{"text_format":"3","workbook":"xls","n_sheets":41,"sheets":["Main_Page","Transaction_Adjustments","Synergies","New_Income_Detail","New_BS","New_IS","New_SCF","New_Debt_Repay","New_D&A_Page","New_Shdlrs_Equity","New_WC&BS_Assume","New_IS_Assume","New_Perform_Assume","New_FCFF","New_DCF","New_DCF_Table","Acq_BS","Acq_IS","Acq_CF","Acq_Debt_Repay","Acq_D&A","Acq_SHE","Acq_WC&BS_Assume","Acq_IS_Assume","Acq_Perform_Assume","Acq_FCFF","Acq_DCF","Acq_DCF_Table","Acq_WACC","Targ_BS","Targ_IS","Targ_CF","Targ_Debt_Repay","Targ_D&A","Targ_SHE","Targ_WC&BS_Assume","Targ_IS_Assume","Targ_Perform_Assume","Targ_FCFF","Targ_DCF","Targ_DCF_Table"],"not_rendered":{"external_links":2,"defined_names":35,"comments":14},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Main_Page","index":0,"n_rows":53,"n_cols":17,"rows_kept":53,"merged":[[2,1,2,16],[3,1,3,16],[5,15,5,16],[8,1,8,4],[8,13,8,16],[20,13,20,16],[30,13,30,16]],"flags":["formulas_cached_only"]}
["NewCo Model Balances -- Circ Breaker Is On -- No Cash Minimum -- Pooling Accounting",{"$nulls":15},"Written By John P. Burns"]
["NOTE - Remember To Switch Off Circ Breaker Once Data Has Been Entered and Select Iteration",{"$nulls":15},"98.12.15"]
[null,"Project XXX"]
[null,"Transaction Structure"]
[]
[null,"Performance Case: Base",{"$nulls":13},"2000-05-26T16:34:05.350"]
[null,"(FYE January; $ in millions)",{"$nulls":14},"C:\\Program Files\\Microsoft Office\\Templates\\Spreadsheet Solutions\\[LBO Model Template.xlt]Sources_Uses"]
[]
[null,"Uses of Funds",{"$nulls":4},"Sources of Funds",{"$nulls":3},"Rate","%",null,"Goodwill Calculation"]
[]
[null,"Equity Purchase Price",null,null,{"v":0,"d":"$0.0"},null,"Existing Debt",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"Purchase Price of Equity",null,null,{"v":0,"d":"$0.0"}]
[null,"Debt Retired",null,null,{"v":0,"d":"0.0"},null,"Bank Revolver",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"Plus:"]
[null,"Debt Assumed",null,null,{"v":0,"d":"0.0"},null,"Senior Bank Term \"A\"",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"Existing Goodwill",null,null,{"v":0,"d":"0.0"}]
[null,"Cash Infusion",null,null,{"v":0,"d":"0.0"},null,"Senior Bank Term \"B\"",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"Less:"]
[null,"Transaction Costs",null,null,{"v":0,"d":"0.0"},null,"Other Long-Term Debt #1",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"Net Worth",null,null,{"v":0,"d":"0.0"}]
[{"$nulls":6},"Other Long-Term Debt #2",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"Asset Write-Up",null,null,{"v":0,"d":"0.0"}]
[null,"Total Uses",null,null,{"v":0,"d":"$0.0"},null,"Other Long-Term Debt #3",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"Deferred Taxes",null,null,{"v":0,"d":"0.0"}]
[{"$nulls":6},"Other Long-Term Debt #4",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Consideration Assumptions",{"$nulls":4},"Common Stock",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0%"},null,"Goodwill",null,null,{"v":0,"d":"$0.0"}]
[{"$nulls":6},"Excess Cash",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0%"}]
[null,"Current Stock Price",null,null,{"v":0,"d":"$0.00"},{"$nulls":8},"Acquisition Multiples"]
[null,"Offer Premium",null,null,{"v":0.25,"d":"25.0%"},null,"Total Sources",null,null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"0.0%"}]
[null,"Offer Price Per Share",null,null,{"v":0,"d":"$0.00"},{"$nulls":8},"1999 EBITDA",null,null,{"v":0,"d":"0.0x"}]
[{"$nulls":6},"Other Assumptions / Switches",{"$nulls":6},"EST. 2000 EBITDA",null,null,{"v":0,"d":"0.0x"}]
[null,"Shares Outstanding (MM)",null,null,{"v":10,"d":"10.0"},{"$nulls":8},"1999 P/E",null,null,{"v":0,"d":"0.0x"}]
[null,"Equity Purchase Price",null,null,{"v":0,"d":"$0.0"},null,null,"Accounting Type",null,0,"Pooling",null,null,"EST. 2000 P/E",null,null,{"v":0,"d":"0.0x"}]
[{"$nulls":7},"Performance Case",null,1,"Base",null,null,"To 1999 Book",null,null,{"v":0,"d":"0.0x"}]
[{"$nulls":7},"Circ Breaker",null,0,"On",null,null,"To EST. 2000 Book",null,null,{"v":0,"d":"0.0x"}]
[null,"Consideration",null,"Percent","Per Share",null,null,"Preferred Dividend",null,0,"% of Par"]
[null,"Cash",null,{"v":0,"d":"0.0%"},{"v":0,"d":"$0.00"},null,null,"NewCo Cash Min.",null,0,0]
[null,"Stock",null,{"v":1,"d":"100.0%"},{"v":0,"d":"$0.00"},null,null,"Amt. Of Cash Min.",null,{"v":10,"d":"$10.0"},{"$nulls":3},"Financing Inputs"]
[null,"Total",null,{"v":1,"d":"100.0%"},{"v":0,"d":"$0.00"}]
[{"$nulls":7},"Acquiror Cash Min.",null,0,0,null,null,"Pro Forma Year",null,null,1999]
[null,"Percent of Target Acquired",null,null,{"v":1,"d":"100.0%"},null,null,"Amt. Of Cash Min.",null,{"v":10,"d":"$10.0"},{"$nulls":3},"Transaction Fees:"]
[null,"Premium to Current Price",null,null,{"v":0.25,"d":"25.0%"},null,null,"Target Cash Min.",null,0,0,null,null,"Advisory",null,null,{"v":0.01,"d":"1.0%"}]
[{"$nulls":7},"Amt. Of Cash Min.",null,{"v":10,"d":"$10.0"},{"$nulls":3},"Financing",null,null,{"v":0.03,"d":"3.0%"}]
[null,"Risk Free Rate",null,null,{"v":0.1,"d":"10.00%"},{"$nulls":8},"Use Excess Cash",null,null,0]
[null,"(Type of Bond Used)",null,null,"10yr T-Bond",null,null,"Acquiror Name",null,"Company A",{"$nulls":6},"No"]
[null,"Market Risk Premia",null,null,{"v":0.05,"d":"5.00%"},null,null,"Target Name",null,"Company B"]
[]
[]
[]
[null,"Leverage Assumptions",null,null,1999,2000,2001,2002,null,null,"Coverage Assumptions",null,null,1999,2000,2001,2002]
[]
[null,"Sr. Debt / EBITDA",null,null,{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"},null,null,"EBITDA / Sr. Interest Expense",null,null,{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"}]
[null,"Sr. Debt / (EBITDA - Capex)",null,null,{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"},null,null,"(EBITDA - Capex) / Sr. Int. Exp.",null,null,{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"}]
[null,"Total Debt / EBITDA",null,null,{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"},null,null,"EBITDA / Total Interest Expense",null,null,{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"}]
[null,"Total Debt / (EBITDA - Capex)",null,null,{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"},null,null,"(EBITDA - Capex) / Total Int. Exp.",null,null,{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"},{"v":0,"d":"0.0x"}]
[]
[]
["Note: Add Contribution Analysis"]
["Note: Add Exchange Ratio"]
["Note: ProForma Ownership"]

{"sheet":"Transaction_Adjustments","index":1,"n_rows":78,"n_cols":11,"rows_kept":78,"merged":[[1,2,1,11],[2,2,2,11],[5,0,5,2],[32,0,32,2],[34,0,34,2],[66,0,66,2],[73,0,73,2]],"flags":["formulas_cached_only"]}
["NewCo Model Balances"]
["Circ Breaker Is On",null,"Project XXX"]
["No Cash Minimum",null,"Transaction Adjustment Page"]
["Pooling Accounting"]
[]
["ASSETS",{"$nulls":9},"NewCo"]
[{"$nulls":4},"Company A",null,"Company B",null,"Adjustments",null,"ProForma"]
["Current Assets:"]
["Cash & Marketable Securities",{"$nulls":3},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]
["Accounts Receivable",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
["Inventories",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
["Other Current Assets #1",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
["Other Current Assets #2",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
["Other Current Assets #3",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
["Other Current Assets #4",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
["Other Current Assets #5",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
[]
["Total Current Assets",{"$nulls":3},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]
[]
["NonCurrent Assets:"]
["Net PP&E",{"$nulls":3},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"$nulls":3},{"v":0,"d":"$0.0"}]
["Goodwill and Intangible Assets",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["Other NC Assets #1",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
["Other NC Assets #2",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
["Other NC Assets #3",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
["Other NC Assets #4",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
["Other NC Assets #5",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
["Other NC Assets #6",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
["Other NC Assets #7",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
[]
["Total NonCurrent Assets",{"$nulls":3},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]
[]
["TOTAL ASSETS",{"$nulls":3},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]
[]
["LIABILITIES & EQUITY"]
[]
["Current Liabilities:"]
["Accounts Payable",{"$nulls":3},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"$nulls":3},{"v":0,"d":"$0.0"}]
["Accrued Liabilities",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
["Other Current Liabilities #1",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
["Other Current Liabilities #2",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
["Other Current Liabilities #3",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
["Other Current Liabilities #4",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
["Other Current Liabilities #5",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
[]
["Total Current Liabilities",{"$nulls":3},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]
[]
["Other NC Liability #1",{"$nulls":3},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"$nulls":3},{"v":0,"d":"$0.0"}]
["Other NC Liability #2",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
["Other NC Liability #3",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
["Other NC Liability #4",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
["Other NC Liability #5",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
["Minority Interest",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
[]
["Long Term Debt:"]
["Existing Debt",{"$nulls":3},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]
["Bank Revolver",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["Senior Bank Term \"A\"",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["Senior Bank Term \"B\"",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["Other Long-Term Debt #1",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["Other Long-Term Debt #2",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["Other Long-Term Debt #3",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["Other Long-Term Debt #4",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
[]
["Total Long Term Debt",{"$nulls":3},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]
[]
["TOTAL LIABILITIES",{"$nulls":3},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]
[]
["Net Worth:"]
["Equity  - Common",{"$nulls":3},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]
["  - Preferred",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
["Retained Earnings",{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"0.0"}]
[]
["TOTAL NET WORTH",{"$nulls":3},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]
[]
["TOTAL LIABILITIES & EQUITY",{"$nulls":3},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]
[]
["Balance Check",{"$nulls":3},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]

{"sheet":"Synergies","index":2,"n_rows":50,"n_cols":14,"rows_kept":50,"merged":[[1,2,1,11],[2,2,2,11]],"flags":["formulas_cached_only"]}
["NewCo Model Balances"]
["Circ Breaker Is On",null,"Project XXX"]
["No Cash Minimum",null,"Synergies Detail Page"]
["Pooling Accounting"]
[]
["ENTER DATA AS POSITIVE NUMBERS",null,null,"Pro"]
[{"$nulls":3},"Forma"]
[{"$nulls":3},1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[]
["Additional Net Sales Increase",null,null,1,2,3,4,5,6,7,8,9,10,11]
[]
["Base",null,1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Optimistic",null,2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Pessimistic",null,3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Cost Of Goods Sold Savings",null,null,1,2,3,4,5,6,7,8,9,10,11]
[]
["Base",null,1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Optimistic",null,2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Pessimistic",null,3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["SG&A Savings",null,null,1,2,3,4,5,6,7,8,9,10,11]
[]
["Base",null,1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Optimistic",null,2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Pessimistic",null,3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Other Expense #1 Savings",null,null,1,2,3,4,5,6,7,8,9,10,11]
[]
["Base",null,1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Optimistic",null,2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Pessimistic",null,3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Other Expense #2 Savings",null,null,1,2,3,4,5,6,7,8,9,10,11]
[]
["Base",null,1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Optimistic",null,2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Pessimistic",null,3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Other Expense #3 Savings",null,null,1,2,3,4,5,6,7,8,9,10,11]
[]
["Base",null,1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Optimistic",null,2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Pessimistic",null,3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Other Expense #4 Savings",null,null,1,2,3,4,5,6,7,8,9,10,11]
[]
["Base",null,1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Optimistic",null,2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Pessimistic",null,3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]

