One Click 21

home *** CD-ROM | disk | FTP | other *** search
/ One Click 21 / ONCK021.iso / Modelos / Ratio.xlt < prev next >
Microsoft Compound Document | 1998-02-26 | 39.5 KB
open in:
MacOS 8.1 extracted |
Win98 extracted |
DOS extracted
browse contents |
view JSON data |
view as text

This file was processed as: Microsoft Compound Document (archive/msCompound).
Confidence	Program	Detection	Match Type	Support
`40%`	dexvert	Microsoft Compound Document `(archive/msCompound)`	magic	Supported
`1%`	dexvert	Biew Xlat Table `(other/biewXlatTable)`	ext	Unsupported
`1%`	dexvert	Lotus Translation Table `(other/lotusTranslationTable)`	ext	Unsupported
`100%`	file	Composite Document File V2 Document, Little Endian, Os: MacOS, Version 7.97, Author: Dr. Glenn L. Stevens, Name of Creating Application: Microsoft Excel, Security: 0, Code page: 10000	default
`99%`	file	OLE 2 Compound Document, v3.59, SecID 0x1, Mini FAT start sector 0x2 : Microsoft Excel 5-95 worksheet, addin or template	default
`98%`	file	data	default
`80%`	TrID	Microsoft Excel sheet	default
`19%`	TrID	Generic OLE2 / Multistream Compound	default
`100%`	lsar	CFBF	default
`100%`	gt2	POIFS Dokument (Winword, Excel, Starwriter, ...)	default (weak)
`100%`	detectItEasy	Format: CFBF(3.59)	default (weak)
`100%`	xdgMime	application/vnd.ms-excel	default (weak)
hex view
+--------+-------------------------+-------------------------+--------+--------+
|00000000| d0 cf 11 e0 a1 b1 1a e1 | 00 00 00 00 00 00 00 00 |........|........|
|00000010| 00 00 00 00 00 00 00 00 | 3b 00 03 00 fe ff 09 00 |........|;.......|
|00000020| 06 00 00 00 00 00 00 00 | 00 00 00 00 01 00 00 00 |........|........|
|00000030| 01 00 00 00 00 00 00 00 | 00 10 00 00 02 00 00 00 |........|........|
|00000040| 01 00 00 00 fe ff ff ff | 00 00 00 00 00 00 00 00 |........|........|
|00000050| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000060| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000070| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000080| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000090| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000000a0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000000b0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000000c0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000000d0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000000e0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000000f0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000100| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000110| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000120| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000130| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000140| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000150| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000160| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000170| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000180| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000190| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000001a0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000001b0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000001c0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000001d0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000001e0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000001f0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000200| fd ff ff ff fe ff ff ff | fe ff ff ff 49 00 00 00 |........|....I...|
|00000210| 05 00 00 00 06 00 00 00 | 07 00 00 00 08 00 00 00 |........|........|
|00000220| 09 00 00 00 0a 00 00 00 | 0b 00 00 00 0c 00 00 00 |........|........|
|00000230| 0d 00 00 00 0e 00 00 00 | 0f 00 00 00 10 00 00 00 |........|........|
|00000240| 11 00 00 00 12 00 00 00 | 13 00 00 00 14 00 00 00 |........|........|
|00000250| 15 00 00 00 16 00 00 00 | 17 00 00 00 18 00 00 00 |........|........|
|00000260| 19 00 00 00 1a 00 00 00 | 1b 00 00 00 1c 00 00 00 |........|........|
|00000270| 1d 00 00 00 1e 00 00 00 | 1f 00 00 00 20 00 00 00 |........|.... ...|
|00000280| 21 00 00 00 22 00 00 00 | 23 00 00 00 24 00 00 00 |!..."...|#...$...|
|00000290| 25 00 00 00 26 00 00 00 | 27 00 00 00 28 00 00 00 |%...&...|'...(...|
|000002a0| 29 00 00 00 2a 00 00 00 | 2b 00 00 00 2c 00 00 00 |)...*...|+...,...|
|000002b0| 2d 00 00 00 2e 00 00 00 | 2f 00 00 00 30 00 00 00 |-.......|/...0...|
|000002c0| 31 00 00 00 32 00 00 00 | 33 00 00 00 34 00 00 00 |1...2...|3...4...|
|000002d0| 35 00 00 00 36 00 00 00 | 37 00 00 00 38 00 00 00 |5...6...|7...8...|
|000002e0| 39 00 00 00 3a 00 00 00 | 3b 00 00 00 3c 00 00 00 |9...:...|;...<...|
|000002f0| 3d 00 00 00 3e 00 00 00 | 3f 00 00 00 40 00 00 00 |=...>...|?...@...|
|00000300| 41 00 00 00 42 00 00 00 | 43 00 00 00 44 00 00 00 |A...B...|C...D...|
|00000310| 45 00 00 00 46 00 00 00 | 47 00 00 00 48 00 00 00 |E...F...|G...H...|
|00000320| fe ff ff ff 4a 00 00 00 | 4b 00 00 00 4c 00 00 00 |....J...|K...L...|
|00000330| 4d 00 00 00 fe ff ff ff | ff ff ff ff ff ff ff ff |M.......|........|
|00000340| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000350| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000360| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000370| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000380| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000390| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000003a0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000003b0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000003c0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000003d0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000003e0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000003f0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000400| 00 52 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |.R......|........|
|00000410| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00000420| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00000430| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00000440| 02 00 05 00 ff ff ff ff | ff ff ff ff 02 00 00 00 |........|........|
|00000450| 10 08 02 00 00 00 00 00 | c0 00 00 00 00 00 00 46 |........|.......F|
|00000460| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 b8 ff 50 |........|.......P|
|00000470| f7 36 bd 01 03 00 00 00 | c0 0a 00 00 00 00 00 00 |.6......|........|
|00000480| 42 00 6f 00 6f 00 6b 00 | 00 00 00 00 00 00 00 00 |B.o.o.k.|........|
|00000490| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000004a0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000004b0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000004c0| 0a 00 02 00 ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000004d0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000004e0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000004f0| 00 00 00 00 04 00 00 00 | 49 89 00 00 00 00 00 00 |........|I.......|
|00000500| 01 00 43 00 6f 00 6d 00 | 70 00 4f 00 62 00 6a 00 |..C.o.m.|p.O.b.j.|
|00000510| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00000520| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00000530| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00000540| 12 00 02 01 01 00 00 00 | 03 00 00 00 ff ff ff ff |........|........|
|00000550| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00000560| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00000570| 00 00 00 00 00 00 00 00 | 5c 00 00 00 00 00 00 00 |........|\.......|
|00000580| 05 00 53 00 75 00 6d 00 | 6d 00 61 00 72 00 79 00 |..S.u.m.|m.a.r.y.|
|00000590| 49 00 6e 00 66 00 6f 00 | 72 00 6d 00 61 00 74 00 |I.n.f.o.|r.m.a.t.|
|000005a0| 69 00 6f 00 6e 00 00 00 | 00 00 00 00 00 00 00 00 |i.o.n...|........|
|000005b0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000005c0| 28 00 02 00 ff ff ff ff | ff ff ff ff ff ff ff ff |(.......|........|
|000005d0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000005e0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000005f0| 00 00 00 00 02 00 00 00 | 12 0a 00 00 00 00 00 00 |........|........|
|00000600| 01 00 00 00 fe ff ff ff | 03 00 00 00 04 00 00 00 |........|........|
|00000610| 05 00 00 00 06 00 00 00 | 07 00 00 00 08 00 00 00 |........|........|
|00000620| 09 00 00 00 0a 00 00 00 | 0b 00 00 00 0c 00 00 00 |........|........|
|00000630| 0d 00 00 00 0e 00 00 00 | 0f 00 00 00 10 00 00 00 |........|........|
|00000640| 11 00 00 00 12 00 00 00 | 13 00 00 00 14 00 00 00 |........|........|
|00000650| 15 00 00 00 16 00 00 00 | 17 00 00 00 18 00 00 00 |........|........|
|00000660| 19 00 00 00 1a 00 00 00 | 1b 00 00 00 1c 00 00 00 |........|........|
|00000670| 1d 00 00 00 1e 00 00 00 | 1f 00 00 00 20 00 00 00 |........|.... ...|
|00000680| 21 00 00 00 22 00 00 00 | 23 00 00 00 24 00 00 00 |!..."...|#...$...|
|00000690| 25 00 00 00 26 00 00 00 | 27 00 00 00 28 00 00 00 |%...&...|'...(...|
|000006a0| 29 00 00 00 2a 00 00 00 | fe ff ff ff ff ff ff ff |)...*...|........|
|000006b0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000006c0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000006d0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000006e0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000006f0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000700| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000710| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000720| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000730| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000740| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000750| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000760| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000770| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000780| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000790| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000007a0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000007b0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000007c0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000007d0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000007e0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000007f0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000800| 01 00 fe ff 02 00 01 00 | ff ff ff ff 10 08 02 00 |........|........|
|00000810| 00 00 00 00 c0 00 00 00 | 00 00 00 46 1e 00 00 00 |........|...F....|
|00000820| 4d 69 63 72 6f 73 6f 66 | 74 20 45 78 63 65 6c 20 |Microsof|t Excel |
|00000830| 35 2e 30 20 57 6f 72 6b | 73 68 65 65 74 00 fe ff |5.0 Work|sheet...|
|00000840| ff ff 35 46 49 42 0e 00 | 00 00 45 78 63 65 6c 2e |..5FIB..|..Excel.|
|00000850| 53 68 65 65 74 2e 35 00 | 00 00 00 00 00 00 00 3b |Sheet.5.|.......;|
|00000860| 00 03 ff fe 00 09 00 06 | 00 00 00 00 00 00 00 00 |........|........|
|00000870| 00 00 00 00 00 01 00 00 | 00 01 00 00 00 00 00 00 |........|........|
|00000880| fe ff 00 00 61 07 01 00 | e0 85 9f f2 f9 4f 68 10 |....a...|.....Oh.|
|00000890| ab 91 08 00 2b 27 b3 d9 | 01 00 00 00 e0 85 9f f2 |....+'..|........|
|000008a0| f9 4f 68 10 ab 91 08 00 | 2b 27 b3 d9 30 00 00 00 |.Oh.....|+'..0...|
|000008b0| e2 09 00 00 09 00 00 00 | 11 00 00 00 50 00 00 00 |........|....P...|
|000008c0| 02 00 00 00 7a 09 00 00 | 03 00 00 00 82 09 00 00 |....z...|........|
|000008d0| 04 00 00 00 8a 09 00 00 | 05 00 00 00 aa 09 00 00 |........|........|
|000008e0| 06 00 00 00 b2 09 00 00 | 12 00 00 00 ba 09 00 00 |........|........|
|000008f0| 13 00 00 00 d2 09 00 00 | 01 00 00 00 da 09 00 00 |........|........|
|00000900| 47 00 00 00 22 09 00 00 | fe ff ff ff 54 43 49 50 |G..."...|....TCIP|
|00000910| 09 1a 00 00 00 00 00 cd | 01 41 00 11 02 ff 0c 00 |........|.A......|
|00000920| ff ff ff ff 00 00 00 00 | 00 00 00 00 03 40 00 00 |........|.....@..|
|00000930| 01 eb 00 00 00 00 00 00 | 00 1e 00 1b 00 00 00 00 |........|........|
|00000940| 00 00 00 01 00 0a 00 01 | 00 01 00 cd 01 41 00 20 |........|.....A. |
|00000950| 00 00 00 17 00 cc 00 17 | 00 22 00 1c 00 00 17 00 |........|."......|
|00000960| 00 22 00 2c 00 00 17 00 | 00 22 00 3a 00 00 17 00 |.".,....|.".:....|
|00000970| 00 22 00 48 00 00 17 00 | 00 22 00 56 00 00 17 00 |.".H....|.".V....|
|00000980| 00 22 00 6f 00 00 17 00 | 00 22 00 7d 00 00 17 00 |.".o....|.".}....|
|00000990| 00 22 00 8b 00 00 17 00 | 00 22 00 98 00 00 17 00 |."......|."......|
|000009a0| 00 22 00 a4 00 00 17 00 | 00 22 00 b1 00 00 17 00 |."......|."......|
|000009b0| 00 22 00 bf 00 00 17 00 | 00 22 00 cc 00 00 17 00 |."......|."......|
|000009c0| 00 20 00 0c 00 00 00 0c | 01 40 00 22 00 00 00 c4 |. ......|.@."....|
|000009d0| 00 0c 00 22 00 00 01 02 | 00 0c 00 22 00 00 01 40 |..."....|..."...@|
|000009e0| 00 0c 00 a1 00 b6 00 04 | 00 01 00 ff 00 1a cc cc |........|........|
|000009f0| cc cc cc cc 00 1b cc cc | cc cc cc cc 00 01 00 0a |........|........|
|00000a00| 09 08 08 00 00 05 05 00 | ee 0e ca 07 e1 00 00 00 |........|........|
|00000a10| c1 00 02 00 00 00 bf 00 | 00 00 a4 00 06 00 00 00 |........|........|
|00000a20| 10 0f 00 00 c0 00 00 00 | e2 00 00 00 5c 00 20 00 |........|....\. .|
|00000a30| 14 44 72 2e 20 47 6c 65 | 6e 6e 20 4c 2e 20 53 74 |.Dr. Gle|nn L. St|
|00000a40| 65 76 65 6e 73 20 20 20 | 20 20 20 20 20 20 20 20 |evens   |        |
|00000a50| 42 00 02 00 10 27 9c 00 | 02 00 0e 00 19 00 02 00 |B....'..|........|
|00000a60| 00 00 12 00 02 00 00 00 | 13 00 02 00 00 00 3d 00 |........|......=.|
|00000a70| 12 00 78 00 28 00 a4 24 | 60 13 38 00 00 00 00 00 |..x.(..$|`.8.....|
|00000a80| 01 00 58 02 40 00 02 00 | 00 00 8d 00 02 00 00 00 |..X.@...|........|
|00000a90| 22 00 02 00 00 00 0e 00 | 02 00 01 00 da 00 02 00 |".......|........|
|00000aa0| 00 00 31 00 14 00 c8 00 | 00 00 ff 7f 90 01 00 00 |..1.....|........|
|00000ab0| 00 00 00 aa 05 41 72 69 | 61 6c 31 00 14 00 c8 00 |.....Ari|al1.....|
|00000ac0| 01 00 ff 7f bc 02 00 00 | 00 00 00 aa 05 41 72 69 |........|.....Ari|
|00000ad0| 61 6c 31 00 14 00 c8 00 | 02 00 ff 7f 90 01 00 00 |al1.....|........|
|00000ae0| 00 00 00 aa 05 41 72 69 | 61 6c 31 00 14 00 c8 00 |.....Ari|al1.....|
|00000af0| 03 00 ff 7f bc 02 00 00 | 00 00 00 aa 05 41 72 69 |........|.....Ari|
|00000b00| 61 6c 31 00 14 00 c8 00 | 00 00 ff 7f 90 01 00 00 |al1.....|........|
|00000b10| 00 00 00 aa 05 41 72 69 | 61 6c 31 00 1e 00 18 01 |.....Ari|al1.....|
|00000b20| 01 00 0a 00 bc 02 00 00 | 00 00 00 aa 0f 54 69 6d |........|.....Tim|
|00000b30| 65 73 20 4e 65 77 20 52 | 6f 6d 61 6e 31 00 1e 00 |es New R|oman1...|
|00000b40| c8 00 01 00 ff 7f bc 02 | 00 00 00 00 00 aa 0f 54 |........|.......T|
|00000b50| 69 6d 65 73 20 4e 65 77 | 20 52 6f 6d 61 6e 31 00 |imes New| Roman1.|
|00000b60| 1e 00 c8 00 00 00 ff 7f | 90 01 00 00 00 00 00 aa |........|........|
|00000b70| 0f 54 69 6d 65 73 20 4e | 65 77 20 52 6f 6d 61 6e |.Times N|ew Roman|
|00000b80| 31 00 1e 00 f0 00 01 00 | 0a 00 bc 02 00 00 00 00 |1.......|........|
|00000b90| 00 aa 0f 54 69 6d 65 73 | 20 4e 65 77 20 52 6f 6d |...Times| New Rom|
|00000ba0| 61 6e 31 00 1e 00 f0 00 | 01 00 ff 7f bc 02 00 00 |an1.....|........|
|00000bb0| 00 00 00 aa 0f 54 69 6d | 65 73 20 4e 65 77 20 52 |.....Tim|es New R|
|00000bc0| 6f 6d 61 6e 31 00 1e 00 | f0 00 01 00 0c 00 bc 02 |oman1...|........|
|00000bd0| 00 00 00 00 00 aa 0f 54 | 69 6d 65 73 20 4e 65 77 |.......T|imes New|
|00000be0| 20 52 6f 6d 61 6e 31 00 | 1e 00 c8 00 01 00 0c 00 | Roman1.|........|
|00000bf0| bc 02 00 00 00 00 00 aa | 0f 54 69 6d 65 73 20 4e |........|.Times N|
|00000c00| 65 77 20 52 6f 6d 61 6e | 31 00 1e 00 c8 00 01 00 |ew Roman|1.......|
|00000c10| 0a 00 bc 02 00 00 00 00 | 00 aa 0f 54 69 6d 65 73 |........|...Times|
|00000c20| 20 4e 65 77 20 52 6f 6d | 61 6e 31 00 1e 00 c8 00 | New Rom|an1.....|
|00000c30| 01 00 08 00 bc 02 00 00 | 00 00 00 aa 0f 54 69 6d |........|.....Tim|
|00000c40| 65 73 20 4e 65 77 20 52 | 6f 6d 61 6e 31 00 1e 00 |es New R|oman1...|
|00000c50| c8 00 01 00 09 00 bc 02 | 00 00 00 00 00 aa 0f 54 |........|.......T|
|00000c60| 69 6d 65 73 20 4e 65 77 | 20 52 6f 6d 61 6e 31 00 |imes New| Roman1.|
|00000c70| 1e 00 c8 00 00 00 09 00 | 90 01 00 00 00 00 00 aa |........|........|
|00000c80| 0f 54 69 6d 65 73 20 4e | 65 77 20 52 6f 6d 61 6e |.Times N|ew Roman|
