One Click 21

home *** CD-ROM | disk | FTP | other *** search
/ One Click 21 / ONCK021.iso / Modelos / fcfe3st.xlt < prev next >
Microsoft Compound Document | 2004-04-07 | 38.5 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 10.3, Code page: 10000, Last Saved By: Aswath Damodaran, Create Time/Date: Thu Jul 2 06:02:50 1998, Security: 0	default
`99%`	file	OLE 2 Compound Document, v3.62, SecID 0x1, Mini FAT start sector 0x49 : 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(3.62)	default (weak)
`100%`	detectItEasy	Format: Microsoft Office(97-2003)	default (weak)
`100%`	xdgMime	application/x-ole-storage	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 | 3e 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 49 00 00 00 |........|....I...|
|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 4b 00 00 00 | 03 00 00 00 04 00 00 00 |....K...|........|
|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 fe ff ff ff | fe ff ff ff fe ff ff ff |........|........|
|00000330| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|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 40 6f 88 2d |........|....@o.-|
|00000470| e3 ec be 01 4a 00 00 00 | 00 02 00 00 00 00 00 00 |....J...|........|
|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 01 ff ff ff ff | 04 00 00 00 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 02 00 00 00 | 35 8c 00 00 00 00 00 00 |........|5.......|
|00000500| 05 00 53 00 75 00 6d 00 | 6d 00 61 00 72 00 79 00 |..S.u.m.|m.a.r.y.|
|00000510| 49 00 6e 00 66 00 6f 00 | 72 00 6d 00 61 00 74 00 |I.n.f.o.|r.m.a.t.|
|00000520| 69 00 6f 00 6e 00 00 00 | 00 00 00 00 00 00 00 00 |i.o.n...|........|
|00000530| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00000540| 28 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 | 90 00 00 00 00 00 00 00 |........|........|
|00000580| 05 00 44 00 6f 00 63 00 | 75 00 6d 00 65 00 6e 00 |..D.o.c.|u.m.e.n.|
|00000590| 74 00 53 00 75 00 6d 00 | 6d 00 61 00 72 00 79 00 |t.S.u.m.|m.a.r.y.|
|000005a0| 49 00 6e 00 66 00 6f 00 | 72 00 6d 00 61 00 74 00 |I.n.f.o.|r.m.a.t.|
|000005b0| 69 00 6f 00 6e 00 00 00 | 00 00 00 00 00 00 00 00 |i.o.n...|........|
|000005c0| 38 00 02 01 ff ff ff ff | ff ff ff ff ff ff ff ff |8.......|........|
|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 03 00 00 00 | b8 00 00 00 00 00 00 00 |........|........|
|00000600| 09 08 08 00 00 05 05 00 | ee 17 cc 07 e1 00 00 00 |........|........|
|00000610| c1 00 02 00 00 00 bf 00 | 00 00 c0 00 00 00 e2 00 |........|........|
|00000620| 00 00 5c 00 70 00 0a 4d | 41 54 54 20 45 56 41 4e |..\.p..M|ATT EVAN|
|00000630| 53 6f 64 61 72 61 6e 20 | 20 20 20 20 20 20 20 20 |Sodaran |        |
|00000640| 20 20 20 20 20 20 20 20 | 20 20 20 20 20 20 20 20 |        |        |
|00000650| 20 20 20 20 20 20 20 20 | 20 20 20 20 20 20 20 20 |        |        |
|00000660| 20 20 20 20 20 20 20 20 | 20 20 20 20 20 20 20 20 |        |        |
|00000670| 20 20 20 20 20 20 20 20 | 20 20 20 20 20 20 20 20 |        |        |
|00000680| 20 20 20 20 20 20 20 20 | 20 20 20 20 20 20 20 20 |        |        |
|00000690| 20 20 20 20 20 20 42 00 | 02 00 10 27 9c 00 02 00 |      B.|...'....|
|000006a0| 0e 00 19 00 02 00 00 00 | 12 00 02 00 00 00 13 00 |........|........|
|000006b0| 02 00 00 00 3d 00 12 00 | ec ff ec ff c4 31 68 1f |....=...|.....1h.|
|000006c0| 38 00 00 00 00 00 01 00 | 58 02 40 00 02 00 00 00 |8.......|X.@.....|
|000006d0| 8d 00 02 00 00 00 22 00 | 02 00 01 00 0e 00 02 00 |......".|........|
|000006e0| 01 00 b7 01 02 00 00 00 | da 00 02 00 00 00 31 00 |........|......1.|
|000006f0| 15 00 c8 00 00 00 ff 7f | 90 01 00 00 00 00 00 00 |........|........|
|00000700| 06 47 65 6e 65 76 61 31 | 00 15 00 c8 00 01 00 ff |.Geneva1|........|
|00000710| 7f bc 02 00 00 00 00 00 | 00 06 47 65 6e 65 76 61 |........|..Geneva|
|00000720| 31 00 15 00 c8 00 02 00 | ff 7f 90 01 00 00 00 00 |1.......|........|
|00000730| 00 00 06 47 65 6e 65 76 | 61 31 00 15 00 c8 00 03 |...Genev|a1......|
|00000740| 00 ff 7f bc 02 00 00 00 | 00 00 00 06 47 65 6e 65 |........|....Gene|
|00000750| 76 61 31 00 15 00 c8 00 | 00 00 ff 7f 90 01 00 00 |va1.....|........|
|00000760| 00 00 00 00 06 47 65 6e | 65 76 61 31 00 16 00 68 |.....Gen|eva1...h|
|00000770| 01 00 00 ff 7f 90 01 00 | 00 00 00 00 00 07 54 6d |........|......Tm|
|00000780| 73 20 52 6d 6e 31 00 16 | 00 18 01 00 00 ff 7f 90 |s Rmn1..|........|
|00000790| 01 00 00 00 00 00 00 07 | 54 6d 73 20 52 6d 6e 31 |........|Tms Rmn1|
|000007a0| 00 16 00 f0 00 01 00 ff | 7f bc 02 00 00 00 00 00 |........|........|
|000007b0| 00 07 54 6d 73 20 52 6d | 6e 31 00 16 00 f0 00 00 |..Tms Rm|n1......|
|000007c0| 00 ff 7f 90 01 00 00 00 | 00 00 00 07 54 6d 73 20 |........|....Tms |
|000007d0| 52 6d 6e 31 00 16 00 c8 | 00 00 00 ff 7f 90 01 00 |Rmn1....|........|
|000007e0| 00 00 00 00 00 07 54 6d | 73 20 52 6d 6e 31 00 16 |......Tm|s Rmn1..|
|000007f0| 00 c8 00 02 00 ff 7f 90 | 01 00 00 00 00 00 00 07 |........|........|
|00000800| 54 6d 73 20 52 6d 6e 31 | 00 16 00 c8 00 01 00 ff |Tms Rmn1|........|
|00000810| 7f bc 02 00 00 00 00 00 | 00 07 54 6d 73 20 52 6d |........|..Tms Rm|
|00000820| 6e 31 00 16 00 c8 00 03 | 00 ff 7f bc 02 00 00 00 |n1......|........|
|00000830| 00 00 00 07 54 6d 73 20 | 52 6d 6e 1e 04 1a 00 05 |....Tms |Rmn.....|
|00000840| 00 17 22 24 22 23 2c 23 | 23 30 5f 29 3b 5c 28 22 |.."$"#,#|#0_);\("|
|00000850| 24 22 23 2c 23 23 30 5c | 29 1e 04 1f 00 06 00 1c |$"#,##0\|).......|
|00000860| 22 24 22 23 2c 23 23 30 | 5f 29 3b 5b 52 65 64 5d |"$"#,##0|_);[Red]|
|00000870| 5c 28 22 24 22 23 2c 23 | 23 30 5c 29 1e 04 20 00 |\("$"#,#|#0\).. .|
|00000880| 07 00 1d 22 24 22 23 2c | 23 23 30 2e 30 30 5f 29 |..."$"#,|##0.00_)|
|00000890| 3b 5c 28 22 24 22 23 2c | 23 23 30 2e 30 30 5c 29 |;\("$"#,|##0.00\)|
|000008a0| 1e 04 25 00 08 00 22 22 | 24 22 23 2c 23 23 30 2e |..%...""|$"#,##0.|
|000008b0| 30 30 5f 29 3b 5b 52 65 | 64 5d 5c 28 22 24 22 23 |00_);[Re|d]\("$"#|
|000008c0| 2c 23 23 30 2e 30 30 5c | 29 1e 04 35 00 2a 00 32 |,##0.00\|)..5.*.2|
|000008d0| 5f 28 22 24 22 2a 20 23 | 2c 23 23 30 5f 29 3b 5f |_("$"* #|,##0_);_|
|000008e0| 28 22 24 22 2a 20 5c 28 | 23 2c 23 23 30 5c 29 3b |("$"* \(|#,##0\);|
|000008f0| 5f 28 22 24 22 2a 20 22 | 2d 22 5f 29 3b 5f 28 40 |_("$"* "|-"_);_(@|
|00000900| 5f 29 1e 04 2c 00 29 00 | 29 5f 28 2a 20 23 2c 23 |_)..,.).|)_(* #,#|
|00000910| 23 30 5f 29 3b 5f 28 2a | 20 5c 28 23 2c 23 23 30 |#0_);_(*| \(#,##0|
|00000920| 5c 29 3b 5f 28 2a 20 22 | 2d 22 5f 29 3b 5f 28 40 |\);_(* "|-"_);_(@|
|00000930| 5f 29 1e 04 3d 00 2c 00 | 3a 5f 28 22 24 22 2a 20 |_)..=.,.|:_("$"* |
|00000940| 23 2c 23 23 30 2e 30 30 | 5f 29 3b 5f 28 22 24 22 |#,##0.00|_);_("$"|
|00000950| 2a 20 5c 28 23 2c 23 23 | 30 2e 30 30 5c 29 3b 5f |* \(#,##|0.00\);_|
|00000960| 28 22 24 22 2a 20 22 2d | 22 3f 3f 5f 29 3b 5f 28 |("$"* "-|"??_);_(|
|00000970| 40 5f 29 1e 04 34 00 2b | 00 31 5f 28 2a 20 23 2c |@_)..4.+|.1_(* #,|
|00000980| 23 23 30 2e 30 30 5f 29 | 3b 5f 28 2a 20 5c 28 23 |##0.00_)|;_(* \(#|
|00000990| 2c 23 23 30 2e 30 30 5c | 29 3b 5f 28 2a 20 22 2d |,##0.00\|);_(* "-|
|000009a0| 22 3f 3f 5f 29 3b 5f 28 | 40 5f 29 e0 00 10 00 00 |"??_);_(|@_).....|
|000009b0| 00 00 00 f5 ff 20 00 c0 | 20 00 00 00 00 00 00 e0 |..... ..| .......|
|000009c0| 00 10 00 01 00 00 00 f5 | ff 20 f4 c0 20 00 00 00 |........|. .. ...|
|000009d0| 00 00 00 e0 00 10 00 01 | 00 00 00 f5 ff 20 f4 c0 |........|..... ..|
|000009e0| 20 00 00 00 00 00 00 e0 | 00 10 00 02 00 00 00 f5 | .......|........|
|000009f0| ff 20 f4 c0 20 00 00 00 | 00 00 00 e0 00 10 00 02 |. .. ...|........|
|00000a00| 00 00 00 f5 ff 20 f4 c0 | 20 00 00 00 00 00 00 e0 |..... ..| .......|
|00000a10| 00 10 00 00 00 00 00 f5 | ff 20 f4 c0 20 00 00 00 |........|. .. ...|
|00000a20| 00 00 00 e0 00 10 00 00 | 00 00 00 f5 ff 20 f4 c0 |........|..... ..|
|00000a30| 20 00 00 00 00 00 00 e0 | 00 10 00 00 00 00 00 f5 | .......|........|
|00000a40| ff 20 f4 c0 20 00 00 00 | 00 00 00 e0 00 10 00 00 |. .. ...|........|
|00000a50| 00 00 00 f5 ff 20 f4 c0 | 20 00 00 00 00 00 00 e0 |..... ..| .......|
|00000a60| 00 10 00 00 00 00 00 f5 | ff 20 f4 c0 20 00 00 00 |........|. .. ...|
|00000a70| 00 00 00 e0 00 10 00 00 | 00 00 00 f5 ff 20 f4 c0 |........|..... ..|
|00000a80| 20 00 00 00 00 00 00 e0 | 00 10 00 00 00 00 00 f5 | .......|........|
|00000a90| ff 20 f4 c0 20 00 00 00 | 00 00 00 e0 00 10 00 00 |. .. ...|........|
|00000aa0| 00 00 00 f5 ff 20 f4 c0 | 20 00 00 00 00 00 00 e0 |..... ..| .......|
|00000ab0| 00 10 00 00 00 00 00 f5 | ff 20 f4 c0 20 00 00 00 |........|. .. ...|
|00000ac0| 00 00 00 e0 00 10 00 00 | 00 00 00 f5 ff 20 f4 c0 |........|..... ..|
|00000ad0| 20 00 00 00 00 00 00 e0 | 00 10 00 00 00 00 00 01 | .......|........|
|00000ae0| 00 20 00 c0 20 00 00 00 | 00 00 00 e0 00 10 00 05 |. .. ...|........|
|00000af0| 00 04 00 f5 ff 20 f8 c0 | 20 00 00 00 00 00 00 e0 |..... ..| .......|
|00000b00| 00 10 00 05 00 08 00 f5 | ff 20 f8 c0 20 00 00 00 |........|. .. ...|
|00000b10| 00 00 00 e0 00 10 00 05 | 00 09 00 f5 ff 20 f8 c0 |........|..... ..|
|00000b20| 20 00 00 00 00 00 00 e0 | 00 10 00 06 00 00 00 01 | .......|........|
|00000b30| 00 26 18 c0 20 00 00 00 | 00 00 00 e0 00 10 00 00 |.&.. ...|........|
|00000b40| 00 00 00 01 00 26 10 c0 | 20 00 00 00 00 00 00 e0 |.....&..| .......|
|00000b50| 00 10 00 08 00 00 00 01 | 00 20 08 c0 20 00 00 00 |........|. .. ...|
|00000b60| 00 00 00 e0 00 10 00 09 | 00 00 00 01 00 20 08 c0 |........|..... ..|
|00000b70| 20 00 00 00 00 00 00 e0 | 00 10 00 09 00 00 00 01 | .......|........|
|00000b80| 00 22 18 c0 20 00 00 00 | 00 00 00 e0 00 10 00 07 |.".. ...|........|
|00000b90| 00 00 00 01 00 20 28 c0 | 20 00 00 12 80 40 00 e0 |..... (.| ....@..|
|00000ba0| 00 10 00 00 00 00 00 01 | 00 20 20 c0 20 00 00 02 |........|.  . ...|
|00000bb0| 80 00 00 e0 00 10 00 00 | 00 00 00 01 00 20 20 c0 |........|.....  .|
|00000bc0| 20 00 00 82 80 00 20 e0 | 00 10 00 07 00 00 00 01 | ..... .|........|
|00000bd0| 00 20 28 c0 20 00 00 10 | 00 40 00 e0 00 10 00 00 |. (. ...|.@......|
|00000be0| 00 00 00 01 00 20 20 c0 | 20 00 00 00 00 00 00 e0 |.....  .| .......|
|00000bf0| 00 10 00 00 00 00 00 01 | 00 20 20 c0 20 00 00 80 |........|.  . ...|
|00000c00| 00 00 20 e0 00 10 00 07 | 00 00 00 01 00 20 28 c0 |.. .....|..... (.|
|00000c10| 20 80 80 10 00 40 00 e0 | 00 10 00 00 00 00 00 01 | ....@..|........|
|00000c20| 00 20 20 c0 20 80 80 00 | 00 00 00 e0 00 10 00 00 |.  . ...|........|
|00000c30| 00 00 00 01 00 20 20 c0 | 20 80 80 80 00 00 20 e0 |.....  .| ..... .|
|00000c40| 00 10 00 0a 00 00 00 01 | 00 20 08 c0 20 00 00 00 |........|. .. ...|
|00000c50| 00 00 00 e0 00 10 00 0a | 00 00 00 01 00 26 18 c0 |........|.....&..|
|00000c60| 20 00 00 00 00 00 00 e0 | 00 10 00 0b 00 00 00 01 | .......|........|
|00000c70| 00 21 18 c0 20 00 00 00 | 00 00 00 e0 00 10 00 0a |.!.. ...|........|
|00000c80| 00 08 00 11 01 22 38 c0 | 20 40 80 49 80 40 20 e0 |....."8.| @.I.@ .|
|00000c90| 00 10 00 0b 00 00 00 01 | 00 20 08 c0 20 00 00 00 |........|. .. ...|
|00000ca0| 00 00 00 e0 00 10 00 0a | 00 00 00 01 00 20 28 c0 |........|..... (.|
|00000cb0| 20 00 00 48 00 40 20 e0 | 00 10 00 0a 00 0a 00 01 | ..H.@ .|........|
|00000cc0| 00 20 0c c0 20 00 00 00 | 00 00 00 e0 00 10 00 0a |. .. ...|........|
|00000cd0| 00 00 00 01 00 22 18 c0 | 20 00 00 00 00 00 00 e0 |....."..| .......|
|00000ce0| 00 10 00 0c 00 00 00 01 | 00 20 08 c0 20 00 00 00 |........|. .. ...|
|00000cf0| 00 00 00 e0 00 10 00 0c | 00 00 00 01 00 26 18 c0 |........|.....&..|
|00000d00| 20 00 00 00 00 00 00 e0 | 00 10 00 0c 00 00 00 01 | .......|........|
|00000d10| 00 20 18 c0 20 00 00 00 | 00 00 00 e0 00 10 00 0a |. .. ...|........|
|00000d20| 00 08 00 11 01 22 38 c0 | 20 40 80 48 00 40 20 e0 |....."8.| @.H.@ .|
|00000d30| 00 10 00 0a 00 00 00 01 | 00 22 b8 c0 20 40 80 49 |........|.".. @.I|
|00000d40| 80 40 20 e0 00 10 00 0a | 00 0a 00 01 00 22 3c c0 |.@ .....|....."<.|
|00000d50| 20 40 80 49 80 40 20 e0 | 00 10 00 0a 00 00 00 01 | @.I.@ .|........|
|00000d60| 00 22 3c c0 20 40 80 49 | 80 40 20 e0 00 10 00 0d |."<. @.I|.@ .....|
|00000d70| 00 00 00 01 00 20 08 c0 | 20 00 00 00 00 00 00 e0 |..... ..| .......|
|00000d80| 00 10 00 0a 00 01 00 01 | 00 22 3c c0 20 40 80 49 |........|."<. @.I|
|00000d90| 80 40 20 e0 00 10 00 0a | 00 00 00 01 00 22 38 c0 |.@ .....|....."8.|
|00000da0| 20 40 80 49 80 40 20 e0 | 00 10 00 0a 00 0a 00 21 | @.I.@ .|.......!|
|00000db0| 01 22 3c c0 20 40 80 49 | 80 40 20 e0 00 10 00 0a |."<. @.I|.@ .....|
|00000dc0| 00 08 00 01 00 22 3c c0 | 20 40 80 49 80 40 20 e0 |....."<.| @.I.@ .|
|00000dd0| 00 10 00 0a 00 0a 00 01 | 00 22 3c c0 20 00 00 00 |........|."<. ...|
|00000de0| 00 00 00 e0 00 10 00 0a | 00 00 00 01 00 20 28 c0 |........|..... (.|
|00000df0| 20 00 00 00 00 00 00 e0 | 00 10 00 0a 00 00 00 01 | .......|........|
|00000e00| 00 22 38 c0 20 00 00 00 | 00 00 00 e0 00 10 00 0a |."8. ...|........|
|00000e10| 00 0a 00 01 00 22 3c c0 | 20 40 80 40 00 00 20 e0 |....."<.| @.@.. .|
|00000e20| 00 10 00 0a 00 0a 00 01 | 00 22 3c c0 20 40 80 48 |........|."<. @.H|
|00000e30| 00 40 20 e0 00 10 00 0a | 00 09 00 21 01 22 38 c0 |.@ .....|...!."8.|
|00000e40| 20 40 80 49 80 40 20 e0 | 00 10 00 0d 00 00 00 01 | @.I.@ .|........|
|00000e50| 00 26 18 c0 20 00 00 00 | 00 00 00 e0 00 10 00 0c |.&.. ...|........|