{"sheet":"New_Income_Detail","index":3,"n_rows":51,"n_cols":18,"rows_kept":51,"merged":[[1,2,1,14],[2,2,2,14],[7,5,7,14]],"flags":["formulas_cached_only"]}
["NewCo Model Balances"]
["Circ Breaker Is On",null,"Project XXX"]
["No Cash Minimum",null,"NewCo Income Statement Detail Sheet"]
["Pooling Accounting"]
[]
[null,"Case Selection:",1]
[{"$nulls":17},"Projected"]
[{"$nulls":3},"ProForma",null,"Projected",{"$nulls":11},"CAGR / Average"]
[{"$nulls":3},1999,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,null,"( 2000 - 2009 )"]
[]
["Net Sales"]
["Company A (Acquiror)",null,null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
["Company B (Target)",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Additional Projected",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Total",null,null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
["Cost Of Goods Sold"]
["Company A (Acquiror)",null,null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
["Company B (Target)",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Savings",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Total",null,null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
["SG&A"]
["Company A (Acquiror)",null,null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
["Company B (Target)",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Savings",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Total",null,null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
["Other Expense #1"]
["Company A (Acquiror)",null,null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
["Company B (Target)",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Savings",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Total",null,null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
["Other Expense #2"]
["Company A (Acquiror)",null,null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
["Company B (Target)",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Savings",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Total",null,null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
["Other Expense #3"]
["Company A (Acquiror)",null,null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
["Company B (Target)",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Savings",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Total",null,null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
["Other Expense #4"]
["Company A (Acquiror)",null,null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
["Company B (Target)",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Savings",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Total",null,null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]

{"sheet":"New_BS","index":4,"n_rows":87,"n_cols":27,"rows_kept":87,"merged":[[1,9,1,20],[2,9,2,20],[6,3,6,7],[6,11,6,20],[8,0,8,1],[35,0,35,1],[38,3,38,7],[38,11,38,20],[39,0,39,1],[71,0,71,1],[78,0,78,1],[81,0,81,1]],"flags":["formulas_cached_only"]}
["NewCo Model Balances"]
["Circ Breaker Is On",{"$nulls":8},"Project XXX"]
["No Cash Minimum",{"$nulls":8},"NewCo Projected Balance Sheet"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)",{"$nulls":21},"Historical",null,"Projected"]
[{"$nulls":3},"Historical",{"$nulls":5},"ProForma",null,"Projected",{"$nulls":10},"CAGR / Average",null,"CAGR / Average"]
[{"$nulls":3},1994,1995,1996,1997,1998,null,1999,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,"( 1994 - 1999 )",null,"( 2000 - 2009 )"]
["ASSETS"]
[]
["Current Assets:"]
["Cash & Marketable Securities",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Accounts Receivable",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Inventories",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #1",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #2",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #3",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #4",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #5",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Total Current Assets",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
["NonCurrent Assets:"]
["Net PP&E",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Goodwill and Intangible Assets",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #1",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #2",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #3",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #4",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #5",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #6",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #7",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Total NonCurrent Assets",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["TOTAL ASSETS",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
[]
[{"$nulls":3},"Historical",{"$nulls":5},"ProForma",null,"Projected"]
["LIABILITIES & EQUITY",null,null,1994,1995,1996,1997,1998,null,1999,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[]
["Current Liabilities:"]
["Accounts Payable",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Accrued Liabilities",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #1",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #2",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #3",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #4",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #5",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Total Current Liabilities",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Other NC Liability #1",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Other NC Liability #2",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Liability #3",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Liability #4",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Liability #5",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Minority Interest",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Long Term Debt:",{"$nulls":25},"Senior Debt"]
["Existing Debt",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA",null,0]
["Bank Revolver",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",null,0]
["Senior Bank Term \"A\"",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",null,1]
["Senior Bank Term \"B\"",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",null,1]
["Other Long-Term Debt #1",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",null,0]
["Other Long-Term Debt #2",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",null,0]
["Other Long-Term Debt #3",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",null,0]
["Other Long-Term Debt #4",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",null,0]
[]
["Total Long Term Debt",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["TOTAL LIABILITIES",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Net Worth:"]
["Equity  - Common",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["  - Preferred",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Retained Earnings",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["TOTAL NET WORTH",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
[]
["TOTAL LIABILITIES & EQUITY",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Balance Sheet Check",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["NewCo Model Balances"]
[]
["Total Senior Debt",{"$nulls":8},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]

{"sheet":"New_IS","index":5,"n_rows":64,"n_cols":30,"rows_kept":64,"merged":[[1,8,1,19],[2,8,2,19],[6,2,6,6],[6,10,6,19],[30,24,30,26],[30,28,30,30],[31,25,31,26],[34,25,34,26],[34,29,34,30],[35,25,35,26],[35,29,35,30],[36,25,36,26],[36,29,36,30],[37,25,37,26],[37,29,37,30],[38,25,38,26],[38,29,38,30],[39,25,39,26],[39,29,39,30],[40,25,40,26],[40,29,40,30],[41,25,41,26],[41,29,41,30]],"flags":["formulas_cached_only"]}
["NewCo Model Balances"]
["Circ Breaker Is On",{"$nulls":7},"Project XXX"]
["No Cash Minimum",{"$nulls":7},"NewCo Projected Income Statement"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)",{"$nulls":20},"Historical",null,"Projected"]
[null,null,"Historical",{"$nulls":5},"ProForma",null,"Projected",{"$nulls":10},"CAGR / Average",null,"CAGR / Average"]
[null,null,1994,1995,1996,1997,1998,null,1999,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,"( 1994 - 1999 )",null,"( 2000 - 2009 )"]
[]
["Net Sales",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Cost Of Goods Sold",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Gross Margin",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Operating Expenses:"]
["SG&A",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Expense #1",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Expense #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Expense #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Expense #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Subtotal",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Consolidated EBIT",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Depreciation & Depletion",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Intangible Amortization",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Consolidated EBITDA",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[{"$nulls":24},"Average Interest (1=Yes,0=No)",{"$nulls":3},"Senior Debt (1=Yes,0=No)"]
["Interest Income",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0]
[]
["Interest Expense:"]
["Existing Debt",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0,null,null,0,0]
["Bank Revolver",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0,null,null,0,0]
["Senior Bank Term \"A\"",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0,null,null,1,1]
["Senior Bank Term \"B\"",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0,null,null,1,1]
["Other Long-Term Debt #1",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0,null,null,0,0]
["Other Long-Term Debt #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0,null,null,0,0]
["Other Long-Term Debt #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0,null,null,0,0]
["Other Long-Term Debt #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0,null,null,0,0]
[]
["Total Interest Expense",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Extraordinary Gain (Loss)",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Net Income Before Taxes",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Provision For Income Taxes",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Net Income",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Preferred Dividends",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Net Income To Common",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Shares Outstanding",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Earnings Per Share",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
[]
["Senior Interest Expense",{"$nulls":7},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
["Junior Interest Expense",{"$nulls":7},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]

{"sheet":"New_SCF","index":6,"n_rows":80,"n_cols":24,"rows_kept":80,"merged":[[1,10,1,19],[2,10,2,19],[6,2,6,6],[6,10,6,19]],"flags":["formulas_cached_only"]}
["NewCo Model Balances"]
["Circ Breaker Is On",{"$nulls":9},"Project XXX"]
["No Cash Minimum",{"$nulls":9},"NewCo Projected Cash Flow Statement"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)",{"$nulls":20},"Historical",null,"Projected"]
[null,null,"Historical",{"$nulls":5},"ProForma",null,"Projected",{"$nulls":10},"CAGR / Average",null,"CAGR / Average"]
[null,null,1994,1995,1996,1997,1998,null,1999,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,"( 1994 - 1999 )",null,"( 2000 - 2009 )"]
["Cash Flow From Operations:"]
["Net Income To Common",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Depreciation & Depletion",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Intangible Amortization",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Working Capital Source (Use):"]
["Accounts Receivable",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
["Inventories",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Other Current Assets #1",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #5",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Accounts Payable",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Accrued Liabilities",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Other Current Liabilities #1",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Other Current Liabilities #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #5",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["(Increase) In Net Working Capital",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Changes in Other Assets/Liabilties:"]
["Other NC Assets #1",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Other NC Assets #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #5",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #6",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #7",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Other NC Liability #1",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Liability #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Liability #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Liability #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Liability #5",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Minority Interest",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["(Increase) In Other Assets/Liabilties",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Cash Flows From Operating Activities",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Cash Flow From Investing Activities:"]
["Capital Expenditures",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Other",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Cash Flows Available For Financing",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Cash Flow From Financing:"]
["Existing Debt",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Bank Revolver",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Senior Bank Term \"A\"",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Senior Bank Term \"B\"",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Long-Term Debt #1",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Long-Term Debt #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Long-Term Debt #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Long-Term Debt #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Common Stock Dividends",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Issuance (Repurchase) of Common Stock",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Cash Flows From Financing Activities",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Cash Balance Schedule:"]
["Beginning Cash Balance",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Change In Cash",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Ending Cash Balance",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
[]
["(Inc)/Dec In All NC Assets",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Inc/(Dec) In All NC Liabilities",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]

{"sheet":"New_Debt_Repay","index":7,"n_rows":81,"n_cols":16,"rows_kept":81,"merged":[[1,3,1,12],[2,3,2,12],[6,3,6,12],[20,14,20,17],[21,15,21,16],[29,15,29,16],[37,15,37,16],[45,15,45,16],[53,15,53,16],[61,15,61,16],[69,15,69,16]],"flags":["formulas_cached_only"]}
["NewCo Model Balances"]
["Circ Breaker Is On",null,null,"Project XXX"]
["No Cash Minimum",null,null,"Projected Debt Repayment Schedule"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)"]
[{"$nulls":3},"Projected"]
[{"$nulls":3},2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[null,null,"Year #…",1,2,3,4,5,6,7,8,9,10]
[]
["Cash Available For Debt Repayment",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
[null,"Available Cash Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Minimum Cash Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Available Discretionary Cash",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
[]
["Existing Debt"]
[null,"Beginning Existing Debt Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Existing Debt",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"Mandatory (1=Mandatory, 0=Auto)"]
[null,"Existing Debt Mandatory Repayment",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0,0]
[null,"Existing Debt Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Existing Debt Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Senior Bank Term \"A\""]
[null,"Beginning Senior Bank Term \"A\" Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Senior Bank Term \"A\"",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Senior Bank Term \"A\" Mandatory Repayment",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0,0]
[null,"Senior Bank Term \"A\" Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Senior Bank Term \"A\" Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Senior Bank Term \"B\""]
[null,"Beginning Senior Bank Term \"B\" Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Senior Bank Term \"B\"",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Senior Bank Term \"B\" Mandatory Repayment",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0,0]
[null,"Senior Bank Term \"B\" Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Senior Bank Term \"B\" Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Other Long-Term Debt #1"]
[null,"Beginning Other Long-Term Debt #1 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Other Long-Term Debt #1",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Other Long-Term Debt #1 Mandatory Repayment",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0,0]
[null,"Other Long-Term Debt #1 Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Other Long-Term Debt #1 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Other Long-Term Debt #2"]
[null,"Beginning Other Long-Term Debt #2 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Other Long-Term Debt #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Other Long-Term Debt #2 Mandatory Repayment",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0,0]
[null,"Other Long-Term Debt #2 Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Other Long-Term Debt #2 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Other Long-Term Debt #3"]
[null,"Beginning Other Long-Term Debt #3 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Other Long-Term Debt #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Other Long-Term Debt #3 Mandatory Repayment",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0,0]
[null,"Other Long-Term Debt #3 Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Other Long-Term Debt #3 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Other Long-Term Debt #4"]
[null,"Beginning Other Long-Term Debt #4 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Other Long-Term Debt #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Other Long-Term Debt #4 Mandatory Repayment",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0,0]
[null,"Other Long-Term Debt #4 Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Other Long-Term Debt #4 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Bank Revolver"]
[null,"Beginning Bank Revolver Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Bank Revolver",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Bank Revolver Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Bank Revolver Addition",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Bank Revolver Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]

