PROPERTY EVAL.C
FILE INFORMATION
FILENAME(S): PROPERTY EVAL.C
FILE TYPE(S): PRG
FILE SIZE: 5.3K
FIRST SEEN: 2025-11-30 01:08:41
APPEARS ON: 2 disk(s)
FILE HASH
172c27d5f6f7f08f8e857d53e1b6a3773c4e4f6d82e1b32919b57ccda0231e2b
FOUND ON DISKS (2 DISKS)
| DISK TITLE | FILENAME | FILE TYPE | COLLECTION | TRACK | SECTOR | ACTIONS |
|---|---|---|---|---|---|---|
| A NWENDER | PROPERTY EVAL.C | PRG | Treasure Chest - Wolfgang Rauprich | 22 | 7 | DOWNLOAD FILE |
| FREESOFT DISK NR | PROPERTY EVAL.C | PRG | Treasure Chest - Wolfgang Rauprich | 22 | 7 | DOWNLOAD FILE |
FILE CONTENT & ANALYSIS
> DETECTED: COMMODORE BASIC PROGRAM (LOAD ADDRESS $0801)
00000000: 01 08 28 08 0A 00 8F 20 2A 2A 2A 2A 2A 20 43 41 |..(.... ***** CA|
00000010: 53 48 20 46 4C 4F 57 20 45 56 41 4C 55 41 54 49 |SH FLOW EVALUATI|
00000020: 4F 4E 20 2A 2A 2A 2A 2A 00 48 08 0B 00 97 35 33 |ON *****.H....53|
00000030: 32 38 30 2C 31 3A 97 35 33 32 38 31 2C 31 3A 97 |280,1:.53281,1:.|
00000040: 35 33 32 37 32 2C 32 31 00 76 08 0C 00 99 22 90 |53272,21.v....".|
00000050: 93 20 20 2A 2A 2A 2A 20 12 20 43 41 53 48 20 46 |. **** . CASH F|
00000060: 4C 4F 57 20 45 56 41 4C 55 41 54 49 4F 4E 20 92 |LOW EVALUATION .|
00000070: 20 2A 2A 2A 2A 22 00 89 08 0E 00 8B 20 50 32 24 | ****"...... P2$|
00000080: B2 22 59 22 20 A7 20 32 30 00 A4 08 0F 00 8B 20 |."Y" . 20...... |
00000090: 50 24 B2 22 59 22 20 B0 20 50 24 B2 22 4E 22 20 |P$."Y" . P$."N" |
000000A0: A7 20 32 30 00 CF 08 10 00 99 22 11 11 44 4F 20 |. 20......"..DO |
000000B0: 59 4F 55 20 48 41 56 45 20 41 20 50 52 49 4E 54 |YOU HAVE A PRINT|
000000C0: 45 52 20 28 59 2F 4E 29 22 3B 3A 85 20 50 24 00 |ER (Y/N)";:. P$.|
000000D0: EA 08 11 00 8B 20 50 24 B2 22 59 22 20 B0 20 50 |..... P$."Y" . P|
000000E0: 24 B2 22 4E 22 20 A7 20 32 30 00 F2 08 12 00 89 |$."N" . 20......|
000000F0: 31 36 00 08 09 14 00 99 22 43 4C 49 45 4E 54 20 |16......"CLIENT |
00000100: 4E 41 4D 45 20 3D 22 3B 00 12 09 16 00 85 20 43 |NAME =";...... C|
00000110: 4E 24 00 34 09 18 00 99 22 50 52 4F 50 45 52 54 |N$.4...."PROPERT|
00000120: 59 20 49 44 45 4E 54 49 46 49 43 41 54 49 4F 4E |Y IDENTIFICATION|
00000130: 20 3D 22 3B 00 3E 09 1A 00 85 20 50 4E 24 00 55 | =";.>.... PN$.U|
00000140: 09 1C 00 8B 20 50 24 20 B2 22 59 22 20 A7 20 8D |.... P$ ."Y" . .|
00000150: 20 31 30 30 30 00 70 09 1E 00 99 20 22 11 52 45 | 1000.p.... ".RE|
00000160: 41 4C 20 45 53 54 41 54 45 20 43 4F 53 54 22 3B |AL ESTATE COST";|
00000170: 00 78 09 20 00 85 20 43 00 A3 09 28 00 99 20 22 |.x. .. C...(.. "|
00000180: 4D 4F 52 54 47 41 47 45 20 44 4F 57 4E 20 50 41 |MORTGAGE DOWN PA|
00000190: 59 4D 45 4E 54 20 28 25 20 4F 46 20 43 4F 53 54 |YMENT (% OF COST|
000001A0: 29 22 3B 00 AB 09 32 00 85 20 50 00 C5 09 3C 00 |)";...2.. P...<.|
000001B0: 99 22 4C 4F 41 4E 20 54 45 52 4D 20 28 59 45 41 |."LOAN TERM (YEA|
000001C0: 52 53 29 22 3B 00 CD 09 46 00 85 20 59 00 F8 09 |RS)";...F.. Y...|
000001D0: 50 00 99 20 22 43 4C 4F 53 49 4E 47 20 43 4F 53 |P.. "CLOSING COS|
000001E0: 54 53 2D 20 50 4F 49 4E 54 53 20 28 25 20 4F 46 |TS- POINTS (% OF|
000001F0: 20 43 4F 53 54 29 22 3B 00 00 0A 5A 00 85 20 46 | COST)";...Z.. F|
00000200: 00 24 0A 64 00 99 20 22 4D 4F 52 54 47 41 47 45 |.$.d.. "MORTGAGE|
00000210: 20 49 4E 54 45 52 45 53 54 20 52 41 54 45 20 28 | INTEREST RATE (|
00000220: 25 29 22 3B 00 2C 0A 6E 00 85 20 52 00 4E 0A 78 |%)";.,.n.. R.N.x|
00000230: 00 99 20 22 41 44 44 49 54 49 4F 4E 41 4C 20 49 |.. "ADDITIONAL I|
00000240: 4E 49 54 49 41 4C 20 43 4F 53 54 53 22 3B 00 56 |NITIAL COSTS";.V|
00000250: 0A 82 00 85 20 49 00 78 0A 8C 00 99 20 22 52 45 |.... I.x.... "RE|
00000260: 41 4C 20 45 53 54 41 54 45 20 54 41 58 20 50 45 |AL ESTATE TAX PE|
00000270: 52 20 59 45 41 52 22 3B 00 80 0A 96 00 85 20 54 |R YEAR";...... T|
00000280: 00 A0 0A A0 00 99 20 22 48 45 41 54 49 4E 47 20 |...... "HEATING |
00000290: 43 4F 53 54 53 20 50 45 52 20 59 45 41 52 22 3B |COSTS PER YEAR";|
000002A0: 00 A8 0A AA 00 85 20 48 00 CC 0A B4 00 99 20 22 |...... H...... "|
