:"AL SUMMAR1+1 >I91:"% YR 1 >H91:"% YR 2 >F91:" 1 >E91:" 2 >D91:" 3 >A91:+A90+1 >A90:+A89+1 >H89:"....... >G89:"....... >F89:" DATE >E89:"....... >D89:"....... >C89:"Y NAME >B89:" COMPAN >A89:+A88+1 >A88:+A87+1 >A87:+A86+1 >A86:+A85+1 >A85:+A84+1 >A84:+A83+1 > >D94:" ===== >C94:"====== >B94:"======= >A94:+A93+1 >I93:" YR 2 >H93:" YR 3 >G93:" SIC CD >F93:" .... >E93:" .... >D93:" .... >A93:+A92+1 >I92:" TO >H92:" TO >G92:" RMA >F92:" YR END >E92:" YR END >D92:" YR END >C92:"DOLLARS >B92:"...... >A92:+A90 >H97:/F$+D97-E97/E97*100 >G97:" ..... >F97:" ..... >E97:" ..... >D97:" ..... >B97:"REVENUES >A97:+A96+1 >C96:"------ >B96:"------- >A96:+A95+1 >C95:"TEMENT >B95:"INC STA >A95:+A94+1 >I94:" ====== >H94:" ====== >G94:" ====== >F94:" ===== >E94:" =====:+A101+1 >I101:/F$ >H101:/F$ >A101:+A100+1 >I100:/F$ >H100:/F$ >A100:+A99+1 >I99:/F$+E99-F99/F99*100 >H99:/F$+D99-E99/E99*100 >G99:" ..... >F99:" ..... >E99:" ..... >D99:" ..... >C99:" SALES >B99:"COST OF >A99:+A98+1 >A98:+A97+1 >I97:/F$+E97-F97/F97*10LLING E >A105:+A104+1 >I104:/F$ >H104:/F$ >A104:+A103+1 >I103:/F$+E103-F103/F103*100 >H103:/F$+D103-E103/E103*100 >G103:" ..... >F103:+F97-F99-F100 >E103:+E97-E99-E100 >D103:+D97-D99-D100 >C103:"RGIN >B103:"OPER MA >A103:+A102+1 >I102:/F$ >H102:/F$ >A10206/E106*100 >G106:" ..... >F106:" ..... >E106:" ..... >D106:" ..... >C106:" EXP >B106:"GEN & ADM >A106:+A105+1 >I105:/F$+E105-F105/F105*100 >H105:/F$+D105-E105/E105*100 >G105:" ..... >F105:" ..... >E105:" ..... >D105:" ..... >C105:"XPENSE >B105:"SE8:/F$+E108-F108/F108*100 >H108:/F$+D108-E108/E108*100 >G108:" ..... >F108:+F103-F105-F106 >E108:+E103-E105-E106 >D108:+D103-D105-D106 >C108:"RGIN >B108:"OPER MA >A108:+A107+1 >I107:/F$ >H107:/F$ >A107:+A106+1 >I106:/F$+E106-F106/F106*100 >H106:/F$+D106-E1 >D111:" ..... >C111:" (EXP) >B111:"OTH INC >A111:+A110+1 >I110:/F$+E110-F110/F110*100 >H110:/F$+D110-E110/E110*100 >G110:" ..... >F110:" ..... >E110:" ..... >D110:" ..... >C110:"ENSE >B110:"INT EXP >A110:+A109+1 >I109:/F$ >H109:/F$ >A109:+A108+1 >I10>G113:" ..... >F113:+F108-F110+F111 >E113:+E108-E110+E111 >D113:+D108-D110+D111 >C113:"AX >B113:"INC BFT >A113:+A112+1 >I112:/F$ >H112:/F$ >A112:+A111+1 >I111:/F$+E111-F111/F111*100 >H111:/F$+D111-E111/E111*100 >G111:" ..... >F111:" ..... >E111:" .....A115+1 >I115:/F$+E115-F115/F115*100 >H115:/F$+D115-E115/E115*100 >G115:" ..... >F115:" ..... >E115:" ..... >D115:" ..... >C115:"ES >B115:"INC TAX >A115:+A114+1 >I114:/F$ >H114:/F$ >A114:+A113+1 >I113:/F$+E113-F113/F113*100 >H113:/F$+D113-E113/E113*100 "RG % R >B119:"OPER MARG >A119:+A118+1 >I118:/F$ >A118:+A117+1 >I117:/F$+E117-F117/F117*100 >H117:/F$+D117-E117/E117*100 >G117:" ..... >F117:+F113-F115 >E117:+E113-E115 >D117:+D113-D115 >C117:"OME >B117:"NET INCOM >A117:+A116+1 >I116:/F$ >H116:/F$ >A116:+23:"NET INCOM >A123:+A122+1 >I122:/F$ >A122:+A121+1 >F121:/F$+F108/F97*100 >E121:/F$+E108/E97*100 >D121:/F$+D108/D97*100 >C121:"C % REV >B121:"OPER INCO >A121:+A120+1 >A120:+A119+1 >F119:/F$+F103/F97*100 >E119:/F$+E103/E97*100 >D119:/F$+D103/D97*100 >C119:27+1 >A127:+A126+1 >A126:+A125+1 >F125:/F$+F113/F40*100 >E125:/F$+E113/E40*100 >D125:/F$+D113/D40*100 >C125:" % ASST >B125:"INC BFT >A125:+A124+1 >I124:/F$ >A124:+A123+1 >F123:/F$+F117/F97*100 >E123:/F$+E117/E97*100 >D123:/F$+D117/D97*100 >C123:" % REV >B1 >D136:"FINANCIAL >A136:+A135+1 >H135:/F$ >A135:+A134+1 >J134:"....... >I134:"....... >H134:/F$" DATE >E134:"........ >D134:"....... >C134:"Y NAME >B134:" COMPAN >A134:+A133+1 >A133:+A132+1 >A132:+A131+1 >A131:+A130+1 >A130:+A129+1 >A129:+A128+1 >A128:+A1A83:+A82+1 >A82:+A81+1 >J81:/F$+F81/F81*100 >I81:/F$+E81/E81*100 >H81:/F$+D81/D81*100 >G81:" ..... >F81:+F64+F66+F67+F69+F71+F79 >E81:+E64+E66+E67+E69+E71+E79 >D81:+D64+D66+D67+D69+D71+D79 >C81:"B & EQUIT >B81:"TOT LIA >A81:+A80+1 >H80:/F$ >A80:+A79+1 >J79:/F$+F79/F81*100 >I79:/F$+E79/E81*100 >H79:/F$+D79/D81*100 >G79:" ..... >F79:@SUM(F74...F77) >E79:@SUM(E74...E77) >D79:@SUM(D74...D77) >C79:" EQUIT >B79:"TOT STK >A79:+A78+1 >H78:/F$ >A78:+A77+1 >J77:/F$+F77/F81*100 >I77:/F$+E77/E81*100 >H77:/F$+D77/D81*10 >B38:"NET PLANT >A38:+A37+1 >H37:/F$ >A37:+A36+1 >J36:/F$+F36/F40*100 >I36:/F$+E36/E40*100 >H36:/F$+D36/D40*100 >G36:" ..... >F36:" ..... >E36:" ..... >D36:" ..... >C36:"DEPREC >B36:"LES AC >A36:+A35+1 >H35:/F$ >A35:+A34+1 >J34:/F$+F34/F40*100 >I34:/F$+E.. >F40:+F22+F24+F26+F38 >E40:+E22+E24+E26+E38 >D40:+D22+D24+D26+D38 >C40:"SSETS >B40:"TOTAL ASS >A40:+A39+1 >H39:/F$ >A39:+A38+1 >J38:/F$+F38/F40*100 >I38:/F$+E38/E40*100 >H38:/F$+D38/D40*100 >G38:" ..... >F38:+F34-F36 >E38:+E34-E36 >D38:+D34-D36 >C38:"NT...... >F49:" DATE >E49:"....... >D49:"....... >C49:"Y NAME >B49:" COMPAN >A49:+A48+1 >A48:+A47+1 >A47:+A46+1 >A46:+A45+1 >A45:+A44+1 >A44:+A43+1 >A43:+A42+1 >A42:+A41+1 >A41:+A40+1 >J40:/F$+F40/F40*100 >I40:/F$+E40/E40*100 >H40:/F$+D40/D40*100 >G40:" ... >F53:" .... >E53:" .... >D53:" .... >A53:+A52+1 >J52:" % >I52:" % >H52:" % >G52:" RMA >F52:" YR END >E52:" YR END >D52:" YR END >C52:"DOLLARS >B52:"...... >A52:+A51+1 >F51:" 1 >E51:" 2 >D51:" 3 >A51:+A50+1 >A50:+A49+1 >H49:"....... >G49:".