{"sheet":"New_D&A_Page","index":8,"n_rows":78,"n_cols":19,"rows_kept":78,"merged":[[1,4,1,18],[2,4,2,18],[5,5,5,7],[5,10,5,13],[6,5,6,7],[6,10,6,13],[7,6,7,7],[7,11,7,13],[12,9,12,18],[24,9,24,18]],"flags":["formulas_cached_only"]}
["NewCo Model Balances"]
["Circ Breaker Is On",{"$nulls":3},"Project XXX"]
["No Cash Minimum",{"$nulls":3},"Book Depreciation and Amortization Schedule"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)",{"$nulls":4},"Depreciation Method",{"$nulls":4},"Computed or Manual Depreciation"]
[{"$nulls":5},"(0=SLN,1=Sum of Years)",{"$nulls":4},"(0=Computed,1=Manual)"]
["Existing Equipment",{"$nulls":4},0,"Straight Line",{"$nulls":3},0,"Computed"]
[]
[null,"Gross PP&E",null,{"v":0,"d":"$0.0"}]
[null,"Land",null,{"v":0,"d":"$0.0"}]
[]
[{"$nulls":3},"Beginning",{"$nulls":5},"Projected"]
[{"$nulls":3},"Amount",null,"Period",null,"Salvage",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[{"$nulls":9},1,2,3,4,5,6,7,8,9,10]
[null,"Category 1",null,{"v":0,"d":"$0.0"},null,0,null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[null,"Category 2",null,{"v":0,"d":"0.0"},null,0,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Category 3",null,{"v":0,"d":"0.0"},null,0,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Category 4",null,{"v":0,"d":"0.0"},null,0,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Category 5",null,{"v":0,"d":"0.0"},null,0,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Total",null,{"v":0,"d":"$0.0"},{"$nulls":5},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
["Capital Expenditures"]
[{"$nulls":5},"Capital",{"$nulls":3},"Projected"]
["Depreciation Period",null,null,{"v":10,"d":"10 years"},null,"Expenditure",null,"Year",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[]
[{"$nulls":5},{"v":0,"d":"$0.0"},null,2000,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2001,null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2002,{"$nulls":3},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2003,{"$nulls":4},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2004,{"$nulls":5},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2005,{"$nulls":6},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2006,{"$nulls":7},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2007,{"$nulls":8},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2008,{"$nulls":9},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2009,{"$nulls":10},{"v":0,"d":"0.0"}]
[]
[null,"Total",{"$nulls":3},{"v":0,"d":"$0.0"},{"$nulls":3},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
["TOTAL CALCULATED BOOK DEPRECIATION",{"$nulls":8},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["MANUALLY INPUT BOOK DEPRECIATION",{"$nulls":8},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["BOOK DEPRECIATION",{"$nulls":8},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[]
[{"$nulls":9},2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[{"$nulls":5},"PP&E Schedule"]
[{"$nulls":5},"Beginning PP&E",{"$nulls":3},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[{"$nulls":5},"Capital Expenditures",{"$nulls":3},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},"Asset Sales",{"$nulls":3},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},"Land",{"$nulls":3},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},"Less: Depreciation",{"$nulls":3},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[{"$nulls":5},"Ending PP&E Balance",{"$nulls":3},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
[]
[]
["Goodwill and Intangible Assets",{"$nulls":8},2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[]
[null,"Amortization $",null,{"v":0,"d":"$0.0"},{"$nulls":5},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[null,"Amotiztion Period",null,{"v":40,"d":"40 years"}]
[]
[]
[{"$nulls":9},2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[{"$nulls":5},"Intangible Schedule"]
[{"$nulls":5},"Beginning Intangible Account",{"$nulls":3},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[{"$nulls":5},"Less: Amortization",{"$nulls":3},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[{"$nulls":5},"Ending Intangible Account",{"$nulls":3},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
[]
["TOTAL CALCULATED AMORTIZATION",{"$nulls":8},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["MANUALLY INPUT BOOK DEPRECIATION",{"$nulls":8},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["TOTAL AMORTIZATION",{"$nulls":8},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]

{"sheet":"New_Shdlrs_Equity","index":9,"n_rows":16,"n_cols":13,"rows_kept":16,"merged":[[1,3,1,12],[2,3,2,12],[6,3,6,12],[8,0,8,1]],"flags":["formulas_cached_only"]}
["NewCo Model Balances"]
["Circ Breaker Is On",null,null,"Project XXX"]
["No Cash Minimum",null,null,"Shareholder's Equity Schedule"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)"]
[{"$nulls":3},"Projected"]
[{"$nulls":3},2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[]
["Beginning Shareholder's Equity",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
["Net Income"]
["Adjustments to Net Income",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Common Stock Dividends",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Issuance (Repurchase) of Common Stock",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Ending Shareholder's Equity",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]

{"sheet":"New_WC&BS_Assume","index":10,"n_rows":41,"n_cols":26,"rows_kept":41,"merged":[[1,10,1,21],[2,10,2,21],[6,4,6,8],[6,12,6,21]],"flags":["formulas_cached_only"]}
["NewCo Model Balances"]
["Circ Breaker Is On",{"$nulls":9},"Project XXX"]
["No Cash Minimum",{"$nulls":9},"NewCo Working Capital and Balance Sheet Assumptions"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)",{"$nulls":22},"Historical",null,"Projected"]
[{"$nulls":4},"Historical",{"$nulls":5},"ProForma",null,"Projected",{"$nulls":10},"CAGR / Average",null,"CAGR / Average"]
[{"$nulls":4},1994,1995,1996,1997,1998,null,1999,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,"( 1995 -  )",null,"( 2000 - 2009 )"]
[]
["Current Assets:"]
["Accounts Receivable / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Inventories / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Assets #1 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Assets #2 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Assets #3 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Assets #4 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Assets #5 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Current Liabilities:"]
["Accounts Payable / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Accrued Liabilities / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Liabilities #1 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Liabilities #2 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Liabilities #3 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Liabilities #4 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Liabilities #5 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Other Assumptions:"]
["Other NC Assets #1 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Assets #2 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Assets #3 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Assets #4 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Assets #5 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Assets #6 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Other NC Liability #1 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Liability #2 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Liability #3 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Liability #4 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Liability #5 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Minority Interest / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]

{"sheet":"New_IS_Assume","index":11,"n_rows":44,"n_cols":24,"rows_kept":44,"merged":[[1,8,1,19],[2,8,2,19],[6,2,6,6],[6,10,6,19]],"flags":["formulas_cached_only"]}
["NewCo Model Balances"]
["Circ Breaker Is On",{"$nulls":7},"Project XXX"]
["No Cash Minimum",{"$nulls":7},"NewCo Income Statement Assumptions"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)",{"$nulls":20},"Historical",null,"Projected"]
[null,null,"Historical",{"$nulls":5},"ProForma",null,"Projected",{"$nulls":10},"CAGR / Average",null,"CAGR / Average"]
[null,1993,1994,1995,1996,1997,1998,null,1999,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,"( 1994 - 1999 )",null,"( 2000 - 2009 )"]
[null,"Sales"]
["Net Sales",{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"NA",null,"NA"]
[]
["Cost Of Goods Sold / Sales",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Gross Margin",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Operating Expenses / Sales"]
["SG&A",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Expense #1",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Expense #2",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Expense #3",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Expense #4",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Consolidated EBIT / Sales",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Consolidated EBITDA / Sales",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Interest (Coupon) Rates:"]
["Interest Income",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Existing Debt",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Bank Revolver",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Senior Bank Term \"A\"",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Senior Bank Term \"B\"",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Long-Term Debt #1",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Long-Term Debt #2",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Long-Term Debt #3",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Long-Term Debt #4",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Preferred Stock (% of Par)",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Preferred Stock ($ Amount)",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["Preferred Stock Par Value",null,{"v":100,"d":"$100.0"}]
[]
["Tax Rates:"]
["Federal Tax Rate",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0.4,"d":"40.0%"},null,{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"}]
["State Tax Rate",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["Effective Tax Rate",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]

{"sheet":"New_Perform_Assume","index":12,"n_rows":39,"n_cols":18,"rows_kept":39,"hidden":true,"merged":[[1,3,1,13],[2,3,2,13],[8,4,8,13]],"flags":["formulas_cached_only"]}
["NewCo Model Balances"]
["Circ Breaker Is On",null,null,"Project XXX"]
["No Cash Minimum",null,null,"Performance Assumptions"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)"]
[]
[null,"Case Selection:",1,{"$nulls":12},"Historical",null,"Projected"]
[{"$nulls":4},"Projected",{"$nulls":10},"CAGR / Average",null,"CAGR / Average"]
[{"$nulls":3},"Historical",2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,"( 1994 - 1999 )",null,"( 2000 - 2009 )"]
[]
["Net Sales"]
["1 =","Base",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"NA",null,"NA"]
["2 =","Optimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["3 =","Pessimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["Cost Of Goods Sold / Sales"]
[null,"Base",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"Optimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Pessimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["SG&A / Sales"]
[null,"Base",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"Optimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Pessimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["Other Expense #1 / Sales"]
[null,"Base",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"Optimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Pessimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["Other Expense #2 / Sales"]
[null,"Base",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"Optimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Pessimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["Other Expense #3 / Sales"]
[null,"Base",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"Optimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Pessimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["Other Expense #4 / Sales"]
[null,"Base",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"Optimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Pessimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]

{"sheet":"New_FCFF","index":13,"n_rows":24,"n_cols":17,"rows_kept":24,"merged":[[1,2,1,13],[2,2,2,13],[6,2,6,11],[8,0,8,1]],"flags":["formulas_cached_only"]}
["NewCo Model Balances"]
["Circ Breaker Is On",null,"Project XXX"]
["No Cash Minimum",null,"Free Cash Flow Summary"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)"]
[null,null,"Projected",{"$nulls":10},"Normalized",null,null,"Proforma"]
[null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,2009,null,null,1999]
[]
["Consolidated EBIT",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]
[]
["Less: Taxes at (40.0%)",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
[]
["Plus: Depreciation & Amortization",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
[]
["Unlevered Cash Flow",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]
[]
["Minus:"]
["Capital Expenditures",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["Inc/(Dec) In Working Capital",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["Inc/(Dec) In All NC Assets",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["(Inc)/Dec In All NC Liabilities",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
[]
["Free Cash Flow",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]

{"sheet":"New_DCF","index":14,"n_rows":20,"n_cols":15,"rows_kept":20,"merged":[[1,2,1,13],[2,2,2,13],[7,0,7,2],[7,4,7,7],[7,9,7,14],[15,1,15,6],[15,8,15,13]],"flags":["formulas_cached_only"]}
["NewCo Model Balances"]
["Circ Breaker Is On",null,"Project XXX"]
["No Cash Minimum",null,"Discounted Cash Flow Analysis"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)"]
[]
["NPV of Free Cash Flows",{"$nulls":3},"FV of Terminal Value (EBITDA)",{"$nulls":4},"FV of Terminal Value (Perpetuity)"]
[{"$nulls":12},{"v":0.01,"d":"1.0%"},{"v":0.02,"d":"2.0%"},{"v":0.03,"d":"3.0%"}]
["NPV of FCFF @ 7.00%",null,{"v":0,"d":"$0.0"},null,"Terminal Value @ 4.0x",null,null,{"v":0,"d":"$0.0"},null,"Terminal Value @ 7.00%",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
["NPV of FCFF @ 8.00%",null,{"v":0,"d":"0.0"},null,"Terminal Value @ 6.0x",null,null,{"v":0,"d":"0.0"},null,"Terminal Value @ 8.00%",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["NPV of FCFF @ 9.00%",null,{"v":0,"d":"0.0"},null,"Terminal Value @ 8.0x",null,null,{"v":0,"d":"0.0"},null,"Terminal Value @ 9.00%",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[]
[]
[null,"PV of Terminal Value (EBITDA)",{"$nulls":6},"PV of Terminal Value (Perpetuity)"]
[{"$nulls":4},{"v":4,"d":"4.0x"},{"v":6,"d":"6.0x"},{"v":8,"d":"8.0x"},{"$nulls":4},{"v":0.01,"d":"1.0%"},{"v":0.02,"d":"2.0%"},{"v":0.03,"d":"3.0%"}]
[null,"Terminal Value @ 7.00%",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"Terminal Value @ 7.00%",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[null,"Terminal Value @ 8.00%",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"Terminal Value @ 8.00%",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Terminal Value @ 9.00%",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"Terminal Value @ 9.00%",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]