000002B0: 45 4C 45 43 54 52 49 43 49 54 59 20 43 4F 53 54 |ELECTRICITY COST|
000002C0: 20 50 45 52 20 4D 4F 4E 54 48 22 3B 00 D4 0A BE | PER MONTH";....|
000002D0: 00 85 20 45 00 05 0B C8 00 99 20 22 49 4E 53 55 |.. E...... "INSU|
000002E0: 52 41 4E 43 45 2C 20 57 41 54 45 52 2C 20 4D 41 |RANCE, WATER, MA|
000002F0: 49 4E 54 2E 2C 45 54 43 2E 20 50 45 52 20 4D 4F |INT.,ETC. PER MO|
00000300: 4E 54 48 22 3B 00 0D 0B D2 00 85 20 41 00 27 0B |NTH";...... A.'.|
00000310: DC 00 99 20 22 49 4E 43 4F 4D 45 20 50 45 52 20 |... "INCOME PER |
00000320: 4D 4F 4E 54 48 22 3B 00 2F 0B E6 00 85 20 5A 00 |MONTH";./.... Z.|
00000330: 45 0B E8 00 8B 20 50 24 B2 22 59 22 20 A7 20 8D |E.... P$."Y" . .|
00000340: 20 31 30 32 30 00 5A 0B F0 00 4C 34 B2 43 AB 28 | 1020.Z...L4.C.(|
00000350: 43 AC 28 50 AD 31 30 30 29 29 00 6A 0B FA 00 54 |C.(P.100)).j...T|
00000360: 34 B2 31 AA 52 AD 31 32 30 30 00 9A 0B 04 01 4D |4.1.R.1200.....M|
00000370: B2 4C 34 AC 28 28 28 52 AD 31 32 30 30 29 AC 54 |.L4.(((R.1200).T|
00000380: 34 AE 28 59 AC 31 32 29 29 AD 28 28 54 34 AE 28 |4.(Y.12)).((T4.(|
00000390: 59 AC 31 32 29 29 AB 31 29 29 00 C4 0B 0E 01 99 |Y.12)).1))......|
000003A0: 22 93 11 20 20 20 20 20 20 20 20 20 20 20 20 20 |".. |
000003B0: 20 43 41 53 48 20 46 4C 4F 57 20 41 4E 41 4C 59 | CASH FLOW ANALY|
000003C0: 53 49 53 22 00 CA 0B 18 01 99 00 FD 0B 22 01 99 |SIS"........."..|
000003D0: 20 22 4D 4F 4E 54 48 4C 59 20 4D 4F 52 54 47 41 | "MONTHLY MORTGA|
000003E0: 47 45 20 50 41 59 4D 45 4E 54 53 20 3D 20 24 22 |GE PAYMENTS = $"|
000003F0: 3B B5 28 31 30 30 AC 4D 29 AD 31 30 30 00 35 0C |;.(100.M).100.5.|
00000400: 2C 01 99 20 22 4D 4F 4E 54 48 4C 59 20 54 41 58 |,.. "MONTHLY TAX|
00000410: 20 50 41 59 4D 45 4E 54 53 20 20 20 20 20 20 3D | PAYMENTS =|
00000420: 20 24 22 3B B5 28 31 30 30 AC 28 54 AD 31 32 29 | $";.(100.(T.12)|
00000430: 29 AD 31 30 30 00 73 0C 36 01 99 20 22 4D 4F 4E |).100.s.6.. "MON|
00000440: 54 48 4C 59 20 45 58 50 45 4E 53 45 53 20 20 20 |THLY EXPENSES |
00000450: 20 20 20 20 20 20 20 3D 20 24 22 3B B5 28 31 30 | = $";.(10|
00000460: 30 AC 28 28 48 AD 31 32 29 AA 45 AA 41 29 29 AD |0.((H.12).E.A)).|
00000470: 31 30 30 00 79 0C 40 01 99 00 AC 0C 4A 01 99 20 |100.y.@.....J.. |
00000480: 22 4D 4F 4E 54 48 4C 59 20 49 4E 43 4F 4D 45 20 |"MONTHLY INCOME |
00000490: 20 20 20 20 20 20 20 20 20 20 20 3D 20 24 22 3B | = $";|
000004A0: B5 28 31 30 30 AC 5A 29 AD 31 30 30 00 B2 0C 54 |.(100.Z).100...T|
000004B0: 01 99 00 CE 0C 5E 01 58 B2 28 4D AA 28 54 AD 31 |.....^.X.(M.(T.1|
000004C0: 32 29 AA 28 48 AD 31 32 29 AA 45 AA 41 29 00 FE |2).(H.12).E.A)..|
000004D0: 0C 68 01 99 20 22 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D |.h.. "----------|
000004E0: 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D |----------------|
000004F0: 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 22 00 35 |-------------".5|
00000500: 0D 72 01 99 20 22 4D 4F 4E 54 48 4C 59 20 43 41 |.r.. "MONTHLY CA|
00000510: 53 48 20 46 4C 4F 57 20 20 20 20 20 20 20 20 20 |SH FLOW |
00000520: 3D 20 24 22 3B B5 28 31 30 30 AC 28 5A AB 58 29 |= $";.(100.(Z.X)|
00000530: 29 AD 31 30 30 00 47 0D 7C 01 8B 20 5A AB 58 B3 |).100.G.|.. Z.X.|
00000540: 4F 20 A7 20 34 30 30 00 51 0D 86 01 89 20 34 31 |O . 400.Q.... 41|
00000550: 30 00 7F 0D 90 01 99 22 2D 2D 2D 2D 2D 2D 2D 2D |0......"--------|
00000560: 2D 2D 2D 20 57 41 52 4E 49 4E 47 20 4E 45 47 41 |--- WARNING NEGA|
00000570: 54 49 56 45 20 43 41 53 48 20 46 4C 4F 57 22 00 |TIVE CASH FLOW".|
00000580: AF 0D 9A 01 99 20 22 2D 2D 2D 2D 2D 2D 2D 2D 2D |..... "---------|
00000590: 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D |----------------|
000005A0: 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 22 00 |--------------".|
000005B0: B5 0D A4 01 99 00 BB 0D AE 01 99 00 C1 0D B8 01 |................|
000005C0: 99 00 D7 0D BC 01 8B 20 50 24 B2 22 59 22 20 A7 |....... P$."Y" .|
000005D0: 20 8D 20 32 32 30 30 00 FC 0D C2 01 8F 20 2A 2A | . 2200...... **|