|00000e60| 00 00 00 01 00 21 18 c0 | 20 00 00 00 00 00 00 e0 |.....!..| .......|
|00000e70| 00 10 00 0a 00 08 00 11 | 01 22 38 c0 20 00 00 00 |........|."8. ...|
|00000e80| 00 00 00 e0 00 10 00 0b | 00 00 00 01 00 22 18 c0 |........|....."..|
|00000e90| 20 00 00 00 00 00 00 e0 | 00 10 00 0a 00 0a 00 01 | .......|........|
|00000ea0| 00 22 1c c0 20 00 00 00 | 00 00 00 e0 00 10 00 0b |.".. ...|........|
|00000eb0| 00 00 00 01 00 22 1c c0 | 20 00 00 00 00 00 00 e0 |....."..| .......|
|00000ec0| 00 10 00 0a 00 08 00 11 | 01 22 18 c0 20 00 00 00 |........|.".. ...|
|00000ed0| 00 00 00 e0 00 10 00 0a | 00 00 00 01 00 21 18 c0 |........|.....!..|
|00000ee0| 20 00 00 00 00 00 00 e0 | 00 10 00 0b 00 01 00 01 | .......|........|
|00000ef0| 00 22 1c c0 20 00 00 00 | 00 00 00 e0 00 10 00 0b |.".. ...|........|
|00000f00| 00 00 00 01 00 20 28 c0 | 20 00 00 49 80 40 20 e0 |..... (.| ..I.@ .|
|00000f10| 00 10 00 0a 00 08 00 01 | 00 22 3c c0 20 00 00 48 |........|."<. ..H|
|00000f20| 00 40 20 e0 00 10 00 0a | 00 08 00 01 00 22 3c c0 |.@ .....|....."<.|
|00000f30| 20 40 80 48 00 40 20 e0 | 00 10 00 0c 00 00 00 01 | @.H.@ .|........|
|00000f40| 00 22 18 c0 20 00 00 00 | 00 00 00 e0 00 10 00 0c |.".. ...|........|
|00000f50| 00 08 00 11 01 22 38 c0 | 20 40 80 49 80 40 20 93 |....."8.| @.I.@ .|
|00000f60| 02 04 00 10 80 03 ff 93 | 02 04 00 11 90 04 ff 93 |........|........|
|00000f70| 02 04 00 00 90 00 ff 93 | 02 04 00 12 80 05 ff 92 |........|........|
|00000f80| 00 e2 00 38 00 00 00 00 | 00 ff ff ff 00 dd 08 06 |...8....|........|
|00000f90| 00 1f b7 14 00 00 00 d4 | 00 fc f3 05 00 f2 08 84 |........|........|
|00000fa0| 00 00 ab ea 00 90 00 00 | 00 00 64 11 00 00 00 90 |........|..d.....|
|00000fb0| 00 90 71 3a 00 46 00 a5 | 00 00 80 80 00 c0 c0 c0 |..q:.F..|........|
|00000fc0| 00 80 80 80 00 80 80 ff | 00 80 20 60 00 ff ff c0 |........|.. `....|
|00000fd0| 00 a0 e0 e0 00 60 00 80 | 00 ff 80 80 00 00 80 c0 |.....`..|........|
|00000fe0| 00 c0 c0 ff 00 00 00 80 | 00 ff 00 ff 00 ff ff 00 |........|........|
|00000ff0| 00 00 ff ff 00 80 00 80 | 00 80 00 00 00 00 80 80 |........|........|
|00001000| 00 00 00 ff 00 00 cc ff | 00 69 ff ff 00 cc ff cc |........|.i......|
|00001010| 00 ff ff 99 00 a6 ca f0 | 00 cc 9c cc 00 cc 99 ff |........|........|
|00001020| 00 e3 e3 e3 00 33 66 ff | 00 33 cc cc 00 33 99 33 |.....3f.|.3...3.3|
|00001030| 00 99 99 33 00 99 66 33 | 00 99 66 66 00 66 66 99 |...3..f3|..ff.ff.|
|00001040| 00 96 96 96 00 33 33 cc | 00 33 66 66 00 00 33 00 |.....33.|.3ff..3.|
|00001050| 00 33 33 00 00 66 33 00 | 00 99 33 66 00 33 33 99 |.33..f3.|..3f.33.|
|00001060| 00 42 42 42 00 85 00 14 | 00 81 0a 00 00 00 00 0d |.BBB....|........|
|00001070| 4e 65 77 46 43 46 45 33 | 53 74 61 67 65 0a 00 00 |NewFCFE3|Stage...|
|00001080| 00 09 08 08 00 00 06 10 | 00 ee 17 cc 07 0b 02 24 |........|.......$|
|00001090| 00 00 00 00 00 00 00 ae | 00 fb 0b 00 00 4a 16 00 |........|.....J..|
|000010a0| 00 5b 23 00 00 9a 2e 00 | 00 44 3c 00 00 46 7c 00 |.[#.....|.D<..F|.|
|000010b0| 00 b0 8b 00 00 0d 00 02 | 00 01 00 0c 00 02 00 64 |........|.......d|
|000010c0| 00 0f 00 02 00 01 00 11 | 00 02 00 00 00 10 00 08 |........|........|
|000010d0| 00 fc a9 f1 d2 4d 62 50 | 3f 5f 00 02 00 01 00 2a |.....MbP|?_.....*|
|000010e0| 00 02 00 00 00 2b 00 02 | 00 00 00 82 00 02 00 00 |.....+..|........|
|000010f0| 00 80 00 08 00 00 00 00 | 00 00 00 00 00 25 02 04 |........|.....%..|
|00001100| 00 00 00 04 01 8c 00 04 | 00 01 00 01 00 81 00 02 |........|........|
|00001110| 00 c1 04 1b 00 0a 00 04 | 00 14 00 42 00 67 00 72 |........|...B.g.r|
|00001120| 00 14 00 1a 00 19 26 43 | 20 54 68 72 65 65 2d 73 |......&C| Three-s|
|00001130| 74 61 67 65 20 46 43 46 | 45 20 4d 6f 64 65 6c 15 |tage FCF|E Model.|
|00001140| 00 08 00 07 50 61 67 65 | 20 26 70 83 00 02 00 00 |....Page| &p.....|
|00001150| 00 84 00 02 00 00 00 4d | 00 7a 00 01 00 00 03 00 |.......M|.z......|
|00001160| 00 01 2c 01 2c 00 00 00 | 00 0f d6 0b fc ff 53 ff |..,.,...|......S.|
|00001170| 5a 10 83 0c a2 03 67 05 | 28 03 fc 00 02 00 00 01 |Z.....g.|(.......|
|00001180| 2c 01 2c 00 00 00 00 0f | d6 0b fc 00 01 00 00 00 |,.,.....|........|
|00001190| 4b 00 00 00 01 00 01 01 | 01 00 00 00 01 27 0f 00 |K.......|.....'..|
|000011a0| 01 00 01 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000011b0| 02 00 19 01 90 00 00 00 | 00 00 40 00 00 00 00 00 |........|..@.....|
|000011c0| 00 00 00 00 01 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000011d0| 00 00 00 00 00 a1 00 22 | 00 01 00 64 00 01 00 01 |......."|...d....|
|000011e0| 00 01 00 02 00 fc ff fc | ff 00 00 00 00 00 00 e0 |........|........|
|000011f0| 3f 00 00 00 00 00 00 e0 | 3f 01 00 55 00 02 00 0a |?.......|?..U....|
|00001200| 00 7d 00 0c 00 00 00 00 | 00 b6 02 0f 00 00 00 00 |.}......|........|
|00001210| 02 7d 00 0c 00 01 00 07 | 00 b6 0c 0f 00 00 00 02 |.}......|........|
|00001220| 00 00 02 0a 00 00 00 ae | 00 00 00 0e 00 00 00 08 |........|........|
|00001230| 02 10 00 00 00 01 00 09 | 00 90 01 00 00 09 00 40 |........|.......@|
|00001240| 01 80 0e 08 02 10 00 01 | 00 01 00 09 00 90 01 00 |........|........|
|00001250| 00 e0 3c 40 01 00 20 08 | 02 10 00 02 00 01 00 09 |..<@.. .|........|
|00001260| 00 90 01 00 00 00 00 40 | 01 00 00 08 02 10 00 03 |.......@|........|
|00001270| 00 01 00 09 00 90 01 00 | 00 01 00 40 01 dc c8 08 |........|...@....|
|00001280| 02 10 00 04 00 01 00 09 | 00 90 01 00 00 00 00 40 |........|.......@|
|00001290| 01 00 20 08 02 10 00 05 | 00 01 00 09 00 90 01 00 |.. .....|........|
|000012a0| 00 00 00 40 01 06 01 08 | 02 10 00 06 00 01 00 09 |...@....|........|
|000012b0| 00 90 01 00 00 00 00 40 | 01 00 00 08 02 10 00 07 |.......@|........|
|000012c0| 00 01 00 09 00 90 01 00 | 00 04 1d c0 01 21 c0 08 |........|.....!..|
|000012d0| 02 10 00 08 00 01 00 09 | 00 90 01 00 00 60 3d c0 |........|.....`=.|
|000012e0| 01 21 00 08 02 10 00 09 | 00 01 00 09 00 90 01 00 |.!......|........|
|000012f0| 00 70 3d c0 01 21 c0 08 | 02 10 00 0a 00 01 00 09 |.p=..!..|........|
|00001300| 00 90 01 00 00 00 00 c0 | 01 21 00 08 02 10 00 0b |........|.!......|
|00001310| 00 01 00 09 00 90 01 00 | 00 80 3d c0 01 21 00 08 |........|..=..!..|
|00001320| 02 10 00 0c 00 01 00 09 | 00 90 01 00 00 a0 3d c0 |........|......=.|
|00001330| 01 21 80 08 02 10 00 0d | 00 01 00 09 00 90 01 00 |.!......|........|
|00001340| 00 b0 3d c0 01 21 80 08 | 02 10 00 0e 00 01 00 09 |..=..!..|........|
|00001350| 00 90 01 00 00 c0 3d c0 | 01 21 00 08 02 10 00 0f |......=.|.!......|
|00001360| 00 01 00 09 00 90 01 00 | 00 c0 3d c0 01 21 40 08 |........|..=..!@.|
|00001370| 02 10 00 10 00 00 00 09 | 00 90 01 00 00 d2 01 c0 |........|........|
|00001380| 01 21 00 08 02 10 00 11 | 00 00 00 09 00 90 01 00 |.!......|........|
|00001390| 00 00 3e c0 01 21 00 08 | 02 10 00 12 00 00 00 09 |..>..!..|........|
|000013a0| 00 90 01 00 00 f0 3d c0 | 01 21 80 08 02 10 00 13 |......=.|.!......|
|000013b0| 00 00 00 09 00 90 01 00 | 00 00 3e c0 01 21 40 08 |........|..>..!@.|
|000013c0| 02 10 00 14 00 00 00 09 | 00 90 01 00 00 ac 4a c0 |........|......J.|
|000013d0| 01 21 00 08 02 10 00 15 | 00 00 00 09 00 90 01 00 |.!......|........|
|000013e0| 00 04 00 c0 01 21 00 08 | 02 10 00 16 00 00 00 09 |.....!..|........|
|000013f0| 00 90 01 00 00 98 c2 c0 | 01 21 00 08 02 10 00 17 |........|.!......|
|00001400| 00 00 00 09 00 90 01 00 | 00 60 3e c0 01 21 40 08 |........|.`>..!@.|
|00001410| 02 10 00 18 00 00 00 09 | 00 90 01 00 00 50 3e c0 |........|.....P>.|
|00001420| 01 21 80 08 02 10 00 19 | 00 00 00 09 00 90 01 00 |.!......|........|
|00001430| 00 c0 25 c0 01 21 00 08 | 02 10 00 1a 00 00 00 09 |..%..!..|........|
|00001440| 00 90 01 00 00 00 00 c0 | 01 21 00 08 02 10 00 1b |........|.!......|
|00001450| 00 00 00 09 00 90 01 00 | 00 a0 3e c0 01 21 00 08 |........|..>..!..|
|00001460| 02 10 00 1c 00 00 00 09 | 00 90 01 00 00 a0 3e c0 |........|......>.|
|00001470| 01 21 40 08 02 10 00 1d | 00 00 00 09 00 90 01 00 |.!@.....|........|
|00001480| 00 a0 3e c0 01 21 40 08 | 02 10 00 1e 00 00 00 09 |..>..!@.|........|
|00001490| 00 90 01 00 00 f0 93 c0 | 01 21 80 08 02 10 00 1f |........|.!......|
|000014a0| 00 00 00 09 00 90 01 00 | 00 98 45 c0 01 21 00 04 |........|..E..!..|
|000014b0| 02 27 00 00 00 01 00 13 | 00 1f 00 54 48 52 45 45 |.'......|...THREE|
|000014c0| 2d 53 54 41 47 45 20 46 | 43 46 45 20 44 49 53 43 |-STAGE F|CFE DISC|
|000014d0| 4f 55 4e 54 20 4d 4f 44 | 45 4c be 00 14 00 00 00 |OUNT MOD|EL......|
|000014e0| 02 00 14 00 14 00 14 00 | 14 00 14 00 14 00 14 00 |........|........|
|000014f0| 08 00 be 00 16 00 01 00 | 01 00 13 00 14 00 14 00 |........|........|
|00001500| 14 00 14 00 14 00 14 00 | 14 00 08 00 04 02 65 00 |........|......e.|
|00001510| 02 00 01 00 18 00 5d 00 | 54 68 69 73 20 6d 6f 64 |......].|This mod|
|00001520| 65 6c 20 69 73 20 64 65 | 73 69 67 6e 65 64 20 74 |el is de|signed t|
|00001530| 6f 20 76 61 6c 75 65 20 | 74 68 65 20 65 71 75 69 |o value |the equi|
|00001540| 74 79 20 69 6e 20 61 20 | 66 69 72 6d 20 77 69 74 |ty in a |firm wit|
|00001550| 68 20 74 68 72 65 65 20 | 73 74 61 67 65 73 20 6f |h three |stages o|
|00001560| 66 20 67 72 6f 77 74 68 | 20 2d 20 61 6e 20 69 6e |f growth| - an in|
|00001570| 69 74 69 61 6c be 00 10 | 00 02 00 02 00 19 00 19 |itial...|........|
|00001580| 00 19 00 19 00 1a 00 06 | 00 04 02 63 00 03 00 01 |........|...c....|
|00001590| 00 1b 00 5b 00 70 65 72 | 69 6f 64 20 6f 66 20 68 |...[.per|iod of h|
|000015a0| 69 67 68 20 67 72 6f 77 | 74 68 2c 20 61 20 74 72 |igh grow|th, a tr|
|000015b0| 61 6e 73 69 74 69 6f 6e | 20 70 65 72 69 6f 64 20 |ansition| period |
|000015c0| 6f 66 20 64 65 63 6c 69 | 6e 69 6e 67 20 67 72 6f |of decli|ning gro|
|000015d0| 77 74 68 20 61 6e 64 20 | 61 20 66 69 6e 61 6c 20 |wth and |a final |
|000015e0| 70 65 72 69 6f 64 20 6f | 66 20 73 74 61 62 6c 65 |period o|f stable|
|000015f0| be 00 10 00 03 00 02 00 | 1c 00 1c 00 1c 00 1c 00 |........|........|
|00001600| 1d 00 06 00 04 02 0f 00 | 04 00 01 00 1e 00 07 00 |........|........|
|00001610| 67 72 6f 77 74 68 2e be | 00 10 00 04 00 02 00 1f |growth..|........|
|00001620| 00 1f 00 1f 00 1f 00 20 | 00 06 00 01 02 06 00 05 |....... |........|
|00001630| 00 01 00 15 00 01 02 06 | 00 06 00 01 00 15 00 04 |........|........|
|00001640| 02 13 00 07 00 01 00 29 | 00 0b 00 41 73 73 75 6d |.......)|...Assum|
|00001650| 70 74 69 6f 6e 73 04 02 | 50 00 08 00 01 00 21 00 |ptions..|P.....!.|
|00001660| 48 00 31 2e 20 54 68 65 | 20 66 69 72 6d 20 69 73 |H.1. The| firm is|
|00001670| 20 61 73 73 75 6d 65 64 | 20 74 6f 20 62 65 20 69 | assumed| to be i|
|00001680| 6e 20 61 6e 20 65 78 74 | 72 61 6f 72 64 69 6e 61 |n an ext|raordina|
|00001690| 72 79 20 67 72 6f 77 74 | 68 20 70 68 61 73 65 20 |ry growt|h phase |
|000016a0| 63 75 72 72 65 6e 74 6c | 79 2e 04 02 68 00 09 00 |currentl|y...h...|
|000016b0| 01 00 21 00 60 00 32 2e | 20 54 68 69 73 20 65 78 |..!.`.2.| This ex|
|000016c0| 74 72 61 6f 72 64 69 6e | 61 72 79 20 67 72 6f 77 |traordin|ary grow|
|000016d0| 74 68 20 69 73 20 65 78 | 70 65 63 74 65 64 20 74 |th is ex|pected t|
|000016e0| 6f 20 6c 61 73 74 20 66 | 6f 72 20 61 6e 20 69 6e |o last f|or an in|
|000016f0| 69 74 69 61 6c 20 70 65 | 72 69 6f 64 20 74 68 61 |itial pe|riod tha|
|00001700| 74 20 68 61 73 20 74 6f | 20 62 65 20 73 70 65 63 |t has to| be spec|
|00001710| 69 66 69 65 64 2e 04 02 | 60 00 0a 00 01 00 21 00 |ified...|`.....!.|
|00001720| 58 00 33 2e 20 54 68 65 | 20 67 72 6f 77 74 68 20 |X.3. The| growth |
|00001730| 72 61 74 65 20 64 65 63 | 6c 69 6e 65 73 20 6c 69 |rate dec|lines li|
|00001740| 6e 65 61 72 6c 79 20 6f | 76 65 72 20 74 68 65 20 |nearly o|ver the |
|00001750| 74 72 61 6e 73 69 74 69 | 6f 6e 20 70 65 72 69 6f |transiti|on perio|
|00001760| 64 20 74 6f 20 61 20 73 | 74 61 62 6c 65 20 67 72 |d to a s|table gr|
|00001770| 6f 77 74 68 20 72 61 74 | 65 2e 04 02 70 00 0b 00 |owth rat|e...p...|
|00001780| 01 00 21 00 68 00 34 2e | 20 54 68 65 20 72 65 6c |..!.h.4.| The rel|
|00001790| 61 74 69 6f 6e 73 68 69 | 70 20 62 65 74 77 65 65 |ationshi|p betwee|
|000017a0| 6e 20 63 61 70 69 74 61 | 6c 20 73 70 65 6e 64 69 |n capita|l spendi|
|000017b0| 6e 67 20 61 6e 64 20 64 | 65 70 72 65 63 69 61 74 |ng and d|epreciat|
|000017c0| 69 6f 6e 20 63 68 61 6e | 67 65 73 20 63 6f 6e 73 |ion chan|ges cons|
|000017d0| 69 73 74 65 6e 74 6c 79 | 20 77 69 74 68 20 74 68 |istently| with th|
|000017e0| 65 20 67 72 6f 77 74 68 | 20 72 61 74 65 2e 04 02 |e growth| rate...|
|000017f0| 33 00 0d 00 01 00 29 00 | 2b 00 54 68 65 20 75 73 |3.....).|+.The us|
|00001800| 65 72 20 73 68 6f 75 6c | 64 20 65 6e 74 65 72 20 |er shoul|d enter |
|00001810| 74 68 65 20 66 6f 6c 6c | 6f 77 69 6e 67 20 69 6e |the foll|owing in|
|00001820| 70 75 74 73 3a 04 02 26 | 00 0e 00 01 00 21 00 1e |puts:..&|.....!..|
|00001830| 00 31 2e 20 4c 65 6e 67 | 74 68 20 6f 66 20 65 61 |.1. Leng|th of ea|
|00001840| 63 68 20 67 72 6f 77 74 | 68 20 70 68 61 73 65 04 |ch growt|h phase.|
|00001850| 02 2b 00 0f 00 01 00 21 | 00 23 00 32 2e 20 47 72 |.+.....!|.#.2. Gr|
|00001860| 6f 77 74 68 20 72 61 74 | 65 20 69 6e 20 65 61 63 |owth rat|e in eac|
|00001870| 68 20 67 72 6f 77 74 68 | 20 70 68 61 73 65 04 02 |h growth| phase..|
|00001880| 53 00 10 00 01 00 21 00 | 4b 00 33 2e 20 43 61 70 |S.....!.|K.3. Cap|
|00001890| 69 74 61 6c 20 53 70 65 | 6e 64 69 6e 67 2c 20 44 |ital Spe|nding, D|