|00000c90| 31 00 1e 00 c8 00 01 00 | 11 00 bc 02 00 00 00 00 |1.......|........|
|00000ca0| 00 aa 0f 54 69 6d 65 73 | 20 4e 65 77 20 52 6f 6d |...Times| New Rom|
|00000cb0| 61 6e 1e 04 1a 00 05 00 | 17 22 24 22 23 2c 23 23 |an......|."$"#,##|
|00000cc0| 30 5f 29 3b 5c 28 22 24 | 22 23 2c 23 23 30 5c 29 |0_);\("$|"#,##0\)|
|00000cd0| 1e 04 1f 00 06 00 1c 22 | 24 22 23 2c 23 23 30 5f |......."|$"#,##0_|
|00000ce0| 29 3b 5b 52 65 64 5d 5c | 28 22 24 22 23 2c 23 23 |);[Red]\|("$"#,##|
|00000cf0| 30 5c 29 1e 04 20 00 07 | 00 1d 22 24 22 23 2c 23 |0\).. ..|.."$"#,#|
|00000d00| 23 30 2e 30 30 5f 29 3b | 5c 28 22 24 22 23 2c 23 |#0.00_);|\("$"#,#|
|00000d10| 23 30 2e 30 30 5c 29 1e | 04 25 00 08 00 22 22 24 |#0.00\).|.%...""$|
|00000d20| 22 23 2c 23 23 30 2e 30 | 30 5f 29 3b 5b 52 65 64 |"#,##0.0|0_);[Red|
|00000d30| 5d 5c 28 22 24 22 23 2c | 23 23 30 2e 30 30 5c 29 |]\("$"#,|##0.00\)|
|00000d40| 1e 04 35 00 2a 00 32 5f | 28 22 24 22 2a 20 23 2c |..5.*.2_|("$"* #,|
|00000d50| 23 23 30 5f 29 3b 5f 28 | 22 24 22 2a 20 5c 28 23 |##0_);_(|"$"* \(#|
|00000d60| 2c 23 23 30 5c 29 3b 5f | 28 22 24 22 2a 20 22 2d |,##0\);_|("$"* "-|
|00000d70| 22 5f 29 3b 5f 28 40 5f | 29 1e 04 2c 00 29 00 29 |"_);_(@_|)..,.).)|
|00000d80| 5f 28 2a 20 23 2c 23 23 | 30 5f 29 3b 5f 28 2a 20 |_(* #,##|0_);_(* |
|00000d90| 5c 28 23 2c 23 23 30 5c | 29 3b 5f 28 2a 20 22 2d |\(#,##0\|);_(* "-|
|00000da0| 22 5f 29 3b 5f 28 40 5f | 29 1e 04 3d 00 2c 00 3a |"_);_(@_|)..=.,.:|
|00000db0| 5f 28 22 24 22 2a 20 23 | 2c 23 23 30 2e 30 30 5f |_("$"* #|,##0.00_|
|00000dc0| 29 3b 5f 28 22 24 22 2a | 20 5c 28 23 2c 23 23 30 |);_("$"*| \(#,##0|
|00000dd0| 2e 30 30 5c 29 3b 5f 28 | 22 24 22 2a 20 22 2d 22 |.00\);_(|"$"* "-"|
|00000de0| 3f 3f 5f 29 3b 5f 28 40 | 5f 29 1e 04 34 00 2b 00 |??_);_(@|_)..4.+.|
|00000df0| 31 5f 28 2a 20 23 2c 23 | 23 30 2e 30 30 5f 29 3b |1_(* #,#|#0.00_);|
|00000e00| 5f 28 2a 20 5c 28 23 2c | 23 23 30 2e 30 30 5c 29 |_(* \(#,|##0.00\)|
|00000e10| 3b 5f 28 2a 20 22 2d 22 | 3f 3f 5f 29 3b 5f 28 40 |;_(* "-"|??_);_(@|
|00000e20| 5f 29 e0 00 10 00 00 00 | 00 00 f5 ff 20 00 c0 20 |_)......|.... .. |
|00000e30| 00 00 00 00 00 00 e0 00 | 10 00 01 00 00 00 f5 ff |........|........|
|00000e40| 20 f4 c0 20 00 00 00 00 | 00 00 e0 00 10 00 01 00 | .. ....|........|
|00000e50| 00 00 f5 ff 20 f4 c0 20 | 00 00 00 00 00 00 e0 00 |.... .. |........|
|00000e60| 10 00 02 00 00 00 f5 ff | 20 f4 c0 20 00 00 00 00 |........| .. ....|
|00000e70| 00 00 e0 00 10 00 02 00 | 00 00 f5 ff 20 f4 c0 20 |........|.... .. |
|00000e80| 00 00 00 00 00 00 e0 00 | 10 00 00 00 00 00 f5 ff |........|........|
|00000e90| 20 f4 c0 20 00 00 00 00 | 00 00 e0 00 10 00 00 00 | .. ....|........|
|00000ea0| 00 00 f5 ff 20 f4 c0 20 | 00 00 00 00 00 00 e0 00 |.... .. |........|
|00000eb0| 10 00 00 00 00 00 f5 ff | 20 f4 c0 20 00 00 00 00 |........| .. ....|
|00000ec0| 00 00 e0 00 10 00 00 00 | 00 00 f5 ff 20 f4 c0 20 |........|.... .. |
|00000ed0| 00 00 00 00 00 00 e0 00 | 10 00 00 00 00 00 f5 ff |........|........|
|00000ee0| 20 f4 c0 20 00 00 00 00 | 00 00 e0 00 10 00 00 00 | .. ....|........|
|00000ef0| 00 00 f5 ff 20 f4 c0 20 | 00 00 00 00 00 00 e0 00 |.... .. |........|
|00000f00| 10 00 00 00 00 00 f5 ff | 20 f4 c0 20 00 00 00 00 |........| .. ....|
|00000f10| 00 00 e0 00 10 00 00 00 | 00 00 f5 ff 20 f4 c0 20 |........|.... .. |
|00000f20| 00 00 00 00 00 00 e0 00 | 10 00 00 00 00 00 f5 ff |........|........|
|00000f30| 20 f4 c0 20 00 00 00 00 | 00 00 e0 00 10 00 00 00 | .. ....|........|
|00000f40| 00 00 f5 ff 20 f4 c0 20 | 00 00 00 00 00 00 e0 00 |.... .. |........|
|00000f50| 10 00 00 00 00 00 01 00 | 20 00 c0 20 00 00 00 00 |........| .. ....|
|00000f60| 00 00 e0 00 10 00 05 00 | 2b 00 f5 ff 20 f8 c0 20 |........|+... .. |
|00000f70| 00 00 00 00 00 00 e0 00 | 10 00 05 00 29 00 f5 ff |........|....)...|
|00000f80| 20 f8 c0 20 00 00 00 00 | 00 00 e0 00 10 00 05 00 | .. ....|........|
|00000f90| 2c 00 f5 ff 20 f8 c0 20 | 00 00 00 00 00 00 e0 00 |,... .. |........|
|00000fa0| 10 00 05 00 2a 00 f5 ff | 20 f8 c0 20 00 00 00 00 |....*...| .. ....|
|00000fb0| 00 00 e0 00 10 00 05 00 | 09 00 f5 ff 20 f8 c0 20 |........|.... .. |
|00000fc0| 00 00 00 00 00 00 e0 00 | 10 00 06 00 31 00 09 00 |........|....1...|
|00000fd0| 21 1c c0 20 00 00 00 00 | 00 00 e0 00 10 00 07 00 |!.. ....|........|
|00000fe0| 06 00 01 00 20 0c c0 20 | 00 00 00 00 00 00 e0 00 |.... .. |........|
|00000ff0| 10 00 08 00 00 00 01 00 | 20 08 c0 20 00 00 00 00 |........| .. ....|
|00001000| 00 00 e0 00 10 00 09 00 | 31 00 09 00 21 1c c0 20 |........|1...!.. |
|00001010| 00 00 00 00 00 00 e0 00 | 10 00 0c 00 31 00 01 00 |........|....1...|
|00001020| 29 1c c0 20 00 00 00 00 | 00 00 e0 00 10 00 0c 00 |).. ....|........|
|00001030| 06 00 01 00 20 2c c0 20 | 40 19 2d 18 0c 00 e0 00 |.... ,. |@.-.....|
|00001040| 10 00 0c 00 06 00 01 00 | 20 2c c0 20 40 19 05 18 |........| ,. @...|
|00001050| 00 00 e0 00 10 00 0c 00 | 06 00 01 00 20 2c c0 20 |........|.... ,. |
|00001060| 40 19 45 19 00 06 e0 00 | 10 00 0c 00 31 00 01 00 |@.E.....|....1...|
|00001070| 20 2c c0 20 40 19 2d 18 | 0c 00 e0 00 10 00 0c 00 | ,. @.-.|........|
|00001080| 31 00 09 00 29 1c c0 20 | 00 00 00 00 00 00 e0 00 |1...).. |........|
|00001090| 10 00 0c 00 01 00 01 00 | 22 3c c0 20 40 19 6d 19 |........|"<. @.m.|
|000010a0| 0c 06 e0 00 10 00 0c 00 | 01 00 01 00 20 2c c0 20 |........|.... ,. |
|000010b0| 00 00 00 00 00 00 e0 00 | 10 00 07 00 31 00 01 00 |........|....1...|
|000010c0| 29 1c c0 20 00 00 00 00 | 00 00 e0 00 10 00 0d 00 |).. ....|........|
|000010d0| 31 00 01 00 29 1c c0 20 | 00 00 00 00 00 00 e0 00 |1...).. |........|
|000010e0| 10 00 07 00 01 00 01 00 | 22 3c c0 20 40 81 6d 81 |........|"<. @.m.|
|000010f0| 40 20 e0 00 10 00 0c 00 | 06 00 01 00 20 0c c0 20 |@ ......|.... .. |
|00001100| 00 00 00 00 00 00 e0 00 | 10 00 0c 00 06 00 01 00 |........|........|
|00001110| 20 2c c0 20 40 81 00 00 | 00 00 e0 00 10 00 07 00 | ,. @...|........|
|00001120| 06 00 09 00 21 1c c0 20 | 00 00 00 00 00 00 e0 00 |....!.. |........|
|00001130| 10 00 0e 00 31 00 09 00 | 29 1c c0 20 00 00 00 00 |....1...|).. ....|
|00001140| 00 00 e0 00 10 00 0e 00 | 06 00 01 00 20 4c c0 20 |........|.... L. |
|00001150| 11 00 00 00 00 00 e0 00 | 10 00 0c 00 06 00 01 00 |........|........|
|00001160| 20 2c c0 20 00 00 00 00 | 00 00 e0 00 10 00 0c 00 | ,. ....|........|
|00001170| 06 00 01 00 20 2c c0 20 | 40 11 00 00 00 00 e0 00 |.... ,. |@.......|
|00001180| 10 00 07 00 31 00 09 00 | 29 1c c0 20 00 00 00 00 |....1...|).. ....|
|00001190| 00 00 e0 00 10 00 07 00 | 06 00 01 00 20 2c c0 20 |........|.... ,. |
|000011a0| 40 81 00 00 00 00 e0 00 | 10 00 07 00 06 00 09 00 |@.......|........|
|000011b0| 21 3c c0 20 40 81 00 00 | 00 00 e0 00 10 00 0e 00 |!<. @...|........|
|000011c0| 31 00 01 00 29 1c c0 20 | 00 00 00 00 00 00 e0 00 |1...).. |........|
|000011d0| 10 00 0e 00 06 00 01 00 | 20 0c c0 20 00 00 00 00 |........| .. ....|
|000011e0| 00 00 e0 00 10 00 0e 00 | 06 00 09 00 21 1c c0 20 |........|....!.. |
|000011f0| 00 00 00 00 00 00 e0 00 | 10 00 0f 00 31 00 01 00 |........|....1...|
|00001200| 1a 5c 10 20 01 00 00 00 | 00 00 e0 00 10 00 0f 00 |.\. ....|........|
|00001210| 06 00 01 00 12 5c 10 20 | 01 00 00 00 00 00 e0 00 |.....\. |........|
|00001220| 10 00 0f 00 06 00 09 00 | 11 5c 10 20 01 00 00 00 |........|.\. ....|
|00001230| 00 00 e0 00 10 00 0c 00 | 03 00 01 00 22 1c c0 20 |........|....".. |
|00001240| 00 00 00 00 00 00 e0 00 | 10 00 0c 00 08 00 01 00 |........|........|
|00001250| 22 1c c0 20 00 00 00 00 | 00 00 e0 00 10 00 10 00 |".. ....|........|
|00001260| 00 00 01 00 20 48 c0 20 | 00 00 00 00 00 00 e0 00 |.... H. |........|
|00001270| 10 00 07 00 02 00 01 00 | 20 0c c0 20 00 00 00 00 |........| .. ....|
|00001280| 00 00 e0 00 10 00 07 00 | 02 00 09 00 21 1c c0 20 |........|....!.. |
|00001290| 00 00 00 00 00 00 e0 00 | 10 00 07 00 0a 00 41 01 |........|......A.|
|000012a0| 20 0c c0 20 00 00 00 00 | 00 00 e0 00 10 00 07 00 | .. ....|........|
|000012b0| 0a 00 49 01 21 1c c0 20 | 00 00 00 00 00 00 e0 00 |..I.!.. |........|
|000012c0| 10 00 07 00 08 00 01 00 | 20 0c c0 20 00 00 00 00 |........| .. ....|
|000012d0| 00 00 e0 00 10 00 07 00 | 08 00 09 00 21 1c c0 20 |........|....!.. |
|000012e0| 00 00 00 00 00 00 e0 00 | 10 00 0d 00 31 00 01 00 |........|....1...|
|000012f0| 29 3c c0 20 00 00 00 00 | 00 00 e0 00 10 00 11 00 |)<. ....|........|
|00001300| 31 00 01 00 29 1c c0 20 | 00 00 00 00 00 00 e0 00 |1...).. |........|
|00001310| 10 00 08 00 31 00 01 00 | 29 1c c0 20 00 00 00 00 |....1...|).. ....|
|00001320| 00 00 e0 00 10 00 0d 00 | 31 00 01 00 29 5c c0 20 |........|1...)\. |
|00001330| 00 00 00 00 00 00 e0 00 | 10 00 07 00 06 00 01 00 |........|........|
|00001340| 20 4c c0 20 11 00 00 00 | 00 00 e0 00 10 00 0c 00 | L. ....|........|
|00001350| 06 00 01 00 20 4c c0 20 | 11 00 00 00 00 00 e0 00 |.... L. |........|
|00001360| 10 00 11 00 31 00 09 00 | 21 3c c0 20 00 00 00 00 |....1...|!<. ....|
|00001370| 00 00 93 02 04 00 10 90 | 03 ff 93 02 04 00 11 90 |........|........|
|00001380| 06 ff 93 02 04 00 12 90 | 04 ff 93 02 04 00 13 90 |........|........|
|00001390| 07 ff 93 02 04 00 00 90 | 00 ff 93 02 04 00 14 80 |........|........|
|000013a0| 05 ff 85 00 15 00 c5 0a | 00 00 00 00 0e 52 61 74 |........|.....Rat|
|000013b0| 69 6f 20 41 6e 61 6c 79 | 73 69 73 85 00 0d 00 97 |io Analy|sis.....|
|000013c0| 77 00 00 00 00 06 53 68 | 65 65 74 32 85 00 0d 00 |w.....Sh|eet2....|
|000013d0| c5 78 00 00 00 00 06 53 | 68 65 65 74 33 85 00 0d |.x.....S|heet3...|
|000013e0| 00 f3 79 00 00 00 00 06 | 53 68 65 65 74 34 85 00 |..y.....|Sheet4..|
|000013f0| 0d 00 21 7b 00 00 00 00 | 06 53 68 65 65 74 35 85 |..!{....|.Sheet5.|
|00001400| 00 0d 00 4f 7c 00 00 00 | 00 06 53 68 65 65 74 36 |...O|...|..Sheet6|
|00001410| 85 00 0d 00 7d 7d 00 00 | 00 00 06 53 68 65 65 74 |....}}..|...Sheet|
|00001420| 37 85 00 0d 00 ab 7e 00 | 00 00 00 06 53 68 65 65 |7.....~.|....Shee|
|00001430| 74 38 85 00 0d 00 d9 7f | 00 00 00 00 06 53 68 65 |t8......|.....She|
|00001440| 65 74 39 85 00 0e 00 07 | 81 00 00 00 00 07 53 68 |et9.....|......Sh|
|00001450| 65 65 74 31 30 85 00 0e | 00 35 82 00 00 00 00 07 |eet10...|.5......|
|00001460| 53 68 65 65 74 31 31 85 | 00 0e 00 63 83 00 00 00 |Sheet11.|...c....|
|00001470| 00 07 53 68 65 65 74 31 | 32 85 00 0e 00 91 84 00 |..Sheet1|2.......|
|00001480| 00 00 00 07 53 68 65 65 | 74 31 33 85 00 0e 00 bf |....Shee|t13.....|
|00001490| 85 00 00 00 00 07 53 68 | 65 65 74 31 34 85 00 0e |......Sh|eet14...|
|000014a0| 00 ed 86 00 00 00 00 07 | 53 68 65 65 74 31 35 85 |........|Sheet15.|
|000014b0| 00 0e 00 1b 88 00 00 00 | 00 07 53 68 65 65 74 31 |........|..Sheet1|
|000014c0| 36 0a 00 00 00 09 08 08 | 00 00 05 10 00 ee 0e ca |6.......|........|
|000014d0| 07 0b 02 20 00 00 00 00 | 00 00 00 82 00 3b 0c 00 |... ....|.....;..|
|000014e0| 00 36 1f 00 00 19 35 00 | 00 5a 57 00 00 68 75 00 |.6....5.|.ZW..hu.|
|000014f0| 00 40 77 00 00 0d 00 02 | 00 01 00 0c 00 02 00 64 |.@w.....|.......d|
|00001500| 00 0f 00 02 00 01 00 11 | 00 02 00 00 00 10 00 08 |........|........|
|00001510| 00 fc a9 f1 d2 4d 62 50 | 3f 5f 00 02 00 01 00 2a |.....MbP|?_.....*|
|00001520| 00 02 00 01 00 2b 00 02 | 00 01 00 82 00 02 00 00 |.....+..|........|
|00001530| 00 80 00 08 00 00 00 00 | 00 00 00 00 00 25 02 04 |........|.....%..|
|00001540| 00 00 00 f0 00 8c 00 04 | 00 01 00 01 00 81 00 02 |........|........|
|00001550| 00 c1 04 14 00 00 00 15 | 00 00 00 83 00 02 00 01 |........|........|
|00001560| 00 84 00 02 00 00 00 26 | 00 08 00 33 33 33 33 33 |.......&|...33333|
|00001570| 33 d3 3f 27 00 08 00 9a | 99 99 99 99 99 b9 3f 28 |3.?'....|......?(|
|00001580| 00 08 00 00 00 00 00 00 | 00 e0 3f 29 00 08 00 00 |........|..?)....|
|00001590| 00 00 00 00 00 e0 3f 4d | 00 7a 00 01 00 00 03 00 |......?M|.z......|
|000015a0| 00 01 2c 01 2c 00 00 00 | 00 0b d9 08 fc ff 7f ff |..,.,...|........|
|000015b0| 83 0c 62 09 79 03 67 05 | 28 03 fc 00 02 00 00 01 |..b.y.g.|(.......|
|000015c0| 2c 01 2c 00 00 00 00 02 | d8 02 28 00 01 00 00 00 |,.,.....|..(.....|
|000015d0| 64 00 00 00 01 00 03 03 | 03 00 00 00 01 27 0f 00 |d.......|.....'..|
|000015e0| 01 00 01 02 63 2b c8 00 | 00 00 00 00 00 00 00 68 |....c+..|.......h|
|000015f0| 08 00 19 01 90 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00001600| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00001610| 00 00 00 00 00 a1 00 22 | 00 00 00 50 00 01 00 01 |......."|...P....|
|00001620| 00 01 00 02 00 fc ff fc | ff 00 00 00 00 00 00 e0 |........|........|
|00001630| 3f 00 00 00 00 00 00 e0 | 3f 01 00 55 00 02 00 0a |?.......|?..U....|
|00001640| 00 7d 00 0c 00 00 00 00 | 00 d5 1c 17 00 00 00 00 |.}......|........|
|00001650| 02 7d 00 0c 00 01 00 03 | 00 55 0a 17 00 00 00 02 |.}......|.U......|
|00001660| 00 7d 00 0c 00 04 00 07 | 00 2a 09 17 00 00 00 00 |.}......|.*......|
|00001670| 02 7d 00 0c 00 08 00 09 | 00 d5 08 17 00 00 00 02 |.}......|........|
|00001680| 00 7d 00 0c 00 0a 00 00 | 01 d5 08 0f 00 00 00 00 |.}......|........|
|00001690| 02 00 02 0a 00 00 00 82 | 00 00 00 0a 00 00 00 08 |........|........|
|000016a0| 02 10 00 00 00 00 00 07 | 00 40 01 00 00 00 00 00 |........|.@......|
|000016b0| 01 bc 81 08 02 10 00 01 | 00 00 00 07 00 40 01 00 |........|.....@..|
|000016c0| 00 00 00 00 01 00 20 08 | 02 10 00 02 00 00 00 07 |...... .|........|
|000016d0| 00 18 01 00 00 02 00 00 | 01 f4 f3 08 02 10 00 03 |........|........|
|000016e0| 00 00 00 07 00 18 01 00 | 00 48 46 00 01 bc f3 08 |........|.HF.....|
|000016f0| 02 10 00 04 00 00 00 07 | 00 18 01 00 00 00 00 00 |........|........|
|00001700| 01 00 30 08 02 10 00 05 | 00 00 00 07 00 f4 01 03 |..0.....|........|
|00001710| 00 cc 46 00 01 c0 76 08 | 02 10 00 06 00 00 00 07 |..F...v.|........|
|00001720| 00 18 01 00 00 00 00 00 | 01 6c 35 08 02 10 00 07 |........|.l5.....|
|00001730| 00 00 00 07 00 18 01 25 | 00 10 d4 00 01 01 30 08 |.......%|......0.|
|00001740| 02 10 00 08 00 00 00 07 | 00 04 01 00 00 00 00 00 |........|........|
|00001750| 01 00 10 08 02 10 00 09 | 00 00 00 07 00 f0 00 00 |........|........|
|00001760| 00 00 00 00 01 00 00 08 | 02 10 00 0a 00 00 00 07 |........|........|
|00001770| 00 04 01 00 00 28 1c 00 | 01 6c 25 08 02 10 00 0b |.....(..|.l%.....|
|00001780| 00 00 00 07 00 18 01 00 | 00 80 d7 00 01 ec bb 08 |........|........|
|00001790| 02 10 00 0c 00 00 00 07 | 00 04 01 07 00 03 00 00 |........|........|
|000017a0| 01 24 d4 08 02 10 00 0d | 00 00 00 07 00 04 01 00 |.$......|........|
|000017b0| 00 d2 e0 00 01 00 20 08 | 02 10 00 0e 00 00 00 07 |...... .|........|
|000017c0| 00 04 01 00 00 ec 9b 00 | 01 a0 5c 08 02 10 00 0f |........|..\.....|
|000017d0| 00 00 00 07 00 f0 00 00 | 00 00 00 00 01 d1 0a 08 |........|........|
|000017e0| 02 10 00 10 00 00 00 07 | 00 f0 00 00 00 44 d5 00 |........|.....D..|
|000017f0| 01 00 00 08 02 10 00 11 | 00 00 00 07 00 f0 00 00 |........|........|
|00001800| 00 09 04 00 01 74 88 08 | 02 10 00 12 00 00 00 07 |.....t..|........|
|00001810| 00 f0 00 00 00 38 78 00 | 01 94 c5 08 02 10 00 13 |.....8x.|........|
|00001820| 00 00 00 07 00 04 01 00 | 00 d8 01 00 01 5c e0 08 |........|.....\..|
|00001830| 02 10 00 14 00 00 00 07 | 00 18 01 00 00 0b 00 00 |........|........|
|00001840| 01 01 30 08 02 10 00 15 | 00 00 00 07 00 04 01 03 |..0.....|........|
|00001850| 00 00 00 00 01 ac 5f 08 | 02 10 00 16 00 00 00 07 |......_.|........|
|00001860| 00 04 01 00 00 00 00 00 | 01 06 20 08 02 10 00 17 |........|.. .....|
|00001870| 00 00 00 07 00 04 01 00 | 00 09 00 00 01 0b 10 08 |........|........|
|00001880| 02 10 00 18 00 00 00 07 | 00 04 01 00 00 00 00 00 |........|........|
|00001890| 01 06 20 08 02 10 00 19 | 00 00 00 07 00 04 01 07 |.. .....|........|
|000018a0| 00 09 00 00 01 0b 10 08 | 02 10 00 1a 00 00 00 07 |........|........|
|000018b0| 00 04 01 00 00 04 40 00 | 01 54 69 08 02 10 00 1b |......@.|.Ti.....|
|000018c0| 00 00 00 07 00 e0 01 00 | 00 dc d7 00 01 a1 10 08 |........|........|
|000018d0| 02 10 00 1c 00 00 00 07 | 00 f0 00 00 00 28 d5 00 |........|.....(..|
|000018e0| 01 58 c3 08 02 10 00 1d | 00 00 00 07 00 f0 00 00 |.X......|........|
|000018f0| 00 74 98 00 01 38 c5 08 | 02 10 00 1e 00 00 00 07 |.t...8..|........|
|00001900| 00 f0 00 00 00 48 d5 00 | 01 00 00 08 02 10 00 1f |.....H..|........|
|00001910| 00 00 00 07 00 f0 00 00 | 00 50 d5 00 01 54 c5 04 |........|.P...T..|