{"sheet":"New_DCF_Table","index":15,"n_rows":41,"n_cols":20,"rows_kept":41,"merged":[[1,2,1,20],[2,2,2,20],[5,16,5,19],[7,1,7,14],[9,2,9,6],[9,9,9,13],[19,1,19,14],[21,2,21,6],[21,9,21,13],[31,1,31,14],[33,2,33,6],[33,9,33,13]],"flags":["formulas_cached_only"]}
["NewCo Model Balances"]
["Circ Breaker Is On",null,"Project XXX"]
["No Cash Minimum",null,"Discounted Cash Flow Table Summary"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)",{"$nulls":15},"DCF Assumptions"]
[]
[null,"Total Enterprise Value",{"$nulls":14},"Multiple Range",null,null,{"v":2,"d":"2.0x"}]
[{"$nulls":16},"Discount Rate Range",null,null,{"v":0.01,"d":"1.0%"}]
[null,null,"EBITDA Multiple Method",{"$nulls":6},"Perpetuity Growth Method",{"$nulls":6},"Perpetuity Rate Range",null,null,{"v":0.01,"d":"1.0%"}]
[null,null,{"v":4,"d":"4.0x"},null,{"v":6,"d":"6.0x"},null,{"v":8,"d":"8.0x"},null,null,{"v":0.01,"d":"1.0%"},null,{"v":0.02,"d":"2.0%"},null,{"v":0.03,"d":"3.0%"},null,null,"Net Debt",null,null,{"v":0,"d":"$0.0"}]
[{"$nulls":16},"Number of Share",null,null,{"v":0,"d":"0.0"}]
[null,{"v":0.07,"d":"7.00%"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0.07,"d":"7.00%"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]
[]
[null,{"v":0.08,"d":"8.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0.08,"d":"8.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
[]
[null,{"v":0.09,"d":"9.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0.09,"d":"9.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
[]
[]
[null,"Total Enterprise Value"]
[]
[null,null,"EBITDA Multiple Method",{"$nulls":6},"Perpetuity Growth Method"]
[null,null,{"v":4,"d":"4.0x"},null,{"v":6,"d":"6.0x"},null,{"v":8,"d":"8.0x"},null,null,{"v":0.01,"d":"1.0%"},null,{"v":0.02,"d":"2.0%"},null,{"v":0.03,"d":"3.0%"}]
[]
[null,{"v":0.07,"d":"7.00%"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0.07,"d":"7.00%"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]
[]
[null,{"v":0.08,"d":"8.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0.08,"d":"8.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
[]
[null,{"v":0.09,"d":"9.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0.09,"d":"9.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
[]
[]
[null,"Total Equity Value Per Share"]
[]
[null,null,"EBITDA Multiple Method",{"$nulls":6},"Perpetuity Growth Method"]
[null,null,{"v":4,"d":"4.0x"},null,{"v":6,"d":"6.0x"},null,{"v":8,"d":"8.0x"},null,null,{"v":0.01,"d":"1.0%"},null,{"v":0.02,"d":"2.0%"},null,{"v":0.03,"d":"3.0%"}]
[]
[null,{"v":0.07,"d":"7.00%"},"NA",null,"NA",null,"NA",null,{"v":0.07,"d":"7.00%"},"NA",null,"NA",null,"NA"]
[]
[null,{"v":0.08,"d":"8.00%"},"NA",null,"NA",null,"NA",null,{"v":0.08,"d":"8.00%"},"NA",null,"NA",null,"NA"]
[]
[null,{"v":0.09,"d":"9.00%"},"NA",null,"NA",null,"NA",null,{"v":0.09,"d":"9.00%"},"NA",null,"NA",null,"NA"]

{"sheet":"Acq_BS","index":16,"n_rows":85,"n_cols":25,"rows_kept":85,"merged":[[1,3,1,20],[2,3,2,20],[6,3,6,7],[6,11,6,20],[8,0,8,1],[35,0,35,1],[38,3,38,7],[38,11,38,20],[39,0,39,1],[71,0,71,1],[78,0,78,1],[81,0,81,1]],"flags":["formulas_cached_only"]}
["Acquiror Model Balances"]
["Circ Breaker Is On",null,null,"Project XXX - Company A"]
["No Cash Minimum",null,null,"Historical and Projected Balance Sheet"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)",{"$nulls":21},"Historical",null,"Projected"]
[{"$nulls":3},"Historical",{"$nulls":5},"ProForma",null,"Projected",{"$nulls":10},"CAGR / Average",null,"CAGR / Average"]
[{"$nulls":3},1994,1995,1996,1997,1998,null,1999,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,"( 1994 - 1999 )",null,"( 2000 - 2009 )"]
["ASSETS"]
[]
["Current Assets:"]
["Cash & Marketable Securities",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Accounts Receivable",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Inventories",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #1",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #2",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #3",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #4",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #5",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Total Current Assets",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
["NonCurrent Assets:"]
["Net PP&E",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Goodwill and Intangible Assets",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #1",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #2",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #3",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #4",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #5",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #6",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #7",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Total NonCurrent Assets",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["TOTAL ASSETS",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
[]
[{"$nulls":3},"Historical",{"$nulls":5},"ProForma",null,"Projected"]
["LIABILITIES & EQUITY",null,null,1994,1995,1996,1997,1998,null,1999,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[]
["Current Liabilities:"]
["Accounts Payable",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Accrued Liabilities",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #1",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #2",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #3",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #4",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #5",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Total Current Liabilities",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Other NC Liability #1",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Other NC Liability #2",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Liability #3",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Liability #4",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Liability #5",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Minority Interest",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Long Term Debt:"]
["Existing Debt",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Bank Revolver",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Senior Bank Term \"A\"",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Senior Bank Term \"B\"",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Long-Term Debt #1",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Long-Term Debt #2",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Long-Term Debt #3",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Long-Term Debt #4",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Total Long Term Debt",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["TOTAL LIABILITIES",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Net Worth:"]
["Equity  - Common",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["  - Preferred",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Retained Earnings",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["TOTAL NET WORTH",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
[]
["TOTAL LIABILITIES & EQUITY",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Balance Sheet Check",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Acquiror Model Balances"]

{"sheet":"Acq_IS","index":17,"n_rows":60,"n_cols":26,"rows_kept":60,"merged":[[1,2,1,19],[2,2,2,19],[6,2,6,6],[6,10,6,19],[30,24,30,26],[31,25,31,26],[34,25,34,26],[35,25,35,26],[36,25,36,26],[37,25,37,26],[38,25,38,26],[39,25,39,26],[40,25,40,26],[41,25,41,26]],"flags":["formulas_cached_only"]}
["Acquiror Model Balances"]
["Circ Breaker Is On",null,"Project XXX - Company A"]
["No Cash Minimum",null,"Historical and Projected Income Statement"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)",{"$nulls":20},"Historical",null,"Projected"]
[null,null,"Historical",{"$nulls":5},"ProForma",null,"Projected",{"$nulls":10},"CAGR / Average",null,"CAGR / Average"]
[null,null,1994,1995,1996,1997,1998,null,1999,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,"( 1994 - 1999 )",null,"( 2000 - 2009 )"]
[]
["Net Sales",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Cost Of Goods Sold",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Gross Margin",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Operating Expenses:"]
["SG&A",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Expense #1",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Expense #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Expense #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Expense #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Subtotal",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Consolidated EBIT",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Depreciation & Depletion",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Intangible Amortization",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Consolidated EBITDA",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[{"$nulls":24},"Average Interest (1=Yes,0=No)"]
["Interest Income",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0]
[]
["Interest Expense:"]
["Existing Debt",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0]
["Bank Revolver",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0]
["Senior Bank Term \"A\"",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0]
["Senior Bank Term \"B\"",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0]
["Other Long-Term Debt #1",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0]
["Other Long-Term Debt #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0]
["Other Long-Term Debt #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0]
["Other Long-Term Debt #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0]
[]
["Total Interest Expense",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Extraordinary Gain (Loss)",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Net Income Before Taxes",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Provision For Income Taxes",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Net Income",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Preferred Dividends",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Net Income To Common",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Shares Outstanding",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Earnings Per Share",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]

{"sheet":"Acq_CF","index":18,"n_rows":80,"n_cols":24,"rows_kept":80,"merged":[[1,10,1,19],[2,10,2,19],[6,2,6,6],[6,10,6,19]],"flags":["formulas_cached_only"]}
["Acquiror Model Balances"]
["Circ Breaker Is On",{"$nulls":9},"Project XXX - Company A"]
["No Cash Minimum",{"$nulls":9},"Historical and Projected Cash Flow Statement"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)",{"$nulls":20},"Historical",null,"Projected"]
[null,null,"Historical",{"$nulls":5},"ProForma",null,"Projected",{"$nulls":10},"CAGR / Average",null,"CAGR / Average"]
[null,null,1994,1995,1996,1997,1998,null,1999,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,"( 1994 - 1999 )",null,"( 2000 - 2009 )"]
["Cash Flow From Operations:"]
["Net Income To Common",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Depreciation & Depletion",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Intangible Amortization",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Working Capital Source (Use):"]
["Accounts Receivable",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
["Inventories",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Other Current Assets #1",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #5",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Accounts Payable",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Accrued Liabilities",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Other Current Liabilities #1",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Other Current Liabilities #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #5",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["(Increase) In Net Working Capital",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Changes in Other Assets/Liabilties:"]
["Other NC Assets #1",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Other NC Assets #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #5",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #6",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #7",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Other NC Liability #1",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Liability #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Liability #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Liability #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Liability #5",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Minority Interest",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["(Increase) In Other Assets/Liabilties",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Cash Flows From Operating Activities",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Cash Flow From Investing Activities:"]
["Capital Expenditures",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Other",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Cash Flows Available For Financing",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Cash Flow From Financing:"]
["Existing Debt",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Bank Revolver",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Senior Bank Term \"A\"",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Senior Bank Term \"B\"",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Long-Term Debt #1",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Long-Term Debt #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Long-Term Debt #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Long-Term Debt #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Common Stock Dividends",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Issuance (Repurchase) of Common Stock",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Cash Flows From Financing Activities",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Cash Balance Schedule:"]
["Beginning Cash Balance",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Change In Cash",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Ending Cash Balance",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
[]
["(Inc)/Dec In All NC Assets",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Inc/(Dec) In All NC Liabilities",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]

{"sheet":"Acq_Debt_Repay","index":19,"n_rows":81,"n_cols":16,"rows_kept":81,"merged":[[1,3,1,12],[2,3,2,12],[6,3,6,12],[20,14,20,17],[21,15,21,16],[29,15,29,16],[37,15,37,16],[45,15,45,16],[53,15,53,16],[61,15,61,16],[69,15,69,16]],"flags":["formulas_cached_only"]}
["Acquiror Model Balances"]
["Circ Breaker Is On",null,null,"Project XXX - Company A"]
["No Cash Minimum",null,null,"Projected Debt Repayment Schedule"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)"]
[{"$nulls":3},"Projected"]
[{"$nulls":3},2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[null,null,"Year #…",1,2,3,4,5,6,7,8,9,10]
[]
["Cash Available For Debt Repayment",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
[null,"Available Cash Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Minimum Cash Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Available Discretionary Cash",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
[]
["Existing Debt"]
[null,"Beginning Existing Debt Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Existing Debt",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"Mandatory (1=Mandatory, 0=Auto)"]
[null,"Existing Debt Mandatory Repayment",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0,0]
[null,"Existing Debt Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Existing Debt Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Senior Bank Term \"A\""]
[null,"Beginning Senior Bank Term \"A\" Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Senior Bank Term \"A\"",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Senior Bank Term \"A\" Mandatory Repayment",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0,0]
[null,"Senior Bank Term \"A\" Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Senior Bank Term \"A\" Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Senior Bank Term \"B\""]
[null,"Beginning Senior Bank Term \"B\" Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Senior Bank Term \"B\"",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Senior Bank Term \"B\" Mandatory Repayment",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0,0]
[null,"Senior Bank Term \"B\" Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Senior Bank Term \"B\" Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Other Long-Term Debt #1"]
[null,"Beginning Other Long-Term Debt #1 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Other Long-Term Debt #1",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Other Long-Term Debt #1 Mandatory Repayment",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0,0]
[null,"Other Long-Term Debt #1 Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Other Long-Term Debt #1 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Other Long-Term Debt #2"]
[null,"Beginning Other Long-Term Debt #2 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Other Long-Term Debt #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Other Long-Term Debt #2 Mandatory Repayment",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0,0]
[null,"Other Long-Term Debt #2 Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Other Long-Term Debt #2 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Other Long-Term Debt #3"]
[null,"Beginning Other Long-Term Debt #3 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Other Long-Term Debt #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Other Long-Term Debt #3 Mandatory Repayment",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0,0]
[null,"Other Long-Term Debt #3 Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Other Long-Term Debt #3 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Other Long-Term Debt #4"]
[null,"Beginning Other Long-Term Debt #4 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Other Long-Term Debt #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Other Long-Term Debt #4 Mandatory Repayment",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0,0]
[null,"Other Long-Term Debt #4 Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Other Long-Term Debt #4 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Bank Revolver"]
[null,"Beginning Bank Revolver Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Bank Revolver",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Bank Revolver Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Bank Revolver Addition",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Bank Revolver Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]

