1889 'Udon'

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	U	W	Y	Z	AB	AC	AD	AE	AF	AG	AH
1	4	Begin																				Privates		Certs	Shares	Income / Expense		End		4
2	Player	Cash	Worth	Stock	P	TKT	P	Sanuki	P	TKE	P	Uwajima	P	AWA	P	TER	P	IYO	P	P	P	Owned	Income	14		Dividends	Misc	Cash	Worth	Player
3	Mark	415	1210	-415		3	X	6				2		2		1		1						11	15				1160	Mark
4	Deryl	75	580	-45							x	5		-	x	5								4	10			30	580	Deryl
5	lychenus	409	1079	-405		1			x	4		3	x	5		1		3						9	17			4	1039	lychenus
6	Douglas	415	1140	-410	x	6		1		1				1		1	x	6				7		10	17			5	1145	Douglas
7
8
9	Bank		Shares In Market		0		1		3		0		1		0		0		0	0	0	Shares In Market		Trains in Bank
10	5,075		Shares In Company		0		0		0		0		0		0		0		0	0	0	Shares In Company		Type	Cost	Available	Bought	Left
11	1889		Shares In IPO		-		2		2		-		1		2		-		10	10	10	Shares In IPO		2	80	6	6
12	1889		Par Price		70		90		65		65		80		65		70					Par Price		3	180	5	5
13	Previous Round		Market Price			65		100		55		45		80		65		50				Market Price		4	300	4	4
14	OR5.2		Stock Yellow?		N		N		N		Y		N		N		Y		N	N	N	Stock Yellow?		5	450	3	2	1
15			Privates Owned																			Privates Owned		6	630	2	0	2
16			Privates Income																			Privates Income		8	1100	Unlimited
17			Trains		5		3,4		3		4, 5		3, 3		4		3, 4					Trains
18			Tokens		0/1		0/2		1/2		2/3		2/2		3/3		0/2					Tokens
19			Company		TKT		Sanuki		TKE		Uwajima		AWA		TER		IYO					Company						# of	Starting	Certificate
20	This is a fully automated spreadsheet for 18??. To initialize the spreadsheet, simply enter player names in col A. No other action is needed. To create the spreadsheet tab for the next round, simply press the New Tab button.		Begin Funds		250		259		270		10		500		350		247					Begin Funds		Trains in Market				Players	Cash	Limit
21			Dividends																			Dividends		Type	Cost	Number		2	420	25
22			Cash Flow																			Cash Flow						3	420	19
23			End Funds		250		259		270		10		500		350		247					End Funds						4	420	14
24			10% Dividends																			10% Dividends						5	390	12
25			EXPENSES		TKT		Sanuki		TKE		Uwajima		AWA		TER		IYO					EXPENSES						6	390	11
26			Track																			Track
27			Station																			Station
28			Train Purchases																			Train Purchases		Private Companies					Train Limits
29			Private Purchases																			Private Purchases		No.	Cost	Pays	Name		T2	4
30			Redeem Shares																			Redeem Shares		1	$20	$5	Takamatsu Eletric Track		T4	3
31			INCOME		TKT		Sanuki		TKE		Uwajima		AWA		TER		IYO					INCOME		2	$30	$5	Mitsubishi Ferry		T5	2
32			Private Income																			Private Income		3	$40	$10	Ehime Railroad
33	Orange colored cells are formula - do not type in the orange cells.		Dividends																			Dividends		4	$50	$15	Sumitomo Benshi Mine Railroad
34			Withholdings																			Withholdings		5	$60	$15	Dogo Railway
35			Train Sales																			Train Sales		6	$80	$20	South Iyo Railway
36			Share Issue																			Share Issue		7	$150	$30	Uno-Takamatsu Ferry
37			Capitalization																			Capitalization
38																								Please read this note about Authorization