|00001920| 02 36 00 00 00 00 00 15 | 00 2e 00 20 20 20 20 20 |.6......|...     |
|00001930| 20 20 20 20 20 20 20 20 | 20 20 20 20 20 20 20 20 |        |        |
|00001940| 20 46 49 4e 41 4e 43 49 | 41 4c 20 41 4e 41 4c 59 | FINANCI|AL ANALY|
|00001950| 53 49 53 20 4d 4f 44 45 | 4c be 00 10 00 00 00 01 |SIS MODE|L.......|
|00001960| 00 16 00 16 00 16 00 16 | 00 16 00 05 00 d6 00 64 |........|.......d|
|00001970| 00 01 00 00 00 18 00 55 | 00 20 20 20 20 20 20 20 |.......U|.       |
|00001980| 20 20 20 20 20 4e 6f 74 | 65 3a 20 20 45 6e 74 65 |     Not|e:  Ente|
|00001990| 72 20 64 61 74 61 20 69 | 6e 20 42 6c 75 65 2d 63 |r data i|n Blue-c|
|000019a0| 6f 64 65 64 20 63 65 6c | 6c 73 3b 20 42 6c 61 63 |oded cel|ls; Blac|
|000019b0| 6b 20 63 65 6c 6c 73 20 | 61 72 65 20 63 6f 6d 70 |k cells |are comp|
|000019c0| 75 74 65 72 20 67 65 6e | 65 72 61 74 65 64 03 10 |uter gen|erated..|
|000019d0| 0a 21 0b 31 0a be 00 10 | 00 01 00 01 00 16 00 16 |.!.1....|........|
|000019e0| 00 16 00 16 00 16 00 05 | 00 04 02 16 00 02 00 00 |........|........|
|000019f0| 00 19 00 0e 00 41 4e 41 | 4c 59 53 54 27 53 20 4e |.....ANA|LYST'S N|
|00001a00| 41 4d 45 04 02 1c 00 02 | 00 01 00 1a 00 14 00 44 |AME.....|.......D|
|00001a10| 72 2e 20 47 6c 65 6e 6e | 20 4c 2e 20 53 74 65 76 |r. Glenn| L. Stev|
|00001a20| 65 6e 73 be 00 0e 00 02 | 00 02 00 1b 00 1b 00 1b |ens.....|........|
|00001a30| 00 1c 00 05 00 04 02 17 | 00 03 00 00 00 19 00 0f |........|........|
|00001a40| 00 4e 41 4d 45 20 4f 46 | 20 43 4f 4d 50 41 4e 59 |.NAME OF| COMPANY|
|00001a50| 04 02 13 00 03 00 01 00 | 1d 00 0b 00 53 61 6d 70 |........|....Samp|
|00001a60| 6c 65 20 46 69 72 6d be | 00 0e 00 03 00 02 00 1b |le Firm.|........|
|00001a70| 00 1b 00 1b 00 1c 00 05 | 00 be 00 12 00 04 00 00 |........|........|
|00001a80| 00 19 00 16 00 16 00 16 | 00 16 00 16 00 05 00 04 |........|........|
|00001a90| 02 23 00 05 00 00 00 1e | 00 1b 00 46 49 52 53 54 |.#......|...FIRST|
|00001aa0| 20 43 41 4c 45 4e 44 41 | 52 20 59 45 41 52 20 4f | CALENDA|R YEAR O|
|00001ab0| 46 20 44 41 54 41 7e 02 | 0a 00 05 00 01 00 1f 00 |F DATA~.|........|
|00001ac0| 00 30 9f 40 be 00 0e 00 | 05 00 02 00 16 00 16 00 |.0.@....|........|
|00001ad0| 16 00 16 00 05 00 be 00 | 12 00 06 00 00 00 19 00 |........|........|
|00001ae0| 20 00 16 00 16 00 16 00 | 16 00 05 00 04 02 1f 00 | .......|........|
|00001af0| 07 00 00 00 19 00 17 00 | 4e 55 4d 42 45 52 20 4f |........|NUMBER O|
|00001b00| 46 20 59 45 41 52 53 20 | 4f 46 20 44 41 54 41 7e |F YEARS |OF DATA~|
|00001b10| 02 0a 00 07 00 01 00 1f | 00 00 00 08 40 be 00 0e |........|....@...|
|00001b20| 00 07 00 02 00 16 00 16 | 00 16 00 16 00 05 00 be |........|........|
|00001b30| 00 12 00 08 00 00 00 21 | 00 16 00 16 00 16 00 16 |.......!|........|
|00001b40| 00 16 00 05 00 be 00 12 | 00 09 00 00 00 21 00 16 |........|.....!..|
|00001b50| 00 16 00 16 00 16 00 16 | 00 05 00 be 00 12 00 0a |........|........|
|00001b60| 00 00 00 21 00 16 00 16 | 00 16 00 16 00 16 00 05 |...!....|........|
|00001b70| 00 04 02 18 00 0b 00 00 | 00 22 00 10 00 49 4e 43 |........|."...INC|
|00001b80| 4f 4d 45 20 53 54 41 54 | 45 4d 45 4e 54 06 00 1a |OME STAT|EMENT...|
|00001b90| 00 0b 00 01 00 23 00 00 | 00 00 00 00 30 9f 40 00 |.....#..|....0.@.|
|00001ba0| 00 0b 00 02 ff 04 00 44 | 05 00 01 06 00 3b 00 0b |.......D|.....;..|
|00001bb0| 00 02 00 23 00 00 00 00 | 00 00 34 9f 40 00 00 68 |...#....|..4.@..h|
|00001bc0| 00 03 ff 25 00 44 07 00 | 01 1e 01 00 0d 19 02 0c |...%.D..|........|
|00001bd0| 00 44 0b 00 01 1e 01 00 | 03 19 08 0c 00 17 03 4e |.D......|.......N|
|00001be0| 2f 41 19 08 03 00 42 03 | 01 00 06 00 39 00 0b 00 |/A....B.|....9...|
|00001bf0| 03 00 23 00 00 00 00 00 | 00 38 9f 40 00 00 00 68 |..#.....|.8.@...h|
|00001c00| ff fd 23 00 44 07 00 01 | 1e 02 00 0d 19 02 0c 00 |..#.D...|........|
|00001c10| 44 0b 00 02 1e 01 00 03 | 19 08 0a 00 17 01 20 19 |D.......|...... .|
|00001c20| 08 03 00 42 03 01 00 06 | 00 39 00 0b 00 04 00 23 |...B....|.9.....#|
|00001c30| 00 00 00 00 8e a2 01 ff | ff 00 00 0b 00 03 ff 23 |........|.......#|
|00001c40| 00 44 07 00 01 1e 03 00 | 0d 19 02 0c 00 44 0b 00 |.D......|.....D..|
|00001c50| 03 1e 01 00 03 19 08 0a | 00 17 01 20 19 08 03 00 |........|... ....|
|00001c60| 42 03 01 00 07 02 03 00 | 01 00 20 06 00 39 00 0b |B.......|.. ..9..|
|00001c70| 00 05 00 23 00 00 00 04 | 8e a2 01 ff ff 00 00 0b |...#....|........|
|00001c80| 00 04 ff 23 00 44 07 00 | 01 1e 04 00 0d 19 02 0c |...#.D..|........|
|00001c90| 00 44 0b 00 04 1e 01 00 | 03 19 08 0a 00 17 01 20 |.D......|....... |
|00001ca0| 19 08 03 00 42 03 01 00 | 07 02 03 00 01 00 20 04 |....B...|...... .|
|00001cb0| 02 15 00 0c 00 00 00 19 | 00 0d 00 53 61 6c 65 73 |........|...Sales|
|00001cc0| 20 52 65 76 65 6e 75 65 | bd 00 24 00 0c 00 01 00 | Revenue|..$.....|
|00001cd0| 24 00 00 70 97 40 24 00 | 00 38 98 40 24 00 00 90 |$..p.@$.|.8.@$...|
|00001ce0| 9a 40 24 00 00 00 00 00 | 24 00 00 00 00 00 05 00 |.@$.....|$.......|
|00001cf0| 04 02 21 00 0d 00 00 00 | 19 00 19 00 4c 65 73 73 |..!.....|....Less|
|00001d00| 3a 20 20 43 6f 73 74 20 | 6f 66 20 47 6f 6f 64 73 |:  Cost |of Goods|
|00001d10| 20 53 6f 6c 64 bd 00 24 | 00 0d 00 01 00 25 00 00 | Sold..$|.....%..|
|00001d20| 40 8f 40 25 00 00 18 90 | 40 25 00 00 40 90 40 25 |@.@%....|@%..@.@%|
|00001d30| 00 00 00 00 00 25 00 00 | 00 00 00 05 00 04 02 15 |.....%..|........|
|00001d40| 00 0e 00 00 00 21 00 0d | 00 47 72 6f 73 73 20 50 |.....!..|.Gross P|
|00001d50| 72 6f 66 69 74 73 06 00 | 3a 00 0e 00 01 00 16 00 |rofits..|:.......|
|00001d60| 00 00 00 00 00 40 7f 40 | 00 00 14 00 01 ff 24 00 |.....@.@|......$.|
|00001d70| 44 07 00 01 1e 00 00 0d | 19 02 0d 00 44 0c c0 01 |D.......|....D...|
|00001d80| 44 0d c0 01 04 19 08 0a | 00 17 01 20 19 08 03 00 |D.......|... ....|
|00001d90| 42 03 01 00 06 00 3a 00 | 0e 00 02 00 16 00 00 00 |B.....:.|........|
|00001da0| 00 00 00 40 80 40 00 00 | 15 00 02 ff 24 00 44 07 |...@.@..|....$.D.|
|00001db0| 00 01 1e 01 00 0d 19 02 | 0d 00 44 0c c0 02 44 0d |........|..D...D.|
|00001dc0| c0 02 04 19 08 0a 00 17 | 01 20 19 08 03 00 42 03 |........|. ....B.|
|00001dd0| 01 00 06 00 3a 00 0e 00 | 03 00 16 00 00 00 00 00 |....:...|........|
|00001de0| 00 a0 84 40 00 00 15 00 | 03 ff 24 00 44 07 00 01 |...@....|..$.D...|
|00001df0| 1e 02 00 0d 19 02 0d 00 | 44 0c c0 03 44 0d c0 03 |........|D...D...|
|00001e00| 04 19 08 0a 00 17 01 20 | 19 08 03 00 42 03 01 00 |....... |....B...|
|00001e10| 06 00 3a 00 0e 00 04 00 | 16 00 00 00 44 8e a2 01 |..:.....|....D...|
|00001e20| ff ff 00 00 0b 00 05 ff | 24 00 44 07 00 01 1e 03 |........|$.D.....|
|00001e30| 00 0d 19 02 0d 00 44 0c | c0 04 44 0d c0 04 04 19 |......D.|..D.....|
|00001e40| 08 0a 00 17 01 20 19 08 | 03 00 42 03 01 00 07 02 |..... ..|..B.....|
|00001e50| 03 00 01 00 20 06 00 3a | 00 0e 00 05 00 26 00 00 |.... ..:|.....&..|
|00001e60| 00 48 8e a2 01 ff ff 00 | 00 14 00 04 ff 24 00 44 |.H......|.....$.D|
|00001e70| 07 00 01 1e 04 00 0d 19 | 02 0d 00 44 0c c0 05 44 |........|...D...D|
|00001e80| 0d c0 05 04 19 08 0a 00 | 17 01 20 19 08 03 00 42 |........|.. ....B|
|00001e90| 03 01 00 07 02 03 00 01 | 00 20 04 02 1f 00 0e 00 |........|. ......|
|00001ea0| 06 00 26 00 17 00 3d 49 | 46 28 24 42 24 38 3e 34 |..&...=I|F($B$8>4|
|00001eb0| 2c 46 31 33 2d 46 31 34 | 2c 22 20 22 29 04 02 21 |,F13-F14|," ")..!|
|00001ec0| 00 0f 00 00 00 27 00 19 | 00 4c 65 73 73 3a 20 4f |.....'..|.Less: O|
|00001ed0| 70 65 72 61 74 69 6e 67 | 20 45 78 70 65 6e 73 65 |perating| Expense|
|00001ee0| 73 3a be 00 10 00 0f 00 | 01 00 28 00 28 00 28 00 |s:......|..(.(.(.|
|00001ef0| 28 00 28 00 05 00 04 02 | 17 00 10 00 00 00 19 00 |(.(.....|........|
|00001f00| 0f 00 53 65 6c 6c 69 6e | 67 20 45 78 70 65 6e 73 |..Sellin|g Expens|
|00001f10| 65 bd 00 24 00 10 00 01 | 00 24 00 00 80 61 40 24 |e..$....|.$...a@$|
|00001f20| 00 00 c0 62 40 24 00 00 | 60 63 40 24 00 00 00 00 |...b@$..|`c@$....|
|00001f30| 00 24 00 00 00 00 00 05 | 00 04 02 1d 00 11 00 00 |.$......|........|
|00001f40| 00 19 00 15 00 47 65 6e | 65 72 61 6c 20 2f 20 41 |.....Gen|eral / A|
|00001f50| 64 6d 69 6e 2e 20 45 78 | 70 2e bd 00 24 00 11 00 |dmin. Ex|p...$...|
|00001f60| 01 00 24 00 00 40 70 40 | 24 00 00 e0 70 40 29 00 |..$..@p@|$...p@).|
|00001f70| 00 30 71 40 29 00 00 00 | 00 00 29 00 00 00 00 00 |.0q@)...|..).....|
|00001f80| 05 00 04 02 15 00 12 00 | 00 00 19 00 0d 00 4c 65 |........|......Le|
|00001f90| 61 73 65 20 45 78 70 65 | 6e 73 65 bd 00 24 00 12 |ase Expe|nse..$..|
|00001fa0| 00 01 00 24 00 00 00 14 | 40 24 00 00 00 00 00 24 |...$....|@$.....$|
|00001fb0| 00 00 00 00 40 24 00 00 | 00 00 00 24 00 00 00 00 |....@$..|...$....|
|00001fc0| 00 05 00 04 02 1c 00 13 | 00 00 00 19 00 14 00 44 |........|.......D|
|00001fd0| 65 70 72 65 63 69 61 74 | 69 6f 6e 20 45 78 70 65 |epreciat|ion Expe|
|00001fe0| 6e 73 65 bd 00 24 00 13 | 00 01 00 2a 00 00 00 24 |nse..$..|...*...$|
|00001ff0| 40 2a 00 00 00 26 40 2a | 00 00 00 28 40 2a 00 00 |@*...&@*|...(@*..|
|00002000| 00 00 00 2a 00 00 00 00 | 00 05 00 04 02 20 00 14 |...*....|..... ..|
|00002010| 00 00 00 2b 00 18 00 54 | 6f 74 61 6c 20 4f 70 65 |...+...T|otal Ope|
|00002020| 72 61 74 69 6e 67 20 45 | 78 70 65 6e 73 65 73 06 |rating E|xpenses.|
|00002030| 00 3c 00 14 00 01 00 2c | 00 00 00 00 00 00 f0 79 |.<.....,|.......y|
|00002040| 40 00 00 15 00 01 ff 26 | 00 44 07 00 01 1e 00 00 |@......&|.D......|
|00002050| 0d 19 02 0f 00 25 10 c0 | 13 c0 01 01 19 10 b4 de |.....%..|........|
|00002060| 19 08 0a 00 17 01 20 19 | 08 03 00 42 03 01 00 06 |...... .|...B....|
|00002070| 00 3c 00 14 00 02 00 2c | 00 00 00 00 00 00 f0 7a |.<.....,|.......z|
|00002080| 40 00 00 0e 00 01 ff 26 | 00 44 07 00 01 1e 01 00 |@......&|.D......|
|00002090| 0d 19 02 0f 00 25 10 c0 | 13 c0 02 02 19 10 22 10 |.....%..|......".|
|000020a0| 19 08 0a 00 17 01 20 19 | 08 03 00 42 03 01 00 06 |...... .|...B....|
|000020b0| 00 3c 00 14 00 03 00 2c | 00 00 00 00 00 00 c0 7b |.<.....,|.......{|
|000020c0| 40 00 00 14 00 02 ff 26 | 00 44 07 00 01 1e 02 00 |@......&|.D......|
|000020d0| 0d 19 02 0f 00 25 10 c0 | 13 c0 03 03 19 10 b4 de |.....%..|........|
|000020e0| 19 08 0a 00 17 01 20 19 | 08 03 00 42 03 01 00 06 |...... .|...B....|
|000020f0| 00 3c 00 14 00 04 00 2c | 00 00 00 f4 8e a2 01 ff |.<.....,|........|
|00002100| ff 00 00 14 00 03 ff 26 | 00 44 07 00 01 1e 03 00 |.......&|.D......|
|00002110| 0d 19 02 0f 00 25 10 c0 | 13 c0 04 04 19 10 b4 b3 |.....%..|........|
|00002120| 19 08 0a 00 17 01 20 19 | 08 03 00 42 03 01 00 07 |...... .|...B....|
|00002130| 02 03 00 01 00 20 06 00 | 3c 00 14 00 05 00 2d 00 |..... ..|<.....-.|
|00002140| 00 00 f8 8e a2 01 ff ff | 00 00 0e 00 05 ff 26 00 |........|......&.|
|00002150| 44 07 00 01 1e 04 00 0d | 19 02 0f 00 25 10 c0 13 |D.......|....%...|
|00002160| c0 05 05 19 10 b4 b3 19 | 08 0a 00 17 01 20 19 08 |........|..... ..|
|00002170| 03 00 42 03 01 00 07 02 | 03 00 01 00 20 04 02 24 |..B.....|.... ..$|
|00002180| 00 14 00 06 00 2d 00 1c | 00 3d 49 46 28 24 42 24 |.....-..|.=IF($B$|
|00002190| 38 3e 34 2c 53 55 4d 28 | 46 31 37 3a 46 32 30 29 |8>4,SUM(|F17:F20)|
|000021a0| 2c 22 20 22 29 04 02 19 | 00 15 00 00 00 21 00 11 |," ")...|.....!..|
|000021b0| 00 4f 70 65 72 61 74 69 | 6e 67 20 50 72 6f 66 69 |.Operati|ng Profi|
|000021c0| 74 73 06 00 3a 00 15 00 | 01 00 16 00 00 00 00 00 |ts..:...|........|
|000021d0| 00 40 55 40 00 00 17 00 | 01 ff 24 00 44 07 00 01 |.@U@....|..$.D...|
|000021e0| 1e 00 00 0d 19 02 0d 00 | 44 0e c0 01 44 14 c0 01 |........|D...D...|
|000021f0| 04 19 08 0a 00 17 01 20 | 19 08 03 00 42 03 01 00 |....... |....B...|
|00002200| 06 00 3a 00 15 00 02 00 | 16 00 00 00 00 00 00 40 |..:.....|.......@|
|00002210| 56 40 00 00 17 00 02 ff | 24 00 44 07 00 01 1e 01 |V@......|$.D.....|
|00002220| 00 0d 19 02 0d 00 44 0e | c0 02 44 14 c0 02 04 19 |......D.|..D.....|
|00002230| 08 0a 00 17 01 20 19 08 | 03 00 42 03 01 00 06 00 |..... ..|..B.....|
|00002240| 3a 00 15 00 03 00 16 00 | 00 00 00 00 00 00 6b 40 |:.......|......k@|
|00002250| 00 00 17 00 03 ff 24 00 | 44 07 00 01 1e 02 00 0d |......$.|D.......|
|00002260| 19 02 0d 00 44 0e c0 03 | 44 14 c0 03 04 19 08 0a |....D...|D.......|
|00002270| 00 17 01 20 19 08 03 00 | 42 03 01 00 06 00 3a 00 |... ....|B.....:.|
|00002280| 15 00 04 00 16 00 00 00 | 30 8f a2 01 ff ff 00 00 |........|0.......|
|00002290| 0e 00 04 ff 24 00 44 07 | 00 01 1e 03 00 0d 19 02 |....$.D.|........|
|000022a0| 0d 00 44 0e c0 04 44 14 | c0 04 04 19 08 0a 00 17 |..D...D.|........|
|000022b0| 01 20 19 08 03 00 42 03 | 01 00 07 02 03 00 01 00 |. ....B.|........|
|000022c0| 20 06 00 3a 00 15 00 05 | 00 26 00 00 00 34 8f a2 | ..:....|.&...4..|
|000022d0| 01 ff ff 00 00 14 00 05 | ff 24 00 44 07 00 01 1e |........|.$.D....|
|000022e0| 04 00 0d 19 02 0d 00 44 | 0e c0 05 44 14 c0 05 04 |.......D|...D....|
|000022f0| 19 08 0a 00 17 01 20 19 | 08 03 00 42 03 01 00 07 |...... .|...B....|
|00002300| 02 03 00 01 00 20 04 02 | 1f 00 15 00 06 00 26 00 |..... ..|......&.|
|00002310| 17 00 3d 49 46 28 24 42 | 24 38 3e 34 2c 46 31 35 |..=IF($B|$8>4,F15|
|00002320| 2d 46 32 31 2c 22 20 22 | 29 04 02 1e 00 16 00 00 |-F21," "|).......|
|00002330| 00 19 00 16 00 4c 65 73 | 73 3a 20 49 6e 74 65 72 |.....Les|s: Inter|
|00002340| 65 73 74 20 45 78 70 65 | 6e 73 65 bd 00 24 00 16 |est Expe|nse..$..|
|00002350| 00 01 00 25 00 00 00 37 | 40 25 00 00 00 3d 40 25 |...%...7|@%...=@%|
|00002360| 00 00 00 3e 40 25 00 00 | 00 00 00 25 00 00 00 00 |...>@%..|...%....|
|00002370| 00 05 00 04 02 20 00 17 | 00 00 00 21 00 18 00 4e |..... ..|...!...N|
|00002380| 65 74 20 50 72 6f 66 69 | 74 73 20 42 65 66 6f 72 |et Profi|ts Befor|
|00002390| 65 20 54 61 78 65 73 06 | 00 3a 00 17 00 01 00 16 |e Taxes.|.:......|
|000023a0| 00 00 00 00 00 00 00 4f | 40 00 00 19 00 01 ff 24 |.......O|@......$|
|000023b0| 00 44 07 00 01 1e 00 00 | 0d 19 02 0d 00 44 15 c0 |.D......|.....D..|
|000023c0| 01 44 16 c0 01 04 19 08 | 0a 00 17 01 20 19 08 03 |.D......|.... ...|
|000023d0| 00 42 03 01 00 06 00 3a | 00 17 00 02 00 16 00 00 |.B.....:|........|
|000023e0| 00 00 00 00 00 4e 40 00 | 00 19 00 02 ff 24 00 44 |.....N@.|.....$.D|
|000023f0| 07 00 01 1e 01 00 0d 19 | 02 0d 00 44 15 c0 02 44 |........|...D...D|
|00002400| 16 c0 02 04 19 08 0a 00 | 17 01 20 19 08 03 00 42 |........|.. ....B|
|00002410| 03 01 00 06 00 3a 00 17 | 00 03 00 16 00 00 00 00 |.....:..|........|
|00002420| 00 00 40 67 40 00 00 19 | 00 03 ff 24 00 44 07 00 |..@g@...|...$.D..|
|00002430| 01 1e 02 00 0d 19 02 0d | 00 44 15 c0 03 44 16 c0 |........|.D...D..|
|00002440| 03 04 19 08 0a 00 17 01 | 20 19 08 03 00 42 03 01 |........| ....B..|
|00002450| 00 06 00 3a 00 17 00 04 | 00 16 00 00 00 88 8f a2 |...:....|........|
|00002460| 01 ff ff 00 00 15 00 04 | ff 24 00 44 07 00 01 1e |........|.$.D....|
|00002470| 03 00 0d 19 02 0d 00 44 | 15 c0 04 44 16 c0 04 04 |.......D|...D....|
|00002480| 19 08 0a 00 17 01 20 19 | 08 03 00 42 03 01 00 07 |...... .|...B....|
|00002490| 02 03 00 01 00 20 06 00 | 3a 00 17 00 05 00 26 00 |..... ..|:.....&.|
|000024a0| 00 00 8c 8f a2 01 ff ff | 00 00 15 00 05 ff 24 00 |........|......$.|
|000024b0| 44 07 00 01 1e 04 00 0d | 19 02 0d 00 44 15 c0 05 |D.......|....D...|
|000024c0| 44 16 c0 05 04 19 08 0a | 00 17 01 20 19 08 03 00 |D.......|... ....|
|000024d0| 42 03 01 00 07 02 03 00 | 01 00 20 04 02 1f 00 17 |B.......|.. .....|
|000024e0| 00 06 00 26 00 17 00 3d | 49 46 28 24 42 24 38 3e |...&...=|IF($B$8>|
|000024f0| 34 2c 46 32 32 2d 46 32 | 33 2c 22 20 22 29 04 02 |4,F22-F2|3," ")..|
|00002500| 13 00 18 00 00 00 19 00 | 0b 00 4c 65 73 73 3a 20 |........|..Less: |
|00002510| 54 61 78 65 73 bd 00 24 | 00 18 00 01 00 25 00 00 |Taxes..$|.....%..|
|00002520| 00 24 40 25 00 00 00 28 | 40 25 00 00 00 2e 40 25 |.$@%...(|@%....@%|
|00002530| 00 00 00 00 00 25 00 00 | 00 00 00 05 00 04 02 1e |.....%..|........|
|00002540| 00 19 00 00 00 21 00 16 | 00 4e 65 74 20 50 72 6f |.....!..|.Net Pro|
|00002550| 66 69 74 20 41 66 74 65 | 72 20 54 61 78 65 73 06 |fit Afte|r Taxes.|
|00002560| 00 3a 00 19 00 01 00 16 | 00 00 00 00 00 00 00 4a |.:......|.......J|
|00002570| 40 00 00 24 00 01 ff 24 | 00 44 07 00 01 1e 00 00 |@..$...$|.D......|
|00002580| 0d 19 02 0d 00 44 17 c0 | 01 44 18 c0 01 04 19 08 |.....D..|.D......|
|00002590| 0a 00 17 01 20 19 08 03 | 00 42 03 01 00 06 00 3a |.... ...|.B.....:|