- >B56:"------- >A56:+A55+1 >C55:"TIES >B55:"LIABILITI >A55:+A54+1 >J54:" ====== >I54:" ====== >H54:" ====== >G54:" ====== >F54:" ===== >E54:" ===== >D54:" ===== >C54:"====== >B54:"======= >A54:+A53+1 >J53:" YEAR 1 >I53:" YEAR 2 >H53:" YEAR 3 >G53:" SIC CD ..... >D59:" ..... >C59:" LIAB >B59:" ACCRU >A59:+A58+1 >J58:/F$+F58/F81*100 >I58:/F$+E58/E81*100 >H58:/F$+D58/D81*100 >G58:" ..... >F58:" ..... >E58:" ..... >D58:" ..... >C58:"PAYAB >B58:" ACCTS >A58:+A57+1 >C57:"BILIT >B57:"CUR LIA >A57:+A56+1 >C56:"---:+A60+1 >J60:/F$+F60/F81*100 >I60:/F$+E60/E81*100 >H60:/F$+D60/D81*100 >G60:" ..... >F60:" ..... >E60:" ..... >D60:" ..... >C60:"X PAY >B60:" INC TA >A60:+A59+1 >J59:/F$+F59/F81*100 >I59:/F$+E59/E81*100 >H59:/F$+D59/D81*100 >G59:" ..... >F59:" ..... >E59:"H62:/F$+D62/D81*100 >G62:" ..... >F62:" ..... >E62:" ..... >D62:" ..... >C62:" LTD >B62:" CUR PT >A62:+A61+1 >J61:/F$+F61/F81*100 >I61:/F$+E61/E81*100 >H61:/F$+D61/D81*100 >G61:" ..... >F61:" ..... >E61:" ..... >D61:" ..... >C61:"RM DEBT >B61:" SHT TE >A61F$ >A65:+A64+1 >J64:/F$+F64/F81*100 >I64:/F$+E64/E81*100 >H64:/F$+D64/D81*100 >G64:" ..... >F64:@SUM(F58...F62) >E64:@SUM(E58...E62) >D64:@SUM(D58...D62) >C64:" LIAB >B64:"TOT CUR >A64:+A63+1 >H63:/F$ >A63:+A62+1 >J62:/F$+F62/F81*100 >I62:/F$+E62/E81*100 >00 >G67:" ..... >F67:" ..... >E67:" ..... >D67:" ..... >C67:"SE OBLIG >B67:"CAP LEA >A67:+A66+1 >J66:/F$+F66/F81*100 >I66:/F$+E66/E81*100 >H66:/F$+D66/D81*100 >G66:" ..... >F66:" ..... >E66:" ..... >D66:" ..... >C66:"M DEBT >B66:"LNG TER >A66:+A65+1 >H65:/>H70:/F$ >A70:+A69+1 >J69:/F$+F69/F81*100 >I69:/F$+E69/E81*100 >H69:/F$+D69/D81*100 >G69:" ..... >F69:" ..... >E69:" ..... >D69:" ..... >C69:"REDITS >B69:"DEFER C >A69:+A68+1 >H68:/F$ >A68:+A67+1 >J67:/F$+F67/F81*100 >I67:/F$+E67/E81*100 >H67:/F$+D67/D81*1>C74:"OCK >B74:" COM ST >A74:+A73+1 >H73:/F$ >C73:"UITY >B73:"STCK EQ >A73:+A72+1 >H72:/F$ >A72:+A71+1 >J71:/F$+F71/F81*100 >I71:/F$+E71/E81*100 >H71:/F$+D71/D81*100 >G71:" ..... >F71:" ..... >E71:" ..... >D71:" ..... >C71:"BILIT >B71:"OTH LIA >A71:+A70+1 5/F81*100 >I75:/F$+E75/E81*100 >H75:/F$+D75/D81*100 >G75:" ..... >F75:" ..... >E75:" ..... >D75:" ..... >C75:"TOCK >B75:" PREF S >A75:+A74+1 >J74:/F$+F74/F81*100 >I74:/F$+E74/E81*100 >H74:/F$+D74/D81*100 >G74:" ..... >F74:" ..... >E74:" ..... >D74:" ..... 