|000018a0| 65 70 72 65 63 69 61 74 | 69 6f 6e 20 61 6e 64 20 |epreciat|ion and |
|000018b0| 57 6f 72 6b 69 6e 67 20 | 43 61 70 69 74 61 6c 20 |Working |Capital |
|000018c0| 69 6e 20 65 61 63 68 20 | 67 72 6f 77 74 68 20 70 |in each |growth p|
|000018d0| 68 61 73 65 2e 04 02 2f | 00 11 00 01 00 21 00 27 |hase.../|.....!.'|
|000018e0| 00 34 2e 20 43 6f 73 74 | 73 20 6f 66 20 45 71 75 |.4. Cost|s of Equ|
|000018f0| 69 74 79 20 69 6e 20 65 | 61 63 68 20 67 72 6f 77 |ity in e|ach grow|
|00001900| 74 68 20 70 68 61 73 65 | 01 02 06 00 14 00 00 00 |th phase|........|
|00001910| 22 00 04 02 1b 00 14 00 | 01 00 2a 00 13 00 49 6e |".......|..*...In|
|00001920| 70 75 74 73 20 74 6f 20 | 74 68 65 20 6d 6f 64 65 |puts to |the mode|
|00001930| 6c be 00 14 00 14 00 02 | 00 22 00 22 00 22 00 22 |l.......|."."."."|
|00001940| 00 22 00 22 00 22 00 08 | 00 01 02 06 00 15 00 00 |."."."..|........|
|00001950| 00 22 00 04 02 16 00 15 | 00 01 00 2b 00 0e 00 47 |."......|...+...G|
|00001960| 65 6e 65 72 61 6c 20 49 | 6e 70 75 74 73 be 00 14 |eneral I|nputs...|
|00001970| 00 15 00 02 00 22 00 22 | 00 23 00 22 00 22 00 22 |....."."|.#."."."|
|00001980| 00 22 00 08 00 04 02 24 | 00 16 00 01 00 21 00 1c |.".....$|.....!..|
|00001990| 00 43 75 72 72 65 6e 74 | 20 45 61 72 6e 69 6e 67 |.Current| Earning|
|000019a0| 73 20 70 65 72 20 73 68 | 61 72 65 20 3d 7e 02 0a |s per sh|are =~..|
|000019b0| 00 16 00 03 00 24 00 01 | 40 55 40 04 02 15 00 16 |.....$..|@U@.....|
|000019c0| 00 04 00 28 00 0d 00 28 | 69 6e 20 63 75 72 72 65 |...(...(|in curre|
|000019d0| 6e 63 79 29 04 02 25 00 | 17 00 01 00 21 00 1d 00 |ncy)..%.|....!...|
|000019e0| 43 75 72 72 65 6e 74 20 | 44 69 76 69 64 65 6e 64 |Current |Dividend|
|000019f0| 73 20 70 65 72 20 73 68 | 61 72 65 20 3d 7e 02 0a |s per sh|are =~..|
|00001a00| 00 17 00 03 00 24 00 00 | 00 00 00 04 02 15 00 17 |.....$..|........|
|00001a10| 00 04 00 28 00 0d 00 28 | 69 6e 20 63 75 72 72 65 |...(...(|in curre|
|00001a20| 6e 63 79 29 04 02 25 00 | 18 00 01 00 21 00 1d 00 |ncy)..%.|....!...|
|00001a30| 43 75 72 72 65 6e 74 20 | 43 61 70 69 74 61 6c 20 |Current |Capital |
|00001a40| 53 70 65 6e 64 69 6e 67 | 2f 73 68 20 3d 7e 02 0a |Spending|/sh =~..|
|00001a50| 00 18 00 03 00 24 00 00 | 00 f0 3f 04 02 15 00 18 |.....$..|..?.....|
|00001a60| 00 04 00 28 00 0d 00 28 | 69 6e 20 63 75 72 72 65 |...(...(|in curre|
|00001a70| 6e 63 79 29 04 02 26 00 | 19 00 01 00 21 00 1e 00 |ncy)..&.|....!...|
|00001a80| 43 75 72 72 65 6e 74 20 | 44 65 70 72 65 63 69 61 |Current |Deprecia|
|00001a90| 74 69 6f 6e 20 2f 20 73 | 68 61 72 65 20 3d 7e 02 |tion / s|hare =~.|
|00001aa0| 0a 00 19 00 03 00 24 00 | 01 00 54 40 04 02 15 00 |......$.|..T@....|
|00001ab0| 19 00 04 00 28 00 0d 00 | 28 69 6e 20 63 75 72 72 |....(...|(in curr|
|00001ac0| 65 6e 63 79 29 04 02 21 | 00 1a 00 01 00 21 00 19 |ency)..!|.....!..|
|00001ad0| 00 43 75 72 72 65 6e 74 | 20 52 65 76 65 6e 75 65 |.Current| Revenue|
|00001ae0| 73 2f 20 73 68 61 72 65 | 20 3d 7e 02 0a 00 1a 00 |s/ share| =~.....|
|00001af0| 03 00 24 00 00 00 29 40 | 01 02 06 00 1a 00 04 00 |..$...)@|........|
|00001b00| 28 00 04 02 20 00 1b 00 | 01 00 21 00 18 00 57 6f |(... ...|..!...Wo|
|00001b10| 72 6b 69 6e 67 20 43 61 | 70 69 74 61 6c 2f 20 73 |rking Ca|pital/ s|
|00001b20| 68 61 72 65 20 3d 06 00 | 19 00 1b 00 03 00 24 00 |hare =..|......$.|
|00001b30| 00 00 00 00 00 00 14 40 | 00 00 37 00 02 ff 03 00 |.......@|..7.....|
|00001b40| 1e 05 00 04 02 15 00 1b | 00 04 00 28 00 0d 00 28 |........|...(...(|
|00001b50| 69 6e 20 63 75 72 72 65 | 6e 63 79 29 04 02 24 00 |in curre|ncy)..$.|
|00001b60| 1c 00 01 00 21 00 1c 00 | 43 68 67 2e 20 57 6f 72 |....!...|Chg. Wor|
|00001b70| 6b 69 6e 67 20 43 61 70 | 69 74 61 6c 2f 73 68 61 |king Cap|ital/sha|
|00001b80| 72 65 20 3d 7e 02 0a 00 | 1c 00 03 00 2c 00 00 00 |re =~...|....,...|
|00001b90| e0 3f 01 02 06 00 1c 00 | 04 00 28 00 04 02 35 00 |.?......|..(...5.|
|00001ba0| 1e 00 01 00 21 00 2d 00 | 44 6f 20 79 6f 75 20 77 |....!.-.|Do you w|
|00001bb0| 61 6e 74 20 74 6f 20 65 | 6e 74 65 72 20 63 6f 73 |ant to e|nter cos|
|00001bc0| 74 20 6f 66 20 65 71 75 | 69 74 79 20 64 69 72 65 |t of equ|ity dire|
|00001bd0| 63 74 6c 79 3f 04 02 0a | 00 1e 00 04 00 2d 00 02 |ctly?...|.....-..|
|00001be0| 00 4e 6f 04 02 13 00 1e | 00 05 00 28 00 0b 00 28 |.No.....|...(...(|
|00001bf0| 59 65 73 20 6f 72 20 4e | 6f 29 04 02 2a 00 1f 00 |Yes or N|o)..*...|
|00001c00| 01 00 21 00 22 00 49 66 | 20 79 65 73 2c 20 65 6e |..!.".If| yes, en|
|00001c10| 74 65 72 20 74 68 65 20 | 63 6f 73 74 20 6f 66 20 |ter the |cost of |
|00001c20| 65 71 75 69 74 79 20 3d | 01 02 06 00 1f 00 04 00 |equity =|........|
|00001c30| 2e 00 04 02 14 00 1f 00 | 05 00 28 00 0c 00 28 69 |........|..(...(i|
|00001c40| 6e 20 70 65 72 63 65 6e | 74 29 d7 00 44 00 1b 0a |n percen|t)..D...|
|00001c50| 00 00 6c 02 43 00 1a 00 | 7d 00 7b 00 27 00 0a 00 |..l.C...|}.{.'...|
|00001c60| 0a 00 17 00 54 00 6c 00 | 64 00 74 00 00 00 37 00 |....T.l.|d.t...7.|
|00001c70| 2a 00 2f 00 57 00 33 00 | 00 00 00 00 41 00 3c 00 |*./.W.3.|....A.<.|
|00001c80| 4f 00 50 00 50 00 51 00 | 3d 00 5a 00 40 00 00 00 |O.P.P.Q.|=.Z.@...|
|00001c90| 5e 00 08 02 10 00 20 00 | 01 00 07 00 90 01 00 00 |^..... .|........|
|00001ca0| 09 00 c0 01 21 00 08 02 | 10 00 21 00 01 00 07 00 |....!...|..!.....|
|00001cb0| 90 01 00 00 e0 3c c0 01 | 21 00 08 02 10 00 22 00 |.....<..|!.....".|
|00001cc0| 01 00 07 00 90 01 00 00 | 00 00 c0 01 21 00 08 02 |........|....!...|
|00001cd0| 10 00 23 00 01 00 07 00 | 90 01 00 00 01 00 c0 01 |..#.....|........|
|00001ce0| 21 c0 08 02 10 00 24 00 | 01 00 07 00 90 01 00 00 |!.....$.|........|
|00001cf0| 00 00 c0 01 21 00 08 02 | 10 00 25 00 01 00 07 00 |....!...|..%.....|
|00001d00| 90 01 00 00 00 00 c0 01 | 21 00 08 02 10 00 26 00 |........|!.....&.|
|00001d10| 01 00 07 00 90 01 00 00 | 00 00 c0 01 21 00 08 02 |........|....!...|
|00001d20| 10 00 27 00 01 00 07 00 | 90 01 00 00 04 1d c0 01 |..'.....|........|
|00001d30| 21 c0 08 02 10 00 28 00 | 01 00 07 00 90 01 00 00 |!.....(.|........|
|00001d40| 60 3d c0 01 21 00 08 02 | 10 00 29 00 01 00 07 00 |`=..!...|..).....|
|00001d50| 90 01 00 00 70 3d c0 01 | 21 c0 08 02 10 00 2a 00 |....p=..|!.....*.|
|00001d60| 01 00 07 00 90 01 00 00 | 00 00 c0 01 21 00 08 02 |........|....!...|
|00001d70| 10 00 2b 00 01 00 07 00 | 90 01 00 00 80 3d c0 01 |..+.....|.....=..|
|00001d80| 21 00 08 02 10 00 2c 00 | 01 00 07 00 90 01 00 00 |!.....,.|........|
|00001d90| a0 3d c0 01 21 80 08 02 | 10 00 2d 00 01 00 07 00 |.=..!...|..-.....|
|00001da0| 90 01 00 00 b0 3d c0 01 | 21 80 08 02 10 00 2e 00 |.....=..|!.......|
|00001db0| 01 00 07 00 90 01 00 00 | c0 3d c0 01 21 00 08 02 |........|.=..!...|
|00001dc0| 10 00 2f 00 01 00 07 00 | 90 01 00 00 c0 3d c0 01 |../.....|.....=..|
|00001dd0| 21 40 08 02 10 00 30 00 | 01 00 07 00 90 01 00 00 |!@....0.|........|
|00001de0| d2 01 c0 01 21 00 08 02 | 10 00 31 00 01 00 07 00 |....!...|..1.....|
|00001df0| 90 01 00 00 00 3e c0 01 | 21 00 08 02 10 00 32 00 |.....>..|!.....2.|
|00001e00| 01 00 07 00 90 01 00 00 | f0 3d c0 01 21 80 08 02 |........|.=..!...|
|00001e10| 10 00 33 00 01 00 07 00 | 90 01 00 00 00 3e c0 01 |..3.....|.....>..|
|00001e20| 21 40 08 02 10 00 34 00 | 01 00 07 00 90 01 00 00 |!@....4.|........|
|00001e30| ac 4a c0 01 21 00 08 02 | 10 00 35 00 01 00 07 00 |.J..!...|..5.....|
|00001e40| 90 01 00 00 04 00 c0 01 | 21 00 08 02 10 00 36 00 |........|!.....6.|
|00001e50| 01 00 07 00 90 01 00 00 | 98 c2 c0 01 21 00 08 02 |........|....!...|
|00001e60| 10 00 37 00 01 00 07 00 | 90 01 00 00 60 3e c0 01 |..7.....|....`>..|
|00001e70| 21 40 08 02 10 00 38 00 | 01 00 07 00 90 01 00 00 |!@....8.|........|
|00001e80| 50 3e c0 01 21 80 08 02 | 10 00 39 00 01 00 07 00 |P>..!...|..9.....|
|00001e90| 90 01 00 00 c0 25 c0 01 | 21 00 08 02 10 00 3a 00 |.....%..|!.....:.|
|00001ea0| 01 00 07 00 90 01 00 00 | 00 00 c0 01 21 00 08 02 |........|....!...|
|00001eb0| 10 00 3b 00 01 00 07 00 | 90 01 00 00 a0 3e c0 01 |..;.....|.....>..|
|00001ec0| 21 00 08 02 10 00 3c 00 | 01 00 07 00 90 01 00 00 |!.....<.|........|
|00001ed0| a0 3e c0 01 21 40 08 02 | 10 00 3d 00 01 00 07 00 |.>..!@..|..=.....|
|00001ee0| 90 01 00 00 a0 3e c0 01 | 21 40 08 02 10 00 3e 00 |.....>..|!@....>.|
|00001ef0| 01 00 07 00 90 01 00 00 | f0 93 c0 01 21 80 08 02 |........|....!...|
|00001f00| 10 00 3f 00 01 00 07 00 | 90 01 00 00 98 45 c0 01 |..?.....|.....E..|
|00001f10| 21 00 04 02 57 00 20 00 | 01 00 25 00 4f 00 49 66 |!...W. .|..%.O.If|
|00001f20| 20 6e 6f 2c 20 65 6e 74 | 65 72 20 74 68 65 20 69 | no, ent|er the i|
|00001f30| 6e 70 75 74 73 20 74 6f | 20 74 68 65 20 63 6f 73 |nputs to| the cos|
|00001f40| 74 20 6f 66 20 65 71 75 | 69 74 79 20 66 6f 72 20 |t of equ|ity for |
|00001f50| 74 68 65 20 69 6e 69 74 | 69 61 6c 20 68 69 67 68 |the init|ial high|
|00001f60| 20 67 72 6f 77 74 68 20 | 73 74 61 67 65 01 02 06 | growth |stage...|
|00001f70| 00 20 00 05 00 28 00 04 | 02 1b 00 21 00 01 00 21 |. ...(..|...!...!|
|00001f80| 00 13 00 42 65 74 61 20 | 6f 66 20 74 68 65 20 73 |...Beta |of the s|
|00001f90| 74 6f 63 6b 20 3d 7e 02 | 0a 00 21 00 03 00 2f 00 |tock =~.|..!.../.|
|00001fa0| 01 80 5b 40 01 02 06 00 | 21 00 05 00 28 00 04 02 |..[@....|!...(...|
|00001fb0| 16 00 22 00 01 00 21 00 | 0e 00 52 69 73 6b 66 72 |.."...!.|..Riskfr|
|00001fc0| 65 65 20 72 61 74 65 3d | 7e 02 0a 00 22 00 03 00 |ee rate=|~..."...|
|00001fd0| 2e 00 01 00 1c 40 04 02 | 14 00 22 00 04 00 28 00 |.....@..|.."...(.|
|00001fe0| 0c 00 28 69 6e 20 70 65 | 72 63 65 6e 74 29 01 02 |..(in pe|rcent)..|
|00001ff0| 06 00 22 00 05 00 28 00 | 04 02 15 00 23 00 01 00 |.."...(.|....#...|
|00002000| 21 00 0d 00 52 69 73 6b | 20 50 72 65 6d 69 75 6d |!...Risk| Premium|
|00002010| 3d 7e 02 0a 00 23 00 03 | 00 2e 00 01 00 16 40 04 |=~...#..|......@.|
|00002020| 02 14 00 23 00 04 00 28 | 00 0c 00 28 69 6e 20 70 |...#...(|...(in p|
|00002030| 65 72 63 65 6e 74 29 01 | 02 06 00 23 00 05 00 28 |ercent).|...#...(|
|00002040| 00 01 02 06 00 24 00 05 | 00 28 00 04 02 17 00 25 |.....$..|.(.....%|
|00002050| 00 01 00 29 00 0f 00 45 | 61 72 6e 69 6e 67 73 20 |...)...E|arnings |
|00002060| 49 6e 70 75 74 73 01 02 | 06 00 25 00 05 00 28 00 |Inputs..|..%...(.|
|00002070| 04 02 38 00 26 00 01 00 | 30 00 30 00 47 72 6f 77 |..8.&...|0.0.Grow|
|00002080| 74 68 20 52 61 74 65 20 | 64 75 72 69 6e 67 20 74 |th Rate |during t|
|00002090| 68 65 20 69 6e 69 74 69 | 61 6c 20 68 69 67 68 20 |he initi|al high |
|000020a0| 67 72 6f 77 74 68 20 70 | 68 61 73 65 01 02 06 00 |growth p|hase....|
|000020b0| 26 00 05 00 28 00 04 02 | 35 00 27 00 01 00 21 00 |&...(...|5.'...!.|
|000020c0| 2d 00 45 6e 74 65 72 20 | 6c 65 6e 67 74 68 20 6f |-.Enter |length o|
|000020d0| 66 20 65 78 74 72 61 6f | 72 64 69 6e 61 72 79 20 |f extrao|rdinary |
|000020e0| 67 72 6f 77 74 68 20 70 | 65 72 69 6f 64 20 3d 7e |growth p|eriod =~|
|000020f0| 02 0a 00 27 00 04 00 31 | 00 00 00 14 40 04 02 12 |...'...1|....@...|
|00002100| 00 27 00 05 00 28 00 0a | 00 28 69 6e 20 79 65 61 |.'...(..|.(in yea|
|00002110| 72 73 29 01 02 06 00 28 | 00 01 00 29 00 01 02 06 |rs)....(|...)....|
|00002120| 00 28 00 05 00 28 00 04 | 02 36 00 29 00 01 00 21 |.(...(..|.6.)...!|
|00002130| 00 2e 00 44 6f 20 79 6f | 75 20 77 61 6e 74 20 74 |...Do yo|u want t|
|00002140| 6f 20 75 73 65 20 74 68 | 65 20 68 69 73 74 6f 72 |o use th|e histor|
|00002150| 69 63 61 6c 20 67 72 6f | 77 74 68 20 72 61 74 65 |ical gro|wth rate|
|00002160| 3f 04 02 0a 00 29 00 04 | 00 32 00 02 00 4e 6f 04 |?....)..|.2...No.|
|00002170| 02 13 00 29 00 05 00 28 | 00 0b 00 28 59 65 73 20 |...)...(|...(Yes |
|00002180| 6f 72 20 4e 6f 29 04 02 | 2f 00 2a 00 01 00 21 00 |or No)..|/.*...!.|
|00002190| 27 00 49 66 20 79 65 73 | 2c 20 65 6e 74 65 72 20 |'.If yes|, enter |
|000021a0| 45 50 53 20 66 72 6f 6d | 20 66 69 76 65 20 79 65 |EPS from| five ye|
|000021b0| 61 72 73 20 61 67 6f 20 | 3d 7e 02 0a 00 2a 00 04 |ars ago |=~...*..|
|000021c0| 00 24 00 01 80 56 40 04 | 02 15 00 2a 00 05 00 28 |.$...V@.|...*...(|
|000021d0| 00 0d 00 28 69 6e 20 63 | 75 72 72 65 6e 63 79 29 |...(in c|urrency)|
|000021e0| 01 02 06 00 2b 00 05 00 | 28 00 04 02 33 00 2c 00 |....+...|(...3.,.|
|000021f0| 01 00 21 00 2b 00 44 6f | 20 79 6f 75 20 68 61 76 |..!.+.Do| you hav|
|00002200| 65 20 61 6e 20 6f 75 74 | 73 69 64 65 20 65 73 74 |e an out|side est|
|00002210| 69 6d 61 74 65 20 6f 66 | 20 67 72 6f 77 74 68 20 |imate of| growth |
|00002220| 3f 04 02 0b 00 2c 00 04 | 00 32 00 03 00 59 65 73 |?....,..|.2...Yes|
|00002230| 04 02 13 00 2c 00 05 00 | 28 00 0b 00 28 59 65 73 |....,...|(...(Yes|
|00002240| 20 6f 72 20 4e 6f 29 04 | 02 2b 00 2d 00 01 00 21 | or No).|.+.-...!|
|00002250| 00 23 00 49 66 20 79 65 | 73 2c 20 65 6e 74 65 72 |.#.If ye|s, enter|
|00002260| 20 74 68 65 20 65 73 74 | 69 6d 61 74 65 64 20 67 | the est|imated g|
|00002270| 72 6f 77 74 68 3a 7e 02 | 0a 00 2d 00 04 00 33 00 |rowth:~.|..-...3.|
|00002280| 01 00 34 40 04 02 14 00 | 2d 00 05 00 28 00 0c 00 |..4@....|-...(...|
|00002290| 28 69 6e 20 70 65 72 63 | 65 6e 74 29 01 02 06 00 |(in perc|ent)....|
|000022a0| 2e 00 05 00 28 00 04 02 | 43 00 2f 00 01 00 21 00 |....(...|C./...!.|
|000022b0| 3b 00 44 6f 20 79 6f 75 | 20 77 61 6e 74 20 74 6f |;.Do you| want to|
|000022c0| 20 63 61 6c 63 75 6c 61 | 74 65 20 74 68 65 20 67 | calcula|te the g|