{"sheet":"Acq_D&A","index":20,"n_rows":78,"n_cols":19,"rows_kept":78,"merged":[[1,4,1,18],[2,4,2,18],[5,5,5,7],[5,10,5,13],[6,5,6,7],[6,10,6,13],[7,6,7,7],[7,11,7,13],[12,9,12,18],[24,9,24,18]],"flags":["formulas_cached_only"]}
["Acquiror Model Balances"]
["Circ Breaker Is On",{"$nulls":3},"Project XXX - Company A"]
["No Cash Minimum",{"$nulls":3},"Book Depreciation and Amortization Schedule"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)",{"$nulls":4},"Depreciation Method",{"$nulls":4},"Computed or Manual Depreciation"]
[{"$nulls":5},"(0=SLN,1=Sum of Years)",{"$nulls":4},"(0=Computed,1=Manual)"]
["Existing Equipment",{"$nulls":4},0,"Straight Line",{"$nulls":3},0,"Computed"]
[]
[null,"Gross PP&E",null,{"v":0,"d":"$0.0"}]
[null,"Land",null,{"v":0,"d":"$0.0"}]
[]
[{"$nulls":3},"Beginning",{"$nulls":5},"Projected"]
[{"$nulls":3},"Amount",null,"Period",null,"Salvage",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[{"$nulls":9},1,2,3,4,5,6,7,8,9,10]
[null,"Category 1",null,{"v":0,"d":"$0.0"},null,0,null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[null,"Category 2",null,{"v":0,"d":"0.0"},null,0,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Category 3",null,{"v":0,"d":"0.0"},null,0,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Category 4",null,{"v":0,"d":"0.0"},null,0,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Category 5",null,{"v":0,"d":"0.0"},null,0,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Total",null,{"v":0,"d":"$0.0"},{"$nulls":5},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
["Capital Expenditures"]
[{"$nulls":5},"Capital",{"$nulls":3},"Projected"]
["Depreciation Period",null,null,{"v":10,"d":"10 years"},null,"Expenditure",null,"Year",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[]
[{"$nulls":5},{"v":0,"d":"$0.0"},null,2000,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2001,null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2002,{"$nulls":3},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2003,{"$nulls":4},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2004,{"$nulls":5},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2005,{"$nulls":6},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2006,{"$nulls":7},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2007,{"$nulls":8},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2008,{"$nulls":9},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2009,{"$nulls":10},{"v":0,"d":"0.0"}]
[]
[null,"Total",{"$nulls":3},{"v":0,"d":"$0.0"},{"$nulls":3},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
["TOTAL CALCULATED BOOK DEPRECIATION",{"$nulls":8},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["MANUALLY INPUT BOOK DEPRECIATION",{"$nulls":8},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["BOOK DEPRECIATION",{"$nulls":8},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[]
[{"$nulls":9},2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[{"$nulls":5},"PP&E Schedule"]
[{"$nulls":5},"Beginning PP&E",{"$nulls":3},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[{"$nulls":5},"Capital Expenditures",{"$nulls":3},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},"Asset Sales",{"$nulls":3},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},"Land",{"$nulls":3},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},"Less: Depreciation",{"$nulls":3},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[{"$nulls":5},"Ending PP&E Balance",{"$nulls":3},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
[]
[]
["Goodwill and Intangible Assets",{"$nulls":8},2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[]
[null,"Amortization $",null,{"v":0,"d":"$0.0"},{"$nulls":5},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[null,"Amotiztion Period",null,{"v":5,"d":"5 years"}]
[]
[]
[{"$nulls":9},2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[{"$nulls":5},"Intangible Schedule"]
[{"$nulls":5},"Beginning Intangible Account",{"$nulls":3},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[{"$nulls":5},"Less: Amortization",{"$nulls":3},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[{"$nulls":5},"Ending Intangible Account",{"$nulls":3},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
[]
["TOTAL CALCULATED AMORTIZATION",{"$nulls":8},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["MANUALLY INPUT BOOK DEPRECIATION",{"$nulls":8},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["TOTAL AMORTIZATION",{"$nulls":8},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]

{"sheet":"Acq_SHE","index":21,"n_rows":16,"n_cols":13,"rows_kept":16,"merged":[[1,3,1,12],[2,3,2,12],[6,3,6,12],[8,0,8,1]],"flags":["formulas_cached_only"]}
["Acquiror Model Balances"]
["Circ Breaker Is On",null,null,"Project XXX - Company A"]
["No Cash Minimum",null,null,"Shareholder's Equity Schedule"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)"]
[{"$nulls":3},"Projected"]
[{"$nulls":3},2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[]
["Beginning Shareholder's Equity",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
["Net Income"]
["Adjustments to Net Income",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Common Stock Dividends",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Issuance (Repurchase) of Common Stock",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Ending Shareholder's Equity",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]

{"sheet":"Acq_WC&BS_Assume","index":22,"n_rows":41,"n_cols":26,"rows_kept":41,"merged":[[1,4,1,21],[2,4,2,21],[6,4,6,8],[6,12,6,21]],"flags":["formulas_cached_only"]}
["Acquiror Model Balances"]
["Circ Breaker Is On",{"$nulls":3},"Project XXX - Company A"]
["No Cash Minimum",{"$nulls":3},"Working Capital and Balance Sheet Assumptions"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)",{"$nulls":22},"Historical",null,"Projected"]
[{"$nulls":4},"Historical",{"$nulls":5},"ProForma",null,"Projected",{"$nulls":10},"CAGR / Average",null,"CAGR / Average"]
[{"$nulls":4},1994,1995,1996,1997,1998,null,1999,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,"( 1995 -  )",null,"( 2001 -  )"]
[]
["Current Assets:"]
["Accounts Receivable / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Inventories / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Assets #1 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Assets #2 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Assets #3 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Assets #4 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Assets #5 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Current Liabilities:"]
["Accounts Payable / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Accrued Liabilities / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Liabilities #1 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Liabilities #2 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Liabilities #3 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Liabilities #4 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Liabilities #5 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Other Assumptions:"]
["Other NC Assets #1 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Assets #2 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Assets #3 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Assets #4 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Assets #5 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Assets #6 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Other NC Liability #1 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Liability #2 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Liability #3 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Liability #4 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Liability #5 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Minority Interest / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]

{"sheet":"Acq_IS_Assume","index":23,"n_rows":44,"n_cols":24,"rows_kept":44,"merged":[[1,2,1,19],[2,2,2,19],[6,2,6,6],[6,10,6,19]],"flags":["formulas_cached_only"]}
["Acquiror Model Balances"]
["Circ Breaker Is On",null,"Project XXX - Company A"]
["No Cash Minimum",null,"Income Statement Assumptions and Historical Performance"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)",{"$nulls":20},"Historical",null,"Projected"]
[null,null,"Historical",{"$nulls":5},"ProForma",null,"Projected",{"$nulls":10},"CAGR / Average",null,"CAGR / Average"]
[null,1993,1994,1995,1996,1997,1998,null,1999,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,"( 1994 - 1999 )",null,"( 2000 - 2009 )"]
[null,"Sales"]
["Net Sales",{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"NA",null,"NA"]
[]
["Cost Of Goods Sold / Sales",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Gross Margin",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Operating Expenses / Sales"]
["SG&A",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Expense #1",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Expense #2",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Expense #3",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Expense #4",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Consolidated EBIT / Sales",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Consolidated EBITDA / Sales",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Interest (Coupon) Rates:"]
["Interest Income",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Existing Debt",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Bank Revolver",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Senior Bank Term \"A\"",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Senior Bank Term \"B\"",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Long-Term Debt #1",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Long-Term Debt #2",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Long-Term Debt #3",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Long-Term Debt #4",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Preferred Stock (% of Par)",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Preferred Stock ($ Amount)",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["Preferred Stock Par Value",null,{"v":100,"d":"$100.0"}]
[]
["Tax Rates:"]
["Federal Tax Rate",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0.4,"d":"40.0%"},null,{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"}]
["State Tax Rate",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["Effective Tax Rate",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]

{"sheet":"Acq_Perform_Assume","index":24,"n_rows":39,"n_cols":18,"rows_kept":39,"merged":[[1,3,1,13],[2,3,2,13],[8,4,8,13]],"flags":["formulas_cached_only"]}
["Acquiror Model Balances"]
["Circ Breaker Is On",null,null,"Project XXX - Company A"]
["No Cash Minimum",null,null,"Performance Assumptions"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)"]
[]
[null,"Case Selection:",1,{"$nulls":12},"Historical",null,"Projected"]
[{"$nulls":4},"Projected",{"$nulls":10},"CAGR / Average",null,"CAGR / Average"]
[{"$nulls":3},"Historical",2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,"( 1994 - 1999 )",null,"( 2000 - 2009 )"]
[]
["Net Sales"]
["1 =","Base",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"NA",null,"NA"]
["2 =","Optimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["3 =","Pessimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["Cost Of Goods Sold / Sales"]
[null,"Base",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"Optimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Pessimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["SG&A / Sales"]
[null,"Base",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"Optimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Pessimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["Other Expense #1 / Sales"]
[null,"Base",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"Optimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Pessimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["Other Expense #2 / Sales"]
[null,"Base",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"Optimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Pessimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["Other Expense #3 / Sales"]
[null,"Base",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"Optimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Pessimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["Other Expense #4 / Sales"]
[null,"Base",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"Optimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Pessimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]

{"sheet":"Acq_FCFF","index":25,"n_rows":24,"n_cols":17,"rows_kept":24,"merged":[[1,2,1,13],[2,2,2,13],[6,2,6,11],[8,0,8,1]],"flags":["formulas_cached_only"]}
["Acquiror Model Balances"]
["Circ Breaker Is On",null,"Project XXX - Company A"]
["No Cash Minimum",null,"Free Cash Flow Summary"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)"]
[null,null,"Projected",{"$nulls":10},"Normalized",null,null,"Proforma"]
[null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,2009,null,null,1999]
[]
["Consolidated EBIT",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]
[]
["Less: Taxes at (40.0%)",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
[]
["Plus: Depreciation & Amortization",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
[]
["Unlevered Cash Flow",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]
[]
["Minus:"]
["Capital Expenditures",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["Inc/(Dec) In Working Capital",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["Inc/(Dec) In All NC Assets",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["(Inc)/Dec In All NC Liabilities",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
[]
["Free Cash Flow",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]