0 >G77:" ..... >F77:" ..... >E77:" ..... >D77:" ..... >C77:"RNINGS >B77:" RET EA >A77:+A76+1 >J76:/F$+F76/F81*100 >I76:/F$+E76/E81*100 >H76:/F$+D76/D81*100 >G76:" ..... >F76:" ..... >E76:" ..... >D76:" ..... >C76:"STOCK >B76:" TREAS >A76:+A75+1 >J75:/F$+F734/E40*100 >H34:/F$+D34/D40*100 >G34:" ..... >F34:@SUM(F29...F32) >E34:@SUM(E29...E32) >D34:@SUM(D29...D32) >C34:" & EQUI >B34:"GROS PL >A34:+A33+1 >H33:/F$ >A33:+A32+1 >J32:/F$+F32/F40*100 >I32:/F$+E32/E40*100 >H32:/F$+D32/D40*100 >G32:" ..... >F32:" ..... >E32:" ..... >D32:" ..... >C32:"IN PROG >B32:" CONST >A32:+A31+1 >J31:/F$+F31/F40*100 >I31:/F$+E31/E40*100 >H31:/F$+D31/D40*100 >G31:" ..... >F31:" ..... >E31:" ..... >D31:" ..... >C31:"ENT >B31:" EQUIPM >A31:+A30+1 >J30:/F$+F30/F40*100 >I30:/F$+E30/E MENU.MAKER TEXT MODULESEG=0"MENU.MAKER"890&*X=11000: TEXT SLOW-DOWN LOOP ,X.1,180,22:2,280,21:2,2380,23:z:A$="LISTING "+B$(I),16,B)$=01:=0::"80C";A$;::12)>=23:=0::"BANKCALC #3 A4:+A3+1 >A3:+A2+1 >J2:" J >I2:" I >H2:" H >G2:" G >F2:" F >E2:" E >D2:" D >C2:" C >B2:" B >A2:+A1+1 >E1:"LYSIS >D1:"DIT ANA >C1:"4 - CRE >B1:"MODEL 1 >A1:1 /W1 /GOC /GRM /GC7 /X>A1:>C1: .... >A10:+A9+1 >J9:" % >I9:" % >H9:" % >G9:" RMA >F9:" 1 >E9:" 2 >D9:" 3 >A9:+A8+1 >A8:+A7+1 >E7:" SHEET >D7:"BALANCE >A7:+A6+1 >A6:+A5+1 >H5:"........ >G5:"....... >F5:" DATE >E5:"....... >D5:"....... >C5:"Y NAME >B5:" COMPAN >A5:+A4+1 >==== >E12:" ===== >D12:" ===== >C12:"====== >B12:"======== >A12:+A11+1 >G11:" ..... >F11:" .... >E11:" .... >D11:" .... >A11:+A10+1 >J10:" YEAR 1 >I10:" YEAR 2 >H10:" YEAR 3 >G10:" SIC CD >F10:" YR END >E10:" YR END >D10:" YR END >C10:"DOLLARS >B10:"..40*100 >H16:/F$+D16/D40*100 >G16:" ..... >F16:" ..... >E16:" ..... >D16:" ..... >B16:" CASH >A16:+A15+1 >C15:" ASSET >B15:"CURRENT A >A15:+A14+1 >B14:"------ >A14:+A13+1 >B13:"ASSETS >A13:+A12+1 >J12:" ===== >I12:" ===== >H12:" ===== >G12:" ===== >F12:" =.. >E18:" ..... >D18:" ..... >C18:" REC. >B18:" ACCTS. >A18:+A17+1 >J17:/F$+F17/F40*100 >I17:/F$+E17/E40*100 >H17:/F$+D17/D40*100 >G17:" ..... >F17:" ..... >E17:" ..... >D17:" ..... >C17:"SECUR. >B17:" MARK. >A17:+A16+1 >J16:/F$+F16/F40*100 >I16:/F$+E16/EH CU >A20:+A19+1 >J19:/F$+F19/F40*100 >I19:/F$+E19/E40*100 >H19:/F$+D19/D40*100 >G19:" ..... >F19:" ..... >E19:" ..... >D19:" ..... >C19:"ORIES >B19:" INVENT >A19:+A18+1 >J18:/F$+F18/F40*100 >I18:/F$+E18/E40*100 >H18:/F$+D18/D40*100 >G18:" ..... >F18:" ...M(F16...F20) >E22:@SUM(E16...E20) >D22:@SUM(D16...D20) >C22:" ASSETS >B22:"TOT CURRE >A22:+A21+1 >H21:/F$ >A21:+A20+1 >J20:/F$+F20/F40*100 >I20:/F$+E20/E40*100 >H20:/F$+D20/D40*100 >G20:" ..... >F20:" ..... >E20:" ..... >D20:" ..... >C20:"R ASSET >B20:" OT4:/F$+F24/F40*100 >I24:/F$+E24/E40*100 >H24:/F$+D24/D40*100 >G24:" ..... >F24:" ..... >E24:" ..... >D24:" ..... >C24:"ENTS >B24:"INVESTMEN >A24:+A23+1 >H23:/F$ >A23:+A22+1 >J22:/F$+F22/F40*100 >I22:/F$+E22/E40*100 >H22:/F$+D22/D40*100 >G22:" ..... >F22:@SU+1 >H28:/F$ >C28:"T & EQUIP >B28:"PROP,PLAN >A28:+A27+1 >H27:/F$ >A27:+A26+1 >J26:/F$+F26/F40*100 >I26:/F$+E26/E40*100 >H26:/F$+D26/D40*100 >G26:" ..... >F26:" ..... >E26:" ..... >D26:" ..... >C26:"SSETS >B26:"OTHER ASS >A26:+A25+1 >H25:/F$ >A25:+A24+1 >J240*100 >H30:/F$+D30/D40*100 >G30:" ..... >F30:" ..... >E30:" ..... >D30:" ..... >C30:"IMPROVE >B30:" BUIL & >A30:+A29+1 >J29:/F$+F29/F40*100 >I29:/F$+E29/E40*100 >H29:/F$+D29/D40*100 >G29:" ..... >F29:" ..... >E29:" ..... >D29:" ..... >B29:" LAND >A29:+A2879C";"PRESS ANY KEY TO HALT LISTING"::202 1020#2,B$(I),16,B)ž#242:::1160Z=1#2;A$:"78A";A$Z=Z+1:Z>1842:::Z=1980*:=23:=0::"79C";"CONTINUE...?":1C$:C$<>"Y"C$<>"y"C$<>"N"C$<>"n"100 =Q:WW=0A=:A=21A=9&oldprefix$=40A=31410: Control C "aborts" program to Basic(:A=13770: Return Selects a file *DA=27:50: Escape to change disks7FA=324000: back out one directory level -IA=(81+UCA)A=(IC 0":150A$="TEXT 0":150A$="CAT 0":150A$="FONT 0":150A$="FOTO 0":150A$(L),"BLOCKS")510*=27:=19:"FREE MEMORY AVAILABLE: ";=7:=20:"80C";A$(L);$:=5:THPOS=4:I=1:IBOTM=J-1:620Q=:=26:=21:160 +Q Quits."r12);::"80C";a$;:+w#9,"DISKNAME.DAT":#9;DISKNAME$:#9|d$=DISKNAME$$=23:=0::"80C";d$;::12)201M=3:=14:"This /// SIG Disk is \^ 19";Р,2)", Washington Apple `, Ltd."