|000022d0| 72 6f 77 74 68 20 72 61 | 74 65 20 66 72 6f 6d 20 |rowth ra|te from |
|000022e0| 66 75 6e 64 61 6d 65 6e | 74 61 6c 73 3f 04 02 0a |fundamen|tals?...|
|000022f0| 00 2f 00 05 00 32 00 02 | 00 4e 6f 04 02 13 00 2f |./...2..|.No..../|
|00002300| 00 06 00 28 00 0b 00 28 | 59 65 73 20 6f 72 20 4e |...(...(|Yes or N|
|00002310| 6f 29 04 02 2b 00 30 00 | 01 00 25 00 23 00 49 66 |o)..+.0.|..%.#.If|
|00002320| 20 79 65 73 2c 20 65 6e | 74 65 72 20 74 68 65 20 | yes, en|ter the |
|00002330| 66 6f 6c 6c 6f 77 69 6e | 67 20 69 6e 70 75 74 73 |followin|g inputs|
|00002340| 3a 01 02 06 00 30 00 05 | 00 28 00 04 02 1e 00 31 |:....0..|.(.....1|
|00002350| 00 01 00 21 00 16 00 4e | 65 74 20 49 6e 63 6f 6d |...!...N|et Incom|
|00002360| 65 20 43 75 72 72 65 6e | 74 6c 79 20 3d 7e 02 0a |e Curren|tly =~..|
|00002370| 00 31 00 03 00 34 00 00 | 00 24 40 04 02 15 00 31 |.1...4..|.$@....1|
|00002380| 00 05 00 28 00 0d 00 28 | 69 6e 20 63 75 72 72 65 |...(...(|in curre|
|00002390| 6e 63 79 29 04 02 24 00 | 32 00 01 00 21 00 1c 00 |ncy)..$.|2...!...|
|000023a0| 49 6e 74 65 72 65 73 74 | 20 45 78 70 65 6e 73 65 |Interest| Expense|
|000023b0| 20 43 75 72 72 65 6e 74 | 6c 79 20 3d 7e 02 0a 00 | Current|ly =~...|
|000023c0| 32 00 03 00 34 00 00 00 | 04 40 04 02 15 00 32 00 |2...4...|.@....2.|
|000023d0| 05 00 28 00 0d 00 28 69 | 6e 20 63 75 72 72 65 6e |..(...(i|n curren|
|000023e0| 63 79 29 04 02 1c 00 33 | 00 01 00 21 00 14 00 42 |cy)....3|...!...B|
|000023f0| 6f 6f 6b 20 56 61 6c 75 | 65 20 6f 66 20 44 65 62 |ook Valu|e of Deb|
|00002400| 74 20 3d 7e 02 0a 00 33 | 00 03 00 34 00 01 28 99 |t =~...3|...4..(.|
|00002410| 40 04 02 15 00 33 00 05 | 00 28 00 0d 00 28 69 6e |@....3..|.(...(in|
|00002420| 20 63 75 72 72 65 6e 63 | 79 29 04 02 1e 00 34 00 | currenc|y)....4.|
|00002430| 01 00 21 00 16 00 42 6f | 6f 6b 20 56 61 6c 75 65 |..!...Bo|ok Value|
|00002440| 20 6f 66 20 45 71 75 69 | 74 79 20 3d 7e 02 0a 00 | of Equi|ty =~...|
|00002450| 34 00 03 00 34 00 00 80 | 3d 40 04 02 15 00 34 00 |4...4...|=@....4.|
|00002460| 05 00 28 00 0d 00 28 69 | 6e 20 63 75 72 72 65 6e |..(...(i|n curren|
|00002470| 63 79 29 04 02 1b 00 35 | 00 01 00 21 00 13 00 54 |cy)....5|...!...T|
|00002480| 61 78 20 52 61 74 65 20 | 6f 6e 20 49 6e 63 6f 6d |ax Rate |on Incom|
|00002490| 65 3d 7e 02 0a 00 35 00 | 03 00 33 00 01 80 46 40 |e=~...5.|..3...F@|
|000024a0| 04 02 14 00 35 00 05 00 | 28 00 0c 00 28 69 6e 20 |....5...|(...(in |
|000024b0| 70 65 72 63 65 6e 74 29 | 04 02 4f 00 36 00 01 00 |percent)|..O.6...|
|000024c0| 25 00 47 00 54 68 65 20 | 66 6f 6c 6c 6f 77 69 6e |%.G.The |followin|
|000024d0| 67 20 77 69 6c 6c 20 62 | 65 20 74 68 65 20 69 6e |g will b|e the in|
|000024e0| 70 75 74 73 20 74 6f 20 | 74 68 65 20 66 75 6e 64 |puts to |the fund|
|000024f0| 61 6d 65 6e 74 61 6c 20 | 67 72 6f 77 74 68 20 66 |amental |growth f|
|00002500| 6f 72 6d 75 6c 61 74 69 | 6f 6e 3a 01 02 06 00 36 |ormulati|on:....6|
|00002510| 00 05 00 28 00 04 02 0d | 00 37 00 01 00 21 00 05 |...(....|.7...!..|
|00002520| 00 52 4f 43 20 3d 06 00 | 35 00 37 00 02 00 2e 00 |.ROC =..|5.7.....|
|00002530| e0 3e 82 fb 08 ee cf 3f | 00 00 37 00 04 ff 1f 00 |.>.....?|..7.....|
|00002540| 44 31 c0 03 44 32 c0 03 | 1e 01 00 44 35 c0 03 04 |D1..D2..|...D5...|
|00002550| 15 05 03 15 44 33 c0 03 | 44 34 c0 03 03 15 06 04 |....D3..|D4......|
|00002560| 02 0d 00 37 00 03 00 21 | 00 05 00 44 2f 45 20 3d |...7...!|...D/E =|
|00002570| 06 00 1f 00 37 00 04 00 | 2e 00 4c af da 5c e3 76 |....7...|..L..\.v|
|00002580| e1 3f 00 00 38 00 02 ff | 09 00 44 33 c0 03 44 34 |.?..8...|..D3..D4|
|00002590| c0 03 06 04 02 14 00 37 | 00 05 00 28 00 0c 00 28 |.......7|...(...(|
|000025a0| 69 6e 20 70 65 72 63 65 | 6e 74 29 04 02 13 00 38 |in perce|nt)....8|
|000025b0| 00 01 00 21 00 0b 00 52 | 65 74 65 6e 74 69 6f 6e |...!...R|etention|
|000025c0| 20 3d 06 00 23 00 38 00 | 02 00 2e 00 00 00 00 00 | =..#.8.|........|
|000025d0| 00 00 f0 3f 00 00 38 00 | 04 ff 0d 00 1e 01 00 44 |...?..8.|.......D|
|000025e0| 17 c0 03 44 16 c0 03 06 | 04 04 02 16 00 38 00 03 |...D....|.....8..|
|000025f0| 00 21 00 0e 00 49 6e 74 | 65 72 65 73 74 20 52 61 |.!...Int|erest Ra|
|00002600| 74 65 3d 06 00 3a 00 38 | 00 04 00 2e 00 19 f0 c9 |te=..:.8|........|
|00002610| e1 32 e0 c3 3f 00 00 3b | 00 04 ff 24 00 44 33 c0 |.2..?..;|...$.D3.|
|00002620| 03 1e 00 00 0b 19 02 07 | 00 1e 00 00 19 08 10 00 |........|........|
|00002630| 44 32 c0 03 44 33 c0 03 | 06 19 08 03 00 42 03 01 |D2..D3..|.....B..|
|00002640| 00 04 02 14 00 38 00 05 | 00 28 00 0c 00 28 69 6e |.....8..|.(...(in|
|00002650| 20 70 65 72 63 65 6e 74 | 29 04 02 4d 00 39 00 01 | percent|)..M.9..|
|00002660| 00 21 00 45 00 44 6f 20 | 79 6f 75 20 77 61 6e 74 |.!.E.Do |you want|
|00002670| 20 74 6f 20 63 68 61 6e | 67 65 20 61 6e 79 20 6f | to chan|ge any o|
|00002680| 66 20 74 68 65 73 65 20 | 69 6e 70 75 74 73 20 66 |f these |inputs f|
|00002690| 6f 72 20 74 68 65 20 68 | 69 67 68 20 67 72 6f 77 |or the h|igh grow|
|000026a0| 74 68 20 70 65 72 69 6f | 64 3f 04 02 0a 00 39 00 |th perio|d?....9.|
|000026b0| 05 00 32 00 02 00 4e 6f | 04 02 13 00 39 00 06 00 |..2...No|....9...|
|000026c0| 28 00 0b 00 28 59 65 73 | 20 6f 72 20 4e 6f 29 04 |(...(Yes| or No).|
|000026d0| 02 50 00 3a 00 01 00 25 | 00 48 00 49 66 20 79 65 |.P.:...%|.H.If ye|
|000026e0| 73 2c 20 73 70 65 63 69 | 66 79 20 74 68 65 20 76 |s, speci|fy the v|
|000026f0| 61 6c 75 65 73 20 66 6f | 72 20 74 68 65 73 65 20 |alues fo|r these |
|00002700| 69 6e 70 75 74 73 20 28 | 50 6c 65 61 73 65 20 65 |inputs (|Please e|
|00002710| 6e 74 65 72 20 61 6c 6c | 20 76 61 72 69 61 62 6c |nter all| variabl|
|00002720| 65 73 29 01 02 06 00 3a | 00 05 00 28 00 04 02 0d |es)....:|...(....|
|00002730| 00 3b 00 01 00 21 00 05 | 00 52 4f 43 20 3d 7e 02 |.;...!..|.ROC =~.|
|00002740| 0a 00 3b 00 02 00 2e 00 | 00 00 d0 3f 04 02 0d 00 |..;.....|...?....|
|00002750| 3b 00 03 00 21 00 05 00 | 44 2f 45 20 3d 06 00 1a |;...!...|D/E =...|
|00002760| 00 3b 00 04 00 2e 00 4c | af da 5c e3 76 e1 3f 00 |.;.....L|..\.v.?.|
|00002770| 00 3c 00 02 ff 04 00 44 | 37 c0 04 04 02 14 00 3b |.<.....D|7......;|
|00002780| 00 05 00 28 00 0c 00 28 | 69 6e 20 70 65 72 63 65 |...(...(|in perce|
|00002790| 6e 74 29 04 02 13 00 3c | 00 01 00 21 00 0b 00 52 |nt)....<|...!...R|
|000027a0| 65 74 65 6e 74 69 6f 6e | 20 3d 06 00 1a 00 3c 00 |etention| =....<.|
|000027b0| 02 00 2e 00 00 00 00 00 | 00 00 f0 3f 00 00 3c 00 |........|...?..<.|
|000027c0| 04 ff 04 00 44 38 c0 02 | 04 02 16 00 3c 00 03 00 |....D8..|....<...|
|000027d0| 21 00 0e 00 49 6e 74 65 | 72 65 73 74 20 52 61 74 |!...Inte|rest Rat|
|000027e0| 65 3d 06 00 1a 00 3c 00 | 04 00 2e 00 19 f0 c9 e1 |e=....<.|........|
|000027f0| 32 e0 c3 3f 00 00 3f 00 | 04 ff 04 00 44 38 c0 04 |2..?..?.|....D8..|
|00002800| 04 02 14 00 3c 00 05 00 | 28 00 0c 00 28 69 6e 20 |....<...|(...(in |
|00002810| 70 65 72 63 65 6e 74 29 | 04 02 4f 00 3d 00 01 00 |percent)|..O.=...|
|00002820| 21 00 47 00 44 6f 20 79 | 6f 75 20 77 61 6e 74 20 |!.G.Do y|ou want |
|00002830| 74 6f 20 63 68 61 6e 67 | 65 20 61 6e 79 20 6f 66 |to chang|e any of|
|00002840| 20 74 68 65 73 65 20 69 | 6e 70 75 74 73 20 66 6f | these i|nputs fo|
|00002850| 72 20 74 68 65 20 73 74 | 61 62 6c 65 20 67 72 6f |r the st|able gro|
|00002860| 77 74 68 20 70 65 72 69 | 6f 64 3f 01 02 06 00 3d |wth peri|od?....=|
|00002870| 00 02 00 28 00 01 02 06 | 00 3d 00 04 00 28 00 04 |...(....|.=...(..|
|00002880| 02 0b 00 3d 00 05 00 32 | 00 03 00 59 65 73 04 02 |...=...2|...Yes..|
|00002890| 13 00 3d 00 06 00 28 00 | 0b 00 28 59 65 73 20 6f |..=...(.|..(Yes o|
|000028a0| 72 20 4e 6f 29 04 02 34 | 00 3e 00 01 00 25 00 2c |r No)..4|.>...%.,|
|000028b0| 00 49 66 20 79 65 73 2c | 20 73 70 65 63 69 66 79 |.If yes,| specify|
|000028c0| 20 74 68 65 20 76 61 6c | 75 65 73 20 66 6f 72 20 | the val|ues for |
|000028d0| 74 68 65 73 65 20 69 6e | 70 75 74 73 20 01 02 06 |these in|puts ...|
|000028e0| 00 3e 00 02 00 28 00 be | 00 0a 00 3e 00 04 00 28 |.>...(..|...>...(|
|000028f0| 00 28 00 05 00 04 02 0d | 00 3f 00 01 00 21 00 05 |.(......|.?...!..|
|00002900| 00 52 4f 43 20 3d 7e 02 | 0a 00 3f 00 02 00 2e 00 |.ROC =~.|..?.....|
|00002910| 01 00 34 40 04 02 0d 00 | 3f 00 03 00 21 00 05 00 |..4@....|?...!...|
|00002920| 44 2f 45 20 3d 06 00 1a | 00 3f 00 04 00 2e 00 4c |D/E =...|.?.....L|
|00002930| af da 5c e3 76 e1 3f 00 | 00 69 00 01 ff 04 00 44 |..\.v.?.|.i.....D|
|00002940| 3b c0 04 04 02 14 00 3f | 00 05 00 28 00 0c 00 28 |;......?|...(...(|
|00002950| 69 6e 20 70 65 72 63 65 | 6e 74 29 d7 00 44 00 c9 |in perce|nt)..D..|
|00002960| 0c 00 00 6c 02 65 00 37 | 00 4a 00 49 00 0a 00 25 |...l.e.7|.J.I...%|
|00002970| 00 46 00 5d 00 14 00 5f | 00 5a 00 0a 00 5d 00 55 |.F.]..._|.Z...].U|
|00002980| 00 0a 00 6c 00 39 00 49 | 00 4f 00 47 00 49 00 45 |...l.9.I|.O.G.I.E|
|00002990| 00 5d 00 96 00 ae 00 76 | 00 5e 00 66 00 85 00 8d |.].....v|.^.f....|
|000029a0| 00 50 00 08 02 10 00 40 | 00 01 00 07 00 90 01 00 |.P.....@|........|
|000029b0| 00 09 00 c0 01 21 00 08 | 02 10 00 41 00 01 00 07 |.....!..|...A....|
|000029c0| 00 90 01 00 00 e0 3c c0 | 01 21 00 08 02 10 00 42 |......<.|.!.....B|
|000029d0| 00 01 00 07 00 90 01 00 | 00 00 00 c0 01 21 00 08 |........|.....!..|
|000029e0| 02 10 00 43 00 01 00 07 | 00 90 01 00 00 01 00 c0 |...C....|........|
|000029f0| 01 21 c0 08 02 10 00 44 | 00 01 00 07 00 90 01 00 |.!.....D|........|
|00002a00| 00 00 00 c0 01 21 00 08 | 02 10 00 45 00 01 00 07 |.....!..|...E....|
|00002a10| 00 90 01 00 00 00 00 c0 | 01 21 00 08 02 10 00 46 |........|.!.....F|
|00002a20| 00 01 00 07 00 90 01 00 | 00 00 00 c0 01 21 00 08 |........|.....!..|
|00002a30| 02 10 00 47 00 01 00 07 | 00 90 01 00 00 04 1d c0 |...G....|........|
|00002a40| 01 21 c0 08 02 10 00 48 | 00 01 00 07 00 90 01 00 |.!.....H|........|
|00002a50| 00 60 3d c0 01 21 00 08 | 02 10 00 49 00 01 00 07 |.`=..!..|...I....|
|00002a60| 00 90 01 00 00 70 3d c0 | 01 21 c0 08 02 10 00 4a |.....p=.|.!.....J|
|00002a70| 00 01 00 07 00 90 01 00 | 00 00 00 c0 01 21 00 08 |........|.....!..|
|00002a80| 02 10 00 4b 00 01 00 07 | 00 90 01 00 00 80 3d c0 |...K....|......=.|
|00002a90| 01 21 00 08 02 10 00 4c | 00 01 00 07 00 90 01 00 |.!.....L|........|
|00002aa0| 00 a0 3d c0 01 21 80 08 | 02 10 00 4d 00 01 00 07 |..=..!..|...M....|
|00002ab0| 00 90 01 00 00 b0 3d c0 | 01 21 80 08 02 10 00 4e |......=.|.!.....N|
|00002ac0| 00 01 00 07 00 90 01 00 | 00 c0 3d c0 01 21 00 08 |........|..=..!..|
|00002ad0| 02 10 00 4f 00 01 00 07 | 00 90 01 00 00 c0 3d c0 |...O....|......=.|
|00002ae0| 01 21 40 08 02 10 00 50 | 00 01 00 07 00 90 01 00 |.!@....P|........|
|00002af0| 00 d2 01 c0 01 21 00 08 | 02 10 00 51 00 01 00 07 |.....!..|...Q....|
|00002b00| 00 90 01 00 00 00 3e c0 | 01 21 00 08 02 10 00 52 |......>.|.!.....R|
|00002b10| 00 01 00 07 00 90 01 00 | 00 f0 3d c0 01 21 80 08 |........|..=..!..|
|00002b20| 02 10 00 53 00 01 00 07 | 00 90 01 00 00 00 3e c0 |...S....|......>.|
|00002b30| 01 21 40 08 02 10 00 54 | 00 01 00 07 00 90 01 00 |.!@....T|........|
|00002b40| 00 ac 4a c0 01 21 00 08 | 02 10 00 55 00 01 00 07 |..J..!..|...U....|
|00002b50| 00 90 01 00 00 04 00 c0 | 01 21 00 08 02 10 00 56 |........|.!.....V|
|00002b60| 00 01 00 07 00 90 01 00 | 00 98 c2 c0 01 21 00 08 |........|.....!..|
|00002b70| 02 10 00 57 00 01 00 07 | 00 90 01 00 00 60 3e c0 |...W....|.....`>.|
|00002b80| 01 21 40 08 02 10 00 58 | 00 01 00 07 00 90 01 00 |.!@....X|........|
|00002b90| 00 50 3e c0 01 21 80 08 | 02 10 00 59 00 01 00 07 |.P>..!..|...Y....|
|00002ba0| 00 90 01 00 00 c0 25 c0 | 01 21 00 08 02 10 00 5a |......%.|.!.....Z|
|00002bb0| 00 01 00 07 00 90 01 00 | 00 00 00 c0 01 21 00 08 |........|.....!..|
|00002bc0| 02 10 00 5b 00 01 00 07 | 00 90 01 00 00 a0 3e c0 |...[....|......>.|
|00002bd0| 01 21 00 08 02 10 00 5c | 00 01 00 07 00 90 01 00 |.!.....\|........|
|00002be0| 00 a0 3e c0 01 21 40 08 | 02 10 00 5d 00 01 00 07 |..>..!@.|...]....|
|00002bf0| 00 90 01 00 00 a0 3e c0 | 01 21 40 08 02 10 00 5e |......>.|.!@....^|
|00002c00| 00 01 00 07 00 90 01 00 | 00 f0 93 c0 01 21 80 08 |........|.....!..|
|00002c10| 02 10 00 5f 00 01 00 07 | 00 90 01 00 00 98 45 c0 |..._....|......E.|
|00002c20| 01 21 00 01 02 06 00 40 | 00 02 00 35 00 04 02 16 |.!.....@|...5....|
|00002c30| 00 40 00 03 00 21 00 0e | 00 49 6e 74 65 72 65 73 |.@...!..|.Interes|
|00002c40| 74 20 52 61 74 65 3d 7e | 02 0a 00 40 00 04 00 2e |t Rate=~|...@....|
|00002c50| 00 01 00 2c 40 04 02 14 | 00 40 00 05 00 28 00 0c |...,@...|.@...(..|
|00002c60| 00 28 69 6e 20 70 65 72 | 63 65 6e 74 29 be 00 0a |.(in per|cent)...|
|00002c70| 00 41 00 04 00 28 00 28 | 00 05 00 04 02 45 00 42 |.A...(.(|.....E.B|
|00002c80| 00 01 00 25 00 3d 00 53 | 70 65 63 69 66 79 20 77 |...%.=.S|pecify w|
|00002c90| 65 69 67 68 74 73 20 74 | 6f 20 62 65 20 61 73 73 |eights t|o be ass|
|00002ca0| 69 67 6e 65 64 20 74 6f | 20 65 61 63 68 20 6f 66 |igned to| each of|
|00002cb0| 20 74 68 65 73 65 20 67 | 72 6f 77 74 68 20 72 61 | these g|rowth ra|
|00002cc0| 74 65 73 3a be 00 0a 00 | 42 00 04 00 28 00 28 00 |tes:....|B...(.(.|
|00002cd0| 05 00 04 02 21 00 43 00 | 01 00 21 00 19 00 48 69 |....!.C.|..!...Hi|
|00002ce0| 73 74 6f 72 69 63 61 6c | 20 47 72 6f 77 74 68 20 |storical| Growth |
|00002cf0| 52 61 74 65 20 20 3d 7e | 02 0a 00 43 00 04 00 2e |Rate  =~|...C....|