000005E0: 2A 2A 2A 20 54 41 58 20 44 45 44 55 43 54 49 4F |*** TAX DEDUCTIO|
000005F0: 4E 20 49 4E 46 4F 20 2A 2A 2A 2A 2A 00 2F 0E CC |N INFO *****./..|
00000600: 01 99 20 22 57 41 4E 54 20 54 41 58 20 44 45 44 |.. "WANT TAX DED|
00000610: 55 43 54 49 4F 4E 20 49 4E 46 4F 52 4D 41 54 49 |UCTION INFORMATI|
00000620: 4F 4E 20 28 59 2F 4E 29 22 3B 3A 85 20 54 24 00 |ON (Y/N)";:. T$.|
00000630: 42 0E CE 01 8B 20 54 24 B2 22 59 22 20 A7 20 34 |B.... T$."Y" . 4|
00000640: 38 30 00 56 0E D0 01 8B 20 54 24 B2 22 4E 22 20 |80.V.... T$."N" |
00000650: A7 20 39 30 30 30 00 60 0E D5 01 89 20 34 36 30 |. 9000.`.... 460|
00000660: 00 70 0E E0 01 49 34 B2 4C 34 AC 52 AD 31 30 30 |.p...I4.L4.R.100|
00000670: 00 90 0E EA 01 99 20 22 11 41 50 50 52 4F 58 2E |...... ".APPROX.|
00000680: 20 56 41 4C 55 45 20 4F 46 20 4C 41 4E 44 22 3B | VALUE OF LAND";|
00000690: 00 98 0E F4 01 85 20 56 00 C3 0E FE 01 99 20 22 |...... V...... "|
000006A0: 41 50 50 52 4F 58 2E 20 54 41 58 20 42 52 41 43 |APPROX. TAX BRAC|
000006B0: 4B 45 54 20 28 25 20 4F 46 20 49 4E 43 4F 4D 45 |KET (% OF INCOME|
000006C0: 29 22 3B 00 CC 0E 08 02 85 20 42 34 00 F2 0E 12 |)";...... B4....|
000006D0: 02 99 20 22 4E 45 57 20 28 31 29 20 4F 52 20 55 |.. "NEW (1) OR U|
000006E0: 53 45 44 20 28 32 29 20 42 55 49 4C 44 49 4E 47 |SED (2) BUILDING|
000006F0: 22 3B 00 FA 0E 1C 02 85 20 55 00 10 0F 1E 02 8B |";...... U......|
00000700: 20 50 24 B2 22 59 22 20 A7 20 8D 20 33 30 30 30 | P$."Y" . . 3000|
00000710: 00 20 0F 26 02 8B 20 55 B2 31 20 A7 20 35 38 30 |. .&.. U.1 . 580|
00000720: 00 2C 0F 30 02 55 31 B2 31 2E 32 35 00 36 0F 3A |.,.0.U1.1.25.6.:|
00000730: 02 89 20 35 39 30 00 3F 0F 44 02 55 31 B2 32 00 |.. 590.?.D.U1.2.|
00000740: 53 0F 4E 02 44 B2 55 31 AC 28 28 43 AB 56 29 AD |S.N.D.U1.((C.V).|
00000750: 32 30 29 00 75 0F 58 02 47 34 B2 28 48 AD 31 32 |20).u.X.G4.(H.12|
00000760: 29 AA 45 AA 41 AA 28 28 46 AD 31 30 30 29 AC 4C |).E.A.((F.100).L|
00000770: 34 AD 31 32 29 00 7B 0F 62 02 99 00 81 0F 6C 02 |4.12).{.b.....l.|
00000780: 99 00 AE 0F 76 02 99 22 20 20 20 20 20 20 20 20 |....v.." |
00000790: 20 20 20 20 20 49 4E 56 45 53 54 4D 45 4E 54 20 | INVESTMENT |
000007A0: 54 41 58 20 41 44 56 41 4E 54 41 47 45 22 00 B4 |TAX ADVANTAGE"..|
000007B0: 0F 80 02 99 00 EE 0F 8A 02 99 20 22 44 45 44 55 |.......... "DEDU|
000007C0: 43 54 41 42 4C 45 20 49 4E 54 45 52 45 53 54 3D |CTABLE INTEREST=|
000007D0: 20 24 22 3B B5 28 31 30 30 AC 49 34 29 AD 31 30 | $";.(100.I4).10|
000007E0: 30 3B 22 46 49 52 53 54 20 59 45 41 52 22 00 25 |0;"FIRST YEAR".%|
000007F0: 10 94 02 99 20 22 52 45 41 4C 20 45 53 54 41 54 |.... "REAL ESTAT|
00000800: 45 20 54 41 58 45 53 20 20 3D 20 24 22 3B B5 28 |E TAXES = $";.(|
00000810: 31 30 30 AC 54 29 AD 31 30 30 3B 22 50 45 52 20 |100.T).100;"PER |
00000820: 59 45 41 52 22 00 5E 10 9E 02 99 20 22 44 45 50 |YEAR".^.... "DEP|
00000830: 52 45 43 49 41 54 49 4F 4E 20 20 20 20 20 20 20 |RECIATION |
00000840: 3D 20 24 22 3B B5 28 31 30 30 AC 44 29 AD 31 30 |= $";.(100.D).10|
00000850: 30 3B 22 46 49 52 53 54 20 59 45 41 52 22 00 9B |0;"FIRST YEAR"..|
00000860: 10 A8 02 99 20 22 45 58 50 45 4E 43 45 53 20 20 |.... "EXPENCES |
00000870: 20 20 20 20 20 20 20 20 20 3D 20 24 22 3B B5 28 | = $";.(|
00000880: 31 30 30 AC 47 34 AC 31 32 29 AD 31 30 30 3B 22 |100.G4.12).100;"|
00000890: 46 49 52 53 54 20 59 45 41 52 22 00 A1 10 B2 02 |FIRST YEAR".....|
000008A0: 99 00 E3 10 BC 02 99 20 22 54 4F 54 41 4C 20 44 |....... "TOTAL D|
000008B0: 45 44 55 43 54 41 42 4C 45 20 3D 20 24 22 3B B5 |EDUCTABLE = $";.|
000008C0: 28 31 30 30 AC 28 49 34 AA 54 AA 44 AA 31 32 AC |(100.(I4.T.D.12.|
000008D0: 28 47 34 29 29 29 AD 31 30 30 3B 22 31 53 54 20 |(G4))).100;"1ST |
000008E0: 59 52 22 00 1A 11 C6 02 99 20 22 54 4F 54 41 4C |YR"...... "TOTAL|
000008F0: 20 49 4E 43 4F 4D 45 20 20 20 20 3D 20 24 22 3B | INCOME = $";|
00000900: B5 28 31 30 30 AC 5A AC 31 32 29 AD 31 30 30 3B |.(100.Z.12).100;|
00000910: 22 50 45 52 20 59 45 41 52 22 00 37 11 D0 02 4A |"PER YEAR".7...J|