|000025a0| 00 19 00 02 00 16 00 00 | 00 00 00 00 00 48 40 00 |........|.....H@.|
|000025b0| 00 1b 00 02 ff 24 00 44 | 07 00 01 1e 01 00 0d 19 |.....$.D|........|
|000025c0| 02 0d 00 44 17 c0 02 44 | 18 c0 02 04 19 08 0a 00 |...D...D|........|
|000025d0| 17 01 20 19 08 03 00 42 | 03 01 00 06 00 3a 00 19 |.. ....B|.....:..|
|000025e0| 00 03 00 16 00 00 00 00 | 00 00 60 65 40 00 00 1b |........|..`e@...|
|000025f0| 00 03 ff 24 00 44 07 00 | 01 1e 02 00 0d 19 02 0d |...$.D..|........|
|00002600| 00 44 17 c0 03 44 18 c0 | 03 04 19 08 0a 00 17 01 |.D...D..|........|
|00002610| 20 19 08 03 00 42 03 01 | 00 06 00 3a 00 19 00 04 | ....B..|...:....|
|00002620| 00 16 00 00 00 d4 8f a2 | 01 ff ff 00 00 17 00 04 |........|........|
|00002630| ff 24 00 44 07 00 01 1e | 03 00 0d 19 02 0d 00 44 |.$.D....|.......D|
|00002640| 17 c0 04 44 18 c0 04 04 | 19 08 0a 00 17 01 20 19 |...D....|...... .|
|00002650| 08 03 00 42 03 01 00 07 | 02 03 00 01 00 20 06 00 |...B....|..... ..|
|00002660| 3a 00 19 00 05 00 26 00 | 00 00 d8 8f a2 01 ff ff |:.....&.|........|
|00002670| 00 00 17 00 05 ff 24 00 | 44 07 00 01 1e 04 00 0d |......$.|D.......|
|00002680| 19 02 0d 00 44 17 c0 05 | 44 18 c0 05 04 19 08 0a |....D...|D.......|
|00002690| 00 17 01 20 19 08 03 00 | 42 03 01 00 07 02 03 00 |... ....|B.......|
|000026a0| 01 00 20 04 02 1f 00 19 | 00 06 00 26 00 17 00 3d |.. .....|...&...=|
|000026b0| 49 46 28 24 42 24 38 3e | 34 2c 46 32 34 2d 46 32 |IF($B$8>|4,F24-F2|
|000026c0| 35 2c 22 20 22 29 04 02 | 20 00 1a 00 00 00 1e 00 |5," ")..| .......|
|000026d0| 18 00 4c 65 73 73 3a 20 | 50 72 65 66 2e 20 53 74 |..Less: |Pref. St|
|000026e0| 6f 63 6b 20 44 69 76 64 | 73 2e bd 00 24 00 1a 00 |ock Divd|s...$...|
|000026f0| 01 00 25 00 00 00 f0 3f | 25 00 00 00 00 00 25 00 |..%....?|%.....%.|
|00002700| 00 00 00 00 25 00 00 00 | 00 00 25 00 00 00 00 00 |....%...|..%.....|
|00002710| 05 00 04 02 32 00 1b 00 | 00 00 21 00 2a 00 45 61 |....2...|..!.*.Ea|
|00002720| 72 6e 69 6e 67 73 20 41 | 76 61 69 6c 61 62 6c 65 |rnings A|vailable|
|00002730| 20 66 6f 72 20 43 6f 6d | 6d 6f 6e 20 53 74 6f 63 | for Com|mon Stoc|
|00002740| 6b 68 6f 6c 64 65 72 73 | 06 00 3a 00 1b 00 01 00 |kholders|..:.....|
|00002750| 16 00 00 00 00 00 00 80 | 49 40 00 00 58 00 01 ff |........|I@..X...|
|00002760| 24 00 44 07 00 01 1e 00 | 00 0d 19 02 0d 00 44 19 |$.D.....|......D.|
|00002770| c0 01 44 1a c0 01 04 19 | 08 0a 00 17 01 20 19 08 |..D.....|..... ..|
|00002780| 03 00 42 03 01 00 06 00 | 3a 00 1b 00 02 00 16 00 |..B.....|:.......|
|00002790| 00 00 00 00 00 00 48 40 | 00 00 58 00 02 ff 24 00 |......H@|..X...$.|
|000027a0| 44 07 00 01 1e 01 00 0d | 19 02 0d 00 44 19 c0 02 |D.......|....D...|
|000027b0| 44 1a c0 02 04 19 08 0a | 00 17 01 20 19 08 03 00 |D.......|... ....|
|000027c0| 42 03 01 00 06 00 3a 00 | 1b 00 03 00 16 00 00 00 |B.....:.|........|
|000027d0| 00 00 00 60 65 40 00 00 | 58 00 03 ff 24 00 44 07 |...`e@..|X...$.D.|
|000027e0| 00 01 1e 02 00 0d 19 02 | 0d 00 44 19 c0 03 44 1a |........|..D...D.|
|000027f0| c0 03 04 19 08 0a 00 17 | 01 20 19 08 03 00 42 03 |........|. ....B.|
|00002800| 01 00 06 00 3a 00 1b 00 | 04 00 16 00 00 00 40 90 |....:...|......@.|
|00002810| a2 01 ff ff 00 00 19 00 | 04 ff 24 00 44 07 00 01 |........|..$.D...|
|00002820| 1e 03 00 0d 19 02 0d 00 | 44 19 c0 04 44 1a c0 04 |........|D...D...|
|00002830| 04 19 08 0a 00 17 01 20 | 19 08 03 00 42 03 01 00 |....... |....B...|
|00002840| 07 02 03 00 01 00 20 06 | 00 3a 00 1b 00 05 00 16 |...... .|.:......|
|00002850| 00 00 00 44 90 a2 01 ff | ff 00 00 19 00 05 ff 24 |...D....|.......$|
|00002860| 00 44 07 00 01 1e 04 00 | 0d 19 02 0d 00 44 19 c0 |.D......|.....D..|
|00002870| 05 44 1a c0 05 04 19 08 | 0a 00 17 01 20 19 08 03 |.D......|.... ...|
|00002880| 00 42 03 01 00 07 02 03 | 00 01 00 20 04 02 1e 00 |.B......|... ....|
|00002890| 1b 00 06 00 16 00 16 00 | 49 46 28 24 42 24 38 3e |........|IF($B$8>|
|000028a0| 34 2c 46 32 36 2d 46 32 | 37 2c 22 20 22 29 be 00 |4,F26-F2|7," ")..|
|000028b0| 12 00 1c 00 00 00 21 00 | 16 00 16 00 16 00 16 00 |......!.|........|
|000028c0| 16 00 05 00 be 00 12 00 | 1d 00 00 00 21 00 16 00 |........|....!...|
|000028d0| 16 00 16 00 16 00 16 00 | 05 00 04 02 15 00 1e 00 |........|........|
|000028e0| 00 00 22 00 0d 00 42 41 | 4c 41 4e 43 45 20 53 48 |.."...BA|LANCE SH|
|000028f0| 45 45 54 be 00 10 00 1e | 00 01 00 16 00 16 00 16 |EET.....|........|
|00002900| 00 16 00 16 00 05 00 04 | 02 17 00 1f 00 00 00 2b |........|.......+|
|00002910| 00 0f 00 43 75 72 72 65 | 6e 74 20 41 73 73 65 74 |...Curre|nt Asset|
|00002920| 73 3a be 00 10 00 1f 00 | 01 00 28 00 28 00 28 00 |s:......|..(.(.(.|
|00002930| 28 00 28 00 05 00 d7 00 | 44 00 97 12 00 00 6c 02 |(.(.....|D.....l.|
|00002940| 4e 00 7c 00 4c 00 44 00 | 16 00 47 00 16 00 43 00 |N.|.L.D.|..G...C.|
|00002950| 16 00 16 00 16 00 3e 01 | 41 00 4d 00 80 01 39 00 |......>.|A.M...9.|
|00002960| 43 00 49 00 41 00 48 00 | 9a 01 84 01 4a 00 8b 01 |C.I.A.H.|....J...|
|00002970| 3f 00 89 01 4c 00 9c 01 | 16 00 16 00 2d 00 08 02 |?...L...|....-...|
|00002980| 10 00 20 00 00 00 07 00 | f0 00 00 00 00 00 00 01 |.. .....|........|
|00002990| bc 81 08 02 10 00 21 00 | 00 00 07 00 f0 00 00 00 |......!.|........|
|000029a0| 00 00 00 01 00 00 08 02 | 10 00 22 00 00 00 07 00 |........|..".....|
|000029b0| f0 00 03 00 02 00 00 01 | f4 c3 08 02 10 00 23 00 |........|......#.|
|000029c0| 00 00 07 00 04 01 04 00 | 48 46 00 01 bc e3 08 02 |........|HF......|
|000029d0| 10 00 24 00 00 00 07 00 | 04 01 03 00 00 00 00 01 |..$.....|........|
|000029e0| 00 10 08 02 10 00 25 00 | 00 00 07 00 f0 00 00 00 |......%.|........|
|000029f0| cc 46 00 01 c0 46 08 02 | 10 00 26 00 00 00 07 00 |.F...F..|..&.....|
|00002a00| f0 00 00 00 00 00 00 01 | 6c 05 08 02 10 00 27 00 |........|l.....'.|
|00002a10| 00 00 07 00 f0 00 00 00 | 10 d4 00 01 01 00 08 02 |........|........|
|00002a20| 10 00 28 00 00 00 07 00 | f0 00 00 00 00 00 00 01 |..(.....|........|
|00002a30| 00 00 08 02 10 00 29 00 | 00 00 07 00 f0 00 00 00 |......).|........|
|00002a40| 00 00 00 01 00 00 08 02 | 10 00 2a 00 00 00 07 00 |........|..*.....|
|00002a50| 04 01 00 00 28 1c 00 01 | 6c 25 08 02 10 00 2b 00 |....(...|l%....+.|
|00002a60| 00 00 07 00 04 01 00 00 | 80 d7 00 01 ec 9b 08 02 |........|........|
|00002a70| 10 00 2c 00 00 00 07 00 | 04 01 00 00 03 00 00 01 |..,.....|........|
|00002a80| 24 e4 08 02 10 00 2d 00 | 00 00 07 00 04 01 00 00 |$.....-.|........|
|00002a90| d2 e0 00 01 00 10 08 02 | 10 00 2e 00 00 00 07 00 |........|........|
|00002aa0| 04 01 00 00 ec 9b 00 01 | a0 6c 08 02 10 00 2f 00 |........|.l..../.|
|00002ab0| 00 00 07 00 04 01 07 00 | 00 00 00 01 d1 1a 08 02 |........|........|
|00002ac0| 10 00 30 00 00 00 07 00 | 04 01 00 00 44 d5 00 01 |..0.....|....D...|
|00002ad0| 00 20 08 02 10 00 31 00 | 00 00 07 00 18 01 00 00 |. ....1.|........|
|00002ae0| 09 04 00 01 74 b8 08 02 | 10 00 32 00 00 00 07 00 |....t...|..2.....|
|00002af0| 04 01 00 00 38 78 00 01 | 94 d5 08 02 10 00 33 00 |....8x..|......3.|
|00002b00| 00 00 07 00 f0 00 00 00 | d8 01 00 01 5c c0 08 02 |........|....\...|
|00002b10| 10 00 34 00 00 00 07 00 | f0 00 00 00 0b 00 00 01 |..4.....|........|
|00002b20| 01 00 08 02 10 00 35 00 | 00 00 07 00 f0 00 00 00 |......5.|........|
|00002b30| 00 00 00 01 ac 4f 08 02 | 10 00 36 00 00 00 07 00 |.....O..|..6.....|
|00002b40| 04 01 00 00 00 00 00 01 | 06 20 08 02 10 00 37 00 |........|. ....7.|
|00002b50| 00 00 07 00 04 01 03 00 | 09 00 00 01 0b 10 08 02 |........|........|
|00002b60| 10 00 38 00 00 00 07 00 | 04 01 03 00 00 00 00 01 |..8.....|........|
|00002b70| 06 20 08 02 10 00 39 00 | 00 00 07 00 18 01 00 00 |. ....9.|........|
|00002b80| 09 00 00 01 0b 30 08 02 | 10 00 3a 00 00 00 07 00 |.....0..|..:.....|
|00002b90| 04 01 00 00 04 40 00 01 | 54 59 08 02 10 00 3b 00 |.....@..|TY....;.|
|00002ba0| 00 00 07 00 f0 00 00 00 | dc d7 00 01 a1 00 08 02 |........|........|
|00002bb0| 10 00 3c 00 00 00 07 00 | f0 00 00 00 28 d5 00 01 |..<.....|....(...|
|00002bc0| 58 c3 08 02 10 00 3d 00 | 00 00 07 00 04 01 00 00 |X.....=.|........|
|00002bd0| 74 98 00 01 38 e5 08 02 | 10 00 3e 00 00 00 07 00 |t...8...|..>.....|
|00002be0| 18 01 04 00 48 d5 00 01 | 00 30 08 02 10 00 3f 00 |....H...|.0....?.|
|00002bf0| 00 00 07 00 04 01 00 00 | 50 d5 00 01 54 d5 04 02 |........|P...T...|
|00002c00| 0c 00 20 00 00 00 19 00 | 04 00 43 61 73 68 bd 00 |.. .....|..Cash..|
|00002c10| 24 00 20 00 01 00 24 00 | 00 00 3f 40 24 00 00 00 |$. ...$.|..?@$...|
|00002c20| 28 40 24 00 00 00 32 40 | 24 00 00 00 00 00 24 00 |(@$...2@|$.....$.|
|00002c30| 00 00 00 00 05 00 04 02 | 1d 00 21 00 00 00 19 00 |........|..!.....|
|00002c40| 15 00 4d 61 72 6b 65 74 | 61 62 6c 65 20 53 65 63 |..Market|able Sec|
|00002c50| 75 72 69 74 69 65 73 bd | 00 24 00 21 00 01 00 24 |urities.|.$.!...$|
|00002c60| 00 00 80 54 40 24 00 00 | 80 50 40 24 00 00 00 51 |...T@$..|.P@$...Q|
|00002c70| 40 24 00 00 00 00 00 24 | 00 00 00 00 00 05 00 04 |@$.....$|........|
|00002c80| 02 1b 00 22 00 00 00 19 | 00 13 00 41 63 63 6f 75 |..."....|...Accou|
|00002c90| 6e 74 73 20 52 65 63 65 | 69 76 61 62 6c 65 bd 00 |nts Rece|ivable..|
|00002ca0| 24 00 22 00 01 00 24 00 | 00 00 5a 40 24 00 00 00 |$."...$.|..Z@$...|
|00002cb0| 63 40 24 00 00 00 64 40 | 24 00 00 00 00 00 24 00 |c@$...d@|$.....$.|
|00002cc0| 00 00 00 00 05 00 04 02 | 13 00 23 00 00 00 19 00 |........|..#.....|
|00002cd0| 0b 00 49 6e 76 65 6e 74 | 6f 72 69 65 73 bd 00 24 |..Invent|ories..$|
|00002ce0| 00 23 00 01 00 25 00 00 | 20 62 40 25 00 00 e0 67 |.#...%..| b@%...g|
|00002cf0| 40 25 00 00 00 69 40 25 | 00 00 00 00 00 25 00 00 |@%...i@%|.....%..|
|00002d00| 00 00 00 05 00 04 02 1c | 00 24 00 00 00 21 00 14 |........|.$...!..|
|00002d10| 00 54 6f 74 61 6c 20 43 | 75 72 72 65 6e 74 20 41 |.Total C|urrent A|
|00002d20| 73 73 65 74 73 06 00 21 | 00 24 00 01 00 16 00 00 |ssets..!|.$......|
|00002d30| 00 00 00 00 a0 76 40 00 | 00 2b 00 01 ff 0b 00 25 |.....v@.|.+.....%|
|00002d40| 20 c0 23 c0 01 01 19 10 | 00 00 06 00 3c 00 24 00 | .#.....|....<.$.|
|00002d50| 02 00 16 00 00 00 00 00 | 00 50 7a 40 00 00 2d 00 |........|.Pz@..-.|
|00002d60| 02 ff 26 00 44 07 00 01 | 1e 01 00 0d 19 02 0f 00 |..&.D...|........|
|00002d70| 25 20 c0 23 c0 02 02 19 | 10 b4 de 19 08 0a 00 17 |% .#....|........|
|00002d80| 01 20 19 08 03 00 42 03 | 01 00 06 00 3c 00 24 00 |. ....B.|....<.$.|
|00002d90| 03 00 16 00 00 00 00 00 | 00 e0 7b 40 00 00 2d 00 |........|..{@..-.|
|00002da0| 03 ff 26 00 44 07 00 01 | 1e 02 00 0d 19 02 0f 00 |..&.D...|........|
|00002db0| 25 20 c0 23 c0 03 03 19 | 10 00 2f 19 08 0a 00 17 |% .#....|../.....|
|00002dc0| 01 20 19 08 03 00 42 03 | 01 00 06 00 3c 00 24 00 |. ....B.|....<.$.|
|00002dd0| 04 00 16 00 00 00 e4 90 | a2 01 ff ff 00 00 1b 00 |........|........|
|00002de0| 04 ff 26 00 44 07 00 01 | 1e 03 00 0d 19 02 0f 00 |..&.D...|........|
|00002df0| 25 20 c0 23 c0 04 04 19 | 10 00 2f 19 08 0a 00 17 |% .#....|../.....|
|00002e00| 01 20 19 08 03 00 42 03 | 01 00 07 02 03 00 01 00 |. ....B.|........|
|00002e10| 20 06 00 3c 00 24 00 05 | 00 26 00 00 00 e8 90 a2 | ..<.$..|.&......|
|00002e20| 01 ff ff 00 00 1b 00 05 | ff 26 00 44 07 00 01 1e |........|.&.D....|
|00002e30| 04 00 0d 19 02 0f 00 25 | 20 c0 23 c0 05 05 19 10 |.......%| .#.....|
|00002e40| b4 b3 19 08 0a 00 17 01 | 20 19 08 03 00 42 03 01 |........| ....B..|
|00002e50| 00 07 02 03 00 01 00 20 | 04 02 24 00 24 00 06 00 |....... |..$.$...|
|00002e60| 26 00 1c 00 3d 49 46 28 | 24 42 24 38 3e 34 2c 53 |&...=IF(|$B$8>4,S|
|00002e70| 55 4d 28 46 33 33 3a 46 | 33 36 29 2c 22 20 22 29 |UM(F33:F|36)," ")|
|00002e80| 04 02 25 00 25 00 00 00 | 2b 00 1d 00 47 72 6f 73 |..%.%...|+...Gros|
|00002e90| 73 20 46 69 78 65 64 20 | 41 73 73 65 74 73 20 28 |s Fixed |Assets (|
|00002ea0| 61 74 20 63 6f 73 74 29 | 3a be 00 10 00 25 00 01 |at cost)|:....%..|
|00002eb0| 00 28 00 28 00 28 00 28 | 00 28 00 05 00 04 02 18 |.(.(.(.(|.(......|
|00002ec0| 00 26 00 00 00 19 00 10 | 00 4c 61 6e 64 20 26 20 |.&......|.Land & |
|00002ed0| 42 75 69 6c 64 69 6e 67 | 73 bd 00 24 00 26 00 01 |Building|s..$.&..|
|00002ee0| 00 24 00 00 80 66 40 24 | 00 00 60 68 40 24 00 00 |.$...f@$|..`h@$..|
|00002ef0| 00 69 40 24 00 00 00 00 | 00 24 00 00 00 00 00 05 |.i@$....|.$......|
|00002f00| 00 04 02 1f 00 27 00 00 | 00 19 00 17 00 4d 61 63 |.....'..|.....Mac|
|00002f10| 68 69 6e 65 72 79 20 61 | 6e 64 20 45 71 75 69 70 |hinery a|nd Equip|
|00002f20| 6d 65 6e 74 bd 00 24 00 | 27 00 01 00 24 00 00 00 |ment..$.|'...$...|
|00002f30| 00 00 24 00 00 00 00 00 | 24 00 00 00 00 00 24 00 |..$.....|$.....$.|
|00002f40| 00 00 00 00 24 00 00 00 | 00 00 05 00 04 02 1c 00 |....$...|........|
|00002f50| 28 00 00 00 19 00 14 00 | 46 75 72 6e 69 74 75 72 |(.......|Furnitur|
|00002f60| 65 20 26 20 46 69 78 74 | 75 72 65 73 bd 00 24 00 |e & Fixt|ures..$.|
|00002f70| 28 00 01 00 24 00 00 00 | 00 00 24 00 00 00 00 00 |(...$...|..$.....|
|00002f80| 24 00 00 00 00 00 24 00 | 00 00 00 00 24 00 00 00 |$.....$.|....$...|
|00002f90| 00 00 05 00 04 02 10 00 | 29 00 00 00 19 00 08 00 |........|).......|
|00002fa0| 56 65 68 69 63 6c 65 73 | bd 00 24 00 29 00 01 00 |Vehicles|..$.)...|
|00002fb0| 24 00 00 00 00 00 24 00 | 00 00 00 00 24 00 00 00 |$.....$.|....$...|
|00002fc0| 00 00 24 00 00 00 00 00 | 24 00 00 00 00 00 05 00 |..$.....|$.......|
|00002fd0| 04 02 20 00 2a 00 00 00 | 19 00 18 00 4f 74 68 65 |.. .*...|....Othe|
|00002fe0| 72 20 28 49 6e 63 2e 20 | 46 69 6e 2e 20 4c 65 61 |r (Inc. |Fin. Lea|
|00002ff0| 73 65 73 29 bd 00 24 00 | 2a 00 01 00 25 00 00 00 |ses)..$.|*...%...|
|00003000| 00 00 25 00 00 00 00 00 | 25 00 00 00 00 00 25 00 |..%.....|%.....%.|
|00003010| 00 00 00 00 25 00 00 00 | 00 00 05 00 04 02 20 00 |....%...|...... .|
|00003020| 2b 00 00 00 2e 00 18 00 | 54 6f 74 61 6c 20 47 72 |+.......|Total Gr|
|00003030| 6f 73 73 20 46 69 78 65 | 64 20 41 73 73 65 74 73 |oss Fixe|d Assets|
|00003040| 06 00 21 00 2b 00 01 00 | 2f 00 00 00 00 00 00 80 |..!.+...|/.......|
|00003050| 66 40 00 00 2d 00 01 ff | 0b 00 25 26 c0 2a c0 01 |f@..-...|..%&.*..|
|00003060| 01 19 10 00 00 06 00 3c | 00 2b 00 02 00 2f 00 00 |.......<|.+.../..|
|00003070| 00 00 00 00 60 68 40 00 | 00 75 00 03 ff 26 00 44 |....`h@.|.u...&.D|
|00003080| 07 00 01 1e 01 00 0d 19 | 02 0f 00 25 26 c0 2a c0 |........|...%&.*.|
|00003090| 02 02 19 10 20 cc 19 08 | 0a 00 17 01 20 19 08 03 |.... ...|.... ...|
|000030a0| 00 42 03 01 00 06 00 3c | 00 2b 00 03 00 2f 00 00 |.B.....<|.+.../..|
|000030b0| 00 00 00 00 00 69 40 00 | 00 2b 00 02 ff 26 00 44 |.....i@.|.+...&.D|
|000030c0| 07 00 01 1e 02 00 0d 19 | 02 0f 00 25 26 c0 2a c0 |........|...%&.*.|
|000030d0| 03 03 19 10 00 2f 19 08 | 0a 00 17 01 20 19 08 03 |...../..|.... ...|
|000030e0| 00 42 03 01 00 06 00 3c | 00 2b 00 04 00 2f 00 00 |.B.....<|.+.../..|
|000030f0| 00 b8 91 a2 01 ff ff 00 | 00 24 00 04 ff 26 00 44 |........|.$...&.D|
|00003100| 07 00 01 1e 03 00 0d 19 | 02 0f 00 25 26 c0 2a c0 |........|...%&.*.|
|00003110| 04 04 19 10 00 2f 19 08 | 0a 00 17 01 20 19 08 03 |...../..|.... ...|
|00003120| 00 42 03 01 00 07 02 03 | 00 01 00 20 06 00 3c 00 |.B......|... ..<.|
|00003130| 2b 00 05 00 30 00 00 00 | bc 91 a2 01 ff ff 00 00 |+...0...|........|
|00003140| 24 00 05 ff 26 00 44 07 | 00 01 1e 04 00 0d 19 02 |$...&.D.|........|
|00003150| 0f 00 25 26 c0 2a c0 05 | 05 19 10 1b b3 19 08 0a |..%&.*..|........|
|00003160| 00 17 01 20 19 08 03 00 | 42 03 01 00 07 02 03 00 |... ....|B.......|
|00003170| 01 00 20 04 02 24 00 2b | 00 06 00 30 00 1c 00 3d |.. ..$.+|...0...=|
|00003180| 49 46 28 24 42 24 38 3e | 34 2c 53 55 4d 28 46 33 |IF($B$8>|4,SUM(F3|
|00003190| 39 3a 46 34 33 29 2c 22 | 20 22 29 04 02 27 00 2c |9:F43),"| ")..'.,|
|000031a0| 00 00 00 19 00 1f 00 4c | 65 73 73 3a 20 20 41 63 |.......L|ess:  Ac|
|000031b0| 63 75 6d 75 6c 61 74 65 | 64 20 44 65 70 72 65 63 |cumulate|d Deprec|
|000031c0| 69 61 74 69 6f 6e bd 00 | 24 00 2c 00 01 00 25 00 |iation..|$.,...%.|
|000031d0| 00 00 4a 40 25 00 00 80 | 4f 40 25 00 00 40 50 40 |..J@%...|O@%..@P@|
|000031e0| 25 00 00 00 00 00 25 00 | 00 00 00 00 05 00 04 02 |%.....%.|........|
|000031f0| 18 00 2d 00 00 00 21 00 | 10 00 4e 65 74 20 46 69 |..-...!.|..Net Fi|
|00003200| 78 65 64 20 41 73 73 65 | 74 73 06 00 1f 00 2d 00 |xed Asse|ts....-.|
|00003210| 01 00 16 00 00 00 00 00 | 00 00 60 40 00 00 2f 00 |........|..`@../.|