|00002d00| 00 00 00 00 00 04 02 14 | 00 43 00 05 00 28 00 0c |........|.C...(..|
|00002d10| 00 28 69 6e 20 70 65 72 | 63 65 6e 74 29 04 02 26 |.(in per|cent)..&|
|00002d20| 00 44 00 01 00 21 00 1e | 00 4f 75 74 73 69 64 65 |.D...!..|.Outside|
|00002d30| 20 50 72 65 64 69 63 74 | 69 6f 6e 20 6f 66 20 47 | Predict|ion of G|
|00002d40| 72 6f 77 74 68 20 3d 7e | 02 0a 00 44 00 04 00 2e |rowth =~|...D....|
|00002d50| 00 00 00 f0 3f 04 02 14 | 00 44 00 05 00 28 00 0c |....?...|.D...(..|
|00002d60| 00 28 69 6e 20 70 65 72 | 63 65 6e 74 29 04 02 28 |.(in per|cent)..(|
|00002d70| 00 45 00 01 00 21 00 20 | 00 46 75 6e 64 61 6d 65 |.E...!. |.Fundame|
|00002d80| 6e 74 61 6c 20 45 73 74 | 69 6d 61 74 65 20 6f 66 |ntal Est|imate of|
|00002d90| 20 47 72 6f 77 74 68 20 | 3d 7e 02 0a 00 45 00 04 | Growth |=~...E..|
|00002da0| 00 2e 00 00 00 00 00 04 | 02 14 00 45 00 05 00 28 |........|...E...(|
|00002db0| 00 0c 00 28 69 6e 20 70 | 65 72 63 65 6e 74 29 04 |...(in p|ercent).|
|00002dc0| 02 30 00 47 00 01 00 30 | 00 28 00 47 72 6f 77 74 |.0.G...0|.(.Growt|
|00002dd0| 68 20 52 61 74 65 20 64 | 75 72 69 6e 67 20 74 68 |h Rate d|uring th|
|00002de0| 65 20 74 72 61 6e 73 69 | 74 69 6f 6e 20 70 65 72 |e transi|tion per|
|00002df0| 69 6f 64 04 02 2f 00 48 | 00 01 00 21 00 27 00 45 |iod../.H|...!.'.E|
|00002e00| 6e 74 65 72 20 6c 65 6e | 67 74 68 20 6f 66 20 74 |nter len|gth of t|
|00002e10| 68 65 20 74 72 61 6e 73 | 69 74 69 6f 6e 20 70 65 |he trans|ition pe|
|00002e20| 72 69 6f 64 20 3d 7e 02 | 0a 00 48 00 04 00 32 00 |riod =~.|..H...2.|
|00002e30| 00 00 24 40 04 02 12 00 | 48 00 05 00 28 00 0a 00 |..$@....|H...(...|
|00002e40| 28 69 6e 20 79 65 61 72 | 73 29 be 00 0a 00 49 00 |(in year|s)....I.|
|00002e50| 05 00 36 00 28 00 06 00 | 04 02 40 00 4a 00 01 00 |..6.(...|..@.J...|
|00002e60| 21 00 38 00 44 6f 20 79 | 6f 75 20 77 61 6e 74 20 |!.8.Do y|ou want |
|00002e70| 74 68 65 20 62 65 74 61 | 20 74 6f 20 61 64 6a 75 |the beta| to adju|
|00002e80| 73 74 20 67 72 61 64 75 | 61 6c 6c 79 20 74 6f 20 |st gradu|ally to |
|00002e90| 73 74 61 62 6c 65 20 62 | 65 74 61 3f 04 02 0b 00 |stable b|eta?....|
|00002ea0| 4a 00 05 00 32 00 03 00 | 59 65 73 04 02 13 00 4a |J...2...|Yes....J|
|00002eb0| 00 06 00 28 00 0b 00 28 | 59 65 73 20 6f 72 20 4e |...(...(|Yes or N|
|00002ec0| 6f 29 04 02 39 00 4b 00 | 01 00 21 00 31 00 49 66 |o)..9.K.|..!.1.If|
|00002ed0| 20 6e 6f 2c 20 65 6e 74 | 65 72 20 74 68 65 20 62 | no, ent|er the b|
|00002ee0| 65 74 61 20 66 6f 72 20 | 74 68 65 20 74 72 61 6e |eta for |the tran|
|00002ef0| 73 69 74 69 6f 6e 20 70 | 65 72 69 6f 64 20 3d 01 |sition p|eriod =.|
|00002f00| 02 06 00 4b 00 05 00 32 | 00 04 02 2b 00 4d 00 01 |...K...2|...+.M..|
|00002f10| 00 30 00 23 00 47 72 6f | 77 74 68 20 52 61 74 65 |.0.#.Gro|wth Rate|
|00002f20| 20 64 75 72 69 6e 67 20 | 74 68 65 20 73 74 61 62 | during |the stab|
|00002f30| 6c 65 20 70 68 61 73 65 | 04 02 32 00 4e 00 01 00 |le phase|..2.N...|
|00002f40| 21 00 2a 00 45 6e 74 65 | 72 20 67 72 6f 77 74 68 |!.*.Ente|r growth|
|00002f50| 20 72 61 74 65 20 69 6e | 20 73 74 61 62 6c 65 20 | rate in| stable |
|00002f60| 67 72 6f 77 74 68 20 70 | 65 72 69 6f 64 3f 7e 02 |growth p|eriod?~.|
|00002f70| 0a 00 4e 00 04 00 2e 00 | 01 00 14 40 04 02 14 00 |..N.....|...@....|
|00002f80| 4e 00 05 00 28 00 0c 00 | 28 69 6e 20 70 65 72 63 |N...(...|(in perc|
|00002f90| 65 6e 74 29 be 00 0a 00 | 4f 00 04 00 37 00 28 00 |ent)....|O...7.(.|
|00002fa0| 05 00 04 02 32 00 50 00 | 01 00 21 00 2a 00 57 69 |....2.P.|..!.*.Wi|
|00002fb0| 6c 6c 20 74 68 65 20 62 | 65 74 61 20 63 68 61 6e |ll the b|eta chan|
|00002fc0| 67 65 20 69 6e 20 74 68 | 65 20 73 74 61 62 6c 65 |ge in th|e stable|
|00002fd0| 20 70 65 72 69 6f 64 3f | 04 02 0a 00 50 00 04 00 | period?|....P...|
|00002fe0| 32 00 02 00 4e 6f 04 02 | 13 00 50 00 05 00 28 00 |2...No..|..P...(.|
|00002ff0| 0b 00 28 59 65 73 20 6f | 72 20 4e 6f 29 04 02 32 |..(Yes o|r No)..2|
|00003000| 00 51 00 01 00 21 00 2a | 00 49 66 20 79 65 73 2c |.Q...!.*|.If yes,|
|00003010| 20 65 6e 74 65 72 20 74 | 68 65 20 62 65 74 61 20 | enter t|he beta |
|00003020| 66 6f 72 20 73 74 61 62 | 6c 65 20 70 65 72 69 6f |for stab|le perio|
|00003030| 64 20 3d be 00 0a 00 51 | 00 04 00 32 00 28 00 05 |d =....Q|...2.(..|
|00003040| 00 be 00 0a 00 52 00 04 | 00 28 00 28 00 05 00 04 |.....R..|.(.(....|
|00003050| 02 38 00 53 00 01 00 29 | 00 30 00 43 61 70 69 74 |.8.S...)|.0.Capit|
|00003060| 61 6c 20 53 70 65 6e 64 | 69 6e 67 2c 20 44 65 70 |al Spend|ing, Dep|
|00003070| 72 65 63 69 61 74 69 6f | 6e 20 26 20 57 6f 72 6b |reciatio|n & Work|
|00003080| 69 6e 67 20 43 61 70 69 | 74 61 6c be 00 0a 00 53 |ing Capi|tal....S|
|00003090| 00 04 00 28 00 28 00 05 | 00 04 02 4a 00 54 00 01 |...(.(..|...J.T..|
|000030a0| 00 21 00 42 00 44 6f 20 | 79 6f 75 20 77 61 6e 74 |.!.B.Do |you want|
|000030b0| 20 61 6c 6c 20 74 68 65 | 73 65 20 69 74 65 6d 73 | all the|se items|
|000030c0| 20 74 6f 20 67 72 6f 77 | 20 61 74 20 74 68 65 20 | to grow| at the |
|000030d0| 73 61 6d 65 20 72 61 74 | 65 20 61 73 20 65 61 72 |same rat|e as ear|
|000030e0| 6e 69 6e 67 73 20 3f 01 | 02 06 00 54 00 04 00 28 |nings ?.|...T...(|
|000030f0| 00 04 02 0b 00 54 00 05 | 00 32 00 03 00 59 65 73 |.....T..|.2...Yes|
|00003100| 04 02 13 00 54 00 06 00 | 28 00 0b 00 28 59 65 73 |....T...|(...(Yes|
|00003110| 20 6f 72 20 4e 6f 29 04 | 02 47 00 55 00 01 00 21 | or No).|.G.U...!|
|00003120| 00 3f 00 49 66 20 6e 6f | 74 2c 20 65 6e 74 65 72 |.?.If no|t, enter|
|00003130| 20 74 68 65 20 67 72 6f | 77 74 68 20 72 61 74 65 | the gro|wth rate|
|00003140| 73 20 66 6f 72 20 65 61 | 63 68 20 6f 66 20 74 68 |s for ea|ch of th|
|00003150| 65 20 66 6f 6c 6c 6f 77 | 69 6e 67 20 69 74 65 6d |e follow|ing item|
|00003160| 73 3a be 00 0a 00 55 00 | 04 00 28 00 28 00 05 00 |s:....U.|..(.(...|
|00003170| 04 02 18 00 56 00 02 00 | 21 00 10 00 43 61 70 69 |....V...|!...Capi|
|00003180| 74 61 6c 20 53 70 65 6e | 64 69 6e 67 04 02 14 00 |tal Spen|ding....|
|00003190| 56 00 03 00 21 00 0c 00 | 44 65 70 72 65 63 69 61 |V...!...|Deprecia|
|000031a0| 74 69 6f 6e 04 02 10 00 | 56 00 04 00 28 00 08 00 |tion....|V...(...|
|000031b0| 52 65 76 65 6e 75 65 73 | 01 02 06 00 56 00 05 00 |Revenues|....V...|
|000031c0| 28 00 04 02 13 00 57 00 | 01 00 21 00 0b 00 48 69 |(.....W.|..!...Hi|
|000031d0| 67 68 20 47 72 6f 77 74 | 68 bd 00 18 00 57 00 02 |gh Growt|h....W..|
|000031e0| 00 2e 00 01 00 34 40 2e | 00 01 00 34 40 2e 00 01 |.....4@.|...4@...|
|000031f0| 00 32 40 04 00 04 02 14 | 00 57 00 05 00 28 00 0c |.2@.....|.W...(..|
|00003200| 00 28 69 6e 20 70 65 72 | 63 65 6e 74 29 04 02 19 |.(in per|cent)...|
|00003210| 00 58 00 01 00 21 00 11 | 00 54 72 61 6e 73 69 74 |.X...!..|.Transit|
|00003220| 69 6f 6e 20 70 65 72 69 | 6f 64 bd 00 18 00 58 00 |ion peri|od....X.|
|00003230| 02 00 2e 00 01 00 28 40 | 2e 00 01 00 28 40 38 00 |......(@|....(@8.|
|00003240| 01 00 28 40 04 00 04 02 | 14 00 58 00 05 00 28 00 |..(@....|..X...(.|
|00003250| 0c 00 28 69 6e 20 70 65 | 72 63 65 6e 74 29 04 02 |..(in pe|rcent)..|
|00003260| 15 00 59 00 01 00 21 00 | 0d 00 53 74 61 62 6c 65 |..Y...!.|..Stable|
|00003270| 20 47 72 6f 77 74 68 04 | 02 14 00 59 00 02 00 2e | Growth.|...Y....|
|00003280| 00 0c 00 44 6f 20 6e 6f | 74 20 65 6e 74 65 72 04 |...Do no|t enter.|
|00003290| 02 14 00 59 00 03 00 2e | 00 0c 00 44 6f 20 6e 6f |...Y....|...Do no|
|000032a0| 74 20 65 6e 74 65 72 7e | 02 0a 00 59 00 04 00 38 |t enter~|...Y...8|
|000032b0| 00 01 00 18 40 04 02 14 | 00 59 00 05 00 28 00 0c |....@...|.Y...(..|
|000032c0| 00 28 69 6e 20 70 65 72 | 63 65 6e 74 29 be 00 0a |.(in per|cent)...|
|000032d0| 00 5a 00 04 00 28 00 28 | 00 05 00 04 02 50 00 5b |.Z...(.(|.....P.[|
|000032e0| 00 01 00 21 00 48 00 44 | 6f 20 79 6f 75 20 77 61 |...!.H.D|o you wa|
|000032f0| 6e 74 20 74 6f 20 6b 65 | 65 70 20 74 68 65 20 63 |nt to ke|ep the c|
|00003300| 75 72 72 65 6e 74 20 66 | 72 61 63 74 69 6f 6e 20 |urrent f|raction |
|00003310| 6f 66 20 77 6f 72 6b 69 | 6e 67 20 63 61 70 69 74 |of worki|ng capit|
|00003320| 61 6c 20 74 6f 20 72 65 | 76 65 6e 75 65 73 3f 01 |al to re|venues?.|
|00003330| 02 06 00 5b 00 04 00 28 | 00 04 02 0b 00 5b 00 05 |...[...(|.....[..|
|00003340| 00 32 00 03 00 59 65 73 | 04 02 13 00 5b 00 06 00 |.2...Yes|....[...|
|00003350| 28 00 0b 00 28 59 65 73 | 20 6f 72 20 4e 6f 29 04 |(...(Yes| or No).|
|00003360| 02 40 00 5c 00 01 00 21 | 00 38 00 49 66 20 6e 6f |.@.\...!|.8.If no|
|00003370| 2c 20 73 70 65 63 69 66 | 79 20 77 6f 72 6b 69 6e |, specif|y workin|
|00003380| 67 20 63 61 70 69 74 61 | 6c 20 61 73 20 61 20 70 |g capita|l as a p|
|00003390| 65 72 63 65 6e 74 20 6f | 66 20 72 65 76 65 6e 75 |ercent o|f revenu|
|000033a0| 65 73 3a 01 02 06 00 5c | 00 04 00 2e 00 04 02 14 |es:....\|........|
|000033b0| 00 5c 00 05 00 28 00 0c | 00 28 69 6e 20 70 65 72 |.\...(..|.(in per|
|000033c0| 63 65 6e 74 29 be 00 0a | 00 5d 00 04 00 28 00 28 |cent)...|.]...(.(|
|000033d0| 00 05 00 04 02 46 00 5e | 00 01 00 21 00 3e 00 44 |.....F.^|...!.>.D|
|000033e0| 6f 20 79 6f 75 20 77 61 | 6e 74 20 74 6f 20 75 73 |o you wa|nt to us|
|000033f0| 65 20 74 68 65 20 63 75 | 72 72 65 6e 74 20 64 65 |e the cu|rrent de|
|00003400| 62 74 20 72 61 74 69 6f | 20 61 73 20 79 6f 75 72 |bt ratio| as your|
|00003410| 20 64 65 73 69 72 65 64 | 20 6d 69 78 3f 01 02 06 | desired| mix?...|
|00003420| 00 5e 00 04 00 28 00 04 | 02 0a 00 5e 00 05 00 32 |.^...(..|...^...2|
|00003430| 00 02 00 4e 6f 04 02 13 | 00 5e 00 06 00 28 00 0b |...No...|.^...(..|
|00003440| 00 28 59 65 73 20 6f 72 | 20 4e 6f 29 04 02 3c 00 |.(Yes or| No)..<.|
|00003450| 5f 00 01 00 25 00 34 00 | 49 66 20 6e 6f 2c 20 65 |_...%.4.|If no, e|
|00003460| 6e 74 65 72 20 74 68 65 | 20 66 6f 6c 6c 6f 77 69 |nter the| followi|
|00003470| 6e 67 20 69 6e 70 75 74 | 73 20 66 6f 72 20 66 69 |ng input|s for fi|
|00003480| 6e 61 6e 63 69 6e 67 20 | 6d 69 78 2c be 00 0a 00 |nancing |mix,....|
|00003490| 5f 00 04 00 28 00 28 00 | 05 00 d7 00 44 00 f7 0a |_...(.(.|....D...|
|000034a0| 00 00 6c 02 4a 00 0e 00 | 57 00 4b 00 50 00 52 00 |..l.J...|W.K.P.R.|
|000034b0| 00 00 34 00 57 00 0e 00 | 6a 00 47 00 00 00 2f 00 |..4.W...|j.G.../.|
|000034c0| 5c 00 0e 00 5b 00 44 00 | 0e 00 4a 00 7e 00 59 00 |\...[.D.|..J.~.Y.|
|000034d0| 52 00 4b 00 51 00 6f 00 | 0e 00 84 00 66 00 0e 00 |R.K.Q.o.|....f...|
|000034e0| 79 00 08 02 10 00 60 00 | 00 00 09 00 90 01 00 00 |y.....`.|........|
|000034f0| 09 00 c0 01 21 00 08 02 | 10 00 61 00 00 00 09 00 |....!...|..a.....|
|00003500| 90 01 00 00 e0 3c c0 01 | 21 00 08 02 10 00 62 00 |.....<..|!.....b.|
|00003510| 00 00 09 00 90 01 00 00 | 00 00 c0 01 21 00 08 02 |........|....!...|
|00003520| 10 00 63 00 00 00 09 00 | 90 01 00 00 01 00 c0 01 |..c.....|........|
|00003530| 21 c0 08 02 10 00 64 00 | 00 00 09 00 90 01 00 00 |!.....d.|........|
|00003540| 00 00 c0 01 21 00 08 02 | 10 00 65 00 00 00 09 00 |....!...|..e.....|
|00003550| 90 01 00 00 00 00 c0 01 | 21 00 08 02 10 00 66 00 |........|!.....f.|
|00003560| 00 00 09 00 90 01 00 00 | 00 00 c0 01 21 00 08 02 |........|....!...|
|00003570| 10 00 67 00 00 00 09 00 | 90 01 00 00 04 1d c0 01 |..g.....|........|
|00003580| 21 c0 08 02 10 00 68 00 | 00 00 09 00 90 01 00 00 |!.....h.|........|
|00003590| 60 3d c0 01 21 00 08 02 | 10 00 69 00 00 00 09 00 |`=..!...|..i.....|
|000035a0| 90 01 00 00 70 3d c0 01 | 21 c0 08 02 10 00 6a 00 |....p=..|!.....j.|
|000035b0| 00 00 09 00 90 01 00 00 | 00 00 c0 01 21 00 08 02 |........|....!...|
|000035c0| 10 00 6b 00 00 00 09 00 | 90 01 00 00 80 3d c0 01 |..k.....|.....=..|
|000035d0| 21 00 08 02 10 00 6c 00 | 00 00 09 00 90 01 00 00 |!.....l.|........|
|000035e0| a0 3d c0 01 21 80 08 02 | 10 00 6d 00 00 00 09 00 |.=..!...|..m.....|
|000035f0| 90 01 00 00 b0 3d c0 01 | 21 80 08 02 10 00 6e 00 |.....=..|!.....n.|
|00003600| 00 00 09 00 90 01 00 00 | c0 3d c0 01 21 00 08 02 |........|.=..!...|
|00003610| 10 00 6f 00 00 00 09 00 | 90 01 00 00 c0 3d c0 01 |..o.....|.....=..|
|00003620| 21 40 08 02 10 00 70 00 | 00 00 09 00 90 01 00 00 |!@....p.|........|
|00003630| d2 01 c0 01 21 00 08 02 | 10 00 71 00 00 00 09 00 |....!...|..q.....|
|00003640| 90 01 00 00 00 3e c0 01 | 21 00 08 02 10 00 72 00 |.....>..|!.....r.|
|00003650| 00 00 09 00 90 01 00 00 | f0 3d c0 01 21 80 08 02 |........|.=..!...|
|00003660| 10 00 73 00 00 00 09 00 | 90 01 00 00 00 3e c0 01 |..s.....|.....>..|
|00003670| 21 40 08 02 10 00 74 00 | 00 00 09 00 90 01 00 00 |!@....t.|........|
|00003680| ac 4a c0 01 21 00 08 02 | 10 00 75 00 00 00 09 00 |.J..!...|..u.....|
|00003690| 90 01 00 00 04 00 c0 01 | 21 00 08 02 10 00 76 00 |........|!.....v.|
|000036a0| 00 00 09 00 90 01 00 00 | 98 c2 c0 01 21 00 08 02 |........|....!...|
|000036b0| 10 00 77 00 00 00 09 00 | 90 01 00 00 60 3e c0 01 |..w.....|....`>..|
|000036c0| 21 40 08 02 10 00 78 00 | 00 00 09 00 90 01 00 00 |!@....x.|........|
|000036d0| 50 3e c0 01 21 80 08 02 | 10 00 79 00 00 00 09 00 |P>..!...|..y.....|
|000036e0| 90 01 00 00 c0 25 c0 01 | 21 00 08 02 10 00 7a 00 |.....%..|!.....z.|
|000036f0| 00 00 09 00 90 01 00 00 | 00 00 c0 01 21 00 08 02 |........|....!...|
|00003700| 10 00 7b 00 00 00 09 00 | 90 01 00 00 a0 3e c0 01 |..{.....|.....>..|
|00003710| 21 00 08 02 10 00 7c 00 | 00 00 09 00 90 01 00 00 |!.....|.|........|
|00003720| a0 3e c0 01 21 40 08 02 | 10 00 7d 00 00 00 09 00 |.>..!@..|..}.....|