00000920: 34 B2 28 49 34 AA 44 AA 54 AA 28 47 34 AC 31 32 |4.(I4.D.T.(G4.12|
00000930: 29 29 AB 5A AC 31 32 00 3D 11 DA 02 99 00 67 11 |)).Z.12.=.....g.|
00000940: E4 02 99 20 22 4E 45 54 20 44 45 44 55 43 54 49 |... "NET DEDUCTI|
00000950: 4F 4E 20 20 20 3D 20 24 22 3B B5 28 31 30 30 AC |ON = $";.(100.|
00000960: 4A 34 29 AD 31 30 30 00 7A 11 EE 02 54 35 B2 4A |J4).100.z...T5.J|
00000970: 34 AC 28 42 34 AD 31 30 30 29 00 80 11 F8 02 99 |4.(B4.100)......|
00000980: 00 B0 11 02 03 99 20 22 2D 2D 2D 2D 2D 2D 2D 2D |...... "--------|
00000990: 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D |----------------|
000009A0: 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 22 |---------------"|
000009B0: 00 C1 11 0C 03 8B 20 54 35 B3 4F 20 A7 20 38 31 |...... T5.O . 81|
000009C0: 30 00 EF 11 16 03 99 20 22 46 49 52 53 54 20 59 |0...... "FIRST Y|
000009D0: 45 41 52 20 54 41 58 20 42 52 45 41 4B 20 3D 24 |EAR TAX BREAK =$|
000009E0: 22 3B B5 28 31 30 30 AC 54 35 29 AD 31 30 30 00 |";.(100.T5).100.|
000009F0: F9 11 20 03 89 20 38 33 30 00 0F 12 2A 03 99 20 |.. .. 830...*.. |
00000A00: 22 11 4E 4F 20 54 41 58 20 42 52 45 41 4B 22 00 |".NO TAX BREAK".|
00000A10: 18 12 34 03 54 35 B2 4F 00 40 12 3E 03 49 35 B2 |..4.T5.O.@.>.I5.|
00000A20: 28 50 AD 31 30 30 AC 43 29 AA 28 46 AD 31 30 30 |(P.100.C).(F.100|
00000A30: AC 43 29 AA 49 AB 28 28 5A AB 58 29 AC 31 32 29 |.C).I.((Z.X).12)|
00000A40: 00 70 12 48 03 99 20 22 2D 2D 2D 2D 2D 2D 2D 2D |.p.H.. "--------|
00000A50: 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D |----------------|
00000A60: 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 22 |---------------"|
00000A70: 00 76 12 52 03 99 00 7C 12 5C 03 99 00 BB 12 66 |.v.R...|.\.....f|
00000A80: 03 99 20 22 52 45 54 55 52 4E 20 4F 4E 20 49 4E |.. "RETURN ON IN|
00000A90: 56 45 53 54 4D 45 4E 54 20 3D 20 22 B5 28 28 28 |VESTMENT = ".(((|
00000AA0: 28 28 5A AB 58 29 AC 31 32 29 AA 54 35 29 AD 49 |((Z.X).12).T5).I|
00000AB0: 35 29 AC 31 30 30 29 3B 22 25 22 00 D2 12 70 03 |5).100);"%"...p.|
00000AC0: 8B 20 50 24 20 B2 22 59 22 20 A7 20 8D 20 34 30 |. P$ ."Y" . . 40|
00000AD0: 30 30 00 DD 12 7A 03 89 20 39 30 30 30 00 FE 12 |00...z.. 9000...|
00000AE0: E8 03 8F 20 2A 2A 2A 20 49 4E 49 54 49 41 4C 49 |... *** INITIALI|
00000AF0: 5A 45 20 50 52 49 4E 54 45 52 20 2A 2A 2A 00 13 |ZE PRINTER ***..|
00000B00: 13 E9 03 8B 20 50 32 24 B2 22 59 22 20 A7 20 31 |.... P2$."Y" . 1|
00000B10: 30 30 34 00 1E 13 EA 03 9E 34 2C 34 2C 31 00 51 |004......4,4,1.Q|
00000B20: 13 EC 03 98 34 3A 98 34 2C 22 20 20 2A 2A 2A 2A |....4:.4," ****|
00000B30: 2A 2A 20 20 43 41 53 48 20 46 4C 4F 57 20 45 56 |** CASH FLOW EV|
00000B40: 41 4C 55 41 54 49 4F 4E 20 20 2A 2A 2A 2A 2A 2A |ALUATION ******|
00000B50: 22 00 70 13 F2 03 98 34 3A 98 34 2C 22 43 4C 49 |".p....4:.4,"CLI|
00000B60: 45 4E 54 20 4E 41 4D 45 20 3D 20 22 3B 43 4E 24 |ENT NAME = ";CN$|
00000B70: 00 9B 13 F6 03 98 34 3A 98 34 2C 22 50 52 4F 50 |......4:.4,"PROP|
00000B80: 45 52 54 59 20 49 44 45 4E 54 49 46 49 43 41 54 |ERTY IDENTIFICAT|
00000B90: 49 4F 4E 20 3D 20 22 3B 50 4E 24 00 A1 13 FB 03 |ION = ";PN$.....|
00000BA0: 8E 00 C2 13 FC 03 8F 20 2A 2A 2A 2A 20 50 52 49 |....... **** PRI|
00000BB0: 4E 54 20 49 4E 50 55 54 20 44 41 54 41 20 2A 2A |NT INPUT DATA **|
00000BC0: 2A 2A 00 E4 13 06 04 98 34 3A 98 34 2C 22 11 52 |**......4:.4,".R|
00000BD0: 45 41 4C 20 45 53 54 41 54 45 20 43 4F 53 54 20 |EAL ESTATE COST |
00000BE0: 24 22 3B 43 00 14 14 10 04 98 34 3A 98 34 2C 22 |$";C......4:.4,"|
00000BF0: 4D 4F 52 54 47 41 47 45 20 44 4F 57 4E 20 50 41 |MORTGAGE DOWN PA|
00000C00: 59 4D 45 4E 54 22 3B 50 3B 22 25 20 4F 46 20 43 |YMENT";P;"% OF C|
00000C10: 4F 53 54 22 00 37 14 24 04 98 34 3A 98 34 2C 22 |OST".7.$..4:.4,"|
00000C20: 4C 4F 41 4E 20 54 45 52 4D 20 3D 22 3B 59 3B 22 |LOAN TERM =";Y;"|
00000C30: 20 59 45 41 52 53 22 00 68 14 38 04 98 34 3A 98 | YEARS".h.8..4:.|
00000C40: 34 2C 22 43 4C 4F 53 49 4E 47 20 43 4F 53 54 53 |4,"CLOSING COSTS|
00000C50: 20 2D 20 50 4F 49 4E 54 53 22 3B 46 3B 22 25 20 | - POINTS";F;"% |