|00003220| 01 ff 09 00 44 2b c0 01 | 44 2c c0 01 04 06 00 3a |....D+..|D,.....:|
|00003230| 00 2d 00 02 00 16 00 00 | 00 00 00 00 80 60 40 00 |.-......|.....`@.|
|00003240| 00 2f 00 02 ff 24 00 44 | 07 00 01 1e 01 00 0d 19 |./...$.D|........|
|00003250| 02 0d 00 44 2b c0 02 44 | 2c c0 02 04 19 08 0a 00 |...D+..D|,.......|
|00003260| 17 01 20 19 08 03 00 42 | 03 01 00 06 00 3a 00 2d |.. ....B|.....:.-|
|00003270| 00 03 00 16 00 00 00 00 | 00 00 e0 60 40 00 00 2f |........|...`@../|
|00003280| 00 03 ff 24 00 44 07 00 | 01 1e 02 00 0d 19 02 0d |...$.D..|........|
|00003290| 00 44 2b c0 03 44 2c c0 | 03 04 19 08 0a 00 17 01 |.D+..D,.|........|
|000032a0| 20 19 08 03 00 42 03 01 | 00 06 00 3a 00 2d 00 04 | ....B..|...:.-..|
|000032b0| 00 16 00 00 00 18 92 a2 | 01 ff ff 00 00 2b 00 04 |........|.....+..|
|000032c0| ff 24 00 44 07 00 01 1e | 03 00 0d 19 02 0d 00 44 |.$.D....|.......D|
|000032d0| 2b c0 04 44 2c c0 04 04 | 19 08 0a 00 17 01 20 19 |+..D,...|...... .|
|000032e0| 08 03 00 42 03 01 00 07 | 02 03 00 01 00 20 06 00 |...B....|..... ..|
|000032f0| 3a 00 2d 00 05 00 16 00 | 00 00 1c 92 a2 01 ff ff |:.-.....|........|
|00003300| 00 00 2b 00 05 ff 24 00 | 44 07 00 01 1e 04 00 0d |..+...$.|D.......|
|00003310| 19 02 0d 00 44 2b c0 05 | 44 2c c0 05 04 19 08 0a |....D+..|D,......|
|00003320| 00 17 01 20 19 08 03 00 | 42 03 01 00 07 02 03 00 |... ....|B.......|
|00003330| 01 00 20 04 02 1f 00 2d | 00 06 00 26 00 17 00 3d |.. ....-|...&...=|
|00003340| 49 46 28 24 42 24 38 3e | 34 2c 46 34 34 2d 46 34 |IF($B$8>|4,F44-F4|
|00003350| 35 2c 22 20 22 29 04 02 | 14 00 2e 00 00 00 19 00 |5," ")..|........|
|00003360| 0c 00 4f 74 68 65 72 20 | 41 73 73 65 74 73 bd 00 |..Other |Assets..|
|00003370| 24 00 2e 00 01 00 25 00 | 00 00 00 00 25 00 00 00 |$.....%.|....%...|
|00003380| 00 00 25 00 00 00 00 00 | 25 00 00 00 00 00 25 00 |..%.....|%.....%.|
|00003390| 00 00 00 00 05 00 04 02 | 14 00 2f 00 00 00 21 00 |........|../...!.|
|000033a0| 0c 00 54 6f 74 61 6c 20 | 41 73 73 65 74 73 06 00 |..Total |Assets..|
|000033b0| 1f 00 2f 00 01 00 16 00 | 00 00 00 00 00 a0 7e 40 |../.....|......~@|
|000033c0| 00 00 60 00 01 ff 09 00 | 44 24 c0 01 44 2d c0 01 |..`.....|D$..D-..|
|000033d0| 03 06 00 3a 00 2f 00 02 | 00 16 00 00 00 00 00 00 |...:./..|........|
|000033e0| 48 81 40 00 00 60 00 02 | ff 24 00 44 07 00 01 1e |H.@..`..|.$.D....|
|000033f0| 01 00 0d 19 02 0d 00 44 | 24 c0 02 44 2d c0 02 03 |.......D|$..D-...|
|00003400| 19 08 0a 00 17 01 20 19 | 08 03 00 42 03 01 00 06 |...... .|...B....|
|00003410| 00 3a 00 2f 00 03 00 16 | 00 00 00 00 00 00 28 82 |.:./....|......(.|
|00003420| 40 00 00 60 00 03 ff 24 | 00 44 07 00 01 1e 02 00 |@..`...$|.D......|
|00003430| 0d 19 02 0d 00 44 24 c0 | 03 44 2d c0 03 03 19 08 |.....D$.|.D-.....|
|00003440| 0a 00 17 01 20 19 08 03 | 00 42 03 01 00 06 00 3a |.... ...|.B.....:|
|00003450| 00 2f 00 04 00 16 00 00 | 00 5c 92 a2 01 ff ff 00 |./......|.\......|
|00003460| 00 2d 00 04 ff 24 00 44 | 07 00 01 1e 03 00 0d 19 |.-...$.D|........|
|00003470| 02 0d 00 44 24 c0 04 44 | 2d c0 04 03 19 08 0a 00 |...D$..D|-.......|
|00003480| 17 01 20 19 08 03 00 42 | 03 01 00 07 02 03 00 01 |.. ....B|........|
|00003490| 00 20 06 00 3a 00 2f 00 | 05 00 26 00 00 00 60 92 |. ..:./.|..&...`.|
|000034a0| a2 01 ff ff 00 00 2d 00 | 05 ff 24 00 44 07 00 01 |......-.|..$.D...|
|000034b0| 1e 04 00 0d 19 02 0d 00 | 44 24 c0 05 44 2d c0 05 |........|D$..D-..|
|000034c0| 03 19 08 0a 00 17 01 20 | 19 08 03 00 42 03 01 00 |....... |....B...|
|000034d0| 07 02 03 00 01 00 20 04 | 02 1f 00 2f 00 06 00 26 |...... .|.../...&|
|000034e0| 00 17 00 3d 49 46 28 24 | 42 24 38 3e 34 2c 46 33 |...=IF($|B$8>4,F3|
|000034f0| 37 2b 46 34 36 2c 22 20 | 22 29 be 00 12 00 30 00 |7+F46," |")....0.|
|00003500| 00 00 21 00 16 00 16 00 | 16 00 16 00 16 00 05 00 |..!.....|........|
|00003510| 04 02 1c 00 31 00 00 00 | 2b 00 14 00 43 75 72 72 |....1...|+...Curr|
|00003520| 65 6e 74 20 4c 69 61 62 | 69 6c 69 74 69 65 73 3a |ent Liab|ilities:|
|00003530| 06 00 1a 00 31 00 01 00 | 23 00 00 00 00 00 00 30 |....1...|#......0|
|00003540| 9f 40 00 00 2f 00 04 ff | 04 00 44 05 00 01 06 00 |.@../...|..D.....|
|00003550| 3b 00 31 00 02 00 23 00 | 00 00 00 00 00 34 9f 40 |;.1...#.|.....4.@|
|00003560| 00 00 31 00 01 ff 25 00 | 44 07 00 01 1e 01 00 0d |..1...%.|D.......|
|00003570| 19 02 0c 00 44 0b 00 01 | 1e 01 00 03 19 08 0c 00 |....D...|........|
|00003580| 17 03 4e 2f 41 19 08 03 | 00 42 03 01 00 06 00 39 |..N/A...|.B.....9|
|00003590| 00 31 00 03 00 23 00 00 | 00 00 00 00 38 9f 40 00 |.1...#..|....8.@.|
|000035a0| 00 31 00 02 ff 23 00 44 | 07 00 01 1e 02 00 0d 19 |.1...#.D|........|
|000035b0| 02 0c 00 44 0b 00 02 1e | 01 00 03 19 08 0a 00 17 |...D....|........|
|000035c0| 01 20 19 08 03 00 42 03 | 01 00 06 00 39 00 31 00 |. ....B.|....9.1.|
|000035d0| 04 00 23 00 00 00 98 92 | a2 01 ff ff 00 00 31 00 |..#.....|......1.|
|000035e0| 03 ff 23 00 44 07 00 01 | 1e 03 00 0d 19 02 0c 00 |..#.D...|........|
|000035f0| 44 0b 00 03 1e 01 00 03 | 19 08 0a 00 17 01 20 19 |D.......|...... .|
|00003600| 08 03 00 42 03 01 00 07 | 02 03 00 01 00 20 06 00 |...B....|..... ..|
|00003610| 39 00 31 00 05 00 23 00 | 00 00 9c 92 a2 01 ff ff |9.1...#.|........|
|00003620| 00 00 31 00 04 ff 23 00 | 44 07 00 01 1e 04 00 0d |..1...#.|D.......|
|00003630| 19 02 0c 00 44 0b 00 04 | 1e 01 00 03 19 08 0a 00 |....D...|........|
|00003640| 17 01 20 19 08 03 00 42 | 03 01 00 07 02 03 00 01 |.. ....B|........|
|00003650| 00 20 04 02 1f 00 31 00 | 06 00 26 00 17 00 3d 49 |. ....1.|..&...=I|
|00003660| 46 28 24 42 24 38 3e 34 | 2c 46 33 37 2b 46 34 36 |F($B$8>4|,F37+F46|
|00003670| 2c 22 20 22 29 04 02 18 | 00 32 00 00 00 19 00 10 |," ")...|.2......|
|00003680| 00 41 63 63 6f 75 6e 74 | 73 20 50 61 79 61 62 6c |.Account|s Payabl|
|00003690| 65 bd 00 24 00 32 00 01 | 00 24 00 00 80 5f 40 24 |e..$.2..|.$..._@$|
|000036a0| 00 00 00 61 40 24 00 00 | c0 62 40 24 00 00 00 00 |...a@$..|.b@$....|
|000036b0| 00 24 00 00 00 00 00 05 | 00 04 02 15 00 33 00 00 |.$......|.....3..|
|000036c0| 00 19 00 0d 00 4e 6f 74 | 65 73 20 50 61 79 61 62 |.....Not|es Payab|
|000036d0| 6c 65 bd 00 24 00 33 00 | 01 00 24 00 00 c0 67 40 |le..$.3.|..$...g@|
|000036e0| 24 00 00 00 69 40 24 00 | 00 80 61 40 24 00 00 00 |$...i@$.|..a@$...|
|000036f0| 00 00 24 00 00 00 00 00 | 05 00 04 02 10 00 34 00 |..$.....|......4.|
|00003700| 00 00 19 00 08 00 41 63 | 63 72 75 61 6c 73 bd 00 |......Ac|cruals..|
|00003710| 24 00 34 00 01 00 24 00 | 00 00 39 40 24 00 00 00 |$.4...$.|..9@$...|
|00003720| 3b 40 24 00 00 00 3c 40 | 24 00 00 00 00 00 24 00 |;@$...<@|$.....$.|
|00003730| 00 00 00 00 05 00 04 02 | 15 00 35 00 00 00 19 00 |........|..5.....|
|00003740| 0d 00 54 61 78 65 73 20 | 50 61 79 61 62 6c 65 bd |..Taxes |Payable.|
|00003750| 00 24 00 35 00 01 00 24 | 00 00 00 00 00 24 00 00 |.$.5...$|.....$..|
|00003760| 00 00 00 24 00 00 00 00 | 00 24 00 00 00 00 00 24 |...$....|.$.....$|
|00003770| 00 00 00 00 00 05 00 04 | 02 21 00 36 00 00 00 19 |........|.!.6....|
|00003780| 00 19 00 4f 74 68 65 72 | 20 43 75 72 72 65 6e 74 |...Other| Current|
|00003790| 20 4c 69 61 62 69 6c 69 | 74 69 65 73 bd 00 24 00 | Liabili|ties..$.|
|000037a0| 36 00 01 00 25 00 00 00 | 00 00 25 00 00 00 00 00 |6...%...|..%.....|
|000037b0| 25 00 00 00 00 00 25 00 | 00 00 00 00 25 00 00 00 |%.....%.|....%...|
|000037c0| 00 00 05 00 04 02 21 00 | 37 00 00 00 21 00 19 00 |......!.|7...!...|
|000037d0| 54 6f 74 61 6c 20 43 75 | 72 72 65 6e 74 20 4c 69 |Total Cu|rrent Li|
|000037e0| 61 62 69 6c 69 74 69 65 | 73 06 00 21 00 37 00 01 |abilitie|s..!.7..|
|000037f0| 00 16 00 00 00 00 00 00 | 50 75 40 00 00 39 00 01 |........|Pu@..9..|
|00003800| ff 0b 00 25 32 c0 36 c0 | 01 01 19 10 00 00 06 00 |...%2.6.|........|
|00003810| 3c 00 37 00 02 00 16 00 | 00 00 00 00 00 b0 76 40 |<.7.....|......v@|
|00003820| 00 00 39 00 02 ff 26 00 | 44 07 00 01 1e 01 00 0d |..9...&.|D.......|
|00003830| 19 02 0f 00 25 32 c0 36 | c0 02 02 19 10 b4 de 19 |....%2.6|........|
|00003840| 08 0a 00 17 01 20 19 08 | 03 00 42 03 01 00 06 00 |..... ..|..B.....|
|00003850| 3c 00 37 00 03 00 16 00 | 00 00 00 00 00 e0 73 40 |<.7.....|......s@|
|00003860| 00 00 39 00 03 ff 26 00 | 44 07 00 01 1e 02 00 0d |..9...&.|D.......|
|00003870| 19 02 0f 00 25 32 c0 36 | c0 03 03 19 10 00 2f 19 |....%2.6|....../.|
|00003880| 08 0a 00 17 01 20 19 08 | 03 00 42 03 01 00 06 00 |..... ..|..B.....|
|00003890| 3c 00 37 00 04 00 16 00 | 00 00 34 93 a2 01 ff ff |<.7.....|..4.....|
|000038a0| 00 00 31 00 05 ff 26 00 | 44 07 00 01 1e 03 00 0d |..1...&.|D.......|
|000038b0| 19 02 0f 00 25 32 c0 36 | c0 04 04 19 10 00 2f 19 |....%2.6|....../.|
|000038c0| 08 0a 00 17 01 20 19 08 | 03 00 42 03 01 00 07 02 |..... ..|..B.....|
|000038d0| 03 00 01 00 20 06 00 3c | 00 37 00 05 00 26 00 00 |.... ..<|.7...&..|
|000038e0| 00 38 93 a2 01 ff ff 00 | 00 2f 00 05 ff 26 00 44 |.8......|./...&.D|
|000038f0| 07 00 01 1e 04 00 0d 19 | 02 0f 00 25 32 c0 36 c0 |........|...%2.6.|
|00003900| 05 05 19 10 b4 b3 19 08 | 0a 00 17 01 20 19 08 03 |........|.... ...|
|00003910| 00 42 03 01 00 07 02 03 | 00 01 00 20 04 02 24 00 |.B......|... ..$.|
|00003920| 37 00 06 00 26 00 1c 00 | 3d 49 46 28 24 42 24 38 |7...&...|=IF($B$8|
|00003930| 3e 34 2c 53 55 4d 28 46 | 35 31 3a 46 35 35 29 2c |>4,SUM(F|51:F55),|
|00003940| 22 20 22 29 04 02 2a 00 | 38 00 00 00 1e 00 22 00 |" ")..*.|8.....".|
|00003950| 4c 20 2f 20 54 20 44 65 | 62 74 20 28 49 6e 63 2e |L / T De|bt (Inc.|
|00003960| 20 46 69 6e 61 6e 63 69 | 61 6c 20 4c 65 61 73 65 | Financi|al Lease|
|00003970| 73 29 bd 00 24 00 38 00 | 01 00 25 00 00 00 44 40 |s)..$.8.|..%...D@|
|00003980| 25 00 00 00 43 40 25 00 | 00 00 2a 40 25 00 00 00 |%...C@%.|..*@%...|
|00003990| 00 00 25 00 00 00 00 00 | 05 00 04 02 19 00 39 00 |..%.....|......9.|
|000039a0| 00 00 21 00 11 00 54 6f | 74 61 6c 20 4c 69 61 62 |..!...To|tal Liab|
|000039b0| 69 6c 69 74 69 65 73 06 | 00 1f 00 39 00 01 00 2c |ilities.|...9...,|
|000039c0| 00 00 00 00 00 00 d0 77 | 40 00 00 4d 00 01 ff 09 |.......w|@..M....|
|000039d0| 00 44 37 c0 01 44 38 c0 | 01 03 06 00 3a 00 39 00 |.D7..D8.|....:.9.|
|000039e0| 02 00 2c 00 00 00 00 00 | 00 10 79 40 00 00 4d 00 |..,.....|..y@..M.|
|000039f0| 02 ff 24 00 44 07 00 01 | 1e 01 00 0d 19 02 0d 00 |..$.D...|........|
|00003a00| 44 37 c0 02 44 38 c0 02 | 03 19 08 0a 00 17 01 20 |D7..D8..|....... |
|00003a10| 19 08 03 00 42 03 01 00 | 06 00 3a 00 39 00 03 00 |....B...|..:.9...|
|00003a20| 2c 00 00 00 00 00 00 b0 | 74 40 00 00 4d 00 03 ff |,.......|t@..M...|
|00003a30| 24 00 44 07 00 01 1e 02 | 00 0d 19 02 0d 00 44 37 |$.D.....|......D7|
|00003a40| c0 03 44 38 c0 03 03 19 | 08 0a 00 17 01 20 19 08 |..D8....|..... ..|
|00003a50| 03 00 42 03 01 00 06 00 | 3a 00 39 00 04 00 2c 00 |..B.....|:.9...,.|
|00003a60| 00 00 94 93 a2 01 ff ff | 00 00 37 00 04 ff 24 00 |........|..7...$.|
|00003a70| 44 07 00 01 1e 03 00 0d | 19 02 0d 00 44 37 c0 04 |D.......|....D7..|
|00003a80| 44 38 c0 04 03 19 08 0a | 00 17 01 20 19 08 03 00 |D8......|... ....|
|00003a90| 42 03 01 00 07 02 03 00 | 01 00 20 06 00 3a 00 39 |B.......|.. ..:.9|
|00003aa0| 00 05 00 2d 00 00 00 98 | 93 a2 01 ff ff 00 00 37 |...-....|.......7|
|00003ab0| 00 05 ff 24 00 44 07 00 | 01 1e 04 00 0d 19 02 0d |...$.D..|........|
|00003ac0| 00 44 37 c0 05 44 38 c0 | 05 03 19 08 0a 00 17 01 |.D7..D8.|........|
|00003ad0| 20 19 08 03 00 42 03 01 | 00 07 02 03 00 01 00 20 | ....B..|....... |
|00003ae0| 04 02 1f 00 39 00 06 00 | 2d 00 17 00 3d 49 46 28 |....9...|-...=IF(|
|00003af0| 24 42 24 38 3e 34 2c 46 | 35 36 2b 46 35 37 2c 22 |$B$8>4,F|56+F57,"|
|00003b00| 20 22 29 04 02 17 00 3a | 00 00 00 19 00 0f 00 50 | ")....:|.......P|
|00003b10| 72 65 66 65 72 72 65 64 | 20 53 74 6f 63 6b bd 00 |referred| Stock..|
|00003b20| 24 00 3a 00 01 00 24 00 | 00 00 00 00 24 00 00 00 |$.:...$.|....$...|
|00003b30| 00 00 24 00 00 00 00 00 | 24 00 00 00 00 00 24 00 |..$.....|$.....$.|
|00003b40| 00 00 00 00 05 00 04 02 | 14 00 3b 00 00 00 19 00 |........|..;.....|
|00003b50| 0c 00 43 6f 6d 6d 6f 6e | 20 53 74 6f 63 6b bd 00 |..Common| Stock..|
|00003b60| 24 00 3b 00 01 00 24 00 | 00 00 34 40 24 00 00 00 |$.;...$.|..4@$...|
|00003b70| 34 40 24 00 00 00 34 40 | 24 00 00 00 00 00 24 00 |4@$...4@|$.....$.|
|00003b80| 00 00 00 00 05 00 04 02 | 28 00 3c 00 00 00 19 00 |........|(.<.....|
|00003b90| 20 00 50 61 69 64 2d 49 | 6e 20 43 61 70 69 74 61 | .Paid-I|n Capita|
|00003ba0| 6c 20 49 6e 20 45 78 63 | 65 73 73 20 6f 66 20 50 |l In Exc|ess of P|
|00003bb0| 61 72 bd 00 24 00 3c 00 | 01 00 24 00 00 00 3e 40 |ar..$.<.|..$...>@|
|00003bc0| 24 00 00 00 3e 40 24 00 | 00 00 3e 40 24 00 00 00 |$...>@$.|..>@$...|
|00003bd0| 00 00 24 00 00 00 00 00 | 05 00 04 02 19 00 3d 00 |..$.....|......=.|
|00003be0| 00 00 19 00 11 00 52 65 | 74 61 69 6e 65 64 20 45 |......Re|tained E|
|00003bf0| 61 72 6e 69 6e 67 73 bd | 00 24 00 3d 00 01 00 25 |arnings.|.$.=...%|
|00003c00| 00 00 80 4d 40 25 00 00 | 80 59 40 25 00 00 00 69 |...M@%..|.Y@%...i|
|00003c10| 40 25 00 00 00 00 00 25 | 00 00 00 00 00 05 00 04 |@%.....%|........|
|00003c20| 02 22 00 3e 00 00 00 2b | 00 1a 00 54 6f 74 61 6c |.".>...+|...Total|
|00003c30| 20 53 74 6f 63 6b 68 6f | 6c 64 65 72 73 27 20 45 | Stockho|lders' E|
|00003c40| 71 75 69 74 79 06 00 21 | 00 3e 00 01 00 2c 00 00 |quity..!|.>...,..|
|00003c50| 00 00 00 00 40 5b 40 00 | 00 61 00 01 ff 0b 00 25 |....@[@.|.a.....%|
|00003c60| 3a c0 3d c0 01 01 19 10 | 2c 20 06 00 3c 00 3e 00 |:.=.....|, ..<.>.|
|00003c70| 02 00 2c 00 00 00 00 00 | 00 00 63 40 00 00 61 00 |..,.....|..c@..a.|
|00003c80| 02 ff 26 00 44 07 00 01 | 1e 01 00 0d 19 02 0f 00 |..&.D...|........|
|00003c90| 25 3a c0 3d c0 02 02 19 | 10 20 cc 19 08 0a 00 17 |%:.=....|. ......|
|00003ca0| 01 20 19 08 03 00 42 03 | 01 00 06 00 3c 00 3e 00 |. ....B.|....<.>.|
|00003cb0| 03 00 2c 00 00 00 00 00 | 00 40 6f 40 00 00 61 00 |..,.....|.@o@..a.|
|00003cc0| 03 ff 26 00 44 07 00 01 | 1e 02 00 0d 19 02 0f 00 |..&.D...|........|
|00003cd0| 25 3a c0 3d c0 03 03 19 | 10 04 ee 19 08 0a 00 17 |%:.=....|........|
|00003ce0| 01 20 19 08 03 00 42 03 | 01 00 06 00 3c 00 3e 00 |. ....B.|....<.>.|
|00003cf0| 04 00 2c 00 00 00 30 94 | a2 01 ff ff 00 00 39 00 |..,...0.|......9.|
|00003d00| 04 ff 26 00 44 07 00 01 | 1e 03 00 0d 19 02 0f 00 |..&.D...|........|
|00003d10| 25 3a c0 3d c0 04 04 19 | 10 00 2f 19 08 0a 00 17 |%:.=....|../.....|
|00003d20| 01 20 19 08 03 00 42 03 | 01 00 07 02 03 00 01 00 |. ....B.|........|
|00003d30| 20 06 00 3c 00 3e 00 05 | 00 2d 00 00 00 34 94 a2 | ..<.>..|.-...4..|
|00003d40| 01 ff ff 00 00 39 00 05 | ff 26 00 44 07 00 01 1e |.....9..|.&.D....|
|00003d50| 04 00 0d 19 02 0f 00 25 | 3a c0 3d c0 05 05 19 10 |.......%|:.=.....|
|00003d60| 02 b3 19 08 0a 00 17 01 | 20 19 08 03 00 42 03 01 |........| ....B..|
|00003d70| 00 07 02 03 00 01 00 20 | 04 02 24 00 3e 00 06 00 |....... |..$.>...|
|00003d80| 2d 00 1c 00 3d 49 46 28 | 24 42 24 38 3e 34 2c 53 |-...=IF(|$B$8>4,S|
|00003d90| 55 4d 28 46 35 39 3a 46 | 36 32 29 2c 22 20 22 29 |UM(F59:F|62)," ")|
|00003da0| 04 02 29 00 3f 00 00 00 | 2b 00 21 00 54 6f 74 61 |..).?...|+.!.Tota|
|00003db0| 6c 20 4c 69 61 62 73 2e | 20 26 20 53 74 6f 63 6b |l Liabs.| & Stock|
|00003dc0| 68 6c 64 72 73 27 20 45 | 71 75 69 74 79 06 00 1f |hldrs' E|quity...|
|00003dd0| 00 3f 00 01 00 16 00 00 | 00 00 00 00 a0 7e 40 00 |.?......|.....~@.|
|00003de0| 00 40 00 01 ff 09 00 44 | 39 c0 01 44 3e c0 01 03 |.@.....D|9..D>...|
|00003df0| 06 00 3a 00 3f 00 02 00 | 16 00 00 00 00 00 00 48 |..:.?...|.......H|
|00003e00| 81 40 00 00 40 00 02 ff | 24 00 44 07 00 01 1e 01 |.@..@...|$.D.....|
|00003e10| 00 0d 19 02 0d 00 44 39 | c0 02 44 3e c0 02 03 19 |......D9|..D>....|
|00003e20| 08 0a 00 17 01 20 19 08 | 03 00 42 03 01 00 06 00 |..... ..|..B.....|
|00003e30| 3a 00 3f 00 03 00 16 00 | 00 00 00 00 00 28 82 40 |:.?.....|.....(.@|
|00003e40| 00 00 40 00 03 ff 24 00 | 44 07 00 01 1e 02 00 0d |..@...$.|D.......|
|00003e50| 19 02 0d 00 44 39 c0 03 | 44 3e c0 03 03 19 08 0a |....D9..|D>......|
|00003e60| 00 17 01 20 19 08 03 00 | 42 03 01 00 06 00 3a 00 |... ....|B.....:.|
|00003e70| 3f 00 04 00 16 00 00 00 | 7c 94 a2 01 ff ff 00 00 |?.......||.......|
|00003e80| 3e 00 04 ff 24 00 44 07 | 00 01 1e 03 00 0d 19 02 |>...$.D.|........|
|00003e90| 0d 00 44 39 c0 04 44 3e | c0 04 03 19 08 0a 00 17 |..D9..D>|........|