=4:B$(1)="":B$(2)=""A$="BAS6,B) THEN 240 #1, d$="":=10:"80C";d$ ž#1300I=0"I=I+1:#1;A$(I):290,#1 6L=I-1@j=1:same=0 J:SEG=0 Tœ2030^CT<1CT=1:CT>13000Zha$="{,|,~,}; selects; to new disk; J/2)=4:=+1:ۙ=44B$(J);:J=J+1I:1,180,22:2,280,21:2,2380,23:8A$(1000),B$(1000),C%(511),C$(20),name$(20):=10:=0UCA=128:LCA=UCA+32CT=15 IF PREFIX$= PREFIX$+MID$(B$(I),1OLUME NAME (/DISKNAME) OR DEVICE NAME (.Dx)"P12);::"80C";a$;:Zb$="CHANGING DISKS"$d=23:=0::"80C";b$;::12).n=12:=20:"MAKE A NEW MENU FOR DISK: ";N$xN$)<2110=N$ :210 I=1L(A$(I),A$))200B$(/ WAP /// SIG MENU.MAKER PROGRAM (v. 6.1) =".D1"210: Coldstart (320: Warmstart &*X=11000: TEXT SLOW-DOWN LOOP ,X.1 CHANGE DISK SUBROUTINE23œ202:2200<RFa$=" YOU MAY SELECT YOUR DISK BY VEAD PASCAL TEXT FILES."04=10:"78C";"ANY KEY RETURNS TO THE MENU."!>G$:::".D1/MENU.MAKER",320R",220(204::"79A";""; 2D=1:F=1 <#4;a$ FD=D+1 P#5;a$ZD=60#5;12)dD=60D=1nF=F+1::d$;::Y=1100:Y x13402  CATCH PASCAL TEXT FILES 202 :F*=08:"78C";"SORRY BUT MENU.MAKER CAN'T R".D1/MENU.MAKER",220 d$="" A$="PRINTING "+B$(I),16,B)=01:=0::"80C";A$;:#3,B$(I),16,B)Z=1#3;b$:"78A";b$Z=Z+1:Z=18:1290 1260 #4,B$(I),16,B)#5,".PRINTER"+ž#4#5;12):::".D1/MENU.MAKE30C$="N"C$="n"1160;:=23:=0::"79C";"PRESS ANY KEY TO HALT LISTING": $1020.202 8::Z=1B::=23:=0::"79C";"WOULD YOU LIKE A PRINTED COPY?":1C$:C$<>"Y"C$<>"y"C$<>"N"C$<>"n"1170*C$="N"C$="n"81+LCA):::: RebootN=THPOS:B$(I);XA<8A>11540bA-7640,660,690,720l:=THPOS:B$(I);v:520: 500THPOS=4:I/2=I/2)I=I-1I=IBOTM THPOS=44:I/2<>I/2)I=I+1I2=-1:I=I-2:IBOTM<30THPOS=44I=IBOTM/2)*2:=+IBOTM/2)-1:0=+IBOTM/2-.5):I=IBOTM:I/2=I/2)I=I-1 œ2120B=B$(I),16)," ")-1 B$(I),"BASIC 0")850B$(I),"TEXT 0")890 12405l=ơ):: Routine to back up one directory level.a$=С,l-1) s=a$)a$=a$,s-1)a$,1)="/"5060:s=s-1 5030=a$240( MENU.MAKER 6.10 * Thanks to C.M.Davidson for his help!NOT FOUND.)"X=11000:X:::210Z a$="{,|,~,}; selects; back 1 level; G$:::320H: Error Routine 202:U=11:"79C";"BAD PATH ERROR (NO DISK IN DISK DRIVE OR DESIRED FILE ,2))=0"12";џ,6);:ٟ;$П,2))=>12" PM-":" AM-" 1830WW=1530 =26:=21 1600 &:WW=1:0 :SEG=1;".D1/S EG.F" SEG=1".D1/SEG.G"diskname$=3802  CATCH PASCAL TEXT FILES "JUNE":1750M$="JULY":1750M$="AUGUST":1750M$="SEPTEMBER":1750M$="OCTOBER":1750M$="NOVEMBER":1750M$="DECEMBER":1750826);"-";M$;" ";Ѡ,2));", ";"19";Р,2);" ";/П,2))=>13П,2))-12;џ,6);:1780$~240:=24:=0:"@ ..... "DATE.TIME.LINE" ....JM=Ҡ,4,2))BTM1630,1640,1650,1660,1670,1680,1690,1700,1710,1720,1730,1740^M$="JANUARY":1750hM$="FEBRUARY":1750rM$="MARCH":1750|M$="APRIL":1750M$="MAY":1750M$=B$(I),"CAT 0")1140*B$(I),"FONT 0")18504B$(I),"FOTO 0")1930>B$(I),"PASTXT 0")2070H540R\A$="RUNNING "+B$(I),16,B)f"79C";A$;:=0pB$(I),16,B) z::SEG=1".D1/SEG.T"t=+B$(I),16,B) yCT=CT+1NNNNN