{"sheet":"Acq_DCF","index":26,"n_rows":20,"n_cols":15,"rows_kept":20,"merged":[[1,2,1,13],[2,2,2,13],[7,0,7,2],[7,4,7,7],[7,9,7,14],[15,1,15,6],[15,8,15,13]],"flags":["formulas_cached_only"]}
["Acquiror Model Balances"]
["Circ Breaker Is On",null,"Project XXX - Company A"]
["No Cash Minimum",null,"Discounted Cash Flow Analysis"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)"]
[]
["NPV of Free Cash Flows",{"$nulls":3},"FV of Terminal Value (EBITDA)",{"$nulls":4},"FV of Terminal Value (Perpetuity)"]
[{"$nulls":12},{"v":0.01,"d":"1.0%"},{"v":0.02,"d":"2.0%"},{"v":0.03,"d":"3.0%"}]
["NPV of FCFF @ 7.00%",null,{"v":0,"d":"$0.0"},null,"Terminal Value @ 4.0x",null,null,{"v":0,"d":"$0.0"},null,"Terminal Value @ 7.00%",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
["NPV of FCFF @ 8.00%",null,{"v":0,"d":"0.0"},null,"Terminal Value @ 6.0x",null,null,{"v":0,"d":"0.0"},null,"Terminal Value @ 8.00%",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["NPV of FCFF @ 9.00%",null,{"v":0,"d":"0.0"},null,"Terminal Value @ 8.0x",null,null,{"v":0,"d":"0.0"},null,"Terminal Value @ 9.00%",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[]
[]
[null,"PV of Terminal Value (EBITDA)",{"$nulls":6},"PV of Terminal Value (Perpetuity)"]
[{"$nulls":4},{"v":4,"d":"4.0x"},{"v":6,"d":"6.0x"},{"v":8,"d":"8.0x"},{"$nulls":4},{"v":0.01,"d":"1.0%"},{"v":0.02,"d":"2.0%"},{"v":0.03,"d":"3.0%"}]
[null,"Terminal Value @ 7.00%",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"Terminal Value @ 7.00%",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[null,"Terminal Value @ 8.00%",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"Terminal Value @ 8.00%",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Terminal Value @ 9.00%",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"Terminal Value @ 9.00%",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]

{"sheet":"Acq_DCF_Table","index":27,"n_rows":41,"n_cols":20,"rows_kept":41,"merged":[[1,2,1,20],[2,2,2,20],[5,16,5,19],[7,1,7,14],[9,2,9,6],[9,9,9,13],[19,1,19,14],[21,2,21,6],[21,9,21,13],[31,1,31,14],[33,2,33,6],[33,9,33,13]],"flags":["formulas_cached_only"]}
["Acquiror Model Balances"]
["Circ Breaker Is On",null,"Project XXX - Company A"]
["No Cash Minimum",null,"Discounted Cash Flow Table Summary"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)",{"$nulls":15},"DCF Assumptions"]
[]
[null,"Total Enterprise Value",{"$nulls":14},"Multiple Range",null,null,{"v":2,"d":"2.0x"}]
[{"$nulls":16},"Discount Rate Range",null,null,{"v":0.01,"d":"1.0%"}]
[null,null,"EBITDA Multiple Method",{"$nulls":6},"Perpetuity Growth Method",{"$nulls":6},"Perpetuity Rate Range",null,null,{"v":0.01,"d":"1.0%"}]
[null,null,{"v":4,"d":"4.0x"},null,{"v":6,"d":"6.0x"},null,{"v":8,"d":"8.0x"},null,null,{"v":0.01,"d":"1.0%"},null,{"v":0.02,"d":"2.0%"},null,{"v":0.03,"d":"3.0%"},null,null,"Net Debt",null,null,{"v":0,"d":"$0.0"}]
[{"$nulls":16},"Number of Share",null,null,{"v":0,"d":"0.0"}]
[null,{"v":0.07,"d":"7.00%"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0.07,"d":"7.00%"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]
[]
[null,{"v":0.08,"d":"8.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0.08,"d":"8.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
[]
[null,{"v":0.09,"d":"9.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0.09,"d":"9.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
[]
[]
[null,"Total Enterprise Value"]
[]
[null,null,"EBITDA Multiple Method",{"$nulls":6},"Perpetuity Growth Method"]
[null,null,{"v":4,"d":"4.0x"},null,{"v":6,"d":"6.0x"},null,{"v":8,"d":"8.0x"},null,null,{"v":0.01,"d":"1.0%"},null,{"v":0.02,"d":"2.0%"},null,{"v":0.03,"d":"3.0%"}]
[]
[null,{"v":0.07,"d":"7.00%"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0.07,"d":"7.00%"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]
[]
[null,{"v":0.08,"d":"8.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0.08,"d":"8.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
[]
[null,{"v":0.09,"d":"9.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0.09,"d":"9.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
[]
[]
[null,"Total Equity Value Per Share"]
[]
[null,null,"EBITDA Multiple Method",{"$nulls":6},"Perpetuity Growth Method"]
[null,null,{"v":4,"d":"4.0x"},null,{"v":6,"d":"6.0x"},null,{"v":8,"d":"8.0x"},null,null,{"v":0.01,"d":"1.0%"},null,{"v":0.02,"d":"2.0%"},null,{"v":0.03,"d":"3.0%"}]
[]
[null,{"v":0.07,"d":"7.00%"},"NA",null,"NA",null,"NA",null,{"v":0.07,"d":"7.00%"},"NA",null,"NA",null,"NA"]
[]
[null,{"v":0.08,"d":"8.00%"},"NA",null,"NA",null,"NA",null,{"v":0.08,"d":"8.00%"},"NA",null,"NA",null,"NA"]
[]
[null,{"v":0.09,"d":"9.00%"},"NA",null,"NA",null,"NA",null,{"v":0.09,"d":"9.00%"},"NA",null,"NA",null,"NA"]

{"sheet":"Acq_WACC","index":28,"n_rows":72,"n_cols":20,"rows_kept":72,"merged":[[1,2,1,21],[2,2,2,21],[6,4,6,9],[7,4,7,9],[8,4,8,6],[8,7,8,9],[44,7,44,11]],"flags":["formulas_cached_only"]}
["Acquiror Model Balances"]
["Circ Breaker Is On",null,"Project XXX - Company A"]
["No Cash Minimum",null,"Estimated Weighted Average Cost of Capital Calculation"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)"]
[{"$nulls":4},"Weighted Average Cost Of Capital Calculation"]
[{"$nulls":4},"(0 = Computed, 1 = Manual)",{"$nulls":7},"Proportion Setting:",null,null,1]
[{"$nulls":4},1,null,null,1]
[]
["Estimated Cost of Debt:",{"$nulls":4},"Amount",null,"Interest Rate",null,"Wtd. Rate"]
[{"$nulls":12},"Book Capitalization At Closing:"]
[null,null,"Existing Debt",null,null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"},{"$nulls":7},"Amount",null,"Proportions"]
[null,null,"Bank Revolver",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
[null,null,"Senior Bank Term \"A\"",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"},null,null,"Total Debt",{"$nulls":4},{"v":0,"d":"$0.0"},null,{"v":0,"d":"0.0%"}]
[null,null,"Senior Bank Term \"B\"",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"},null,null,"Total Preferred",{"$nulls":4},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0%"}]
[null,null,"Other Long-Term Debt #1",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"},null,null,"Total Equity",{"$nulls":4},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0%"}]
[null,null,"Other Long-Term Debt #2",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
[null,null,"Other Long-Term Debt #3",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"},null,null,"Total Book Capitalization",{"$nulls":4},{"v":0,"d":"$0.0"},null,{"v":0,"d":"0.0%"}]
[null,null,"Other Long-Term Debt #4",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
[]
[null,null,"Total",null,null,{"v":0,"d":"$0.0"},null,"Pre-Tax",null,{"v":0,"d":"0.00%"}]
[]
[{"$nulls":7},"After-Tax",null,{"v":0,"d":"0.00%"},{"$nulls":5},"Proportions",null,"Rate",null,"Wtd. Factor"]
[]
[]
["Estimated Cost of Preferred:",{"$nulls":4},"Amount",null,"Interest Rate",{"$nulls":4},"Atfer Tax Cost of Debt",null,null,{"v":0.40001199976000473,"d":"40.0%"},null,{"v":0.05,"d":"5.00%"},null,{"v":0.020000599988000238,"d":"2.00%"}]
[]
[null,null,"Preferred Stock",null,null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"0.00%"},{"$nulls":4},"Cost of Preferred",null,null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
[]
["Estimated Cost of Equity Capital:",{"$nulls":4},"Amount",null,"Interest Rate",{"$nulls":4},"Cost of Equity",null,null,{"v":0.5999880002399953,"d":"60.0%"},null,{"v":0.095,"d":"9.50%"},null,{"v":0.05699886002279956,"d":"5.70%"}]
[]
[null,null,"Total Book Equity Capital",null,null,{"v":0,"d":"$0.0"},null,{"$error":"#REF!"},{"$nulls":4},"Weighted Average Cost of Capital",{"$nulls":6},{"v":0.0769994600107998,"d":"7.70%"}]
[]
[]
[null,null,{"$error":"#REF!"},null,null,{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},null,null,{"$error":"#REF!"}]
[null,null,"Unlevered Beta",null,null,{"v":0,"d":"0.00"}]
[null,null,"Target Debt / Equity Ratio",null,null,{"v":0.6666999999999997,"d":"66.7%"}]
[null,null,"Relevered Beta",null,null,{"v":0,"d":"0.00"}]
[null,null,"CAPM Cost of Equity",null,null,{"$error":"#REF!"}]
[]
[]
[]
["Manual Interest Rates and Proportions",{"$nulls":6},"Calculation Given Target D / E"]
[]
["After-Tax Cost of Debt",null,null,{"v":0.05,"d":"5.00%"},{"$nulls":3},"Debt / Equity",null,{"v":0.6667,"d":"0.667"}]
[]
["Cost of Preferred",null,null,{"v":0,"d":"0.00%"},{"$nulls":3},"1+ D / E",null,1.6667]
[]
["Cost of Equity",null,null,{"v":0.095,"d":"9.50%"},{"$nulls":3},"Debt / Value",null,{"v":0.40001199976000473,"d":"40.0%"}]
[]
[{"$nulls":7},"Preferred Stock",null,{"v":0,"d":"0.0%"}]
["Beta Calculation"]
[]
["Unlevered Beta = Adjusted (Levered) Beta * [MVE / (Market Cap - (T * Book Value Of Debt))]"]
["Relevered Beta = Unlevered Beta / [MVE / (Market Cap - (T * Book Value of Debt))]"]
[]
["Levered Beta",null,null,0.78]
["Current Stock Price",null,null,{"v":0,"d":"$0.00"},null,null,"Is Company Public ?",null,null,0]
["$ of Outstanding Shares",null,null,{"v":0,"d":"0.0"},null,null,"(0=No, 1=Yes)"]
[]
["Equity Value",null,null,{"v":0,"d":"$0.0"},null,null,"If company is not public, model takes"]
["Total Outstanding Debt",null,null,{"v":0,"d":"0.0"},null,null,"book value of common stock and"]
["Preferred Stock",null,null,{"v":0,"d":"0.0"},null,null,"retained earnings in proforma year"]
[]
["Market Capitalization",null,null,{"v":0,"d":"$0.0"},null,null,"E / V Percentage",null,null,{"v":0.5999880002399953,"d":"60.0%"}]
["Tax Rate",null,null,{"v":0.4,"d":"40.0%"},null,null,"Equity Value",null,null,{"v":0,"d":"$0.0"}]
[{"$nulls":6},"Debt Value",null,null,{"v":0,"d":"$0.0"}]
["Post-Transaction Book Cap.",null,null,{"v":0,"d":"$0.0"}]
[]
["Unlevered Beta",null,null,{"v":0,"d":"0.00"},null,null,"Relevered Beta",null,null,{"v":0,"d":"0.00"}]

{"sheet":"Targ_BS","index":29,"n_rows":85,"n_cols":25,"rows_kept":85,"merged":[[1,3,1,20],[2,3,2,20],[6,3,6,7],[6,11,6,20],[8,0,8,1],[35,0,35,1],[38,3,38,7],[38,11,38,20],[39,0,39,1],[71,0,71,1],[78,0,78,1],[81,0,81,1]],"flags":["formulas_cached_only"]}
["Target Model Balances"]
["Circ Breaker Is On",null,null,"Project XXX - Company B"]
["No Cash Minimum",null,null,"Historical and Projected Balance Sheet"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)",{"$nulls":21},"Historical",null,"Projected"]
[{"$nulls":3},"Historical",{"$nulls":5},"ProForma",null,"Projected",{"$nulls":10},"CAGR / Average",null,"CAGR / Average"]
[{"$nulls":3},1994,1995,1996,1997,1998,null,1999,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,"( 1994 - 1999 )",null,"( 2000 - 2009 )"]
["ASSETS"]
[]
["Current Assets:"]
["Cash & Marketable Securities",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Accounts Receivable",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Inventories",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Prepaid Expenses",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #2",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #3",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #4",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #5",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Total Current Assets",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
["NonCurrent Assets:"]
["Net PP&E",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Goodwill and Intangible Assets",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #1",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #2",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #3",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #4",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #5",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #6",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #7",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Total NonCurrent Assets",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["TOTAL ASSETS",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
[]
[{"$nulls":3},"Historical",{"$nulls":5},"ProForma",null,"Projected"]
["LIABILITIES & EQUITY",null,null,1994,1995,1996,1997,1998,null,1999,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[]
["Current Liabilities:"]
["Accounts Payable",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Accrued Liabilities",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #1",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #2",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #3",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #4",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #5",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Total Current Liabilities",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Other NC Liability #1",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Other NC Liability #2",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Liability #3",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Liability #4",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Liability #5",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Minority Interest",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Long Term Debt:"]
["Existing Debt",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Bank Revolver",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Senior Bank Term \"A\"",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Senior Bank Term \"B\"",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Long-Term Debt #1",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Long-Term Debt #2",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Long-Term Debt #3",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Long-Term Debt #4",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Total Long Term Debt",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["TOTAL LIABILITIES",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Net Worth:"]
["Equity  - Common",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["  - Preferred",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Retained Earnings",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["TOTAL NET WORTH",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
[]
["TOTAL LIABILITIES & EQUITY",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Balance Sheet Check",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Target Model Balances"]