|00003ea0| 01 20 19 08 03 00 42 03 | 01 00 07 02 03 00 01 00 |. ....B.|........|
|00003eb0| 20 06 00 3a 00 3f 00 05 | 00 26 00 00 00 80 94 a2 | ..:.?..|.&......|
|00003ec0| 01 ff ff 00 00 3e 00 05 | ff 24 00 44 07 00 01 1e |.....>..|.$.D....|
|00003ed0| 04 00 0d 19 02 0d 00 44 | 39 c0 05 44 3e c0 05 03 |.......D|9..D>...|
|00003ee0| 19 08 0a 00 17 01 20 19 | 08 03 00 42 03 01 00 07 |...... .|...B....|
|00003ef0| 02 03 00 01 00 20 04 02 | 1f 00 3f 00 06 00 26 00 |..... ..|..?...&.|
|00003f00| 17 00 3d 49 46 28 24 42 | 24 38 3e 34 2c 46 35 38 |..=IF($B|$8>4,F58|
|00003f10| 2b 46 36 33 2c 22 20 22 | 29 d7 00 44 00 9b 15 00 |+F63," "|)..D....|
|00003f20| 00 6c 02 38 00 49 00 47 | 00 3f 00 7b 01 3d 00 44 |.l.8.I.G|.?.{.=.D|
|00003f30| 00 4b 00 48 00 3c 00 4c | 00 7f 01 53 00 68 01 40 |.K.H.<.L|...S.h.@|
|00003f40| 00 64 01 16 00 65 01 44 | 00 41 00 3c 00 41 00 4d |.d...e.D|.A.<.A.M|
|00003f50| 00 80 01 56 00 69 01 43 | 00 40 00 54 00 45 00 81 |...V.i.C|.@.T.E..|
|00003f60| 01 08 02 10 00 40 00 00 | 00 07 00 f0 00 00 00 00 |.....@..|........|
|00003f70| 00 00 01 bc 81 08 02 10 | 00 41 00 00 00 07 00 f0 |........|.A......|
|00003f80| 00 00 00 00 00 00 01 00 | 00 08 02 10 00 42 00 00 |........|.....B..|
|00003f90| 00 07 00 f0 00 00 00 02 | 00 00 01 f4 c3 08 02 10 |........|........|
|00003fa0| 00 43 00 00 00 07 00 f0 | 00 00 00 48 46 00 01 bc |.C......|...HF...|
|00003fb0| c3 08 02 10 00 44 00 00 | 00 07 00 f0 00 00 00 00 |.....D..|........|
|00003fc0| 00 00 01 00 00 08 02 10 | 00 45 00 00 00 07 00 f0 |........|.E......|
|00003fd0| 00 00 00 cc 46 00 01 c0 | 46 08 02 10 00 46 00 00 |....F...|F....F..|
|00003fe0| 00 07 00 f0 00 00 00 00 | 00 00 01 6c 05 08 02 10 |........|...l....|
|00003ff0| 00 47 00 00 00 07 00 f0 | 00 00 00 10 d4 00 01 01 |.G......|........|
|00004000| 00 08 02 10 00 48 00 00 | 00 07 00 f0 00 00 00 00 |.....H..|........|
|00004010| 00 00 01 00 00 08 02 10 | 00 49 00 00 00 07 00 f0 |........|.I......|
|00004020| 00 00 00 00 00 00 01 00 | 00 08 02 10 00 4a 00 00 |........|.....J..|
|00004030| 00 07 00 f0 00 00 00 28 | 1c 00 01 6c 05 08 02 10 |.......(|...l....|
|00004040| 00 4b 00 00 00 07 00 f0 | 00 00 00 80 d7 00 01 ec |.K......|........|
|00004050| 8b 08 02 10 00 4c 00 00 | 00 07 00 f0 00 00 00 03 |.....L..|........|
|00004060| 00 00 01 24 c4 08 02 10 | 00 4d 00 00 00 07 00 f0 |...$....|.M......|
|00004070| 00 00 00 d2 e0 00 01 00 | 00 08 02 10 00 4e 00 00 |........|.....N..|
|00004080| 00 07 00 f0 00 00 00 ec | 9b 00 01 a0 4c 08 02 10 |........|....L...|
|00004090| 00 4f 00 00 00 07 00 f0 | 00 00 00 00 00 00 01 d1 |.O......|........|
|000040a0| 0a 08 02 10 00 50 00 00 | 00 07 00 f0 00 00 00 44 |.....P..|.......D|
|000040b0| d5 00 01 00 00 08 02 10 | 00 51 00 00 00 07 00 f0 |........|.Q......|
|000040c0| 00 00 00 09 04 00 01 74 | 88 08 02 10 00 52 00 00 |.......t|.....R..|
|000040d0| 00 07 00 f0 00 00 00 38 | 78 00 01 94 c5 08 02 10 |.......8|x.......|
|000040e0| 00 53 00 00 00 07 00 f0 | 00 00 00 d8 01 00 01 5c |.S......|.......\|
|000040f0| c0 08 02 10 00 54 00 00 | 00 07 00 f0 00 00 00 0b |.....T..|........|
|00004100| 00 00 01 01 00 08 02 10 | 00 55 00 00 00 07 00 f0 |........|.U......|
|00004110| 00 00 00 00 00 00 01 ac | 4f 08 02 10 00 56 00 00 |........|O....V..|
|00004120| 00 07 00 f0 00 00 00 00 | 00 00 01 06 00 08 02 10 |........|........|
|00004130| 00 57 00 00 00 07 00 f0 | 00 00 00 09 00 00 01 0b |.W......|........|
|00004140| 00 08 02 10 00 58 00 00 | 00 07 00 f0 00 00 00 00 |.....X..|........|
|00004150| 00 00 01 06 00 08 02 10 | 00 59 00 00 00 07 00 f0 |........|.Y......|
|00004160| 00 00 00 09 00 00 01 0b | 00 08 02 10 00 5a 00 00 |........|.....Z..|
|00004170| 00 07 00 f0 00 00 00 04 | 40 00 01 54 49 08 02 10 |........|@..TI...|
|00004180| 00 5b 00 00 00 07 00 f0 | 00 00 00 dc d7 00 01 a1 |.[......|........|
|00004190| 00 08 02 10 00 5c 00 00 | 00 07 00 f0 00 00 00 28 |.....\..|.......(|
|000041a0| d5 00 01 58 c3 08 02 10 | 00 5d 00 00 00 07 00 f0 |...X....|.]......|
|000041b0| 00 00 00 74 98 00 01 38 | c5 08 02 10 00 5e 00 00 |...t...8|.....^..|
|000041c0| 00 07 00 f0 00 00 00 48 | d5 00 01 00 00 08 02 10 |.......H|........|
|000041d0| 00 5f 00 00 00 07 00 f0 | 00 00 00 50 d5 00 01 54 |._......|...P...T|
|000041e0| c5 04 02 21 00 40 00 00 | 00 31 00 19 00 52 65 63 |...!.@..|.1...Rec|
|000041f0| 6f 6e 63 69 6c 69 61 74 | 69 6f 6e 20 54 41 20 26 |onciliat|ion TA &|
|00004200| 20 54 4c 2f 53 45 06 00 | 1f 00 40 00 01 00 32 00 | TL/SE..|..@...2.|
|00004210| 00 00 00 00 00 00 00 00 | 00 00 3f 00 04 ff 09 00 |........|..?.....|
|00004220| 44 3f c0 01 44 2f c0 01 | 04 06 00 3a 00 40 00 02 |D?..D/..|...:.@..|
|00004230| 00 32 00 00 00 00 00 00 | 00 00 00 00 00 3f 00 01 |.2......|.....?..|
|00004240| ff 24 00 44 07 00 01 1e | 01 00 0d 19 02 0d 00 44 |.$.D....|.......D|
|00004250| 3f c0 02 44 2f c0 02 04 | 19 08 0a 00 17 01 20 19 |?..D/...|...... .|
|00004260| 08 03 00 42 03 01 00 06 | 00 3a 00 40 00 03 00 32 |...B....|.:.@...2|
|00004270| 00 00 00 00 00 00 00 00 | 00 00 00 3f 00 02 ff 24 |........|...?...$|
|00004280| 00 44 07 00 01 1e 02 00 | 0d 19 02 0d 00 44 3f c0 |.D......|.....D?.|
|00004290| 03 44 2f c0 03 04 19 08 | 0a 00 17 01 20 19 08 03 |.D/.....|.... ...|
|000042a0| 00 42 03 01 00 06 00 3a | 00 40 00 04 00 32 00 00 |.B.....:|.@...2..|
|000042b0| 00 bc 94 a2 01 ff ff 00 | 00 3f 00 03 ff 24 00 44 |........|.?...$.D|
|000042c0| 07 00 01 1e 03 00 0d 19 | 02 0d 00 44 3f c0 04 44 |........|...D?..D|
|000042d0| 2f c0 04 04 19 08 0a 00 | 17 01 20 19 08 03 00 42 |/.......|.. ....B|
|000042e0| 03 01 00 07 02 03 00 01 | 00 20 06 00 3a 00 40 00 |........|. ..:.@.|
|000042f0| 05 00 33 00 00 00 c0 94 | a2 01 ff ff 00 00 62 00 |..3.....|......b.|
|00004300| 05 fe 24 00 44 07 00 01 | 1e 04 00 0d 19 02 0d 00 |..$.D...|........|
|00004310| 44 3f c0 05 44 2f c0 05 | 04 19 08 0a 00 17 01 20 |D?..D/..|....... |
|00004320| 19 08 03 00 42 03 01 00 | 07 02 03 00 01 00 20 04 |....B...|...... .|
|00004330| 02 1f 00 40 00 06 00 33 | 00 17 00 3d 49 46 28 24 |...@...3|...=IF($|
|00004340| 42 24 38 3e 34 2c 46 36 | 34 2d 46 34 38 2c 22 20 |B$8>4,F6|4-F48," |
|00004350| 22 29 04 02 1f 00 41 00 | 00 00 19 00 17 00 4e 75 |")....A.|......Nu|
|00004360| 6d 62 65 72 20 6f 66 20 | 43 6f 6d 6d 6f 6e 20 53 |mber of |Common S|
|00004370| 68 61 72 65 73 bd 00 24 | 00 41 00 01 00 34 00 00 |hares..$|.A...4..|
|00004380| 40 7f 40 34 00 00 40 7f | 40 34 00 00 40 7f 40 34 |@.@4..@.|@4..@.@4|
|00004390| 00 00 00 00 00 34 00 00 | 00 00 00 05 00 04 02 1f |.....4..|........|
|000043a0| 00 42 00 00 00 19 00 17 | 00 45 6e 64 2d 6f 66 2d |.B......|.End-of-|
|000043b0| 59 65 61 72 20 53 74 6f | 63 6b 20 50 72 69 63 65 |Year Sto|ck Price|
|000043c0| bd 00 24 00 42 00 01 00 | 35 00 00 00 08 40 35 00 |..$.B...|5....@5.|
|000043d0| 00 00 14 40 35 00 00 00 | 16 40 35 00 00 00 00 00 |...@5...|.@5.....|
|000043e0| 35 00 00 00 00 00 05 00 | 01 02 06 00 42 00 06 00 |5.......|....B...|
|000043f0| 36 00 be 00 12 00 43 00 | 00 00 21 00 16 00 16 00 |6.....C.|..!.....|
|00004400| 16 00 16 00 16 00 05 00 | 04 02 16 00 44 00 00 00 |........|....D...|
|00004410| 22 00 0e 00 52 41 54 49 | 4f 20 41 4e 41 4c 59 53 |"...RATI|O ANALYS|
|00004420| 49 53 be 00 10 00 44 00 | 01 00 16 00 16 00 16 00 |IS....D.|........|
|00004430| 16 00 16 00 05 00 04 02 | 15 00 45 00 00 00 21 00 |........|..E...!.|
|00004440| 0d 00 43 75 72 72 65 6e | 74 20 52 61 74 69 6f 06 |..Curren|t Ratio.|
|00004450| 00 1f 00 45 00 01 00 37 | 00 fc f0 c3 0f 3f fc f0 |...E...7|.....?..|
|00004460| 3f 00 00 40 00 04 ff 09 | 00 44 24 c0 01 44 37 c0 |?..@....|.D$..D7.|
|00004470| 01 06 06 00 3a 00 45 00 | 02 00 37 00 a6 7f a1 11 |....:.E.|..7.....|
|00004480| 75 8e f2 3f 00 00 45 00 | 01 ff 24 00 44 07 00 01 |u..?..E.|..$.D...|
|00004490| 1e 01 00 0d 19 02 0d 00 | 44 24 c0 02 44 37 c0 02 |........|D$..D7..|
|000044a0| 06 19 08 0a 00 17 01 20 | 19 08 03 00 42 03 01 00 |....... |....B...|
|000044b0| 06 00 3a 00 45 00 03 00 | 37 00 40 28 b9 53 b4 70 |..:.E...|7.@(.S.p|
|000044c0| f6 3f 00 00 45 00 02 ff | 24 00 44 07 00 01 1e 02 |.?..E...|$.D.....|
|000044d0| 00 0d 19 02 0d 00 44 24 | c0 03 44 37 c0 03 06 19 |......D$|..D7....|
|000044e0| 08 0a 00 17 01 20 19 08 | 03 00 42 03 01 00 06 00 |..... ..|..B.....|
|000044f0| 3a 00 45 00 04 00 37 00 | 00 00 38 95 a2 01 ff ff |:.E...7.|..8.....|
|00004500| 00 00 45 00 03 ff 24 00 | 44 07 00 01 1e 03 00 0d |..E...$.|D.......|
|00004510| 19 02 0d 00 44 24 c0 04 | 44 37 c0 04 06 19 08 0a |....D$..|D7......|
|00004520| 00 17 01 20 19 08 03 00 | 42 03 01 00 07 02 03 00 |... ....|B.......|
|00004530| 01 00 20 06 00 3a 00 45 | 00 05 00 38 00 00 00 3c |.. ..:.E|...8...<|
|00004540| 95 a2 01 ff ff 00 00 3f | 00 05 ff 24 00 44 07 00 |.......?|...$.D..|
|00004550| 01 1e 04 00 0d 19 02 0d | 00 44 24 c0 05 44 37 c0 |........|.D$..D7.|
|00004560| 05 06 19 08 0a 00 17 01 | 20 19 08 03 00 42 03 01 |........| ....B..|
|00004570| 00 07 02 03 00 01 00 20 | 04 02 1f 00 45 00 06 00 |....... |....E...|
|00004580| 38 00 17 00 3d 49 46 28 | 24 42 24 38 3e 34 2c 46 |8...=IF(|$B$8>4,F|
|00004590| 33 37 2f 46 35 36 2c 22 | 20 22 29 04 02 13 00 46 |37/F56,"| ")....F|
|000045a0| 00 00 00 21 00 0b 00 51 | 75 69 63 6b 20 52 61 74 |...!...Q|uick Rat|
|000045b0| 69 6f 06 00 25 00 46 00 | 01 00 37 00 5d 74 d1 45 |io..%.F.|..7.]t.E|
|000045c0| 17 5d e4 3f 00 00 45 00 | 04 ff 0f 00 44 24 c0 01 |.].?..E.|....D$..|
|000045d0| 44 23 c0 01 04 15 44 37 | c0 01 06 06 00 40 00 46 |D#....D7|.....@.F|
|000045e0| 00 02 00 37 00 8c eb 96 | fe 85 46 e4 3f 00 00 46 |...7....|..F.?..F|
|000045f0| 00 01 ff 2a 00 44 07 00 | 01 1e 01 00 0d 19 02 13 |...*.D..|........|
|00004600| 00 44 24 c0 02 44 23 c0 | 02 04 15 44 37 c0 02 06 |.D$..D#.|...D7...|
|00004610| 19 08 0a 00 17 01 20 19 | 08 03 00 42 03 01 00 06 |...... .|...B....|
|00004620| 00 40 00 46 00 03 00 37 | 00 b8 b2 cf 21 35 c1 e8 |.@.F...7|....!5..|
|00004630| 3f 00 00 46 00 02 ff 2a | 00 44 07 00 01 1e 02 00 |?..F...*|.D......|
|00004640| 0d 19 02 13 00 44 24 c0 | 03 44 23 c0 03 04 15 44 |.....D$.|.D#....D|
|00004650| 37 c0 03 06 19 08 0a 00 | 17 01 20 19 08 03 00 42 |7.......|.. ....B|
|00004660| 03 01 00 06 00 40 00 46 | 00 04 00 37 00 00 00 6c |.....@.F|...7...l|
|00004670| 95 a2 01 ff ff 00 00 46 | 00 03 ff 2a 00 44 07 00 |.......F|...*.D..|
|00004680| 01 1e 03 00 0d 19 02 13 | 00 44 24 c0 04 44 23 c0 |........|.D$..D#.|
|00004690| 04 04 15 44 37 c0 04 06 | 19 08 0a 00 17 01 20 19 |...D7...|...... .|
|000046a0| 08 03 00 42 03 01 00 07 | 02 03 00 01 00 20 06 00 |...B....|..... ..|
|000046b0| 40 00 46 00 05 00 38 00 | 00 00 70 95 a2 01 ff ff |@.F...8.|..p.....|
|000046c0| 00 00 45 00 05 ff 2a 00 | 44 07 00 01 1e 04 00 0d |..E...*.|D.......|
|000046d0| 19 02 13 00 44 24 c0 05 | 44 23 c0 05 04 15 44 37 |....D$..|D#....D7|
|000046e0| c0 05 06 19 08 0a 00 17 | 01 20 19 08 03 00 42 03 |........|. ....B.|
|000046f0| 01 00 07 02 03 00 01 00 | 20 04 02 25 00 46 00 06 |........| ..%.F..|
|00004700| 00 38 00 1d 00 3d 49 46 | 28 24 42 24 38 3e 34 2c |.8...=IF|($B$8>4,|
|00004710| 28 46 33 37 2d 46 33 36 | 29 2f 46 35 36 2c 22 20 |(F37-F36|)/F56," |
|00004720| 22 29 be 00 12 00 47 00 | 00 00 21 00 16 00 16 00 |")....G.|..!.....|
|00004730| 16 00 16 00 16 00 05 00 | 04 02 1a 00 48 00 00 00 |........|....H...|
|00004740| 21 00 12 00 49 6e 76 65 | 6e 74 6f 72 79 20 54 75 |!...Inve|ntory Tu|
|00004750| 72 6e 6f 76 65 72 06 00 | 3a 00 48 00 01 00 37 00 |rnover..|:.H...7.|
|00004760| 1a 61 b9 a7 11 96 1b 40 | 00 00 1b 00 01 ff 24 00 |.a.....@|......$.|
|00004770| 44 07 00 01 1e 00 00 0d | 19 02 0d 00 44 0d c0 01 |D.......|....D...|
|00004780| 44 23 c0 01 06 19 08 0a | 00 17 01 20 19 08 03 00 |D#......|... ....|
|00004790| 42 03 01 00 06 00 3a 00 | 48 00 02 00 37 00 da e3 |B.....:.|H...7...|
|000047a0| 2a 20 18 92 15 40 00 00 | 46 00 04 ff 24 00 44 07 |* ...@..|F...$.D.|
|000047b0| 00 01 1e 01 00 0d 19 02 | 0d 00 44 0d c0 02 44 23 |........|..D...D#|
|000047c0| c0 02 06 19 08 0a 00 17 | 01 20 19 08 03 00 42 03 |........|. ....B.|
|000047d0| 01 00 06 00 3a 00 48 00 | 03 00 37 00 cd cc cc cc |....:.H.|..7.....|
|000047e0| cc cc 14 40 00 00 48 00 | 02 ff 24 00 44 07 00 01 |...@..H.|..$.D...|
|000047f0| 1e 02 00 0d 19 02 0d 00 | 44 0d c0 03 44 23 c0 03 |........|D...D#..|
|00004800| 06 19 08 0a 00 17 01 20 | 19 08 03 00 42 03 01 00 |....... |....B...|
|00004810| 06 00 3a 00 48 00 04 00 | 37 00 00 00 a8 95 a2 01 |..:.H...|7.......|
|00004820| ff ff 00 00 48 00 03 ff | 24 00 44 07 00 01 1e 03 |....H...|$.D.....|
|00004830| 00 0d 19 02 0d 00 44 0d | c0 04 44 23 c0 04 06 19 |......D.|..D#....|
|00004840| 08 0a 00 17 01 20 19 08 | 03 00 42 03 01 00 07 02 |..... ..|..B.....|
|00004850| 03 00 01 00 20 06 00 3a | 00 48 00 05 00 38 00 00 |.... ..:|.H...8..|
|00004860| 00 ac 95 a2 01 ff ff 00 | 00 46 00 05 ff 24 00 44 |........|.F...$.D|
|00004870| 07 00 01 1e 04 00 0d 19 | 02 0d 00 44 0d c0 05 44 |........|...D...D|
|00004880| 23 c0 05 06 19 08 0a 00 | 17 01 20 19 08 03 00 42 |#.......|.. ....B|
|00004890| 03 01 00 07 02 03 00 01 | 00 20 04 02 1f 00 48 00 |........|. ....H.|
|000048a0| 06 00 38 00 17 00 3d 49 | 46 28 24 42 24 38 3e 34 |..8...=I|F($B$8>4|
|000048b0| 2c 46 31 34 2f 46 33 36 | 2c 22 20 22 29 04 02 21 |,F14/F36|," ")..!|
|000048c0| 00 49 00 00 00 21 00 19 | 00 41 76 65 72 61 67 65 |.I...!..|.Average|
|000048d0| 20 43 6f 6c 6c 65 63 74 | 69 6f 6e 20 50 65 72 69 | Collect|ion Peri|
|000048e0| 6f 64 06 00 1b 00 49 00 | 01 00 37 00 f5 28 5c 8f |od....I.|..7..(\.|
|000048f0| c2 f5 38 40 08 00 48 00 | 01 ff 05 00 01 49 00 01 |..8@..H.|.....I..|
|00004900| 00 bc 04 33 00 49 00 49 | 00 01 02 03 02 29 00 44 |...3.I.I|.....).D|
|00004910| 07 00 01 1e 01 00 0d 19 | 02 12 00 4c d9 ff 00 4c |........|...L...L|
|00004920| c3 ff 00 1e 68 01 06 15 | 06 19 08 0a 00 17 01 20 |....h...|....... |
|00004930| 19 08 03 00 42 03 01 00 | 06 00 1b 00 49 00 02 00 |....B...|....I...|
|00004940| 37 00 a7 01 6d 1a d0 a6 | 41 40 08 00 48 00 04 ff |7...m...|A@..H...|
|00004950| 05 00 01 49 00 01 00 06 | 00 3f 00 49 00 03 00 37 |...I....|.?.I...7|
|00004960| 00 f1 f0 f0 f0 f0 f0 40 | 40 00 00 49 00 02 ff 29 |.......@|@..I...)|
|00004970| 00 44 07 00 01 1e 02 00 | 0d 19 02 12 00 44 22 c0 |.D......|.....D".|
|00004980| 03 44 0c c0 03 1e 68 01 | 06 15 06 19 08 0a 00 17 |.D....h.|........|
|00004990| 01 20 19 08 03 00 42 03 | 01 00 06 00 3f 00 49 00 |. ....B.|....?.I.|
|000049a0| 04 00 37 00 00 00 e8 95 | a2 01 ff ff 00 00 49 00 |..7.....|......I.|
|000049b0| 03 ff 29 00 44 07 00 01 | 1e 03 00 0d 19 02 12 00 |..).D...|........|
|000049c0| 44 22 c0 04 44 0c c0 04 | 1e 68 01 06 15 06 19 08 |D"..D...|.h......|
|000049d0| 0a 00 17 01 20 19 08 03 | 00 42 03 01 00 07 02 03 |.... ...|.B......|
|000049e0| 00 01 00 20 06 00 3f 00 | 49 00 05 00 38 00 00 00 |... ..?.|I...8...|
|000049f0| ec 95 a2 01 ff ff 00 00 | 48 00 05 ff 29 00 44 07 |........|H...).D.|
|00004a00| 00 01 1e 04 00 0d 19 02 | 12 00 44 22 c0 05 44 0c |........|..D"..D.|
|00004a10| c0 05 1e 68 01 06 15 06 | 19 08 0a 00 17 01 20 19 |...h....|...... .|
|00004a20| 08 03 00 42 03 01 00 07 | 02 03 00 01 00 20 04 02 |...B....|..... ..|
|00004a30| 25 00 49 00 06 00 38 00 | 1d 00 3d 49 46 28 24 42 |%.I...8.|..=IF($B|
|00004a40| 24 38 3e 34 2c 46 33 35 | 2f 28 46 31 33 2f 33 36 |$8>4,F35|/(F13/36|
|00004a50| 30 29 2c 22 20 22 29 04 | 02 1c 00 4a 00 00 00 21 |0)," ").|...J...!|
|00004a60| 00 14 00 46 69 78 65 64 | 20 41 73 73 65 74 20 54 |...Fixed| Asset T|
|00004a70| 75 72 6e 6f 76 65 72 06 | 00 1b 00 4a 00 01 00 37 |urnover.|...J...7|
|00004a80| 00 00 00 00 00 00 70 27 | 40 08 00 49 00 01 ff 05 |......p'|@..I....|
|00004a90| 00 01 4a 00 01 00 bc 04 | 2e 00 4a 00 4a 00 01 02 |..J.....|..J.J...|
|00004aa0| 03 02 24 00 44 07 00 01 | 1e 01 00 0d 19 02 0d 00 |..$.D...|........|
|00004ab0| 4c c2 ff 00 4c e3 ff 00 | 06 19 08 0a 00 17 01 20 |L...L...|....... |
|00004ac0| 19 08 03 00 42 03 01 00 | 06 00 1b 00 4a 00 02 00 |....B...|....J...|
|00004ad0| 37 00 7c f0 c1 07 1f 7c | 27 40 08 00 49 00 04 ff |7.|....||'@..I...|
|00004ae0| 05 00 01 4a 00 01 00 06 | 00 3a 00 4a 00 03 00 37 |...J....|.:.J...7|
|00004af0| 00 f7 12 da 4b 68 2f 29 | 40 00 00 4a 00 02 ff 24 |....Kh/)|@..J...$|
|00004b00| 00 44 07 00 01 1e 02 00 | 0d 19 02 0d 00 44 0c c0 |.D......|.....D..|
|00004b10| 03 44 2d c0 03 06 19 08 | 0a 00 17 01 20 19 08 03 |.D-.....|.... ...|