00000C60: 4F 46 20 43 4F 53 54 22 00 91 14 4C 04 98 34 3A |OF COST"...L..4:|
00000C70: 98 34 2C 22 4D 4F 52 54 47 41 47 45 20 49 4E 54 |.4,"MORTGAGE INT|
00000C80: 45 52 45 53 54 20 52 41 54 45 22 3B 52 3B 22 25 |EREST RATE";R;"%|
00000C90: 22 00 BC 14 60 04 98 34 3A 98 34 2C 22 41 44 44 |"...`..4:.4,"ADD|
00000CA0: 49 54 49 4F 4E 41 4C 20 49 4E 49 54 49 41 4C 20 |ITIONAL INITIAL |
00000CB0: 43 4F 53 54 53 20 3D 20 24 22 3B 49 00 E7 14 74 |COSTS = $";I...t|
00000CC0: 04 98 34 3A 98 34 2C 22 52 45 41 4C 20 45 53 54 |..4:.4,"REAL EST|
00000CD0: 41 54 45 20 54 41 58 20 50 45 52 20 59 45 41 52 |ATE TAX PER YEAR|
00000CE0: 20 3D 20 24 22 3B 54 00 10 15 88 04 98 34 3A 98 | = $";T......4:.|
00000CF0: 34 2C 22 48 45 41 54 49 4E 47 20 43 4F 53 54 53 |4,"HEATING COSTS|
00000D00: 20 50 45 52 20 59 45 41 52 20 3D 20 24 22 3B 48 | PER YEAR = $";H|
00000D10: 00 3C 15 9C 04 98 34 3A 98 34 2C 22 45 4C 45 43 |.<....4:.4,"ELEC|
00000D20: 54 52 49 43 49 54 59 20 43 4F 53 54 20 50 45 52 |TRICITY COST PER|
00000D30: 20 59 45 41 52 20 3D 20 24 22 3B 45 00 79 15 B0 | YEAR = $";E.y..|
00000D40: 04 98 34 3A 98 34 2C 22 49 4E 53 55 52 41 4E 43 |..4:.4,"INSURANC|
00000D50: 45 2C 20 57 41 54 45 52 2C 20 4D 41 49 4E 54 2E |E, WATER, MAINT.|
00000D60: 2C 45 54 43 2E 20 3D 20 24 22 3B 41 3B 22 20 50 |,ETC. = $";A;" P|
00000D70: 45 52 20 4D 4F 4E 54 48 22 00 9C 15 C4 04 98 34 |ER MONTH"......4|
00000D80: 3A 98 34 2C 22 49 4E 43 4F 4D 45 20 50 45 52 20 |:.4,"INCOME PER |
00000D90: 4D 4F 4E 54 48 20 3D 20 24 22 3B 5A 00 A2 15 0A |MONTH = $";Z....|
00000DA0: 05 8E 00 C8 15 98 08 8F 20 2A 2A 2A 20 50 52 49 |........ *** PRI|
00000DB0: 4E 54 20 43 41 53 48 20 46 4C 4F 57 20 41 4E 41 |NT CASH FLOW ANA|
00000DC0: 4C 59 53 49 53 20 2A 2A 00 D2 15 A2 08 98 34 3A |LYSIS **......4:|
00000DD0: 98 34 00 01 16 DE 08 98 34 3A 98 34 2C 22 20 20 |.4......4:.4," |
00000DE0: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 43 41 | CA|
00000DF0: 53 48 20 46 4C 4F 57 20 41 4E 41 4C 59 53 49 53 |SH FLOW ANALYSIS|
00000E00: 22 00 08 16 E8 08 98 34 00 3C 16 F2 08 98 34 2C |"......4.<....4,|
00000E10: 22 4D 4F 4E 54 48 4C 59 20 4D 4F 52 54 47 41 47 |"MONTHLY MORTGAG|
00000E20: 45 20 50 41 59 4D 45 4E 54 53 20 3D 20 24 22 3B |E PAYMENTS = $";|
00000E30: B5 28 31 30 30 AC 4D 29 AD 31 30 30 00 78 16 FC |.(100.M).100.x..|
00000E40: 08 98 34 3A 98 34 2C 22 4D 4F 4E 54 48 4C 59 20 |..4:.4,"MONTHLY |
00000E50: 54 41 58 20 50 41 59 4D 45 4E 54 53 20 20 20 20 |TAX PAYMENTS |
00000E60: 20 20 3D 20 24 22 3B B5 28 31 30 30 AC 28 54 AD | = $";.(100.(T.|
00000E70: 31 32 29 29 AD 31 30 30 00 BA 16 06 09 98 34 3A |12)).100......4:|
00000E80: 98 34 2C 22 4D 4F 4E 54 48 4C 59 20 45 58 50 45 |.4,"MONTHLY EXPE|
00000E90: 4E 53 45 53 20 20 20 20 20 20 20 20 20 20 3D 20 |NSES = |
00000EA0: 24 22 3B B5 28 31 30 30 AC 28 28 48 AD 31 32 29 |$";.(100.((H.12)|
00000EB0: AA 45 AA 41 29 29 AD 31 30 30 00 C1 16 10 09 98 |.E.A)).100......|
00000EC0: 34 00 F5 16 1A 09 98 34 2C 22 4D 4F 4E 54 48 4C |4......4,"MONTHL|
00000ED0: 59 20 49 4E 43 4F 4D 45 20 20 20 20 20 20 20 20 |Y INCOME |
00000EE0: 20 20 20 20 3D 20 24 22 3B B5 28 31 30 30 AC 5A | = $";.(100.Z|
00000EF0: 29 AD 31 30 30 00 FC 16 24 09 98 34 00 39 17 38 |).100...$..4.9.8|
00000F00: 09 98 34 2C 22 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D |..4,"-----------|
00000F10: 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D |----------------|
00000F20: 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D |----------------|
00000F30: 2D 2D 2D 2D 2D 2D 2D 2D 22 00 74 17 42 09 98 34 |--------".t.B..4|
00000F40: 3A 98 34 2C 22 4D 4F 4E 54 48 4C 59 20 43 41 53 |:.4,"MONTHLY CAS|
00000F50: 48 20 46 4C 4F 57 20 20 20 20 20 20 20 20 20 3D |H FLOW =|
00000F60: 20 24 22 3B B5 28 31 30 30 AC 28 5A AB 58 29 29 | $";.(100.(Z.X))|
00000F70: AD 31 30 30 00 87 17 4C 09 8B 20 5A AB 58 B3 4F |.100...L.. Z.X.O|
00000F80: 20 A7 20 32 34 30 30 00 92 17 56 09 89 20 32 34 | . 2400...V.. 24|