{"sheet":"Targ_IS","index":30,"n_rows":60,"n_cols":26,"rows_kept":60,"merged":[[1,2,1,19],[2,2,2,19],[6,2,6,6],[6,10,6,19],[30,24,30,26],[31,25,31,26],[34,25,34,26],[35,25,35,26],[36,25,36,26],[37,25,37,26],[38,25,38,26],[39,25,39,26],[40,25,40,26],[41,25,41,26]],"flags":["formulas_cached_only"]}
["Target Model Balances"]
["Circ Breaker Is On",null,"Project XXX - Company B"]
["No Cash Minimum",null,"Historical and Projected Income Statement"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)",{"$nulls":20},"Historical",null,"Projected"]
[null,null,"Historical",{"$nulls":5},"ProForma",null,"Projected",{"$nulls":10},"CAGR / Average",null,"CAGR / Average"]
[null,null,1994,1995,1996,1997,1998,null,1999,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,"( 1994 - 1999 )",null,"( 2000 - 2009 )"]
[]
["Net Sales",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Cost Of Goods Sold",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Gross Margin",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Operating Expenses:"]
["SG&A",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Expense #1",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Expense #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Expense #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Expense #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Subtotal",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Consolidated EBIT",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Depreciation & Depletion",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Intangible Amortization",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Consolidated EBITDA",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[{"$nulls":24},"Average Interest (1=Yes,0=No)"]
["Interest Income",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0]
[]
["Interest Expense:"]
["Existing Debt",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0]
["Bank Revolver",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0]
["Senior Bank Term \"A\"",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0]
["Senior Bank Term \"B\"",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0]
["Other Long-Term Debt #1",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0]
["Other Long-Term Debt #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0]
["Other Long-Term Debt #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0]
["Other Long-Term Debt #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA",0,0]
[]
["Total Interest Expense",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Extraordinary Gain (Loss)",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Net Income Before Taxes",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Provision For Income Taxes",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Net Income",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Preferred Dividends",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Net Income To Common",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Shares Outstanding",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Earnings Per Share",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]

{"sheet":"Targ_CF","index":31,"n_rows":80,"n_cols":24,"rows_kept":80,"merged":[[1,10,1,19],[2,10,2,19],[6,2,6,6],[6,10,6,19]],"flags":["formulas_cached_only"]}
["Target Model Balances"]
["Circ Breaker Is On",{"$nulls":9},"Project XXX - Company B"]
["No Cash Minimum",{"$nulls":9},"Historical and Projected Cash Flow Statement"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)",{"$nulls":20},"Historical",null,"Projected"]
[null,null,"Historical",{"$nulls":5},"ProForma",null,"Projected",{"$nulls":10},"CAGR / Average",null,"CAGR / Average"]
[null,null,1994,1995,1996,1997,1998,null,1999,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,"( 1994 - 1999 )",null,"( 2000 - 2009 )"]
["Cash Flow From Operations:"]
["Net Income To Common",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Depreciation & Depletion",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Intangible Amortization",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Working Capital Source (Use):"]
["Accounts Receivable",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
["Inventories",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Prepaid Expenses",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Assets #5",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Accounts Payable",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Accrued Liabilities",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Other Current Liabilities #1",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Other Current Liabilities #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Current Liabilities #5",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["(Increase) In Net Working Capital",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Changes in Other Assets/Liabilties:"]
["Other NC Assets #1",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Other NC Assets #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #5",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #6",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Assets #7",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Other NC Liability #1",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Liability #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Liability #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Liability #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other NC Liability #5",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Minority Interest",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["(Increase) In Other Assets/Liabilties",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Cash Flows From Operating Activities",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Cash Flow From Investing Activities:"]
["Capital Expenditures",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Other",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Cash Flows Available For Financing",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Cash Flow From Financing:"]
["Existing Debt",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Bank Revolver",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Senior Bank Term \"A\"",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Senior Bank Term \"B\"",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Long-Term Debt #1",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Long-Term Debt #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Long-Term Debt #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Other Long-Term Debt #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Common Stock Dividends",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Issuance (Repurchase) of Common Stock",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
[]
["Cash Flows From Financing Activities",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
["Cash Balance Schedule:"]
["Beginning Cash Balance",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
["Change In Cash",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Ending Cash Balance",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"NA",null,"NA"]
[]
[]
["(Inc)/Dec In All NC Assets",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]
["Inc/(Dec) In All NC Liabilities",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"NA",null,"NA"]

{"sheet":"Targ_Debt_Repay","index":32,"n_rows":81,"n_cols":16,"rows_kept":81,"merged":[[1,3,1,12],[2,3,2,12],[6,3,6,12],[20,14,20,17],[21,15,21,16],[29,15,29,16],[37,15,37,16],[45,15,45,16],[53,15,53,16],[61,15,61,16],[69,15,69,16]],"flags":["formulas_cached_only"]}
["Target Model Balances"]
["Circ Breaker Is On",null,null,"Project XXX - Company B"]
["No Cash Minimum",null,null,"Projected Debt Repayment Schedule"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)"]
[{"$nulls":3},"Projected"]
[{"$nulls":3},2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[null,null,"Year #…",1,2,3,4,5,6,7,8,9,10]
[]
["Cash Available For Debt Repayment",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
[null,"Available Cash Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Minimum Cash Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Available Discretionary Cash",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
[]
["Existing Debt"]
[null,"Beginning Existing Debt Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Existing Debt",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"Mandatory (1=Mandatory, 0=Auto)"]
[null,"Existing Debt Mandatory Repayment",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0,0]
[null,"Existing Debt Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Existing Debt Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Senior Bank Term \"A\""]
[null,"Beginning Senior Bank Term \"A\" Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Senior Bank Term \"A\"",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Senior Bank Term \"A\" Mandatory Repayment",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0,0]
[null,"Senior Bank Term \"A\" Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Senior Bank Term \"A\" Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Senior Bank Term \"B\""]
[null,"Beginning Senior Bank Term \"B\" Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Senior Bank Term \"B\"",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Senior Bank Term \"B\" Mandatory Repayment",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0,0]
[null,"Senior Bank Term \"B\" Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Senior Bank Term \"B\" Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Other Long-Term Debt #1"]
[null,"Beginning Other Long-Term Debt #1 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Other Long-Term Debt #1",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Other Long-Term Debt #1 Mandatory Repayment",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0,0]
[null,"Other Long-Term Debt #1 Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Other Long-Term Debt #1 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Other Long-Term Debt #2"]
[null,"Beginning Other Long-Term Debt #2 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Other Long-Term Debt #2",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Other Long-Term Debt #2 Mandatory Repayment",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0,0]
[null,"Other Long-Term Debt #2 Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Other Long-Term Debt #2 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Other Long-Term Debt #3"]
[null,"Beginning Other Long-Term Debt #3 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Other Long-Term Debt #3",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Other Long-Term Debt #3 Mandatory Repayment",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0,0]
[null,"Other Long-Term Debt #3 Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Other Long-Term Debt #3 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Other Long-Term Debt #4"]
[null,"Beginning Other Long-Term Debt #4 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Other Long-Term Debt #4",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Other Long-Term Debt #4 Mandatory Repayment",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0,0]
[null,"Other Long-Term Debt #4 Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Other Long-Term Debt #4 Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Bank Revolver"]
[null,"Beginning Bank Revolver Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash For Retirement Of Bank Revolver",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Bank Revolver Retired",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Bank Revolver Addition",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Ending Bank Revolver Balance",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]

{"sheet":"Targ_D&A","index":33,"n_rows":78,"n_cols":19,"rows_kept":78,"merged":[[1,4,1,18],[2,4,2,18],[5,5,5,7],[5,10,5,13],[6,5,6,7],[6,10,6,13],[7,6,7,7],[7,11,7,13],[12,9,12,18],[24,9,24,18]],"flags":["formulas_cached_only"]}
["Target Model Balances"]
["Circ Breaker Is On",{"$nulls":3},"Project XXX - Company B"]
["No Cash Minimum",{"$nulls":3},"Book Depreciation and Amortization Schedule"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)",{"$nulls":4},"Depreciation Method",{"$nulls":4},"Computed or Manual Depreciation"]
[{"$nulls":5},"(0=SLN,1=Sum of Years)",{"$nulls":4},"(0=Computed,1=Manual)"]
["Existing Equipment",{"$nulls":4},0,"Straight Line",{"$nulls":3},0,"Computed"]
[]
[null,"Gross PP&E",null,{"v":0,"d":"$0.0"}]
[null,"Land",null,{"v":0,"d":"$0.0"}]
[]
[{"$nulls":3},"Beginning",{"$nulls":5},"Projected"]
[{"$nulls":3},"Amount",null,"Period",null,"Salvage",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[{"$nulls":9},1,2,3,4,5,6,7,8,9,10]
[null,"Category 1",null,{"v":0,"d":"$0.0"},null,0,null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[null,"Category 2",null,{"v":0,"d":"0.0"},null,0,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Category 3",null,{"v":0,"d":"0.0"},null,0,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Category 4",null,{"v":0,"d":"0.0"},null,0,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Category 5",null,{"v":0,"d":"0.0"},null,0,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Total",null,{"v":0,"d":"$0.0"},{"$nulls":5},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
["Capital Expenditures"]
[{"$nulls":5},"Capital",{"$nulls":3},"Projected"]
["Depreciation Period",null,null,{"v":10,"d":"10 years"},null,"Expenditure",null,"Year",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[]
[{"$nulls":5},{"v":0,"d":"$0.0"},null,2000,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2001,null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2002,{"$nulls":3},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2003,{"$nulls":4},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2004,{"$nulls":5},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2005,{"$nulls":6},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2006,{"$nulls":7},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2007,{"$nulls":8},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2008,{"$nulls":9},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"},null,2009,{"$nulls":10},{"v":0,"d":"0.0"}]
[]
[null,"Total",{"$nulls":3},{"v":0,"d":"$0.0"},{"$nulls":3},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
["TOTAL CALCULATED BOOK DEPRECIATION",{"$nulls":8},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["MANUALLY INPUT BOOK DEPRECIATION",{"$nulls":8},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["BOOK DEPRECIATION",{"$nulls":8},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[]
[{"$nulls":9},2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[{"$nulls":5},"PP&E Schedule"]
[{"$nulls":5},"Beginning PP&E",{"$nulls":3},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[{"$nulls":5},"Capital Expenditures",{"$nulls":3},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},"Asset Sales",{"$nulls":3},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},"Land",{"$nulls":3},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},"Less: Depreciation",{"$nulls":3},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[{"$nulls":5},"Ending PP&E Balance",{"$nulls":3},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
[]
[]
["Goodwill and Intangible Assets",{"$nulls":8},2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[]
[null,"Amortization $",null,{"v":0,"d":"$0.0"},{"$nulls":5},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[null,"Amotiztion Period",null,{"v":5,"d":"5 years"}]
[]
[]
[{"$nulls":9},2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[{"$nulls":5},"Intangible Schedule"]
[{"$nulls":5},"Beginning Intangible Account",{"$nulls":3},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[{"$nulls":5},"Less: Amortization",{"$nulls":3},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[{"$nulls":5},"Ending Intangible Account",{"$nulls":3},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
[]
["TOTAL CALCULATED AMORTIZATION",{"$nulls":8},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["MANUALLY INPUT BOOK DEPRECIATION",{"$nulls":8},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["TOTAL AMORTIZATION",{"$nulls":8},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]