|00004b20| 00 42 03 01 00 06 00 3a | 00 4a 00 04 00 37 00 00 |.B.....:|.J...7..|
|00004b30| 00 28 96 a2 01 ff ff 00 | 00 4a 00 03 ff 24 00 44 |.(......|.J...$.D|
|00004b40| 07 00 01 1e 03 00 0d 19 | 02 0d 00 44 0c c0 04 44 |........|...D...D|
|00004b50| 2d c0 04 06 19 08 0a 00 | 17 01 20 19 08 03 00 42 |-.......|.. ....B|
|00004b60| 03 01 00 07 02 03 00 01 | 00 20 06 00 3a 00 4a 00 |........|. ..:.J.|
|00004b70| 05 00 38 00 00 00 2c 96 | a2 01 ff ff 00 00 49 00 |..8...,.|......I.|
|00004b80| 05 ff 24 00 44 07 00 01 | 1e 04 00 0d 19 02 0d 00 |..$.D...|........|
|00004b90| 44 0c c0 05 44 2d c0 05 | 06 19 08 0a 00 17 01 20 |D...D-..|....... |
|00004ba0| 19 08 03 00 42 03 01 00 | 07 02 03 00 01 00 20 04 |....B...|...... .|
|00004bb0| 02 1f 00 4a 00 06 00 38 | 00 17 00 3d 49 46 28 24 |...J...8|...=IF($|
|00004bc0| 42 24 38 3e 34 2c 46 31 | 33 2f 46 34 36 2c 22 20 |B$8>4,F1|3/F46," |
|00004bd0| 22 29 04 02 1c 00 4b 00 | 00 00 21 00 14 00 54 6f |")....K.|..!...To|
|00004be0| 74 61 6c 20 41 73 73 65 | 74 20 54 75 72 6e 6f 76 |tal Asse|t Turnov|
|00004bf0| 65 72 06 00 3a 00 4b 00 | 01 00 37 00 1f 1a eb 43 |er..:.K.|..7....C|
|00004c00| 63 7d 08 40 00 00 4a 00 | 01 ff 24 00 44 07 00 01 |c}.@..J.|..$.D...|
|00004c10| 1e 00 00 0d 19 02 0d 00 | 44 0c c0 01 44 2f c0 01 |........|D...D/..|
|00004c20| 06 19 08 0a 00 17 01 20 | 19 08 03 00 42 03 01 00 |....... |....B...|
|00004c30| 06 00 3a 00 4b 00 02 00 | 37 00 d9 4c ca 53 53 6c |..:.K...|7..L.SSl|
|00004c40| 06 40 00 00 4a 00 04 ff | 24 00 44 07 00 01 1e 01 |.@..J...|$.D.....|
|00004c50| 00 0d 19 02 0d 00 44 0c | c0 02 44 2f c0 02 06 19 |......D.|..D/....|
|00004c60| 08 0a 00 17 01 20 19 08 | 03 00 42 03 01 00 06 00 |..... ..|..B.....|
|00004c70| 3a 00 4b 00 03 00 37 00 | 27 fb 0e 46 6d 68 07 40 |:.K...7.|'..Fmh.@|
|00004c80| 00 00 4b 00 02 ff 24 00 | 44 07 00 01 1e 02 00 0d |..K...$.|D.......|
|00004c90| 19 02 0d 00 44 0c c0 03 | 44 2f c0 03 06 19 08 0a |....D...|D/......|
|00004ca0| 00 17 01 20 19 08 03 00 | 42 03 01 00 06 00 3a 00 |... ....|B.....:.|
|00004cb0| 4b 00 04 00 37 00 00 00 | 64 96 a2 01 ff ff 00 00 |K...7...|d.......|
|00004cc0| 4b 00 03 ff 24 00 44 07 | 00 01 1e 03 00 0d 19 02 |K...$.D.|........|
|00004cd0| 0d 00 44 0c c0 04 44 2f | c0 04 06 19 08 0a 00 17 |..D...D/|........|
|00004ce0| 01 20 19 08 03 00 42 03 | 01 00 07 02 03 00 01 00 |. ....B.|........|
|00004cf0| 20 06 00 3a 00 4b 00 05 | 00 38 00 00 00 68 96 a2 | ..:.K..|.8...h..|
|00004d00| 01 ff ff 00 00 4a 00 05 | ff 24 00 44 07 00 01 1e |.....J..|.$.D....|
|00004d10| 04 00 0d 19 02 0d 00 44 | 0c c0 05 44 2f c0 05 06 |.......D|...D/...|
|00004d20| 19 08 0a 00 17 01 20 19 | 08 03 00 42 03 01 00 07 |...... .|...B....|
|00004d30| 02 03 00 01 00 20 04 02 | 1f 00 4b 00 06 00 38 00 |..... ..|..K...8.|
|00004d40| 17 00 3d 49 46 28 24 42 | 24 38 3e 34 2c 46 31 33 |..=IF($B|$8>4,F13|
|00004d50| 2f 46 34 38 2c 22 20 22 | 29 be 00 12 00 4c 00 00 |/F48," "|)....L..|
|00004d60| 00 21 00 16 00 16 00 16 | 00 16 00 16 00 05 00 04 |.!......|........|
|00004d70| 02 12 00 4d 00 00 00 21 | 00 0a 00 44 65 62 74 20 |...M...!|...Debt |
|00004d80| 52 61 74 69 6f 06 00 1f | 00 4d 00 01 00 37 00 d2 |Ratio...|.M...7..|
|00004d90| fb 73 ad b2 e1 e8 3f 00 | 00 4b 00 04 ff 09 00 44 |.s....?.|.K.....D|
|00004da0| 39 c0 01 44 2f c0 01 06 | 06 00 3a 00 4d 00 02 00 |9..D/...|..:.M...|
|00004db0| 37 00 69 ee b5 9f 4f 34 | e7 3f 00 00 37 00 01 ff |7.i...O4|.?..7...|
|00004dc0| 24 00 44 07 00 01 1e 01 | 00 0d 19 02 0d 00 44 39 |$.D.....|......D9|
|00004dd0| c0 02 44 2f c0 02 06 19 | 08 0a 00 17 01 20 19 08 |..D/....|..... ..|
|00004de0| 03 00 42 03 01 00 06 00 | 3a 00 4d 00 03 00 37 00 |..B.....|:.M...7.|
|00004df0| 07 30 f7 03 0b 3b e2 3f | 00 00 37 00 02 ff 24 00 |.0...;.?|..7...$.|
|00004e00| 44 07 00 01 1e 02 00 0d | 19 02 0d 00 44 39 c0 03 |D.......|....D9..|
|00004e10| 44 2f c0 03 06 19 08 0a | 00 17 01 20 19 08 03 00 |D/......|... ....|
|00004e20| 42 03 01 00 06 00 3a 00 | 4d 00 04 00 37 00 00 00 |B.....:.|M...7...|
|00004e30| 94 96 a2 01 ff ff 00 00 | 37 00 03 ff 24 00 44 07 |........|7...$.D.|
|00004e40| 00 01 1e 03 00 0d 19 02 | 0d 00 44 39 c0 04 44 2f |........|..D9..D/|
|00004e50| c0 04 06 19 08 0a 00 17 | 01 20 19 08 03 00 42 03 |........|. ....B.|
|00004e60| 01 00 07 02 03 00 01 00 | 20 06 00 3a 00 4d 00 05 |........| ..:.M..|
|00004e70| 00 38 00 00 00 98 96 a2 | 01 ff ff 00 00 4b 00 05 |.8......|.....K..|
|00004e80| ff 24 00 44 07 00 01 1e | 04 00 0d 19 02 0d 00 44 |.$.D....|.......D|
|00004e90| 39 c0 05 44 2f c0 05 06 | 19 08 0a 00 17 01 20 19 |9..D/...|...... .|
|00004ea0| 08 03 00 42 03 01 00 07 | 02 03 00 01 00 20 04 02 |...B....|..... ..|
|00004eb0| 1f 00 4d 00 06 00 38 00 | 17 00 3d 49 46 28 24 42 |..M...8.|..=IF($B|
|00004ec0| 24 38 3e 34 2c 46 35 38 | 2f 46 34 38 2c 22 20 22 |$8>4,F58|/F48," "|
|00004ed0| 29 04 02 16 00 4e 00 00 | 00 21 00 0e 00 44 65 62 |)....N..|.!...Deb|
|00004ee0| 74 2d 74 6f 2d 45 71 75 | 69 74 79 06 00 1f 00 4e |t-to-Equ|ity....N|
|00004ef0| 00 01 00 37 00 c8 77 e1 | 20 7a 7c d7 3f 00 00 4d |...7..w.| z|.?..M|
|00004f00| 00 04 ff 09 00 44 38 c0 | 01 44 3e c0 01 06 06 00 |.....D8.|.D>.....|
|00004f10| 3a 00 4e 00 02 00 37 00 | 00 00 00 00 00 00 d0 3f |:.N...7.|.......?|
|00004f20| 00 00 4e 00 01 ff 24 00 | 44 07 00 01 1e 01 00 0d |..N...$.|D.......|
|00004f30| 19 02 0d 00 44 38 c0 02 | 44 3e c0 02 06 19 08 0a |....D8..|D>......|
|00004f40| 00 17 01 20 19 08 03 00 | 42 03 01 00 06 00 3a 00 |... ....|B.....:.|
|00004f50| 4e 00 03 00 37 00 39 b4 | c8 76 be 9f aa 3f 00 00 |N...7.9.|.v...?..|
|00004f60| 4e 00 02 ff 24 00 44 07 | 00 01 1e 02 00 0d 19 02 |N...$.D.|........|
|00004f70| 0d 00 44 38 c0 03 44 3e | c0 03 06 19 08 0a 00 17 |..D8..D>|........|
|00004f80| 01 20 19 08 03 00 42 03 | 01 00 06 00 3a 00 4e 00 |. ....B.|....:.N.|
|00004f90| 04 00 37 00 00 00 c8 96 | a2 01 ff ff 00 00 4e 00 |..7.....|......N.|
|00004fa0| 03 ff 24 00 44 07 00 01 | 1e 03 00 0d 19 02 0d 00 |..$.D...|........|
|00004fb0| 44 38 c0 04 44 3e c0 04 | 06 19 08 0a 00 17 01 20 |D8..D>..|....... |
|00004fc0| 19 08 03 00 42 03 01 00 | 07 02 03 00 01 00 20 06 |....B...|...... .|
|00004fd0| 00 3a 00 4e 00 05 00 38 | 00 00 00 cc 96 a2 01 ff |.:.N...8|........|
|00004fe0| ff 00 00 4d 00 05 ff 24 | 00 44 07 00 01 1e 04 00 |...M...$|.D......|
|00004ff0| 0d 19 02 0d 00 44 38 c0 | 05 44 3e c0 05 06 19 08 |.....D8.|.D>.....|
|00005000| 0a 00 17 01 20 19 08 03 | 00 42 03 01 00 07 02 03 |.... ...|.B......|
|00005010| 00 01 00 20 04 02 1f 00 | 4e 00 06 00 38 00 17 00 |... ....|N...8...|
|00005020| 3d 49 46 28 24 42 24 38 | 3e 34 2c 46 35 37 2f 46 |=IF($B$8|>4,F57/F|
|00005030| 36 33 2c 22 20 22 29 04 | 02 1d 00 4f 00 00 00 21 |63," ").|...O...!|
|00005040| 00 15 00 54 69 6d 65 73 | 20 49 6e 74 65 72 65 73 |...Times| Interes|
|00005050| 74 20 45 61 72 6e 65 64 | 06 00 1b 00 4f 00 01 00 |t Earned|....O...|
|00005060| 37 00 59 c8 42 16 b2 90 | 0d 40 08 00 4b 00 01 ff |7.Y.B...|.@..K...|
|00005070| 05 00 01 4f 00 01 00 bc | 04 2e 00 4f 00 4f 00 01 |...O....|...O.O..|
|00005080| 02 03 02 24 00 44 07 00 | 01 1e 01 00 0d 19 02 0d |...$.D..|........|
|00005090| 00 4c c6 ff 00 4c c7 ff | 00 06 19 08 0a 00 17 01 |.L...L..|........|
|000050a0| 20 19 08 03 00 42 03 01 | 00 06 00 1b 00 4f 00 02 | ....B..|.....O..|
|000050b0| 00 37 00 dd d3 08 cb 3d | 8d 08 40 08 00 4e 00 04 |.7.....=|..@..N..|
|000050c0| ff 05 00 01 4f 00 01 00 | 06 00 3a 00 4f 00 03 00 |....O...|..:.O...|
|000050d0| 37 00 cd cc cc cc cc cc | 1c 40 00 00 4f 00 02 ff |7.......|.@..O...|
|000050e0| 24 00 44 07 00 01 1e 02 | 00 0d 19 02 0d 00 44 15 |$.D.....|......D.|
|000050f0| c0 03 44 16 c0 03 06 19 | 08 0a 00 17 01 20 19 08 |..D.....|..... ..|
|00005100| 03 00 42 03 01 00 06 00 | 3a 00 4f 00 04 00 37 00 |..B.....|:.O...7.|
|00005110| 00 00 04 97 a2 01 ff ff | 00 00 4f 00 03 ff 24 00 |........|..O...$.|
|00005120| 44 07 00 01 1e 03 00 0d | 19 02 0d 00 44 15 c0 04 |D.......|....D...|
|00005130| 44 16 c0 04 06 19 08 0a | 00 17 01 20 19 08 03 00 |D.......|... ....|
|00005140| 42 03 01 00 07 02 03 00 | 01 00 20 06 00 3a 00 4f |B.......|.. ..:.O|
|00005150| 00 05 00 38 00 00 00 08 | 97 a2 01 ff ff 00 00 4e |...8....|.......N|
|00005160| 00 05 ff 24 00 44 07 00 | 01 1e 04 00 0d 19 02 0d |...$.D..|........|
|00005170| 00 44 15 c0 05 44 16 c0 | 05 06 19 08 0a 00 17 01 |.D...D..|........|
|00005180| 20 19 08 03 00 42 03 01 | 00 07 02 03 00 01 00 20 | ....B..|....... |
|00005190| 04 02 1f 00 4f 00 06 00 | 38 00 17 00 3d 49 46 28 |....O...|8...=IF(|
|000051a0| 24 42 24 38 3e 34 2c 46 | 32 32 2f 46 32 33 2c 22 |$B$8>4,F|22/F23,"|
|000051b0| 20 22 29 be 00 12 00 50 | 00 00 00 21 00 16 00 16 | ")....P|...!....|
|000051c0| 00 16 00 16 00 16 00 05 | 00 04 02 1b 00 51 00 00 |........|.....Q..|
|000051d0| 00 21 00 13 00 47 72 6f | 73 73 20 50 72 6f 66 69 |.!...Gro|ss Profi|
|000051e0| 74 20 4d 61 72 67 69 6e | 06 00 3a 00 51 00 01 00 |t Margin|..:.Q...|
|000051f0| 39 00 55 55 55 55 55 55 | d5 3f 00 00 4f 00 01 ff |9.UUUUUU|.?..O...|
|00005200| 24 00 44 07 00 01 1e 00 | 00 0d 19 02 0d 00 44 0e |$.D.....|......D.|
|00005210| c0 01 44 0c c0 01 06 19 | 08 0a 00 17 01 20 19 08 |..D.....|..... ..|
|00005220| 03 00 42 03 01 00 06 00 | 3a 00 51 00 02 00 39 00 |..B.....|:.Q...9.|
|00005230| 79 15 89 57 91 78 d5 3f | 00 00 4f 00 04 ff 24 00 |y..W.x.?|..O...$.|
|00005240| 44 07 00 01 1e 01 00 0d | 19 02 0d 00 44 0e c0 02 |D.......|....D...|
|00005250| 44 0c c0 02 06 19 08 0a | 00 17 01 20 19 08 03 00 |D.......|... ....|
|00005260| 42 03 01 00 06 00 3a 00 | 51 00 03 00 39 00 d9 d8 |B.....:.|Q...9...|
|00005270| d8 d8 d8 d8 d8 3f 00 00 | 51 00 02 ff 24 00 44 07 |.....?..|Q...$.D.|
|00005280| 00 01 1e 02 00 0d 19 02 | 0d 00 44 0e c0 03 44 0c |........|..D...D.|
|00005290| c0 03 06 19 08 0a 00 17 | 01 20 19 08 03 00 42 03 |........|. ....B.|
|000052a0| 01 00 06 00 1b 00 51 00 | 04 00 39 00 00 00 40 97 |......Q.|..9...@.|
|000052b0| a2 01 ff ff 08 00 51 00 | 03 ff 05 00 01 51 00 04 |......Q.|.....Q..|
|000052c0| 00 bc 04 2e 00 51 00 51 | 00 04 05 03 02 24 00 44 |.....Q.Q|.....$.D|
|000052d0| 07 00 01 1e 03 00 0d 19 | 02 0d 00 4c bd ff 00 4c |........|...L...L|
|000052e0| bb ff 00 06 19 08 0a 00 | 17 01 20 19 08 03 00 42 |........|.. ....B|
|000052f0| 03 01 00 07 02 03 00 01 | 00 20 06 00 1b 00 51 00 |........|. ....Q.|
|00005300| 05 00 39 00 00 00 44 97 | a2 01 ff ff 08 00 4f 00 |..9...D.|......O.|
|00005310| 05 ff 05 00 01 51 00 04 | 00 07 02 03 00 01 00 20 |.....Q..|....... |
|00005320| 04 02 1f 00 51 00 06 00 | 3a 00 17 00 3d 49 46 28 |....Q...|:...=IF(|
|00005330| 24 42 24 38 3e 34 2c 46 | 31 35 2f 46 31 33 2c 22 |$B$8>4,F|15/F13,"|
|00005340| 20 22 29 04 02 1f 00 52 | 00 00 00 21 00 17 00 4f | ")....R|...!...O|
|00005350| 70 65 72 61 74 69 6e 67 | 20 50 72 6f 66 69 74 20 |perating| Profit |
|00005360| 4d 61 72 67 69 6e 06 00 | 3a 00 52 00 01 00 39 00 |Margin..|:.R...9.|
|00005370| 03 9d 36 d0 69 03 ad 3f | 00 00 51 00 01 ff 24 00 |..6.i..?|..Q...$.|
|00005380| 44 07 00 01 1e 00 00 0d | 19 02 0d 00 44 15 c0 01 |D.......|....D...|
|00005390| 44 0c c0 01 06 19 08 0a | 00 17 01 20 19 08 03 00 |D.......|... ....|
|000053a0| 42 03 01 00 06 00 3a 00 | 52 00 02 00 39 00 66 1d |B.....:.|R...9.f.|
|000053b0| 61 d6 11 66 ad 3f 00 00 | 51 00 04 ff 24 00 44 07 |a..f.?..|Q...$.D.|
|000053c0| 00 01 1e 01 00 0d 19 02 | 0d 00 44 15 c0 02 44 0c |........|..D...D.|
|000053d0| c0 02 06 19 08 0a 00 17 | 01 20 19 08 03 00 42 03 |........|. ....B.|
|000053e0| 01 00 06 00 3a 00 52 00 | 03 00 39 00 43 10 dd a9 |....:.R.|..9.C...|
|000053f0| 76 43 c0 3f 00 00 52 00 | 02 ff 24 00 44 07 00 01 |vC.?..R.|..$.D...|
|00005400| 1e 02 00 0d 19 02 0d 00 | 44 15 c0 03 44 0c c0 03 |........|D...D...|
|00005410| 06 19 08 0a 00 17 01 20 | 19 08 03 00 42 03 01 00 |....... |....B...|
|00005420| 06 00 3a 00 52 00 04 00 | 39 00 00 00 80 97 a2 01 |..:.R...|9.......|
|00005430| ff ff 00 00 52 00 03 ff | 24 00 44 07 00 01 1e 03 |....R...|$.D.....|
|00005440| 00 0d 19 02 0d 00 44 15 | c0 04 44 0c c0 04 06 19 |......D.|..D.....|
|00005450| 08 0a 00 17 01 20 19 08 | 03 00 42 03 01 00 07 02 |..... ..|..B.....|
|00005460| 03 00 01 00 20 06 00 3a | 00 52 00 05 00 3a 00 00 |.... ..:|.R...:..|
|00005470| 00 84 97 a2 01 ff ff 00 | 00 51 00 05 ff 24 00 44 |........|.Q...$.D|
|00005480| 07 00 01 1e 04 00 0d 19 | 02 0d 00 44 15 c0 05 44 |........|...D...D|
|00005490| 0c c0 05 06 19 08 0a 00 | 17 01 20 19 08 03 00 42 |........|.. ....B|
|000054a0| 03 01 00 07 02 03 00 01 | 00 20 04 02 1f 00 52 00 |........|. ....R.|
|000054b0| 06 00 3a 00 17 00 3d 49 | 46 28 24 42 24 38 3e 34 |..:...=I|F($B$8>4|
|000054c0| 2c 46 32 32 2f 46 31 33 | 2c 22 20 22 29 04 02 19 |,F22/F13|," ")...|
|000054d0| 00 53 00 00 00 21 00 11 | 00 4e 65 74 20 50 72 6f |.S...!..|.Net Pro|
|000054e0| 66 69 74 20 4d 61 72 67 | 69 6e 06 00 3a 00 53 00 |fit Marg|in..:.S.|
|000054f0| 01 00 39 00 26 78 30 4f | d4 bf a1 3f 00 00 52 00 |..9.&x0O|...?..R.|
|00005500| 01 ff 24 00 44 07 00 01 | 1e 00 00 0d 19 02 0d 00 |..$.D...|........|
|00005510| 44 19 c0 01 44 0c c0 01 | 06 19 08 0a 00 17 01 20 |D...D...|....... |
|00005520| 19 08 03 00 42 03 01 00 | 06 00 3a 00 53 00 02 00 |....B...|..:.S...|
|00005530| 39 00 b6 1f 60 fb 01 b6 | 9f 3f 00 00 52 00 04 ff |9...`...|.?..R...|
|00005540| 24 00 44 07 00 01 1e 01 | 00 0d 19 02 0d 00 44 19 |$.D.....|......D.|
|00005550| c0 02 44 0c c0 02 06 19 | 08 0a 00 17 01 20 19 08 |..D.....|..... ..|
|00005560| 03 00 42 03 01 00 06 00 | 3a 00 53 00 03 00 39 00 |..B.....|:.S...9.|
|00005570| c0 59 f3 8c 26 c0 b9 3f | 00 00 53 00 02 ff 24 00 |.Y..&..?|..S...$.|
|00005580| 44 07 00 01 1e 02 00 0d | 19 02 0d 00 44 19 c0 03 |D.......|....D...|
|00005590| 44 0c c0 03 06 19 08 0a | 00 17 01 20 19 08 03 00 |D.......|... ....|
|000055a0| 42 03 01 00 06 00 3a 00 | 53 00 04 00 39 00 00 00 |B.....:.|S...9...|
|000055b0| b8 97 a2 01 ff ff 00 00 | 53 00 03 ff 24 00 44 07 |........|S...$.D.|
|000055c0| 00 01 1e 03 00 0d 19 02 | 0d 00 44 19 c0 04 44 0c |........|..D...D.|
|000055d0| c0 04 06 19 08 0a 00 17 | 01 20 19 08 03 00 42 03 |........|. ....B.|
|000055e0| 01 00 07 02 03 00 01 00 | 20 06 00 3a 00 53 00 05 |........| ..:.S..|
|000055f0| 00 3a 00 00 00 bc 97 a2 | 01 ff ff 00 00 52 00 05 |.:......|.....R..|
|00005600| ff 24 00 44 07 00 01 1e | 04 00 0d 19 02 0d 00 44 |.$.D....|.......D|
|00005610| 19 c0 05 44 0c c0 05 06 | 19 08 0a 00 17 01 20 19 |...D....|...... .|
|00005620| 08 03 00 42 03 01 00 07 | 02 03 00 01 00 20 04 02 |...B....|..... ..|
|00005630| 1f 00 53 00 06 00 3a 00 | 17 00 3d 49 46 28 24 42 |..S...:.|..=IF($B|
|00005640| 24 38 3e 34 2c 46 32 36 | 2f 46 31 33 2c 22 20 22 |$8>4,F26|/F13," "|
|00005650| 29 be 00 12 00 54 00 00 | 00 21 00 16 00 16 00 16 |)....T..|.!......|
|00005660| 00 16 00 16 00 05 00 04 | 02 24 00 55 00 00 00 21 |........|.$.U...!|
|00005670| 00 1c 00 52 65 74 75 72 | 6e 20 6f 6e 20 54 6f 74 |...Retur|n on Tot|
|00005680| 61 6c 20 41 73 73 65 74 | 73 20 28 52 4f 41 29 06 |al Asset|s (ROA).|
|00005690| 00 3a 00 55 00 01 00 39 | 00 64 20 bd 3f d7 2a bb |.:.U...9|.d .?.*.|
|000056a0| 3f 00 00 53 00 01 ff 24 | 00 44 07 00 01 1e 00 00 |?..S...$|.D......|
|000056b0| 0d 19 02 0d 00 44 19 c0 | 01 44 2f c0 01 06 19 08 |.....D..|.D/.....|
|000056c0| 0a 00 17 01 20 19 08 03 | 00 42 03 01 00 06 00 3a |.... ...|.B.....:|
|000056d0| 00 55 00 02 00 39 00 71 | 2c a0 36 7a 38 b6 3f 00 |.U...9.q|,.6z8.?.|
|000056e0| 00 53 00 04 ff 24 00 44 | 07 00 01 1e 01 00 0d 19 |.S...$.D|........|
|000056f0| 02 0d 00 44 19 c0 02 44 | 2f c0 02 06 19 08 0a 00 |...D...D|/.......|
|00005700| 17 01 20 19 08 03 00 42 | 03 01 00 06 00 3a 00 55 |.. ....B|.....:.U|
|00005710| 00 03 00 39 00 03 b2 7c | 21 24 d6 d2 3f 00 00 55 |...9...||!$..?..U|
|00005720| 00 02 ff 24 00 44 07 00 | 01 1e 02 00 0d 19 02 0d |...$.D..|........|
|00005730| 00 44 19 c0 03 44 2f c0 | 03 06 19 08 0a 00 17 01 |.D...D/.|........|
|00005740| 20 19 08 03 00 42 03 01 | 00 06 00 3a 00 55 00 04 | ....B..|...:.U..|
|00005750| 00 39 00 00 00 fc 97 a2 | 01 ff ff 00 00 55 00 03 |.9......|.....U..|
|00005760| ff 24 00 44 07 00 01 1e | 03 00 0d 19 02 0d 00 44 |.$.D....|.......D|
|00005770| 19 c0 04 44 2f c0 04 06 | 19 08 0a 00 17 01 20 19 |...D/...|...... .|
|00005780| 08 03 00 42 03 01 00 07 | 02 03 00 01 00 20 06 00 |...B....|..... ..|