00000F90: 31 30 00 C5 17 60 09 98 34 3A 98 34 2C 22 2D 20 |10...`..4:.4,"- |
00000FA0: 2D 20 2D 20 2D 20 2D 20 2D 20 57 41 52 4E 49 4E |- - - - - WARNIN|
00000FB0: 47 20 4E 45 47 41 54 49 56 45 20 43 41 53 48 20 |G NEGATIVE CASH |
00000FC0: 46 4C 4F 57 22 00 05 18 6A 09 98 34 3A 98 34 2C |FLOW"...j..4:.4,|
00000FD0: 22 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D |"---------------|
00000FE0: 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D |----------------|
00000FF0: 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D |----------------|
00001000: 2D 2D 2D 2D 22 00 0C 18 74 09 98 34 00 13 18 7E |----"...t..4...~|
00001010: 09 98 34 00 1A 18 88 09 98 34 00 20 18 C4 09 8E |..4......4. ....|
00001020: 00 44 18 B8 0B 8F 20 2A 2A 2A 2A 2A 20 54 41 58 |.D.... ***** TAX|
00001030: 20 44 45 44 55 43 54 49 4F 4E 20 49 4E 46 4F 20 | DEDUCTION INFO |
00001040: 2A 2A 2A 2A 00 74 18 1C 0C 98 34 3A 98 34 2C 22 |****.t....4:.4,"|
00001050: 20 20 20 20 20 20 20 20 20 20 54 41 58 20 44 45 | TAX DE|
00001060: 44 55 43 54 49 4F 4E 20 49 4E 46 4F 52 4D 41 54 |DUCTION INFORMAT|
00001070: 49 4F 4E 22 00 7B 18 48 0D 98 34 00 A3 18 A2 0D |ION".{.H..4.....|
00001080: 98 34 3A 98 34 2C 22 41 50 50 52 4F 58 2E 20 56 |.4:.4,"APPROX. V|
00001090: 41 4C 55 45 20 4F 46 20 4C 41 4E 44 20 3D 20 24 |ALUE OF LAND = $|
000010A0: 22 3B 56 00 D6 18 B6 0D 98 34 3A 98 34 2C 22 41 |";V......4:.4,"A|
000010B0: 50 50 52 4F 58 2E 20 54 41 58 20 42 52 41 43 4B |PPROX. TAX BRACK|
000010C0: 45 54 20 3D 22 3B 42 34 3B 22 25 20 4F 46 20 49 |ET =";B4;"% OF I|
000010D0: 4E 43 4F 4D 45 22 00 03 19 CA 0D 98 34 3A 98 34 |NCOME"......4:.4|
000010E0: 2C 22 4E 45 57 20 28 31 29 20 4F 52 20 55 53 45 |,"NEW (1) OR USE|
000010F0: 44 20 28 32 29 20 42 55 49 4C 44 49 4E 47 20 2D |D (2) BUILDING -|
00001100: 22 3B 55 00 09 19 3C 0F 8E 00 2B 19 A0 0F 8F 20 |";U...<...+.... |
00001110: 2A 2A 2A 20 50 52 49 4E 54 20 54 41 58 20 41 44 |*** PRINT TAX AD|
00001120: 56 41 4E 54 41 47 45 20 2A 2A 2A 00 32 19 AA 0F |VANTAGE ***.2...|
00001130: 98 34 00 39 19 B4 0F 98 34 00 68 19 BE 0F 98 34 |.4.9....4.h....4|
00001140: 2C 22 20 20 20 20 20 20 20 20 20 20 20 20 20 49 |," I|
00001150: 4E 56 45 53 54 4D 45 4E 54 20 54 41 58 20 41 44 |NVESTMENT TAX AD|
00001160: 56 41 4E 54 41 47 45 22 00 6F 19 C8 0F 98 34 00 |VANTAGE".o....4.|
00001170: AF 19 D2 0F 98 34 3A 98 34 2C 22 44 45 44 55 43 |.....4:.4,"DEDUC|
00001180: 54 41 42 4C 45 20 49 4E 54 45 52 45 53 54 20 3D |TABLE INTEREST =|
00001190: 20 24 22 3B B5 28 31 30 30 AC 49 34 29 AD 31 30 | $";.(100.I4).10|
000011A0: 30 3B 22 20 46 49 52 53 54 20 59 45 41 52 22 00 |0;" FIRST YEAR".|
000011B0: EC 19 DC 0F 98 34 3A 98 34 2C 22 52 45 41 4C 20 |.....4:.4,"REAL |
000011C0: 45 53 54 41 54 45 20 54 41 58 45 53 20 20 20 3D |ESTATE TAXES =|
000011D0: 20 24 22 3B B5 28 31 30 30 AC 54 29 AD 31 30 30 | $";.(100.T).100|
000011E0: 3B 22 20 50 45 52 20 59 45 41 52 22 00 2B 1A E6 |;" PER YEAR".+..|
000011F0: 0F 98 34 3A 98 34 2C 22 44 45 50 52 45 43 49 41 |..4:.4,"DEPRECIA|
00001200: 54 49 4F 4E 20 20 20 20 20 20 20 20 3D 20 24 22 |TION = $"|
00001210: 3B B5 28 31 30 30 AC 44 29 AD 31 30 30 3B 22 20 |;.(100.D).100;" |
00001220: 46 49 52 53 54 20 59 45 41 52 22 00 6E 1A F0 0F |FIRST YEAR".n...|
00001230: 98 34 3A 98 34 2C 22 45 58 50 45 4E 43 45 53 20 |.4:.4,"EXPENCES |
00001240: 20 20 20 20 20 20 20 20 20 20 20 3D 20 24 22 3B | = $";|
00001250: B5 28 31 30 30 AC 47 34 AC 31 32 29 AD 31 30 30 |.(100.G4.12).100|
00001260: 3B 22 20 46 49 52 53 54 20 59 45 41 52 22 00 78 |;" FIRST YEAR".x|
00001270: 1A FA 0F 98 34 3A 98 34 00 BC 1A 04 10 98 34 2C |....4:.4......4,|
00001280: 22 54 4F 54 41 4C 20 44 45 44 55 43 54 41 42 4C |"TOTAL DEDUCTABL|
00001290: 45 20 3D 20 24 22 3B B5 28 31 30 30 AC 28 49 34 |E = $";.(100.(I4|
000012A0: AA 54 AA 44 AA 31 32 AC 28 47 34 29 29 29 AD 31 |.T.D.12.(G4))).1|
000012B0: 30 30 3B 22 20 31 53 54 20 59 52 22 00 F8 1A 0E |00;" 1ST YR"....|
000012C0: 10 98 34 3A 98 34 2C 22 54 4F 54 41 4C 20 49 4E |..4:.4,"TOTAL IN|