{"sheet":"Targ_SHE","index":34,"n_rows":16,"n_cols":13,"rows_kept":16,"merged":[[1,3,1,12],[2,3,2,12],[6,3,6,12],[8,0,8,1]],"flags":["formulas_cached_only"]}
["Target Model Balances"]
["Circ Breaker Is On",null,null,"Project XXX - Company B"]
["No Cash Minimum",null,null,"Shareholder's Equity Schedule"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)"]
[{"$nulls":3},"Projected"]
[{"$nulls":3},2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[]
["Beginning Shareholder's Equity",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
["Net Income"]
["Adjustments to Net Income",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Common Stock Dividends",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Issuance (Repurchase) of Common Stock",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Ending Shareholder's Equity",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]

{"sheet":"Targ_WC&BS_Assume","index":35,"n_rows":41,"n_cols":26,"rows_kept":41,"merged":[[1,4,1,21],[2,4,2,21],[6,4,6,8],[6,12,6,21]],"flags":["formulas_cached_only"]}
["Target Model Balances"]
["Circ Breaker Is On",{"$nulls":3},"Project XXX - Company B"]
["No Cash Minimum",{"$nulls":3},"Working Capital and Balance Sheet Assumptions"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)",{"$nulls":22},"Historical",null,"Projected"]
[{"$nulls":4},"Historical",{"$nulls":5},"ProForma",null,"Projected",{"$nulls":10},"CAGR / Average",null,"CAGR / Average"]
[{"$nulls":4},1994,1995,1996,1997,1998,null,1999,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,"( 1995 -  )",null,"( 2001 -  )"]
[]
["Current Assets:"]
["Accounts Receivable / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Inventories / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Prepaid Expenses / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Assets #2 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Assets #3 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Assets #4 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Assets #5 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Current Liabilities:"]
["Accounts Payable / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Accrued Liabilities / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Liabilities #1 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Liabilities #2 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Liabilities #3 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Liabilities #4 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Current Liabilities #5 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Other Assumptions:"]
["Other NC Assets #1 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Assets #2 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Assets #3 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Assets #4 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Assets #5 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Assets #6 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Other NC Liability #1 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Liability #2 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Liability #3 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Liability #4 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other NC Liability #5 / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Minority Interest / Sales",{"$nulls":3},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]

{"sheet":"Targ_IS_Assume","index":36,"n_rows":44,"n_cols":24,"rows_kept":44,"merged":[[1,2,1,19],[2,2,2,19],[6,2,6,6],[6,10,6,19]],"flags":["formulas_cached_only"]}
["Target Model Balances"]
["Circ Breaker Is On",null,"Project XXX - Company B"]
["No Cash Minimum",null,"Income Statement Assumptions and Historical Performance"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)",{"$nulls":20},"Historical",null,"Projected"]
[null,null,"Historical",{"$nulls":5},"ProForma",null,"Projected",{"$nulls":10},"CAGR / Average",null,"CAGR / Average"]
[null,1993,1994,1995,1996,1997,1998,null,1999,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,"( 1994 - 1999 )",null,"( 2000 - 2009 )"]
[null,"Sales"]
["Net Sales",{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"NA",null,"NA"]
[]
["Cost Of Goods Sold / Sales",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Gross Margin",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Operating Expenses / Sales"]
["SG&A",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Expense #1",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Expense #2",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Expense #3",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Expense #4",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Consolidated EBIT / Sales",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Consolidated EBITDA / Sales",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["Interest (Coupon) Rates:"]
["Interest Income",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Existing Debt",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Bank Revolver",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Senior Bank Term \"A\"",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Senior Bank Term \"B\"",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Long-Term Debt #1",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Long-Term Debt #2",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Long-Term Debt #3",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Other Long-Term Debt #4",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Preferred Stock (% of Par)",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
["Preferred Stock ($ Amount)",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["Preferred Stock Par Value",null,{"v":100,"d":"$100.0"}]
[]
["Tax Rates:"]
["Federal Tax Rate",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0.4,"d":"40.0%"},null,{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"},{"v":0.4,"d":"40.0%"}]
["State Tax Rate",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["Effective Tax Rate",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]

{"sheet":"Targ_Perform_Assume","index":37,"n_rows":39,"n_cols":18,"rows_kept":39,"merged":[[1,3,1,13],[2,3,2,13],[8,4,8,13]],"flags":["formulas_cached_only"]}
["Target Model Balances"]
["Circ Breaker Is On",null,null,"Project XXX - Company B"]
["No Cash Minimum",null,null,"Performance Assumptions"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)"]
[]
[null,"Case Selection:",1,{"$nulls":12},"Historical",null,"Projected"]
[{"$nulls":4},"Projected",{"$nulls":10},"CAGR / Average",null,"CAGR / Average"]
[{"$nulls":3},"Historical",2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,"( 1994 - 1999 )",null,"( 2000 - 2009 )"]
[]
["Net Sales"]
["1 =","Base",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"NA",null,"NA"]
["2 =","Optimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["3 =","Pessimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["Cost Of Goods Sold / Sales"]
[null,"Base",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"Optimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Pessimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["SG&A / Sales"]
[null,"Base",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"Optimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Pessimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["Other Expense #1 / Sales"]
[null,"Base",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"Optimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Pessimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["Other Expense #2 / Sales"]
[null,"Base",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"Optimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Pessimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["Other Expense #3 / Sales"]
[null,"Base",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"Optimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Pessimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["Other Expense #4 / Sales"]
[null,"Base",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"Optimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Pessimistic",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]

{"sheet":"Targ_FCFF","index":38,"n_rows":24,"n_cols":17,"rows_kept":24,"merged":[[1,2,1,13],[2,2,2,13],[6,2,6,11],[8,0,8,1]],"flags":["formulas_cached_only"]}
["Target Model Balances"]
["Circ Breaker Is On",null,"Project XXX - Company B"]
["No Cash Minimum",null,"Free Cash Flow Summary"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)"]
[null,null,"Projected",{"$nulls":10},"Normalized",null,null,"Proforma"]
[null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,null,2009,null,null,1999]
[]
["Consolidated EBIT",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]
[]
["Less: Taxes at (40.0%)",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
[]
["Plus: Depreciation & Amortization",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
[]
["Unlevered Cash Flow",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]
[]
["Minus:"]
["Capital Expenditures",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["Inc/(Dec) In Working Capital",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["Inc/(Dec) In All NC Assets",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["(Inc)/Dec In All NC Liabilities",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
[]
["Free Cash Flow",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]

{"sheet":"Targ_DCF","index":39,"n_rows":20,"n_cols":15,"rows_kept":20,"merged":[[1,2,1,13],[2,2,2,13],[7,0,7,2],[7,4,7,7],[7,9,7,14],[15,1,15,6],[15,8,15,13]],"flags":["formulas_cached_only"]}
["Target Model Balances"]
["Circ Breaker Is On",null,"Project XXX - Company B"]
["No Cash Minimum",null,"Discounted Cash Flow Analysis"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)"]
[]
["NPV of Free Cash Flows",{"$nulls":3},"FV of Terminal Value (EBITDA)",{"$nulls":4},"FV of Terminal Value (Perpetuity)"]
[{"$nulls":12},{"v":0.01,"d":"1.0%"},{"v":0.02,"d":"2.0%"},{"v":0.03,"d":"3.0%"}]
["NPV of FCFF @ 7.00%",null,{"v":0,"d":"$0.0"},null,"Terminal Value @ 4.0x",null,null,{"v":0,"d":"$0.0"},null,"Terminal Value @ 7.00%",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
["NPV of FCFF @ 8.00%",null,{"v":0,"d":"0.0"},null,"Terminal Value @ 6.0x",null,null,{"v":0,"d":"0.0"},null,"Terminal Value @ 8.00%",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["NPV of FCFF @ 9.00%",null,{"v":0,"d":"0.0"},null,"Terminal Value @ 8.0x",null,null,{"v":0,"d":"0.0"},null,"Terminal Value @ 9.00%",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[]
[]
[null,"PV of Terminal Value (EBITDA)",{"$nulls":6},"PV of Terminal Value (Perpetuity)"]
[{"$nulls":4},{"v":4,"d":"4.0x"},{"v":6,"d":"6.0x"},{"v":8,"d":"8.0x"},{"$nulls":4},{"v":0.01,"d":"1.0%"},{"v":0.02,"d":"2.0%"},{"v":0.03,"d":"3.0%"}]
[null,"Terminal Value @ 7.00%",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},null,"Terminal Value @ 7.00%",null,null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[null,"Terminal Value @ 8.00%",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"Terminal Value @ 8.00%",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Terminal Value @ 9.00%",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"Terminal Value @ 9.00%",null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]

{"sheet":"Targ_DCF_Table","index":40,"n_rows":41,"n_cols":20,"rows_kept":41,"merged":[[1,2,1,19],[2,2,2,19],[5,16,5,19],[7,1,7,14],[9,2,9,6],[9,9,9,13],[19,1,19,14],[21,2,21,6],[21,9,21,13],[31,1,31,14],[33,2,33,6],[33,9,33,13]],"flags":["formulas_cached_only"]}
["Target Model Balances"]
["Circ Breaker Is On",null,"Project XXX - Company B"]
["No Cash Minimum",null,"Discounted Cash Flow Table Summary"]
["Pooling Accounting"]
["Performance Case: Base"]
["(FYE January; $ in millions)",{"$nulls":15},"DCF Assumptions"]
[]
[null,"Total Enterprise Value",{"$nulls":14},"Multiple Range",null,null,{"v":2,"d":"2.0x"}]
[{"$nulls":16},"Discount Rate Range",null,null,{"v":0.01,"d":"1.0%"}]
[null,null,"EBITDA Multiple Method",{"$nulls":6},"Perpetuity Growth Method",{"$nulls":6},"Perpetuity Rate Range",null,null,{"v":0.01,"d":"1.0%"}]
[null,null,{"v":4,"d":"4.0x"},null,{"v":6,"d":"6.0x"},null,{"v":8,"d":"8.0x"},null,null,{"v":0.01,"d":"1.0%"},null,{"v":0.02,"d":"2.0%"},null,{"v":0.03,"d":"3.0%"},null,null,"Net Debt",null,null,{"v":0,"d":"$0.0"}]
[{"$nulls":16},"Number of Share",null,null,{"v":0,"d":"0.0"}]
[null,{"v":0.07,"d":"7.00%"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0.07,"d":"7.00%"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]
[]
[null,{"v":0.08,"d":"8.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0.08,"d":"8.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
[]
[null,{"v":0.09,"d":"9.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0.09,"d":"9.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
[]
[]
[null,"Total Enterprise Value"]
[]
[null,null,"EBITDA Multiple Method",{"$nulls":6},"Perpetuity Growth Method"]
[null,null,{"v":4,"d":"4.0x"},null,{"v":6,"d":"6.0x"},null,{"v":8,"d":"8.0x"},null,null,{"v":0.01,"d":"1.0%"},null,{"v":0.02,"d":"2.0%"},null,{"v":0.03,"d":"3.0%"}]
[]
[null,{"v":0.07,"d":"7.00%"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0.07,"d":"7.00%"},{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"},null,{"v":0,"d":"$0.0"}]
[]
[null,{"v":0.08,"d":"8.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0.08,"d":"8.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
[]
[null,{"v":0.09,"d":"9.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0.09,"d":"9.00%"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
[]
[]
[null,"Total Equity Value Per Share"]
[]
[null,null,"EBITDA Multiple Method",{"$nulls":6},"Perpetuity Growth Method"]
[null,null,{"v":4,"d":"4.0x"},null,{"v":6,"d":"6.0x"},null,{"v":8,"d":"8.0x"},null,null,{"v":0.01,"d":"1.0%"},null,{"v":0.02,"d":"2.0%"},null,{"v":0.03,"d":"3.0%"}]
[]
[null,{"v":0.07,"d":"7.00%"},"NA",null,"NA",null,"NA",null,{"v":0.07,"d":"7.00%"},"NA",null,"NA",null,"NA"]
[]
[null,{"v":0.08,"d":"8.00%"},"NA",null,"NA",null,"NA",null,{"v":0.08,"d":"8.00%"},"NA",null,"NA",null,"NA"]
[]
[null,{"v":0.09,"d":"9.00%"},"NA",null,"NA",null,"NA",null,{"v":0.09,"d":"9.00%"},"NA",null,"NA",null,"NA"]