|00003730| 90 01 00 00 a0 3e c0 01 | 21 40 08 02 10 00 7e 00 |.....>..|!@....~.|
|00003740| 00 00 09 00 90 01 00 00 | f0 93 c0 01 21 80 08 02 |........|....!...|
|00003750| 10 00 7f 00 00 00 09 00 | 90 01 00 00 98 45 c0 01 |........|.....E..|
|00003760| 21 00 04 02 3c 00 60 00 | 01 00 21 00 34 00 44 65 |!...<.`.|..!.4.De|
|00003770| 73 69 72 65 64 20 64 65 | 62 74 20 66 69 6e 61 6e |sired de|bt finan|
|00003780| 63 69 6e 67 20 70 72 6f | 70 6f 72 74 69 6f 6e 20 |cing pro|portion |
|00003790| 2d 20 43 61 70 69 74 61 | 6c 20 53 70 65 6e 64 69 |- Capita|l Spendi|
|000037a0| 6e 67 7e 02 0a 00 60 00 | 04 00 2e 00 01 00 2e 40 |ng~...`.|.......@|
|000037b0| 04 02 14 00 60 00 05 00 | 28 00 0c 00 28 69 6e 20 |....`...|(...(in |
|000037c0| 70 65 72 63 65 6e 74 29 | 04 02 3c 00 61 00 01 00 |percent)|..<.a...|
|000037d0| 21 00 34 00 44 65 73 69 | 72 65 64 20 64 65 62 74 |!.4.Desi|red debt|
|000037e0| 20 66 69 6e 61 6e 63 69 | 6e 67 20 70 72 6f 70 6f | financi|ng propo|
|000037f0| 72 74 69 6f 6e 20 2d 20 | 57 6f 72 6b 69 6e 67 20 |rtion - |Working |
|00003800| 43 61 70 69 74 61 6c 20 | 7e 02 0a 00 61 00 04 00 |Capital |~...a...|
|00003810| 39 00 01 00 2e 40 04 02 | 14 00 61 00 05 00 28 00 |9....@..|..a...(.|
|00003820| 0c 00 28 69 6e 20 70 65 | 72 63 65 6e 74 29 be 00 |..(in pe|rcent)..|
|00003830| 0a 00 62 00 04 00 37 00 | 28 00 05 00 04 02 46 00 |..b...7.|(.....F.|
|00003840| 63 00 01 00 25 00 3e 00 | 53 74 61 62 6c 65 20 47 |c...%.>.|Stable G|
|00003850| 72 6f 77 74 68 20 49 6e | 70 75 74 73 20 66 6f 72 |rowth In|puts for|
|00003860| 20 43 61 70 69 74 61 6c | 20 45 78 70 65 6e 64 69 | Capital| Expendi|
|00003870| 74 75 72 65 73 20 61 6e | 64 20 44 65 70 72 65 63 |tures an|d Deprec|
|00003880| 69 61 74 69 6f 6e be 00 | 0a 00 63 00 04 00 37 00 |iation..|..c...7.|
|00003890| 28 00 05 00 04 02 4a 00 | 64 00 01 00 21 00 42 00 |(.....J.|d...!.B.|
|000038a0| 49 73 20 63 61 70 69 74 | 61 6c 20 73 70 65 6e 64 |Is capit|al spend|
|000038b0| 69 6e 67 20 74 6f 20 62 | 65 20 6f 66 66 73 65 74 |ing to b|e offset|
|000038c0| 20 62 79 20 64 65 70 72 | 65 63 69 61 74 69 6f 6e | by depr|eciation|
|000038d0| 20 69 6e 20 73 74 61 62 | 6c 65 20 70 65 72 69 6f | in stab|le perio|
|000038e0| 64 3f 01 02 06 00 64 00 | 04 00 28 00 04 02 0a 00 |d?....d.|..(.....|
|000038f0| 64 00 05 00 32 00 02 00 | 4e 6f 04 02 13 00 64 00 |d...2...|No....d.|
|00003900| 06 00 28 00 0b 00 28 59 | 65 73 20 6f 72 20 4e 6f |..(...(Y|es or No|
|00003910| 29 04 02 4f 00 65 00 01 | 00 21 00 47 00 49 66 20 |)..O.e..|.!.G.If |
|00003920| 6e 6f 2c 20 65 6e 74 65 | 72 20 63 61 70 69 74 61 |no, ente|r capita|
|00003930| 6c 20 65 78 70 65 6e 64 | 69 74 75 72 65 73 20 61 |l expend|itures a|
|00003940| 73 20 25 20 6f 66 20 64 | 65 70 72 65 63 69 61 74 |s % of d|epreciat|
|00003950| 69 6f 6e 20 69 6e 20 73 | 74 65 61 64 79 20 73 74 |ion in s|teady st|
|00003960| 61 74 65 3a 01 02 06 00 | 65 00 04 00 28 00 7e 02 |ate:....|e...(.~.|
|00003970| 0a 00 65 00 05 00 3a 00 | 00 00 f4 3f 04 02 1d 00 |..e...:.|...?....|
|00003980| 65 00 06 00 28 00 15 00 | 20 28 69 6e 20 70 65 72 |e...(...| (in per|
|00003990| 63 65 6e 74 3a 20 3e 20 | 31 30 30 25 29 be 00 0c |cent: > |100%)...|
|000039a0| 00 66 00 04 00 28 00 37 | 00 28 00 06 00 01 02 06 |.f...(.7|.(......|
|000039b0| 00 67 00 00 00 22 00 04 | 02 5a 00 67 00 01 00 25 |.g..."..|.Z.g...%|
|000039c0| 00 52 00 42 65 66 6f 72 | 65 20 72 65 76 69 65 77 |.R.Befor|e review|
|000039d0| 69 6e 67 20 74 68 65 20 | 6f 75 74 70 75 74 2c 20 |ing the |output, |
|000039e0| 63 68 65 63 6b 20 74 6f | 20 73 65 65 20 69 66 20 |check to| see if |
|000039f0| 61 6e 79 20 77 61 72 6e | 69 6e 67 73 20 61 70 70 |any warn|ings app|
|00003a00| 65 61 72 20 6f 6e 20 74 | 68 65 20 6e 65 78 74 20 |ear on t|he next |
|00003a10| 70 61 67 65 2e be 00 0a | 00 67 00 04 00 28 00 28 |page....|.g...(.(|
|00003a20| 00 05 00 01 02 06 00 67 | 00 08 00 22 00 04 02 10 |.......g|..."....|
|00003a30| 00 68 00 01 00 3b 00 08 | 00 57 61 72 6e 69 6e 67 |.h...;..|.Warning|
|00003a40| 73 be 00 12 00 68 00 02 | 00 22 00 22 00 22 00 22 |s....h..|."."."."|
|00003a50| 00 22 00 22 00 07 00 06 | 00 78 00 69 00 01 00 25 |."."....|.x.i...%|
|00003a60| 00 00 00 10 34 ad 05 ff | ff 00 00 6a 00 01 ff 62 |....4...|...j...b|
|00003a70| 00 44 16 c0 03 1e 00 00 | 09 19 02 47 00 17 41 59 |.D......|...G..AY|
|00003a80| 6f 75 20 68 61 76 65 20 | 65 6e 74 65 72 65 64 20 |ou have |entered |
|00003a90| 61 20 6e 65 67 61 74 69 | 76 65 20 63 75 72 72 65 |a negati|ve curre|
|00003aa0| 6e 74 20 45 50 53 2e 20 | 54 68 69 73 20 6d 6f 64 |nt EPS. |This mod|
|00003ab0| 65 6c 20 77 69 6c 6c 20 | 6e 6f 74 20 77 6f 72 6b |el will |not work|
|00003ac0| 19 08 0e 00 19 40 00 01 | 17 01 20 19 08 03 00 42 |.....@..|.. ....B|
|00003ad0| 03 01 00 07 02 03 00 01 | 00 20 be 00 0a 00 69 00 |........|. ....i.|
|00003ae0| 04 00 28 00 28 00 05 00 | 06 00 83 00 6a 00 01 00 |..(.(...|....j...|
|00003af0| 25 00 00 00 14 34 ad 05 | ff ff 00 00 6d 00 01 ff |%....4..|....m...|
|00003b00| 6d 00 44 2a c0 04 1e 00 | 00 09 19 02 56 00 17 50 |m.D*....|....V..P|
|00003b10| 48 69 73 74 6f 72 69 63 | 61 6c 20 47 72 6f 77 74 |Historic|al Growt|
|00003b20| 68 20 52 61 74 65 20 63 | 61 6e 6e 6f 74 20 62 65 |h Rate c|annot be|
|00003b30| 20 63 61 6c 63 75 6c 61 | 74 65 64 20 77 69 74 68 | calcula|ted with|
|00003b40| 20 6e 65 67 61 74 69 76 | 65 20 45 50 53 2e 20 57 | negativ|e EPS. W|
|00003b50| 65 69 67 68 74 20 69 74 | 20 61 74 20 7a 65 72 6f |eight it| at zero|
|00003b60| 19 08 0a 00 17 01 20 19 | 08 03 00 42 03 01 00 07 |...... .|...B....|
|00003b70| 02 03 00 01 00 20 be 00 | 0a 00 6a 00 04 00 28 00 |..... ..|..j...(.|
|00003b80| 28 00 05 00 06 00 9b 00 | 6b 00 01 00 25 00 00 00 |(.......|k...%...|
|00003b90| 18 34 ad 05 ff ff 00 00 | 99 00 03 ff 85 00 44 3b |.4......|......D;|
|00003ba0| c0 02 44 3c c0 04 09 19 | 02 69 00 19 40 00 01 17 |..D<....|.i..@...|
|00003bb0| 5f 54 68 65 20 52 4f 43 | 20 66 6f 72 20 74 68 65 |_The ROC| for the|
|00003bc0| 20 68 69 67 68 20 67 72 | 6f 77 74 68 20 70 65 72 | high gr|owth per|
|00003bd0| 69 6f 64 20 69 73 20 76 | 65 72 79 20 6c 6f 77 2e |iod is v|ery low.|
|00003be0| 20 59 6f 75 20 77 69 6c | 6c 20 67 65 74 20 61 20 | You wil|l get a |
|00003bf0| 76 65 72 79 20 6c 6f 77 | 20 66 75 6e 64 61 6d 65 |very low| fundame|
|00003c00| 6e 74 61 6c 20 67 72 6f | 77 74 68 20 72 61 74 65 |ntal gro|wth rate|
|00003c10| 19 08 0e 00 19 40 00 01 | 17 01 20 19 08 03 00 42 |.....@..|.. ....B|
|00003c20| 03 01 00 07 02 03 00 01 | 00 20 be 00 0a 00 6b 00 |........|. ....k.|
|00003c30| 04 00 28 00 28 00 05 00 | 06 00 9e 00 6c 00 01 00 |..(.(...|....l...|
|00003c40| 25 00 00 00 1c 34 ad 05 | ff ff 00 00 6b 00 01 ff |%....4..|....k...|
|00003c50| 88 00 44 3f c0 02 44 4e | c0 04 0d 19 02 07 00 17 |..D?..DN|........|
|00003c60| 01 20 19 08 73 00 17 6a | 54 68 65 20 52 4f 43 20 |. ..s..j|The ROC |
|00003c70| 66 6f 72 20 74 68 65 20 | 73 74 61 62 6c 65 20 70 |for the |stable p|
|00003c80| 65 72 69 6f 64 20 69 73 | 20 6c 65 73 73 20 28 6f |eriod is| less (o|
|00003c90| 72 20 3d 29 20 74 68 61 | 6e 20 74 68 65 20 73 74 |r =) tha|n the st|
|00003ca0| 61 62 6c 65 20 67 72 6f | 77 74 68 20 72 61 74 65 |able gro|wth rate|
|00003cb0| 2e 20 59 6f 75 20 63 61 | 6e 6e 6f 74 20 61 66 66 |. You ca|nnot aff|
|00003cc0| 6f 72 64 20 61 6e 79 20 | 64 69 76 69 64 65 6e 64 |ord any |dividend|
|00003cd0| 73 2e 19 08 03 00 42 03 | 01 00 07 02 03 00 01 00 |s.....B.|........|
|00003ce0| 20 be 00 0a 00 6c 00 04 | 00 28 00 28 00 05 00 06 | ....l..|.(.(....|
|00003cf0| 00 72 00 6d 00 01 00 25 | 00 00 00 20 34 ad 05 ff |.r.m...%|... 4...|
|00003d00| ff 00 00 6e 00 01 ff 5c | 00 44 43 c0 04 44 44 c0 |...n...\|.DC..DD.|
|00003d10| 04 03 44 45 c0 04 03 1e | 01 00 0b 19 02 07 00 17 |..DE....|........|
|00003d20| 01 20 19 08 3e 00 17 35 | 59 6f 75 72 20 77 65 69 |. ..>..5|Your wei|
|00003d30| 67 68 74 73 20 6f 6e 20 | 74 68 65 20 67 72 6f 77 |ghts on |the grow|
|00003d40| 74 68 20 72 61 74 65 73 | 20 64 6f 20 6e 6f 74 20 |th rates| do not |
|00003d50| 61 64 64 20 75 70 20 74 | 6f 20 6f 6e 65 19 08 03 |add up t|o one...|
|00003d60| 00 42 03 01 00 07 02 03 | 00 01 00 20 be 00 0a 00 |.B......|... ....|
|00003d70| 6d 00 04 00 28 00 28 00 | 05 00 06 00 66 00 6e 00 |m...(.(.|....f.n.|
|00003d80| 01 00 25 00 00 00 24 34 | ad 05 ff ff 00 00 75 00 |..%...$4|......u.|
|00003d90| 03 ff 50 00 44 4e c0 04 | 1e 0a 00 14 0d 19 02 34 |..P.DN..|.......4|
|00003da0| 00 17 2e 54 68 69 73 20 | 69 73 20 61 20 68 69 67 |...This |is a hig|
|00003db0| 68 20 67 72 6f 77 74 68 | 20 72 61 74 65 20 66 6f |h growth| rate fo|
|00003dc0| 72 20 61 20 73 74 61 62 | 6c 65 20 70 65 72 69 6f |r a stab|le perio|
|00003dd0| 64 19 08 0e 00 19 40 00 | 01 17 01 20 19 08 03 00 |d.....@.|... ....|
|00003de0| 42 03 01 00 07 02 03 00 | 01 00 20 be 00 0a 00 6e |B.......|.. ....n|
|00003df0| 00 04 00 28 00 28 00 05 | 00 01 02 06 00 6f 00 01 |...(.(..|.....o..|
|00003e00| 00 25 00 be 00 0a 00 6f | 00 04 00 28 00 28 00 05 |.%.....o|...(.(..|
|00003e10| 00 01 02 06 00 70 00 01 | 00 25 00 be 00 0a 00 70 |.....p..|.%.....p|
|00003e20| 00 04 00 28 00 28 00 05 | 00 01 02 06 00 71 00 01 |...(.(..|.....q..|
|00003e30| 00 25 00 be 00 0a 00 71 | 00 04 00 28 00 28 00 05 |.%.....q|...(.(..|
|00003e40| 00 be 00 0a 00 72 00 00 | 00 22 00 25 00 01 00 be |.....r..|.".%....|
|00003e50| 00 0a 00 72 00 04 00 28 | 00 28 00 05 00 01 02 06 |...r...(|.(......|
|00003e60| 00 72 00 08 00 22 00 01 | 02 06 00 73 00 00 00 22 |.r..."..|...s..."|
|00003e70| 00 04 02 1f 00 73 00 01 | 00 2a 00 17 00 4f 75 74 |.....s..|.*...Out|
|00003e80| 70 75 74 20 66 72 6f 6d | 20 74 68 65 20 70 72 6f |put from| the pro|
|00003e90| 67 72 61 6d be 00 14 00 | 73 00 02 00 22 00 22 00 |gram....|s...".".|
|00003ea0| 22 00 22 00 22 00 22 00 | 22 00 08 00 04 02 21 00 |".".".".|".....!.|
|00003eb0| 74 00 01 00 3c 00 19 00 | 49 6e 69 74 69 61 6c 20 |t...<...|Initial |
|00003ec0| 48 69 67 68 20 47 72 6f | 77 74 68 20 50 68 61 73 |High Gro|wth Phas|
|00003ed0| 65 be 00 12 00 74 00 02 | 00 22 00 22 00 22 00 22 |e....t..|."."."."|
|00003ee0| 00 22 00 22 00 07 00 04 | 02 18 00 75 00 01 00 21 |."."....|...u...!|
|00003ef0| 00 10 00 43 6f 73 74 20 | 6f 66 20 45 71 75 69 74 |...Cost |of Equit|
|00003f00| 79 20 3d 06 00 42 00 75 | 00 03 00 2e 00 4e 62 10 |y =..B.u|.....Nb.|
|00003f10| 58 39 b4 c0 3f 00 00 76 | 00 03 ff 2c 00 44 1e c0 |X9..?..v|...,.D..|
|00003f20| 04 17 03 59 65 73 0b 19 | 02 08 00 24 1f c0 04 19 |...Yes..|...$....|
|00003f30| 08 15 00 44 22 c0 03 44 | 21 c0 03 44 23 c0 03 05 |...D"..D|!..D#...|
|00003f40| 03 19 08 03 00 42 03 01 | 00 be 00 0a 00 75 00 04 |.....B..|.....u..|
|00003f50| 00 28 00 28 00 05 00 04 | 02 23 00 76 00 01 00 21 |.(.(....|.#.v...!|
|00003f60| 00 1b 00 43 75 72 72 65 | 6e 74 20 45 61 72 6e 69 |...Curre|nt Earni|
|00003f70| 6e 67 73 20 70 65 72 20 | 73 68 61 72 65 3d 06 00 |ngs per |share=..|
|00003f80| 1a 00 76 00 03 00 34 00 | 33 33 33 33 33 33 eb 3f |..v...4.|333333.?|
|00003f90| 00 00 78 00 04 ff 04 00 | 44 16 c0 03 be 00 0a 00 |..x.....|D.......|
|00003fa0| 76 00 04 00 28 00 28 00 | 05 00 be 00 0a 00 77 00 |v...(.(.|......w.|
|00003fb0| 04 00 28 00 28 00 05 00 | 04 02 32 00 78 00 01 00 |..(.(...|..2.x...|
|00003fc0| 21 00 2a 00 50 72 6f 70 | 6f 72 74 69 6f 6e 20 6f |!.*.Prop|ortion o|
|00003fd0| 66 20 44 65 62 74 3a 20 | 43 61 70 69 74 61 6c 20 |f Debt: |Capital |
|00003fe0| 53 70 65 6e 64 69 6e 67 | 20 28 44 52 29 3d 06 00 |Spending| (DR)=..|
|00003ff0| 42 00 78 00 04 00 2e 00 | 33 33 33 33 33 33 c3 3f |B.x.....|333333.?|
|00004000| 00 00 79 00 04 ff 2c 00 | 44 5e c0 05 17 03 59 65 |..y...,.|D^....Ye|
|00004010| 73 0b 19 02 12 00 44 37 | c0 04 1e 01 00 44 37 c0 |s.....D7|.....D7.|
|00004020| 04 03 15 06 19 08 0b 00 | 24 60 c0 04 19 08 03 00 |........|$`......|
|00004030| 42 03 01 00 01 02 06 00 | 78 00 05 00 28 00 04 02 |B.......|x...(...|
|00004040| 31 00 79 00 01 00 21 00 | 29 00 50 72 6f 70 6f 72 |1.y...!.|).Propor|
|00004050| 74 69 6f 6e 20 6f 66 20 | 44 65 62 74 3a 20 57 6f |tion of |Debt: Wo|
|00004060| 72 6b 69 6e 67 20 43 61 | 70 69 74 61 6c 20 28 44 |rking Ca|pital (D|
|00004070| 52 29 3d 06 00 42 00 79 | 00 04 00 2e 00 33 33 33 |R)=..B.y|.....333|
|00004080| 33 33 33 c3 3f 00 00 7b | 00 04 ff 2c 00 44 5e c0 |333.?..{|...,.D^.|
|00004090| 05 17 03 59 65 73 0b 19 | 02 12 00 44 37 c0 04 1e |...Yes..|...D7...|
|000040a0| 01 00 44 37 c0 04 03 15 | 06 19 08 0b 00 24 61 c0 |..D7....|.....$a.|
|000040b0| 04 19 08 03 00 42 03 01 | 00 01 02 06 00 79 00 05 |.....B..|.....y..|
|000040c0| 00 28 00 be 00 0a 00 7a | 00 04 00 37 00 28 00 05 |.(.....z|...7.(..|
|000040d0| 00 04 02 23 00 7b 00 01 | 00 21 00 1b 00 43 75 72 |...#.{..|.!...Cur|
|000040e0| 72 65 6e 74 20 45 61 72 | 6e 69 6e 67 73 20 70 65 |rent Ear|nings pe|
|000040f0| 72 20 73 68 61 72 65 3d | 06 00 1a 00 7b 00 04 00 |r share=|....{...|
|00004100| 24 00 33 33 33 33 33 33 | eb 3f 00 00 7c 00 04 ff |$.333333|.?..|...|
|00004110| 04 00 44 16 c0 03 01 02 | 06 00 7b 00 05 00 28 00 |..D.....|..{...(.|
|00004120| 04 02 30 00 7c 00 01 00 | 21 00 28 00 28 43 61 70 |..0.|...|!.(.(Cap|
|00004130| 69 74 61 6c 20 53 70 65 | 6e 64 69 6e 67 20 2d 20 |ital Spe|nding - |
|00004140| 44 65 70 72 65 63 69 61 | 74 69 6f 6e 29 2a 28 31 |Deprecia|tion)*(1|
|00004150| 2d 44 52 29 06 00 2a 00 | 7c 00 04 00 24 00 c1 f5 |-DR)..*.||...$...|
|00004160| 28 5c 8f c2 c5 3f 00 00 | 7d 00 04 ff 14 00 44 18 |(\...?..|}.....D.|