000012D0: 43 4F 4D 45 20 20 20 20 3D 20 24 22 3B B5 28 31 |COME = $";.(1|
000012E0: 30 30 AC 5A AC 31 32 29 AD 31 30 30 3B 22 20 50 |00.Z.12).100;" P|
000012F0: 45 52 20 59 45 41 52 22 00 FF 1A 22 10 98 34 00 |ER YEAR"..."..4.|
00001300: 2D 1B 2C 10 98 34 3A 98 34 2C 22 4E 45 54 20 44 |-.,..4:.4,"NET D|
00001310: 45 44 55 43 54 49 4F 4E 20 20 20 3D 20 24 22 3B |EDUCTION = $";|
00001320: B5 28 31 30 30 AC 4A 34 29 AD 31 30 30 00 34 1B |.(100.J4).100.4.|
00001330: 40 10 98 34 00 71 1B 4A 10 98 34 2C 22 2D 2D 2D |@..4.q.J..4,"---|
00001340: 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D |----------------|
00001350: 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D |----------------|
00001360: 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D |----------------|
00001370: 22 00 83 1B 54 10 8B 20 54 35 B3 4F 20 A7 20 34 |"...T.. T5.O . 4|
00001380: 32 31 30 00 B6 1B 5E 10 98 34 3A 98 34 2C 22 46 |210...^..4:.4,"F|
00001390: 49 52 53 54 20 59 45 41 52 20 54 41 58 20 42 52 |IRST YEAR TAX BR|
000013A0: 45 41 4B 20 3D 20 24 22 3B B5 28 31 30 30 AC 54 |EAK = $";.(100.T|
000013B0: 35 29 AD 31 30 30 00 C1 1B 68 10 89 20 34 32 34 |5).100...h.. 424|
000013C0: 30 00 DA 1B 72 10 98 34 3A 98 34 2C 22 4E 4F 20 |0...r..4:.4,"NO |
000013D0: 54 41 58 20 42 52 45 41 4B 22 00 1A 1C 90 10 98 |TAX BREAK"......|
000013E0: 34 3A 98 34 2C 22 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D |4:.4,"----------|
000013F0: 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D |----------------|
00001400: 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D 2D |----------------|
00001410: 2D 2D 2D 2D 2D 2D 2D 2D 2D 22 00 21 1C 9A 10 98 |---------".!....|
00001420: 34 00 28 1C A4 10 98 34 00 68 1C AE 10 98 34 2C |4.(....4.h....4,|
00001430: 22 52 45 54 55 52 4E 20 4F 4E 20 49 4E 56 45 53 |"RETURN ON INVES|
00001440: 54 4D 45 4E 54 20 3D 20 22 B5 28 28 28 28 28 5A |TMENT = ".(((((Z|
00001450: AB 58 29 AC 31 32 29 AA 54 35 29 AD 49 35 29 AC |.X).12).T5).I5).|
00001460: 31 30 30 29 3B 22 25 22 00 6E 1C 24 13 8E 00 80 |100);"%".n.$....|
00001470: 1C 28 23 8F 20 2A 2A 2A 20 45 4E 44 20 2A 2A 2A |.(#. *** END ***|
00001480: 00 BD 1C 8C 23 99 22 11 44 4F 20 59 4F 55 20 57 |....#.".DO YOU W|
00001490: 41 4E 54 20 54 4F 20 45 56 41 4C 55 41 54 45 20 |ANT TO EVALUATE |
000014A0: 41 4E 4F 54 48 45 52 20 50 52 4F 50 45 52 54 59 |ANOTHER PROPERTY|
000014B0: 20 28 59 2F 4E 29 22 3A 85 20 50 32 24 00 CF 1C | (Y/N)":. P2$...|
000014C0: 96 23 8B 20 50 32 24 B2 22 59 22 A7 20 31 30 00 |.#. P2$."Y". 10.|
000014D0: E4 1C A0 23 8B 20 50 32 24 B3 B1 22 4E 22 A7 20 |...#. P2$.."N". |
000014E0: 39 31 30 30 00 08 1D F0 23 99 22 11 11 48 4F 50 |9100....#."..HOP|
000014F0: 45 20 54 48 49 53 20 57 41 53 20 4F 46 20 53 4F |E THIS WAS OF SO|
00001500: 4D 45 20 48 45 4C 50 22 00 0F 1D 54 24 A0 34 00 |ME HELP"...T$.4.|
00001510: 15 1D 06 27 80 00 00 00 24 5A |...'....$Z |
..(.... ***** CASH FLOW EVALUATION *****
.H....53280,1:.53281,1:.53272,21.V....".
. **** . CASH FLOW EVALUATION . ****"..
.... P2$."Y" . 20...... P$."Y" . P$."N"
. 20.O...."..DO YOU HAVE A PRINTER (Y/N)
";:. P$...... P$."Y" . P$."N" . 20......
16......"CLIENT NAME =";...... CN$.4....
"PROPERTY IDENTIFICATION =";.>.... PN$.U
.... P$ ."Y" . . 1000.P.... ".REAL ESTAT
E COST";.X. .. C...(.. "MORTGAGE DOWN PA
YMENT (% OF COST)";...2.. P.E.<.."LOAN T
ERM (YEARS)";.M.F.. Y...P.. "CLOSING COS
TS- POINTS (% OF COST)";...Z.. F.$.D.. "
MORTGAGE INTEREST RATE (%)";.,.N.. R.N.X
.. "ADDITIONAL INITIAL COSTS";.V.... I.X
.... "REAL ESTATE TAX PER YEAR";...... T
. . .. "HEATING COSTS PER YEAR";...... H
.L.... "ELECTRICITY COST PER MONTH";.T..
.. E...H.. "INSURANCE, WATER, MAINT.,ETC
. PER MONTH";...R.. A.'.... "INCOME PER
MONTH";./.... Z.E.... P$."Y" . . 1020.Z.
..L4.C.(C.(P.100)).J...T4.1.R.1200.....M
.L4.(((R.1200).T4.(Y.12)).((T4.(Y.12)).1
)).D....".. CASH FLOW ANALY
SIS".J.......".. "MONTHLY MORTGAGE PAYME
NTS = $";.(100.M).100.5.,.. "MONTHLY TAX
PAYMENTS = $";.(100.(T.12)).100.S.