|00005790| 3a 00 55 00 05 00 3a 00 | 00 00 00 98 a2 01 ff ff |:.U...:.|........|
|000057a0| 00 00 53 00 05 ff 24 00 | 44 07 00 01 1e 04 00 0d |..S...$.|D.......|
|000057b0| 19 02 0d 00 44 19 c0 05 | 44 2f c0 05 06 19 08 0a |....D...|D/......|
|000057c0| 00 17 01 20 19 08 03 00 | 42 03 01 00 07 02 03 00 |... ....|B.......|
|000057d0| 01 00 20 04 02 1f 00 55 | 00 06 00 3a 00 17 00 3d |.. ....U|...:...=|
|000057e0| 49 46 28 24 42 24 38 3e | 34 2c 46 32 36 2f 46 34 |IF($B$8>|4,F26/F4|
|000057f0| 38 2c 22 20 22 29 04 02 | 1e 00 56 00 00 00 2b 00 |8," ")..|..V...+.|
|00005800| 16 00 52 65 74 75 72 6e | 20 6f 6e 20 45 71 75 69 |..Return| on Equi|
|00005810| 74 79 20 28 52 4f 45 29 | 06 00 3a 00 56 00 01 00 |ty (ROE)|..:.V...|
|00005820| 39 00 84 e8 f1 5d 38 88 | de 3f 00 00 55 00 01 ff |9....]8.|.?..U...|
|00005830| 24 00 44 07 00 01 1e 00 | 00 0d 19 02 0d 00 44 19 |$.D.....|......D.|
|00005840| c0 01 44 3e c0 01 06 19 | 08 0a 00 17 01 20 19 08 |..D>....|..... ..|
|00005850| 03 00 42 03 01 00 06 00 | 3a 00 56 00 02 00 39 00 |..B.....|:.V...9.|
|00005860| 5e 43 79 0d e5 35 d4 3f | 00 00 55 00 04 ff 24 00 |^Cy..5.?|..U...$.|
|00005870| 44 07 00 01 1e 01 00 0d | 19 02 0d 00 44 19 c0 02 |D.......|....D...|
|00005880| 44 3e c0 02 06 19 08 0a | 00 17 01 20 19 08 03 00 |D>......|... ....|
|00005890| 42 03 01 00 06 00 3a 00 | 56 00 03 00 39 00 17 d9 |B.....:.|V...9...|
|000058a0| ce f7 53 e3 e5 3f 00 00 | 56 00 02 ff 24 00 44 07 |..S..?..|V...$.D.|
|000058b0| 00 01 1e 02 00 0d 19 02 | 0d 00 44 19 c0 03 44 3e |........|..D...D>|
|000058c0| c0 03 06 19 08 0a 00 17 | 01 20 19 08 03 00 42 03 |........|. ....B.|
|000058d0| 01 00 06 00 3a 00 56 00 | 04 00 39 00 00 00 38 98 |....:.V.|..9...8.|
|000058e0| a2 01 ff ff 00 00 56 00 | 03 ff 24 00 44 07 00 01 |......V.|..$.D...|
|000058f0| 1e 03 00 0d 19 02 0d 00 | 44 19 c0 04 44 3e c0 04 |........|D...D>..|
|00005900| 06 19 08 0a 00 17 01 20 | 19 08 03 00 42 03 01 00 |....... |....B...|
|00005910| 07 02 03 00 01 00 20 06 | 00 3a 00 56 00 05 00 3a |...... .|.:.V...:|
|00005920| 00 00 00 3c 98 a2 01 ff | ff 00 00 55 00 05 ff 24 |...<....|...U...$|
|00005930| 00 44 07 00 01 1e 04 00 | 0d 19 02 0d 00 44 19 c0 |.D......|.....D..|
|00005940| 05 44 3e c0 05 06 19 08 | 0a 00 17 01 20 19 08 03 |.D>.....|.... ...|
|00005950| 00 42 03 01 00 07 02 03 | 00 01 00 20 04 02 1f 00 |.B......|... ....|
|00005960| 56 00 06 00 3a 00 17 00 | 3d 49 46 28 24 42 24 38 |V...:...|=IF($B$8|
|00005970| 3e 34 2c 46 32 36 2f 46 | 36 33 2c 22 20 22 29 be |>4,F26/F|63," ").|
|00005980| 00 12 00 57 00 00 00 21 | 00 16 00 16 00 16 00 16 |...W...!|........|
|00005990| 00 16 00 05 00 04 02 1a | 00 58 00 00 00 2b 00 12 |........|.X...+..|
|000059a0| 00 45 61 72 6e 69 6e 67 | 73 20 50 65 72 20 53 68 |.Earning|s Per Sh|
|000059b0| 61 72 65 06 00 3a 00 58 | 00 01 00 3b 00 e9 26 31 |are..:.X|...;..&1|
|000059c0| 08 ac 1c ba 3f 00 00 5a | 00 01 ff 24 00 44 07 00 |....?..Z|...$.D..|
|000059d0| 01 1e 00 00 0d 19 02 0d | 00 44 1b c0 01 44 41 c0 |........|.D...DA.|
|000059e0| 01 06 19 08 0a 00 17 01 | 20 19 08 03 00 42 03 01 |........| ....B..|
|000059f0| 00 06 00 3a 00 58 00 02 | 00 3b 00 fa 7e 6a bc 74 |...:.X..|.;..~j.t|
|00005a00| 93 b8 3f 00 00 5a 00 02 | ff 24 00 44 07 00 01 1e |..?..Z..|.$.D....|
|00005a10| 01 00 0d 19 02 0d 00 44 | 1b c0 02 44 41 c0 02 06 |.......D|...DA...|
|00005a20| 19 08 0a 00 17 01 20 19 | 08 03 00 42 03 01 00 06 |...... .|...B....|
|00005a30| 00 3a 00 58 00 03 00 3b | 00 17 d9 ce f7 53 e3 d5 |.:.X...;|.....S..|
|00005a40| 3f 00 00 5a 00 03 ff 24 | 00 44 07 00 01 1e 02 00 |?..Z...$|.D......|
|00005a50| 0d 19 02 0d 00 44 1b c0 | 03 44 41 c0 03 06 19 08 |.....D..|.DA.....|
|00005a60| 0a 00 17 01 20 19 08 03 | 00 42 03 01 00 06 00 3a |.... ...|.B.....:|
|00005a70| 00 58 00 04 00 3b 00 00 | 00 70 98 a2 01 ff ff 00 |.X...;..|.p......|
|00005a80| 00 5a 00 04 ff 24 00 44 | 07 00 01 1e 03 00 0d 19 |.Z...$.D|........|
|00005a90| 02 0d 00 44 1b c0 04 44 | 41 c0 04 06 19 08 0a 00 |...D...D|A.......|
|00005aa0| 17 01 20 19 08 03 00 42 | 03 01 00 07 02 03 00 01 |.. ....B|........|
|00005ab0| 00 20 06 00 3a 00 58 00 | 05 00 3c 00 00 00 74 98 |. ..:.X.|..<...t.|
|00005ac0| a2 01 ff ff 00 00 56 00 | 05 ff 24 00 44 07 00 01 |......V.|..$.D...|
|00005ad0| 1e 04 00 0d 19 02 0d 00 | 44 1b c0 05 44 41 c0 05 |........|D...DA..|
|00005ae0| 06 19 08 0a 00 17 01 20 | 19 08 03 00 42 03 01 00 |....... |....B...|
|00005af0| 07 02 03 00 01 00 20 04 | 02 1f 00 58 00 06 00 3c |...... .|...X...<|
|00005b00| 00 17 00 3d 49 46 28 24 | 42 24 38 3e 34 2c 46 32 |...=IF($|B$8>4,F2|
|00005b10| 38 2f 46 36 36 2c 22 20 | 22 29 be 00 12 00 59 00 |8/F66," |")....Y.|
|00005b20| 00 00 21 00 16 00 16 00 | 16 00 16 00 16 00 05 00 |..!.....|........|
|00005b30| 04 02 1c 00 5a 00 00 00 | 21 00 14 00 50 72 69 63 |....Z...|!...Pric|
|00005b40| 65 2f 45 61 72 6e 69 6e | 67 73 20 52 61 74 69 6f |e/Earnin|gs Ratio|
|00005b50| 06 00 1b 00 5a 00 01 00 | 37 00 6a 69 69 69 69 69 |....Z...|7.jiiiii|
|00005b60| 3d 40 08 00 58 00 04 ff | 05 00 01 5a 00 01 00 bc |=@..X...|...Z....|
|00005b70| 04 3b 00 5a 00 5a 00 01 | 04 03 04 31 00 4c e8 ff |.;.Z.Z..|...1.L..|
|00005b80| 00 1e 00 00 0d 4c fe ff | 00 1e 00 00 0d 42 02 24 |.....L..|.....B.$|
|00005b90| 00 19 02 0d 00 4c e8 ff | 00 4c fe ff 00 06 19 08 |.....L..|.L......|
|00005ba0| 0b 00 17 02 20 20 19 08 | 03 00 42 03 01 00 06 00 |....  ..|..B.....|
|00005bb0| 1b 00 5a 00 02 00 37 00 | ab aa aa aa aa 0a 4a 40 |..Z...7.|......J@|
|00005bc0| 08 00 80 00 05 ff 05 00 | 01 5a 00 01 00 06 00 1b |........|.Z......|
|00005bd0| 00 5a 00 03 00 37 00 4f | 61 3d 85 f5 14 30 40 08 |.Z...7.O|a=...0@.|
|00005be0| 00 0e 00 02 ff 05 00 01 | 5a 00 01 00 06 00 1b 00 |........|Z.......|
|00005bf0| 5a 00 04 00 37 00 00 00 | ac 98 a2 01 ff ff 08 00 |Z...7...|........|
|00005c00| 0e 00 03 ff 05 00 01 5a | 00 01 00 07 02 04 00 02 |.......Z|........|
|00005c10| 00 20 20 06 00 47 00 5a | 00 05 00 38 00 00 00 b0 |.  ..G.Z|...8....|
|00005c20| 98 a2 01 ff ff 00 00 58 | 00 05 ff 31 00 44 42 c0 |.......X|...1.DB.|
|00005c30| 05 1e 00 00 0d 44 58 c0 | 05 1e 00 00 0d 42 02 24 |.....DX.|.....B.$|
|00005c40| 00 19 02 0d 00 44 42 c0 | 05 44 58 c0 05 06 19 08 |.....DB.|.DX.....|
|00005c50| 0b 00 17 02 20 20 19 08 | 03 00 42 03 01 00 07 02 |....  ..|..B.....|
|00005c60| 04 00 02 00 20 20 04 02 | 2a 00 5a 00 06 00 38 00 |....  ..|*.Z...8.|
|00005c70| 22 00 3d 49 46 28 41 4e | 44 28 46 36 37 3e 30 2c |".=IF(AN|D(F67>0,|
|00005c80| 46 38 39 3e 30 29 2c 46 | 36 37 2f 46 38 39 2c 22 |F89>0),F|67/F89,"|
|00005c90| 20 20 22 29 be 00 12 00 | 5b 00 00 00 21 00 16 00 |  ")....|[...!...|
|00005ca0| 16 00 16 00 16 00 16 00 | 05 00 04 02 17 00 5c 00 |........|......\.|
|00005cb0| 00 00 3d 00 0f 00 44 55 | 50 4f 4e 54 20 41 4e 41 |..=...DU|PONT ANA|
|00005cc0| 4c 59 53 49 53 be 00 10 | 00 5c 00 01 00 16 00 16 |LYSIS...|.\......|
|00005cd0| 00 16 00 16 00 16 00 05 | 00 04 02 1b 00 5d 00 00 |........|.....]..|
|00005ce0| 00 2b 00 13 00 4e 65 74 | 20 50 72 6f 66 69 74 20 |.+...Net| Profit |
|00005cf0| 41 54 2f 53 61 6c 65 73 | 06 00 3a 00 5d 00 01 00 |AT/Sales|..:.]...|
|00005d00| 39 00 26 78 30 4f d4 bf | a1 3f 00 00 5e 00 01 ff |9.&x0O..|.?..^...|
|00005d10| 24 00 44 07 00 01 1e 00 | 00 0d 19 02 0d 00 44 19 |$.D.....|......D.|
|00005d20| c0 01 44 0c c0 01 06 19 | 08 0a 00 17 01 20 19 08 |..D.....|..... ..|
|00005d30| 03 00 42 03 01 00 06 00 | 3a 00 5d 00 02 00 39 00 |..B.....|:.]...9.|
|00005d40| b6 1f 60 fb 01 b6 9f 3f | 00 00 5e 00 02 ff 24 00 |..`....?|..^...$.|
|00005d50| 44 07 00 01 1e 01 00 0d | 19 02 0d 00 44 19 c0 02 |D.......|....D...|
|00005d60| 44 0c c0 02 06 19 08 0a | 00 17 01 20 19 08 03 00 |D.......|... ....|
|00005d70| 42 03 01 00 06 00 3a 00 | 5d 00 03 00 39 00 c0 59 |B.....:.|]...9..Y|
|00005d80| f3 8c 26 c0 b9 3f 00 00 | 5e 00 03 ff 24 00 44 07 |..&..?..|^...$.D.|
|00005d90| 00 01 1e 02 00 0d 19 02 | 0d 00 44 19 c0 03 44 0c |........|..D...D.|
|00005da0| c0 03 06 19 08 0a 00 17 | 01 20 19 08 03 00 42 03 |........|. ....B.|
|00005db0| 01 00 06 00 3a 00 5d 00 | 04 00 39 00 00 00 04 99 |....:.].|..9.....|
|00005dc0| a2 01 ff ff 00 00 56 00 | 04 ff 24 00 44 07 00 01 |......V.|..$.D...|
|00005dd0| 1e 03 00 0d 19 02 0d 00 | 44 19 c0 04 44 0c c0 04 |........|D...D...|
|00005de0| 06 19 08 0a 00 17 01 20 | 19 08 03 00 42 03 01 00 |....... |....B...|
|00005df0| 07 02 03 00 01 00 20 06 | 00 3a 00 5d 00 05 00 3a |...... .|.:.]...:|
|00005e00| 00 00 00 08 99 a2 01 ff | ff 00 00 5a 00 05 ff 24 |........|...Z...$|
|00005e10| 00 44 07 00 01 1e 04 00 | 0d 19 02 0d 00 44 19 c0 |.D......|.....D..|
|00005e20| 05 44 0c c0 05 06 19 08 | 0a 00 17 01 20 19 08 03 |.D......|.... ...|
|00005e30| 00 42 03 01 00 07 02 03 | 00 01 00 20 04 02 1f 00 |.B......|... ....|
|00005e40| 5d 00 06 00 3a 00 17 00 | 3d 49 46 28 24 42 24 38 |]...:...|=IF($B$8|
|00005e50| 3e 34 2c 46 32 36 2f 46 | 31 33 2c 22 20 22 29 04 |>4,F26/F|13," ").|
|00005e60| 02 1a 00 5e 00 00 00 21 | 00 12 00 53 61 6c 65 73 |...^...!|...Sales|
|00005e70| 2f 54 6f 74 61 6c 20 41 | 73 73 65 74 73 06 00 3a |/Total A|ssets..:|
|00005e80| 00 5e 00 01 00 39 00 1f | 1a eb 43 63 7d 08 40 00 |.^...9..|..Cc}.@.|
|00005e90| 00 5f 00 01 ff 24 00 44 | 07 00 01 1e 00 00 0d 19 |._...$.D|........|
|00005ea0| 02 0d 00 44 0c c0 01 44 | 2f c0 01 06 19 08 0a 00 |...D...D|/.......|
|00005eb0| 17 01 20 19 08 03 00 42 | 03 01 00 06 00 3a 00 5e |.. ....B|.....:.^|
|00005ec0| 00 02 00 39 00 d9 4c ca | 53 53 6c 06 40 00 00 5f |...9..L.|SSl.@.._|
|00005ed0| 00 02 ff 24 00 44 07 00 | 01 1e 01 00 0d 19 02 0d |...$.D..|........|
|00005ee0| 00 44 0c c0 02 44 2f c0 | 02 06 19 08 0a 00 17 01 |.D...D/.|........|
|00005ef0| 20 19 08 03 00 42 03 01 | 00 06 00 3a 00 5e 00 03 | ....B..|...:.^..|
|00005f00| 00 39 00 27 fb 0e 46 6d | 68 07 40 00 00 5f 00 03 |.9.'..Fm|h.@.._..|
|00005f10| ff 24 00 44 07 00 01 1e | 02 00 0d 19 02 0d 00 44 |.$.D....|.......D|
|00005f20| 0c c0 03 44 2f c0 03 06 | 19 08 0a 00 17 01 20 19 |...D/...|...... .|
|00005f30| 08 03 00 42 03 01 00 06 | 00 3a 00 5e 00 04 00 39 |...B....|.:.^...9|
|00005f40| 00 00 00 3c 99 a2 01 ff | ff 00 00 5d 00 04 ff 24 |...<....|...]...$|
|00005f50| 00 44 07 00 01 1e 03 00 | 0d 19 02 0d 00 44 0c c0 |.D......|.....D..|
|00005f60| 04 44 2f c0 04 06 19 08 | 0a 00 17 01 20 19 08 03 |.D/.....|.... ...|
|00005f70| 00 42 03 01 00 07 02 03 | 00 01 00 20 06 00 3a 00 |.B......|... ..:.|
|00005f80| 5e 00 05 00 3a 00 00 00 | 40 99 a2 01 ff ff 00 00 |^...:...|@.......|
|00005f90| 5d 00 05 ff 24 00 44 07 | 00 01 1e 04 00 0d 19 02 |]...$.D.|........|
|00005fa0| 0d 00 44 0c c0 05 44 2f | c0 05 06 19 08 0a 00 17 |..D...D/|........|
|00005fb0| 01 20 19 08 03 00 42 03 | 01 00 07 02 03 00 01 00 |. ....B.|........|
|00005fc0| 20 04 02 1f 00 5e 00 06 | 00 3a 00 17 00 3d 49 46 | ....^..|.:...=IF|
|00005fd0| 28 24 42 24 38 3e 34 2c | 46 31 33 2f 46 34 38 2c |($B$8>4,|F13/F48,|
|00005fe0| 22 20 22 29 04 02 0b 00 | 5f 00 00 00 3e 00 03 00 |" ")....|_...>...|
|00005ff0| 52 4f 41 06 00 3a 00 5f | 00 01 00 39 00 64 20 bd |ROA..:._|...9.d .|
|00006000| 3f d7 2a bb 3f 00 00 56 | 00 01 ff 24 00 44 07 00 |?.*.?..V|...$.D..|
|00006010| 01 1e 00 00 0d 19 02 0d | 00 44 5d c0 01 44 5e c0 |........|.D]..D^.|
|00006020| 01 05 19 08 0a 00 17 01 | 20 19 08 03 00 42 03 01 |........| ....B..|
|00006030| 00 06 00 3a 00 5f 00 02 | 00 39 00 71 2c a0 36 7a |...:._..|.9.q,.6z|
|00006040| 38 b6 3f 00 00 5e 00 04 | ff 24 00 44 07 00 01 1e |8.?..^..|.$.D....|
|00006050| 01 00 0d 19 02 0d 00 44 | 5d c0 02 44 5e c0 02 05 |.......D|]..D^...|
|00006060| 19 08 0a 00 17 01 20 19 | 08 03 00 42 03 01 00 06 |...... .|...B....|
|00006070| 00 3a 00 5f 00 03 00 39 | 00 02 b2 7c 21 24 d6 d2 |.:._...9|...|!$..|
|00006080| 3f 00 00 5d 00 02 ff 24 | 00 44 07 00 01 1e 02 00 |?..]...$|.D......|
|00006090| 0d 19 02 0d 00 44 5d c0 | 03 44 5e c0 03 05 19 08 |.....D].|.D^.....|
|000060a0| 0a 00 17 01 20 19 08 03 | 00 42 03 01 00 06 00 3a |.... ...|.B.....:|
|000060b0| 00 5f 00 04 00 39 00 00 | 00 68 99 a2 01 ff ff 00 |._...9..|.h......|
|000060c0| 00 5d 00 03 ff 24 00 44 | 07 00 01 1e 03 00 0d 19 |.]...$.D|........|
|000060d0| 02 0d 00 44 5d c0 04 44 | 5e c0 04 05 19 08 0a 00 |...D]..D|^.......|
|000060e0| 17 01 20 19 08 03 00 42 | 03 01 00 07 02 03 00 01 |.. ....B|........|
|000060f0| 00 20 06 00 3a 00 5f 00 | 05 00 3a 00 00 00 6c 99 |. ..:._.|..:...l.|
|00006100| a2 01 ff ff 00 00 5e 00 | 05 ff 24 00 44 07 00 01 |......^.|..$.D...|
|00006110| 1e 04 00 0d 19 02 0d 00 | 44 5d c0 05 44 5e c0 05 |........|D]..D^..|
|00006120| 05 19 08 0a 00 17 01 20 | 19 08 03 00 42 03 01 00 |....... |....B...|
|00006130| 07 02 03 00 01 00 20 04 | 02 1f 00 5f 00 06 00 3a |...... .|..._...:|
|00006140| 00 17 00 3d 49 46 28 24 | 42 24 38 3e 34 2c 46 39 |...=IF($|B$8>4,F9|
|00006150| 34 2a 46 39 35 2c 22 20 | 22 29 d7 00 44 00 f9 21 |4*F95," |")..D..!|
|00006160| 00 00 6c 02 71 01 4b 00 | 55 00 16 00 2e 00 65 01 |..l.q.K.|U.....e.|
|00006170| 87 01 16 00 85 01 9a 01 | 7b 01 87 01 16 00 62 01 |........|{.....b.|
|00006180| 66 01 7c 01 16 00 7a 01 | 8a 01 84 01 16 00 8f 01 |f.|...z.|........|
|00006190| 89 01 16 00 85 01 16 00 | 64 01 16 00 2f 00 86 01 |........|d.../...|
|000061a0| 85 01 08 02 10 00 60 00 | 00 00 07 00 f0 00 00 00 |......`.|........|
|000061b0| 00 00 00 01 bc 81 08 02 | 10 00 61 00 00 00 07 00 |........|..a.....|
|000061c0| f0 00 00 00 00 00 00 01 | 00 00 08 02 10 00 62 00 |........|......b.|
|000061d0| 00 00 07 00 f0 00 00 00 | 02 00 00 01 f4 c3 08 02 |........|........|
|000061e0| 10 00 63 00 00 00 07 00 | f0 00 00 00 48 46 00 01 |..c.....|....HF..|
|000061f0| bc c3 08 02 10 00 64 00 | 00 00 07 00 f0 00 00 00 |......d.|........|
|00006200| 00 00 00 01 00 00 08 02 | 10 00 65 00 00 00 07 00 |........|..e.....|
|00006210| f0 00 00 00 cc 46 00 01 | c0 46 08 02 10 00 66 00 |.....F..|.F....f.|
|00006220| 00 00 07 00 f0 00 00 00 | 00 00 00 01 6c 05 08 02 |........|....l...|
|00006230| 10 00 67 00 00 00 07 00 | 04 01 00 00 10 d4 00 01 |..g.....|........|
|00006240| 01 20 08 02 10 00 68 00 | 00 00 07 00 f4 01 00 00 |. ....h.|........|
|00006250| 00 00 00 01 00 30 08 02 | 10 00 69 00 00 00 07 00 |.....0..|..i.....|
|00006260| 04 01 00 00 00 00 00 01 | 00 10 08 02 10 00 6a 00 |........|......j.|
|00006270| 00 00 07 00 f0 00 00 00 | 28 1c 00 01 6c 05 08 02 |........|(...l...|
|00006280| 10 00 6b 00 00 00 07 00 | f0 00 00 00 80 d7 00 01 |..k.....|........|
|00006290| ec 8b 08 02 10 00 6c 00 | 00 00 07 00 f0 00 00 00 |......l.|........|
|000062a0| 03 00 00 01 24 c4 08 02 | 10 00 6d 00 00 00 07 00 |....$...|..m.....|
|000062b0| f0 00 00 00 d2 e0 00 01 | 00 00 08 02 10 00 6e 00 |........|......n.|
|000062c0| 00 00 07 00 f0 00 00 00 | ec 9b 00 01 a0 4c 08 02 |........|.....L..|
|000062d0| 10 00 6f 00 00 00 07 00 | f0 00 00 00 00 00 00 01 |..o.....|........|
|000062e0| d1 0a 08 02 10 00 70 00 | 00 00 06 00 f0 00 00 00 |......p.|........|
|000062f0| 44 d5 00 01 00 00 08 02 | 10 00 71 00 00 00 06 00 |D.......|..q.....|
|00006300| 04 01 00 00 09 04 00 01 | 74 a8 08 02 10 00 72 00 |........|t.....r.|
|00006310| 00 00 06 00 04 01 00 00 | 38 78 00 01 94 d5 08 02 |........|8x......|
|00006320| 10 00 73 00 00 00 06 00 | f0 00 00 00 d8 01 00 01 |..s.....|........|
|00006330| 5c c0 08 02 10 00 74 00 | 00 00 06 00 cc 01 00 00 |\.....t.|........|
|00006340| 0b 00 00 01 01 00 08 02 | 10 00 75 00 00 00 06 00 |........|..u.....|
|00006350| 04 01 00 00 00 00 00 01 | ac 6f 08 02 10 00 76 00 |........|.o....v.|
|00006360| 00 00 06 00 04 01 00 00 | 00 00 00 01 06 10 08 02 |........|........|
|00006370| 10 00 77 00 00 00 06 00 | f0 00 00 00 09 00 00 01 |..w.....|........|
|00006380| 0b 00 08 02 10 00 78 00 | 00 00 06 00 cc 01 00 00 |......x.|........|
|00006390| 00 00 00 01 06 00 08 02 | 10 00 79 00 00 00 06 00 |........|..y.....|
|000063a0| f0 00 00 00 09 00 00 01 | 0b 00 08 02 10 00 7a 00 |........|......z.|
|000063b0| 00 00 06 00 f0 00 00 00 | 04 40 00 01 54 49 08 02 |........|.@..TI..|
|000063c0| 10 00 7b 00 00 00 06 00 | f0 00 00 00 dc d7 00 01 |..{.....|........|
|000063d0| a1 00 08 02 10 00 7c 00 | 00 00 06 00 f0 00 00 00 |......|.|........|
|000063e0| 28 d5 00 01 58 c3 08 02 | 10 00 7d 00 00 00 06 00 |(...X...|..}.....|
|000063f0| 04 01 00 00 74 98 00 01 | 38 e5 08 02 10 00 7e 00 |....t...|8.....~.|
+--------+-------------------------+-------------------------+--------+--------+
Only 25.0 KB of data is shown above.