|00004170| c0 03 44 19 c0 03 04 15 | 1e 01 00 44 78 c0 04 04 |..D.....|...Dx...|
|00004180| 15 05 01 02 06 00 7c 00 | 05 00 28 00 04 02 2a 00 |......|.|..(...*.|
|00004190| 7d 00 01 00 21 00 22 00 | 43 68 61 6e 67 65 20 69 |}...!.".|Change i|
|000041a0| 6e 20 57 6f 72 6b 69 6e | 67 20 43 61 70 69 74 61 |n Workin|g Capita|
|000041b0| 6c 20 2a 20 28 31 2d 44 | 52 29 06 00 24 00 7d 00 |l * (1-D|R)..$.}.|
|000041c0| 04 00 24 00 33 33 33 33 | 33 33 db 3f 00 00 7e 00 |..$.3333|33.?..~.|
|000041d0| 04 ff 0e 00 44 1c c0 03 | 1e 01 00 44 79 c0 04 04 |....D...|...Dy...|
|000041e0| 15 05 01 02 06 00 7d 00 | 05 00 28 00 04 02 14 00 |......}.|..(.....|
|000041f0| 7e 00 01 00 21 00 0c 00 | 43 75 72 72 65 6e 74 20 |~...!...|Current |
|00004200| 46 43 46 45 06 00 24 00 | 7e 00 04 00 2c 00 53 b8 |FCFE..$.|~...,.S.|
|00004210| 1e 85 eb 51 d0 3f 00 00 | 82 00 03 ff 0e 00 44 7b |...Q.?..|......D{|
|00004220| c0 04 44 7c c0 04 04 44 | 7d c0 04 04 01 02 06 00 |..D|...D|}.......|
|00004230| 7e 00 05 00 28 00 be 00 | 0a 00 7f 00 04 00 3d 00 |~...(...|......=.|
|00004240| 28 00 05 00 d7 00 44 00 | 62 0d 00 00 6c 02 66 00 |(.....D.|b...l.f.|
|00004250| 66 00 0e 00 58 00 7d 00 | 8c 00 10 00 80 00 2a 00 |f...X.}.|......*.|
|00004260| 91 00 9c 00 b4 00 b7 00 | 8b 00 7f 00 18 00 18 00 |........|........|
|00004270| 18 00 26 00 45 00 3b 00 | 70 00 53 00 0e 00 86 00 |..&.E.;.|p.S.....|
|00004280| 85 00 0e 00 4f 00 6c 00 | 60 00 4a 00 08 02 10 00 |....O.l.|`.J.....|
|00004290| 80 00 01 00 0d 00 90 01 | 00 00 09 00 c0 01 25 00 |........|......%.|
|000042a0| 08 02 10 00 81 00 01 00 | 0d 00 90 01 00 00 e0 3c |........|.......<|
|000042b0| c0 01 21 00 08 02 10 00 | 82 00 01 00 0d 00 90 01 |..!.....|........|
|000042c0| 00 00 00 00 c0 01 21 00 | 08 02 10 00 83 00 01 00 |......!.|........|
|000042d0| 0d 00 90 01 00 00 01 00 | c0 01 21 c0 08 02 10 00 |........|..!.....|
|000042e0| 84 00 01 00 0d 00 90 01 | 00 00 00 00 c0 01 25 00 |........|......%.|
|000042f0| 08 02 10 00 85 00 01 00 | 0d 00 90 01 00 00 00 00 |........|........|
|00004300| c0 01 21 00 08 02 10 00 | 86 00 01 00 0d 00 90 01 |..!.....|........|
|00004310| 00 00 00 00 c0 01 21 00 | 08 02 10 00 87 00 01 00 |......!.|........|
|00004320| 0d 00 90 01 00 00 04 1d | c0 01 21 c0 08 02 10 00 |........|..!.....|
|00004330| 88 00 01 00 0d 00 90 01 | 00 00 60 3d c0 01 21 00 |........|..`=..!.|
|00004340| 08 02 10 00 89 00 01 00 | 0d 00 90 01 00 00 70 3d |........|......p=|
|00004350| c0 01 21 c0 08 02 10 00 | 8a 00 01 00 0d 00 90 01 |..!.....|........|
|00004360| 00 00 00 00 c0 01 21 00 | 08 02 10 00 8b 00 01 00 |......!.|........|
|00004370| 0d 00 90 01 00 00 80 3d | c0 01 21 00 08 02 10 00 |.......=|..!.....|
|00004380| 8c 00 01 00 0d 00 90 01 | 00 00 a0 3d c0 01 21 80 |........|...=..!.|
|00004390| 08 02 10 00 8d 00 01 00 | 0d 00 90 01 00 00 b0 3d |........|.......=|
|000043a0| c0 01 21 80 08 02 10 00 | 8e 00 01 00 0d 00 90 01 |..!.....|........|
|000043b0| 00 00 c0 3d c0 01 21 00 | 08 02 10 00 8f 00 01 00 |...=..!.|........|
|000043c0| 0d 00 90 01 00 00 c0 3d | c0 01 25 40 08 02 10 00 |.......=|..%@....|
|000043d0| 90 00 01 00 0e 00 90 01 | 00 00 d2 01 c0 01 21 00 |........|......!.|
|000043e0| 08 02 10 00 91 00 01 00 | 0e 00 90 01 00 00 00 3e |........|.......>|
|000043f0| c0 01 21 00 08 02 10 00 | 92 00 01 00 0e 00 90 01 |..!.....|........|
|00004400| 00 00 f0 3d c0 01 21 80 | 08 02 10 00 93 00 01 00 |...=..!.|........|
|00004410| 0e 00 90 01 00 00 00 3e | c0 01 21 40 08 02 10 00 |.......>|..!@....|
|00004420| 94 00 01 00 0e 00 90 01 | 00 00 ac 4a c0 01 21 00 |........|...J..!.|
|00004430| 08 02 10 00 95 00 01 00 | 0e 00 90 01 00 00 04 00 |........|........|
|00004440| c0 01 21 00 08 02 10 00 | 96 00 01 00 0e 00 90 01 |..!.....|........|
|00004450| 00 00 98 c2 c0 01 21 00 | 08 02 10 00 97 00 01 00 |......!.|........|
|00004460| 0e 00 90 01 00 00 60 3e | c0 01 25 40 08 02 10 00 |......`>|..%@....|
|00004470| 98 00 01 00 0e 00 90 01 | 00 00 50 3e c0 01 21 80 |........|..P>..!.|
|00004480| 08 02 10 00 99 00 01 00 | 0e 00 90 01 00 00 c0 25 |........|.......%|
|00004490| c0 01 21 00 08 02 10 00 | 9a 00 01 00 0e 00 90 01 |..!.....|........|
|000044a0| 00 00 00 00 c0 01 21 00 | 08 02 10 00 9b 00 01 00 |......!.|........|
|000044b0| 0e 00 90 01 00 00 a0 3e | c0 01 21 00 08 02 10 00 |.......>|..!.....|
|000044c0| 9c 00 01 00 0e 00 90 01 | 00 00 a0 3e c0 01 21 40 |........|...>..!@|
|000044d0| 08 02 10 00 9d 00 01 00 | 0e 00 90 01 00 00 a0 3e |........|.......>|
|000044e0| c0 01 21 40 08 02 10 00 | 9e 00 01 00 0e 00 90 01 |..!@....|........|
|000044f0| 00 00 f0 93 c0 01 21 80 | 08 02 10 00 9f 00 01 00 |......!.|........|
|00004500| 0e 00 90 01 00 00 98 45 | c0 01 21 00 04 02 45 00 |.......E|..!...E.|
|00004510| 80 00 01 00 21 00 3d 00 | 47 72 6f 77 74 68 20 52 |....!.=.|Growth R|
|00004520| 61 74 65 20 69 6e 20 45 | 61 72 6e 69 6e 67 73 20 |ate in E|arnings |
|00004530| 70 65 72 20 73 68 61 72 | 65 20 2d 20 49 6e 69 74 |per shar|e - Init|
|00004540| 69 61 6c 20 48 69 67 68 | 20 47 72 6f 77 74 68 20 |ial High| Growth |
|00004550| 70 68 61 73 65 be 00 12 | 00 80 00 02 00 21 00 21 |phase...|.....!.!|
|00004560| 00 28 00 28 00 21 00 21 | 00 07 00 be 00 0a 00 81 |.(.(.!.!|........|
|00004570| 00 01 00 25 00 25 00 02 | 00 04 02 13 00 81 00 03 |...%.%..|........|
|00004580| 00 25 00 0b 00 47 72 6f | 77 74 68 20 52 61 74 65 |.%...Gro|wth Rate|
|00004590| 04 02 0e 00 81 00 04 00 | 3e 00 06 00 57 65 69 67 |........|>...Weig|
|000045a0| 68 74 be 00 0c 00 81 00 | 05 00 3e 00 25 00 25 00 |ht......|..>.%.%.|
|000045b0| 07 00 04 02 1b 00 82 00 | 01 00 21 00 13 00 48 69 |........|..!...Hi|
|000045c0| 73 74 6f 72 69 63 61 6c | 20 47 72 6f 77 74 68 20 |storical| Growth |
|000045d0| 3d 06 00 4b 00 82 00 03 | 00 2e 00 00 00 00 00 00 |=..K....|........|
|000045e0| 00 00 00 00 00 82 00 04 | ff 35 00 44 29 c0 04 17 |........|.5.D)...|
|000045f0| 03 59 65 73 0b 19 02 1c | 00 44 16 c0 03 44 2a c0 |.Yes....|.D...D*.|
|00004600| 04 06 15 1f 9a 99 99 99 | 99 99 c9 3f 07 1e 01 00 |........|...?....|
|00004610| 04 19 08 0a 00 1e 00 00 | 19 08 03 00 42 03 01 00 |........|....B...|
|00004620| 06 00 3b 00 82 00 04 00 | 2e 00 00 00 00 00 00 00 |..;.....|........|
|00004630| 00 00 00 00 83 00 03 ff | 25 00 44 29 c0 04 17 03 |........|%.D)....|
|00004640| 59 65 73 0b 19 02 0c 00 | 19 40 00 01 24 43 c0 04 |Yes.....|.@..$C..|
|00004650| 19 08 0a 00 1e 00 00 19 | 08 03 00 42 03 01 00 01 |........|...B....|
|00004660| 02 06 00 82 00 05 00 28 | 00 04 02 1b 00 83 00 01 |.......(|........|
|00004670| 00 21 00 13 00 4f 75 74 | 73 69 64 65 20 45 73 74 |.!...Out|side Est|
|00004680| 69 6d 61 74 65 73 20 3d | 06 00 37 00 83 00 03 00 |imates =|..7.....|
|00004690| 2e 00 9a 99 99 99 99 99 | c9 3f 00 00 83 00 04 ff |........|.?......|
|000046a0| 21 00 44 2c c0 04 17 03 | 59 65 73 0b 19 02 08 00 |!.D,....|Yes.....|
|000046b0| 24 2d c0 04 19 08 0a 00 | 1e 00 00 19 08 03 00 42 |$-......|.......B|
|000046c0| 03 01 00 06 00 37 00 83 | 00 04 00 2e 00 00 00 00 |.....7..|........|
|000046d0| 00 00 00 f0 3f 00 00 84 | 00 03 ff 21 00 44 2c c0 |....?...|...!.D,.|
|000046e0| 04 17 03 59 65 73 0b 19 | 02 08 00 24 44 c0 04 19 |...Yes..|...$D...|
|000046f0| 08 0a 00 1e 00 00 19 08 | 03 00 42 03 01 00 01 02 |........|..B.....|
|00004700| 06 00 83 00 05 00 28 00 | 04 02 1c 00 84 00 01 00 |......(.|........|
|00004710| 21 00 14 00 46 75 6e 64 | 61 6d 65 6e 74 61 6c 20 |!...Fund|amental |
|00004720| 47 72 6f 77 74 68 20 3d | 01 02 06 00 84 00 02 00 |Growth =|........|
|00004730| 21 00 06 00 95 00 84 00 | 03 00 2e 00 00 00 00 00 |!.......|........|
|00004740| 00 00 00 00 00 00 84 00 | 04 ff 7f 00 44 2f c0 05 |........|....D/..|
|00004750| 17 03 59 65 73 0b 19 02 | 66 00 44 39 c0 05 17 02 |..Yes...|f.D9....|
|00004760| 4e 6f 0b 19 02 28 00 44 | 38 c0 02 44 37 c0 02 44 |No...(.D|8..D7..D|
|00004770| 37 c0 04 44 37 c0 02 44 | 38 c0 04 1e 01 00 44 35 |7..D7..D|8.....D5|
|00004780| c0 03 04 15 05 04 15 05 | 03 15 05 19 08 2b 00 44 |........|.....+.D|
|00004790| 3c c0 02 44 3b c0 02 44 | 3b c0 04 44 3b c0 02 44 |<..D;..D|;..D;..D|
|000047a0| 3c c0 04 1e 01 00 44 35 | c0 03 04 15 05 04 15 05 |<.....D5|........|
|000047b0| 03 15 05 19 08 03 00 22 | 03 01 00 15 19 08 0a 00 |......."|........|
|000047c0| 1e 00 00 19 08 03 00 42 | 03 01 00 06 00 37 00 84 |.......B|.....7..|
|000047d0| 00 04 00 2e 00 00 00 00 | 00 00 00 00 00 00 00 85 |........|........|
|000047e0| 00 03 ff 21 00 44 2f c0 | 05 17 03 59 65 73 0b 19 |...!.D/.|...Yes..|
|000047f0| 02 08 00 24 45 c0 04 19 | 08 0a 00 1e 00 00 19 08 |...$E...|........|
|00004800| 03 00 42 03 01 00 be 00 | 0c 00 84 00 05 00 28 00 |..B.....|......(.|
|00004810| 21 00 21 00 07 00 04 02 | 18 00 85 00 01 00 25 00 |!.!.....|......%.|
|00004820| 10 00 57 65 69 67 68 74 | 65 64 20 41 76 65 72 61 |..Weight|ed Avera|
|00004830| 67 65 01 02 06 00 85 00 | 02 00 25 00 06 00 33 00 |ge......|..%...3.|
|00004840| 85 00 03 00 2e 00 9a 99 | 99 99 99 99 c9 3f 00 00 |........|.....?..|
|00004850| 89 00 03 ff 1d 00 44 82 | c0 03 44 82 c0 04 05 44 |......D.|..D....D|
|00004860| 83 c0 03 44 83 c0 04 05 | 03 44 84 c0 03 44 84 c0 |...D....|.D...D..|
|00004870| 04 05 03 be 00 0e 00 85 | 00 04 00 3e 00 3e 00 25 |........|...>.>.%|
|00004880| 00 25 00 07 00 be 00 0a | 00 86 00 04 00 28 00 28 |.%......|.....(.(|
|00004890| 00 05 00 04 02 49 00 87 | 00 01 00 21 00 41 00 47 |.....I..|...!.A.G|
|000048a0| 72 6f 77 74 68 20 52 61 | 74 65 20 69 6e 20 63 61 |rowth Ra|te in ca|
|000048b0| 70 69 74 61 6c 20 73 70 | 65 6e 64 69 6e 67 2c 20 |pital sp|ending, |
|000048c0| 64 65 70 72 65 63 69 61 | 74 69 6f 6e 20 61 6e 64 |deprecia|tion and|
|000048d0| 20 77 6f 72 6b 69 6e 67 | 20 63 61 70 69 74 61 6c | working| capital|
|000048e0| be 00 0a 00 87 00 04 00 | 3f 00 28 00 05 00 04 02 |........|?.(.....|
|000048f0| 13 00 88 00 03 00 21 00 | 0b 00 48 69 67 68 20 47 |......!.|..High G|
|00004900| 72 6f 77 74 68 04 02 19 | 00 88 00 04 00 3f 00 11 |rowth...|.....?..|
|00004910| 00 54 72 61 6e 73 69 74 | 69 6f 6e 20 70 65 72 69 |.Transit|ion peri|
|00004920| 6f 64 04 02 15 00 88 00 | 05 00 28 00 0d 00 53 74 |od......|..(...St|
|00004930| 61 62 6c 65 20 47 72 6f | 77 74 68 04 02 29 00 89 |able Gro|wth..)..|
|00004940| 00 01 00 21 00 21 00 47 | 72 6f 77 74 68 20 72 61 |...!.!.G|rowth ra|
|00004950| 74 65 20 69 6e 20 63 61 | 70 69 74 61 6c 20 73 70 |te in ca|pital sp|
|00004960| 65 6e 64 69 6e 67 20 3d | 06 00 38 00 89 00 03 00 |ending =|..8.....|
|00004970| 2e 00 9a 99 99 99 99 99 | c9 3f 00 00 89 00 04 ff |........|.?......|
|00004980| 22 00 44 54 c0 05 17 03 | 59 65 73 0b 19 02 08 00 |".DT....|Yes.....|
|00004990| 24 85 c0 03 19 08 0b 00 | 24 57 c0 02 19 08 03 00 |$.......|$W......|
|000049a0| 42 03 01 00 06 00 40 00 | 89 00 04 00 2e 00 00 00 |B.....@.|........|
|000049b0| 28 34 ad 05 ff ff 00 00 | a4 00 04 ff 2a 00 44 54 |(4......|....*.DT|
|000049c0| c0 05 17 03 59 65 73 0b | 19 02 10 00 17 0a 45 61 |....Yes.|......Ea|
|000049d0| 72 6e 69 6e 67 73 20 67 | 19 08 0b 00 24 58 c0 02 |rnings g|....$X..|
|000049e0| 19 08 03 00 42 03 01 00 | 07 02 0c 00 0a 00 45 61 |....B...|......Ea|
|000049f0| 72 6e 69 6e 67 73 20 67 | 06 00 38 00 89 00 05 00 |rnings g|..8.....|
|00004a00| 2e 00 9a 99 99 99 99 99 | a9 3f 00 00 8a 00 03 ff |........|.?......|
|00004a10| 22 00 44 54 c0 05 17 03 | 59 65 73 0b 19 02 08 00 |".DT....|Yes.....|
|00004a20| 24 a4 c0 04 19 08 0b 00 | 24 59 c0 02 19 08 03 00 |$.......|$Y......|
|00004a30| 42 03 01 00 04 02 25 00 | 8a 00 01 00 21 00 1d 00 |B.....%.|....!...|
|00004a40| 47 72 6f 77 74 68 20 72 | 61 74 65 20 69 6e 20 64 |Growth r|ate in d|
|00004a50| 65 70 72 65 63 69 61 74 | 69 6f 6e 20 3d 06 00 38 |epreciat|ion =..8|
|00004a60| 00 8a 00 03 00 2e 00 9a | 99 99 99 99 99 c9 3f 00 |........|......?.|
|00004a70| 00 8a 00 04 ff 22 00 44 | 54 c0 05 17 03 59 65 73 |.....".D|T....Yes|
|00004a80| 0b 19 02 08 00 24 85 c0 | 03 19 08 0b 00 24 57 c0 |.....$..|.....$W.|
|00004a90| 03 19 08 03 00 42 03 01 | 00 06 00 40 00 8a 00 04 |.....B..|...@....|
|00004aa0| 00 2e 00 00 00 34 34 ad | 05 ff ff 00 00 8a 00 05 |.....44.|........|
|00004ab0| ff 2a 00 44 54 c0 05 17 | 03 59 65 73 0b 19 02 10 |.*.DT...|.Yes....|
|00004ac0| 00 17 0a 45 61 72 6e 69 | 6e 67 73 20 67 19 08 0b |...Earni|ngs g...|
|00004ad0| 00 24 58 c0 03 19 08 03 | 00 42 03 01 00 07 02 0c |.$X.....|.B......|
|00004ae0| 00 0a 00 45 61 72 6e 69 | 6e 67 73 20 67 06 00 38 |...Earni|ngs g..8|
|00004af0| 00 8a 00 05 00 2e 00 9a | 99 99 99 99 99 a9 3f 00 |........|......?.|
|00004b00| 00 8b 00 03 ff 22 00 44 | 54 c0 05 17 03 59 65 73 |.....".D|T....Yes|
|00004b10| 0b 19 02 08 00 24 a4 c0 | 04 19 08 0b 00 24 59 c0 |.....$..|.....$Y.|
|00004b20| 03 19 08 03 00 42 03 01 | 00 04 02 21 00 8b 00 01 |.....B..|...!....|
|00004b30| 00 21 00 19 00 47 72 6f | 77 74 68 20 72 61 74 65 |.!...Gro|wth rate|
|00004b40| 20 69 6e 20 72 65 76 65 | 6e 75 65 73 20 3d 06 00 | in reve|nues =..|
|00004b50| 38 00 8b 00 03 00 39 00 | 9a 99 99 99 99 99 c9 3f |8.....9.|.......?|
|00004b60| 00 00 8b 00 04 ff 22 00 | 44 54 c0 05 17 03 59 65 |......".|DT....Ye|
|00004b70| 73 0b 19 02 08 00 24 85 | c0 03 19 08 0b 00 24 57 |s.....$.|......$W|
|00004b80| c0 04 19 08 03 00 42 03 | 01 00 06 00 40 00 8b 00 |......B.|....@...|
|00004b90| 04 00 39 00 00 00 40 34 | ad 05 ff ff 00 00 8b 00 |..9...@4|........|