6.. "MONTHLY EXPENSES = $";.(10
0.((H.12).E.A)).100.Y.@.....J.. "MONTHLY
INCOME = $";.(100.Z).100...T
...N.^.X.(M.(T.12).(H.12).E.A)...H.. "--
-------------------------------------".5
.R.. "MONTHLY CASH FLOW = $";.(1
00.(Z.X)).100.G.|.. Z.X.O . 400.Q.... 41
0....."----------- WARNING NEGATIVE CAS
H FLOW"...... "-------------------------
--------------".............A.....W....
P$."Y" . . 2200...B.. ***** TAX DEDUCTIO
N INFO *****./.L.. "WANT TAX DEDUCTION I
NFORMATION (Y/N)";:. T$.B.N.. T$."Y" . 4
80.V.P.. T$."N" . 9000.`.U.. 460.P...I4.
L4.R.100...... ".APPROX. VALUE OF LAND";
...... V.C.... "APPROX. TAX BRACKET (% O
F INCOME)";.L.... B4...... "NEW (1) OR U
SED (2) BUILDING";...... U...... P$."Y"
. . 3000. .&.. U.1 . 580.,.0.U1.1.25.6.:
.. 590.?.D.U1.2.S.N.D.U1.((C.V).20).U.X.
G4.(H.12).E.A.((F.100).L4.12).{.B.....L.
....V.." INVESTMENT TAX ADVA
NTAGE"............ "DEDUCTABLE INTEREST=
$";.(100.I4).100;"FIRST YEAR".%.... "RE
AL ESTATE TAXES = $";.(100.T).100;"PER
YEAR".^.... "DEPRECIATION = $";.(1
00.D).100;"FIRST YEAR"...... "EXPENCES
= $";.(100.G4.12).100;"FIRST YE
AR"............ "TOTAL DEDUCTABLE = $";.
(100.(I4.T.D.12.(G4))).100;"1ST YR"...F.
. "TOTAL INCOME = $";.(100.Z.12).100;
"PER YEAR".7.P.J4.(I4.D.T.(G4.12)).Z.12.
=.Z...G.... "NET DEDUCTION = $";.(100.
J4).100.Z...T5.J4.(B4.100)............ "
---------------------------------------"
.A.... T5.O . 810...... "FIRST YEAR TAX
BREAK =$";.(100.T5).100... .. 830...*..
".NO TAX BREAK"...4.T5.O.@.>.I5.(P.100.C
).(F.100.C).I.((Z.X).12).P.H.. "--------
-------------------------------".V.R...|
.\.....F.. "RETURN ON INVESTMENT = ".(((
((Z.X).12).T5).I5).100);"%".R.P.. P$ ."Y
" . . 4000...Z.. 9000...... *** INITIALI
ZE PRINTER ***...... P2$."Y" . 1004.....
.4,4,1.Q....4:.4," ****** CASH FLOW EV
ALUATION ******".P....4:.4,"CLIENT NAME
= ";CN$......4:.4,"PROPERTY IDENTIFICAT
ION = ";PN$.......B.... **** PRINT INPUT
DATA ****......4:.4,".REAL ESTATE COST
$";C......4:.4,"MORTGAGE DOWN PAYMENT";P
;"% OF COST".7.$..4:.4,"LOAN TERM =";Y;"
YEARS".H.8..4:.4,"CLOSING COSTS - POINT
S";F;"% OF COST"...L..4:.4,"MORTGAGE INT
EREST RATE";R;"%"...`..4:.4,"ADDITIONAL
INITIAL COSTS = $";I...T..4:.4,"REAL EST
ATE TAX PER YEAR = $";T......4:.4,"HEATI
NG COSTS PER YEAR = $";H.<....4:.4,"ELEC
TRICITY COST PER YEAR = $";E.Y....4:.4,"
INSURANCE, WATER, MAINT.,ETC. = $";A;" P
ER MONTH"...D..4:.4,"INCOME PER MONTH =
$";Z.......H.... *** PRINT CASH FLOW ANA
LYSIS **.R....4:.4......4:.4,"
CASH FLOW ANALYSIS"......4.<....4,
"MONTHLY MORTGAGE PAYMENTS = $";.(100.M)
.100.X....4:.4,"MONTHLY TAX PAYMENTS
= $";.(100.(T.12)).100......4:.4,"MONT
HLY EXPENSES = $";.(100.((H.12)
.E.A)).100.A....4......4,"MONTHLY INCOME
= $";.(100.Z).100...$..4.9.8
..4,"-----------------------------------
----------------".T.B..4:.4,"MONTHLY CAS
H FLOW = $";.(100.(Z.X)).100...L
.. Z.X.O . 2400...V.. 2410.E.`..4:.4,"-
- - - - - WARNING NEGATIVE CASH FLOW"...
J..4:.4,"-------------------------------
--------------------"...T..4...~..4.....
.4. .D...D.... ***** TAX DEDUCTION INFO
****.T....4:.4," TAX DEDUCTION
INFORMATION".{.H..4......4:.4,"APPROX. V
ALUE OF LAND = $";V.V....4:.4,"APPROX. T
AX BRACKET =";B4;"% OF INCOME"...J..4:.4
,"NEW (1) OR USED (2) BUILDING -";U...<.
..+. .. *** PRINT TAX ADVANTAGE ***.2...
.4.9....4.H....4," INVESTMEN
T TAX ADVANTAGE".O.H..4...R..4:.4,"DEDUC
TABLE INTEREST = $";.(100.I4).100;" FIRS
T YEAR"......4:.4,"REAL ESTATE TAXES =
$";.(100.T).100;" PER YEAR".+....4:.4,"
DEPRECIATION = $";.(100.D).100;"
FIRST YEAR".N....4:.4,"EXPENCES
= $";.(100.G4.12).100;" FIRST YEAR".X
....4:.4......4,"TOTAL DEDUCTABLE = $";.
(100.(I4.T.D.12.(G4))).100;" 1ST YR"....
..4:.4,"TOTAL INCOME = $";.(100.Z.12)
.100;" PER YEAR"..."..4.-.,..4:.4,"NET D
EDUCTION = $";.(100.J4).100.4.@..4.Q.J
..4,"-----------------------------------
----------------"...T.. T5.O . 4210...^.
.4:.4,"FIRST YEAR TAX BREAK = $";.(100.T
5).100.A.H.. 4240.Z.R..4:.4,"NO TAX BREA
K"......4:.4,"--------------------------
-------------------------".!....4.(....4
.H....4,"RETURN ON INVESTMENT = ".(((((Z
.X).12).T5).I5).100);"%".N.$.....(#. ***
END ***....#.".DO YOU WANT TO EVALUATE
ANOTHER PROPERTY (Y/N)":. P2$.O..#. P2$.
"Y". 10... #. P2$.."N". 9100....#."..HOP
E THIS WAS OF SOME HELP"...T$ 4....'....
$Z
> CLICK IMAGE PREVIEW FOR FULL MODAL