|00004ba0| 05 ff 2a 00 44 54 c0 05 | 17 03 59 65 73 0b 19 02 |..*.DT..|..Yes...|
|00004bb0| 10 00 17 0a 45 61 72 6e | 69 6e 67 73 20 67 19 08 |....Earn|ings g..|
|00004bc0| 0b 00 24 58 c0 04 19 08 | 03 00 42 03 01 00 07 02 |..$X....|..B.....|
|00004bd0| 0c 00 0a 00 45 61 72 6e | 69 6e 67 73 20 67 06 00 |....Earn|ings g..|
|00004be0| 38 00 8b 00 05 00 39 00 | 9a 99 99 99 99 99 a9 3f |8.....9.|.......?|
|00004bf0| 00 00 8d 00 04 ff 22 00 | 44 54 c0 05 17 03 59 65 |......".|DT....Ye|
|00004c00| 73 0b 19 02 08 00 24 a4 | c0 04 19 08 0b 00 24 59 |s.....$.|......$Y|
|00004c10| c0 04 19 08 03 00 42 03 | 01 00 be 00 0a 00 8c 00 |......B.|........|
|00004c20| 04 00 3f 00 28 00 05 00 | 04 02 30 00 8d 00 01 00 |..?.(...|..0.....|
|00004c30| 21 00 28 00 57 6f 72 6b | 69 6e 67 20 43 61 70 69 |!.(.Work|ing Capi|
|00004c40| 74 61 6c 20 61 73 20 70 | 65 72 63 65 6e 74 20 6f |tal as p|ercent o|
|00004c50| 66 20 72 65 76 65 6e 75 | 65 73 20 3d 06 00 3d 00 |f revenu|es =..=.|
|00004c60| 8d 00 04 00 2e 00 9a 99 | 99 99 99 99 d9 3f 00 00 |........|.....?..|
|00004c70| 90 00 03 ff 27 00 44 5b | c0 05 17 03 59 65 73 0b |....'.D[|....Yes.|
|00004c80| 19 02 0d 00 44 1b c0 03 | 44 1a c0 03 06 19 08 0b |....D...|D.......|
|00004c90| 00 24 5c c0 04 19 08 03 | 00 42 03 01 00 04 02 15 |.$\.....|.B......|
|00004ca0| 00 8d 00 05 00 28 00 0d | 00 20 28 69 6e 20 70 65 |.....(..|. (in pe|
|00004cb0| 72 63 65 6e 74 29 be 00 | 0a 00 8e 00 04 00 3f 00 |rcent)..|......?.|
|00004cc0| 28 00 05 00 04 02 4f 00 | 8f 00 01 00 25 00 47 00 |(.....O.|....%.G.|
|00004cd0| 54 68 65 20 64 69 76 69 | 64 65 6e 64 73 20 66 6f |The divi|dends fo|
|00004ce0| 72 20 74 68 65 20 68 69 | 67 68 20 67 72 6f 77 74 |r the hi|gh growt|
|00004cf0| 68 20 70 68 61 73 65 20 | 61 72 65 20 73 68 6f 77 |h phase |are show|
|00004d00| 6e 20 62 65 6c 6f 77 20 | 28 75 70 74 6f 20 31 30 |n below |(upto 10|
|00004d10| 20 79 65 61 72 73 29 be | 00 1c 00 8f 00 02 00 21 | years).|.......!|
|00004d20| 00 21 00 3f 00 28 00 21 | 00 21 00 3e 00 3e 00 3e |.!.?.(.!|.!.>.>.>|
|00004d30| 00 3e 00 3e 00 0c 00 04 | 02 0c 00 90 00 01 00 3e |.>.>....|.......>|
|00004d40| 00 04 00 59 65 61 72 01 | 02 06 00 90 00 02 00 3e |...Year.|.......>|
|00004d50| 00 06 00 34 00 90 00 03 | 00 3e 00 00 00 00 00 00 |...4....|.>......|
|00004d60| 00 f0 3f 00 00 90 00 04 | ff 1e 00 44 27 c0 04 1e |..?.....|...D'...|
|00004d70| 00 00 0b 19 02 07 00 17 | 01 20 19 08 0a 00 1e 01 |........|. ......|
|00004d80| 00 19 08 03 00 42 03 01 | 00 06 00 34 00 90 00 04 |.....B..|...4....|
|00004d90| 00 3e 00 00 00 00 00 00 | 00 00 40 00 00 90 00 05 |.>......|..@.....|
|00004da0| ff 1e 00 44 27 c0 04 1e | 01 00 0b 19 02 07 00 17 |...D'...|........|
|00004db0| 01 20 19 08 0a 00 1e 02 | 00 19 08 03 00 42 03 01 |. ......|.....B..|
|00004dc0| 00 06 00 34 00 90 00 05 | 00 40 00 00 00 00 00 00 |...4....|.@......|
|00004dd0| 00 08 40 00 00 90 00 06 | ff 1e 00 44 27 c0 04 1e |..@.....|...D'...|
|00004de0| 03 00 09 19 02 07 00 17 | 01 20 19 08 0a 00 1e 03 |........|. ......|
|00004df0| 00 19 08 03 00 42 03 01 | 00 06 00 34 00 90 00 06 |.....B..|...4....|
|00004e00| 00 3e 00 00 00 00 00 00 | 00 10 40 00 00 90 00 07 |.>......|..@.....|
|00004e10| ff 1e 00 44 27 c0 04 1e | 04 00 09 19 02 07 00 17 |...D'...|........|
|00004e20| 01 20 19 08 0a 00 1e 04 | 00 19 08 03 00 42 03 01 |. ......|.....B..|
|00004e30| 00 06 00 34 00 90 00 07 | 00 3e 00 00 00 00 00 00 |...4....|.>......|
|00004e40| 00 14 40 00 00 90 00 08 | ff 1e 00 44 27 00 04 1e |..@.....|...D'...|
|00004e50| 05 00 09 19 02 07 00 17 | 01 20 19 08 0a 00 1e 05 |........|. ......|
|00004e60| 00 19 08 03 00 42 03 01 | 00 06 00 34 00 90 00 08 |.....B..|...4....|
|00004e70| 00 3e 00 00 00 cc 34 ad | 05 ff ff 00 00 90 00 09 |.>....4.|........|
|00004e80| ff 1e 00 44 27 00 04 1e | 06 00 09 19 02 07 00 17 |...D'...|........|
|00004e90| 01 20 19 08 0a 00 1e 06 | 00 19 08 03 00 42 03 01 |. ......|.....B..|
|00004ea0| 00 07 02 03 00 01 00 20 | 06 00 34 00 90 00 09 00 |....... |..4.....|
|00004eb0| 41 00 00 00 10 50 ad 05 | ff ff 00 00 90 00 0a ff |A....P..|........|
|00004ec0| 1e 00 44 27 00 04 1e 07 | 00 09 19 02 07 00 17 01 |..D'....|........|
|00004ed0| 20 19 08 0a 00 1e 07 00 | 19 08 03 00 42 03 01 00 | .......|....B...|
|00004ee0| 07 02 03 00 01 00 20 06 | 00 34 00 90 00 0a 00 41 |...... .|.4.....A|
|00004ef0| 00 00 00 14 50 ad 05 ff | ff 00 00 90 00 0b ff 1e |....P...|........|
|00004f00| 00 44 27 00 04 1e 08 00 | 09 19 02 07 00 17 01 20 |.D'.....|....... |
|00004f10| 19 08 0a 00 1e 08 00 19 | 08 03 00 42 03 01 00 07 |........|...B....|
|00004f20| 02 03 00 01 00 20 06 00 | 34 00 90 00 0b 00 41 00 |..... ..|4.....A.|
|00004f30| 00 00 18 50 ad 05 ff ff | 00 00 90 00 0c ff 1e 00 |...P....|........|
|00004f40| 44 27 00 04 1e 09 00 09 | 19 02 07 00 17 01 20 19 |D'......|...... .|
|00004f50| 08 0a 00 1e 09 00 19 08 | 03 00 42 03 01 00 07 02 |........|..B.....|
|00004f60| 03 00 01 00 20 06 00 34 | 00 90 00 0c 00 41 00 00 |.... ..4|.....A..|
|00004f70| 00 1c 50 ad 05 ff ff 00 | 00 91 00 03 ff 1e 00 44 |..P.....|.......D|
|00004f80| 27 00 04 1e 0a 00 09 19 | 02 07 00 17 01 20 19 08 |'.......|..... ..|
|00004f90| 0a 00 1e 0a 00 19 08 03 | 00 42 03 01 00 07 02 03 |........|.B......|
|00004fa0| 00 01 00 20 01 02 06 00 | 90 00 0d 00 28 00 04 02 |... ....|....(...|
|00004fb0| 10 00 91 00 01 00 28 00 | 08 00 45 61 72 6e 69 6e |......(.|..Earnin|
|00004fc0| 67 73 01 02 06 00 91 00 | 02 00 28 00 06 00 3f 00 |gs......|..(...?.|
|00004fd0| 91 00 03 00 41 00 52 b8 | 1e 85 eb 51 f0 3f 00 00 |....A.R.|...Q.?..|
|00004fe0| 91 00 04 ff 29 00 44 27 | c0 04 1e 01 00 09 19 02 |....).D'|........|
|00004ff0| 07 00 17 01 20 19 08 15 | 00 44 76 c0 03 1e 01 00 |.... ...|.Dv.....|
|00005000| 44 85 c0 03 03 15 05 19 | 08 03 00 42 03 01 00 06 |D.......|...B....|
|00005010| 00 3f 00 91 00 04 00 41 | 00 2f dd 24 06 81 95 f3 |.?.....A|./.$....|
|00005020| 3f 00 00 91 00 05 ff 29 | 00 44 27 00 04 1e 02 00 |?......)|.D'.....|
|00005030| 09 19 02 07 00 17 01 20 | 19 08 15 00 44 91 c0 03 |....... |....D...|
|00005040| 1e 01 00 44 85 00 03 03 | 15 05 19 08 03 00 42 03 |...D....|......B.|
|00005050| 01 00 06 00 3f 00 91 00 | 05 00 41 00 38 d6 c5 6d |....?...|..A.8..m|
|00005060| 34 80 f7 3f 00 00 91 00 | 06 ff 29 00 44 27 00 04 |4..?....|..).D'..|
|00005070| 1e 03 00 09 19 02 07 00 | 17 01 20 19 08 15 00 44 |........|.. ....D|
|00005080| 91 c0 04 1e 01 00 44 85 | 00 03 03 15 05 19 08 03 |......D.|........|
|00005090| 00 42 03 01 00 06 00 3f | 00 91 00 06 00 41 00 dd |.B.....?|.....A..|
|000050a0| cd 53 1d 72 33 fc 3f 00 | 00 91 00 07 ff 29 00 44 |.S.r3.?.|.....).D|
|000050b0| 27 00 04 1e 04 00 09 19 | 02 07 00 17 01 20 19 08 |'.......|..... ..|
|000050c0| 15 00 44 91 c0 05 1e 01 | 00 44 85 00 03 03 15 05 |..D.....|.D......|
|000050d0| 19 08 03 00 42 03 01 00 | 06 00 3f 00 91 00 07 00 |....B...|..?.....|
|000050e0| 41 00 84 7b 65 de aa eb | 00 40 00 00 91 00 08 ff |A..{e...|.@......|
|000050f0| 29 00 44 27 00 04 1e 05 | 00 09 19 02 07 00 17 01 |).D'....|........|
|00005100| 20 19 08 15 00 44 91 c0 | 06 1e 01 00 44 85 00 03 | ....D..|....D...|
|00005110| 03 15 05 19 08 03 00 42 | 03 01 00 06 00 3f 00 91 |.......B|.....?..|
|00005120| 00 08 00 41 00 00 00 20 | 50 ad 05 ff ff 00 00 91 |...A... |P.......|
|00005130| 00 09 ff 29 00 44 27 00 | 04 1e 06 00 09 19 02 07 |...).D'.|........|
|00005140| 00 17 01 20 19 08 15 00 | 44 91 c0 07 1e 01 00 44 |... ....|D......D|
|00005150| 85 00 03 03 15 05 19 08 | 03 00 42 03 01 00 07 02 |........|..B.....|
|00005160| 03 00 01 00 20 06 00 3f | 00 91 00 09 00 41 00 00 |.... ..?|.....A..|
|00005170| 00 24 50 ad 05 ff ff 00 | 00 91 00 0a ff 29 00 44 |.$P.....|.....).D|
|00005180| 27 00 04 1e 07 00 09 19 | 02 07 00 17 01 20 19 08 |'.......|..... ..|
|00005190| 15 00 44 91 c0 08 1e 01 | 00 44 85 00 03 03 15 05 |..D.....|.D......|
|000051a0| 19 08 03 00 42 03 01 00 | 07 02 03 00 01 00 20 06 |....B...|...... .|
|000051b0| 00 3f 00 91 00 0a 00 41 | 00 00 00 28 50 ad 05 ff |.?.....A|...(P...|
|000051c0| ff 00 00 91 00 0b ff 29 | 00 44 27 00 04 1e 08 00 |.......)|.D'.....|
|000051d0| 09 19 02 07 00 17 01 20 | 19 08 15 00 44 91 c0 09 |....... |....D...|
|000051e0| 1e 01 00 44 85 00 03 03 | 15 05 19 08 03 00 42 03 |...D....|......B.|
|000051f0| 01 00 07 02 03 00 01 00 | 20 06 00 3f 00 91 00 0b |........| ..?....|
|00005200| 00 41 00 00 00 cc 50 ad | 05 ff ff 00 00 91 00 0c |.A....P.|........|
|00005210| ff 29 00 44 27 00 04 1e | 09 00 09 19 02 07 00 17 |.).D'...|........|
|00005220| 01 20 19 08 15 00 44 91 | c0 0a 1e 01 00 44 85 00 |. ....D.|.....D..|
|00005230| 03 03 15 05 19 08 03 00 | 42 03 01 00 07 02 03 00 |........|B.......|
|00005240| 01 00 20 06 00 3f 00 91 | 00 0c 00 41 00 00 00 d0 |.. ..?..|...A....|
|00005250| 50 ad 05 ff ff 00 00 92 | 00 03 ff 29 00 44 27 00 |P.......|...).D'.|
|00005260| 04 1e 0a 00 09 19 02 07 | 00 17 01 20 19 08 15 00 |........|... ....|
|00005270| 44 91 c0 0b 1e 01 00 44 | 85 00 03 03 15 05 19 08 |D......D|........|
|00005280| 03 00 42 03 01 00 07 02 | 03 00 01 00 20 04 02 23 |..B.....|.... ..#|
|00005290| 00 92 00 01 00 42 00 1b | 00 28 43 61 70 45 78 2d |.....B..|.(CapEx-|
|000052a0| 44 65 70 72 65 63 69 61 | 74 69 6f 6e 29 2a 28 31 |Deprecia|tion)*(1|
|000052b0| 2d 44 52 29 01 02 06 00 | 92 00 02 00 42 00 06 00 |-DR)....|....B...|
|000052c0| 1b 00 92 00 03 00 41 00 | e9 26 31 08 ac 1c ca 3f |......A.|.&1....?|
|000052d0| 08 00 92 00 04 ff 05 00 | 01 92 00 03 00 bc 04 58 |........|.......X|
|000052e0| 00 92 00 92 00 03 0c 00 | 0a 4e 00 44 27 00 04 4c |........|.N.D'..L|
|000052f0| fe ff 00 09 19 02 07 00 | 17 01 20 19 08 39 00 44 |........|.. ..9.D|
|00005300| 18 00 03 1e 01 00 44 89 | 00 03 03 15 4c fe ff 00 |......D.|....L...|
|00005310| 07 05 44 19 00 03 1e 01 | 00 44 8a 00 03 03 15 4c |..D.....|.D.....L|
|00005320| fe ff 00 07 05 04 15 1e | 01 00 44 78 00 04 04 15 |........|..Dx....|
|00005330| 05 19 08 03 00 42 03 01 | 00 06 00 1b 00 92 00 04 |.....B..|........|
|00005340| 00 41 00 4c c8 07 3d 9b | 55 cf 3f 08 00 92 00 05 |.A.L..=.|U.?.....|
|00005350| ff 05 00 01 92 00 03 00 | 06 00 1b 00 92 00 05 00 |........|........|
|00005360| 41 00 92 de 37 be f6 cc | d2 3f 08 00 92 00 06 ff |A...7...|.?......|
|00005370| 05 00 01 92 00 03 00 06 | 00 1b 00 92 00 06 00 41 |........|.......A|
|00005380| 00 b1 a4 dc 7d 8e 8f d6 | 3f 08 00 92 00 07 ff 05 |....}...|?.......|
|00005390| 00 01 92 00 03 00 06 00 | 1b 00 92 00 07 00 41 00 |........|......A.|
|000053a0| 06 2c 6f fd aa 12 db 3f | 08 00 92 00 08 ff 05 00 |.,o....?|........|
|000053b0| 01 92 00 03 00 06 00 1b | 00 92 00 08 00 41 00 00 |........|.....A..|
|000053c0| 00 d4 50 ad 05 ff ff 08 | 00 92 00 09 ff 05 00 01 |..P.....|........|
|000053d0| 92 00 03 00 07 02 03 00 | 01 00 20 06 00 1b 00 92 |........|.. .....|
|000053e0| 00 09 00 41 00 00 00 d8 | 50 ad 05 ff ff 08 00 92 |...A....|P.......|
|000053f0| 00 0a ff 05 00 01 92 00 | 03 00 07 02 03 00 01 00 |........|........|
|00005400| 20 06 00 1b 00 92 00 0a | 00 41 00 00 00 dc 50 ad | .......|.A....P.|
|00005410| 05 ff ff 08 00 92 00 0b | ff 05 00 01 92 00 03 00 |........|........|
|00005420| 07 02 03 00 01 00 20 06 | 00 1b 00 92 00 0b 00 41 |...... .|.......A|
|00005430| 00 00 00 e0 50 ad 05 ff | ff 08 00 92 00 0c ff 05 |....P...|........|
|00005440| 00 01 92 00 03 00 07 02 | 03 00 01 00 20 06 00 1b |........|.... ...|
|00005450| 00 92 00 0c 00 41 00 00 | 00 e4 4f ad 05 ff ff 08 |.....A..|..O.....|
|00005460| 00 93 00 03 ff 05 00 01 | 92 00 03 00 07 02 03 00 |........|........|
|00005470| 01 00 20 04 02 24 00 93 | 00 01 00 42 00 1c 00 43 |.. ..$..|...B...C|
|00005480| 68 67 2e 20 57 6f 72 6b | 69 6e 67 20 43 61 70 69 |hg. Work|ing Capi|
|00005490| 74 61 6c 20 2a 28 31 2d | 44 52 29 01 02 06 00 93 |tal *(1-|DR).....|
|000054a0| 00 02 00 42 00 06 00 1b | 00 93 00 03 00 41 00 33 |...B....|.....A.3|
|000054b0| 33 33 33 33 33 eb 3f 08 | 00 93 00 04 ff 05 00 01 |33333.?.|........|
|000054c0| 93 00 03 00 bc 04 62 00 | 93 00 93 00 03 0c 00 0a |......b.|........|
|000054d0| 58 00 44 27 00 04 4c fd | ff 00 09 19 02 07 00 17 |X.D'..L.|........|
|000054e0| 01 20 19 08 43 00 44 1a | 00 03 1e 01 00 44 8b 00 |. ..C.D.|.....D..|
|000054f0| 03 03 15 4c fd ff 00 07 | 05 44 1a 00 03 1e 01 00 |...L....|.D......|
|00005500| 44 8b 00 03 03 15 4c fd | ff 00 1e 01 00 04 15 07 |D.....L.|........|
|00005510| 05 04 15 44 8d 00 04 05 | 1e 01 00 44 79 00 04 04 |...D....|...Dy...|
|00005520| 15 05 19 08 03 00 42 03 | 01 00 06 00 1b 00 93 00 |......B.|........|
|00005530| 04 00 41 00 52 b8 1e 85 | eb 51 f0 3f 08 00 93 00 |..A.R...|.Q.?....|
|00005540| 05 ff 05 00 01 93 00 03 | 00 06 00 1b 00 93 00 05 |........|........|
|00005550| 00 41 00 31 dd 24 06 81 | 95 f3 3f 08 00 93 00 06 |.A.1.$..|..?.....|
|00005560| ff 05 00 01 93 00 03 00 | 06 00 1b 00 93 00 06 00 |........|........|
|00005570| 41 00 34 d6 c5 6d 34 80 | f7 3f 08 00 93 00 07 ff |A.4..m4.|.?......|
|00005580| 05 00 01 93 00 03 00 06 | 00 1b 00 93 00 07 00 41 |........|.......A|
|00005590| 00 de cd 53 1d 72 33 fc | 3f 08 00 93 00 08 ff 05 |...S.r3.|?.......|
|000055a0| 00 01 93 00 03 00 06 00 | 1b 00 93 00 08 00 41 00 |........|......A.|
|000055b0| 00 00 e8 4f ad 05 ff ff | 08 00 93 00 09 ff 05 00 |...O....|........|
|000055c0| 01 93 00 03 00 07 02 03 | 00 01 00 20 06 00 1b 00 |........|... ....|
|000055d0| 93 00 09 00 41 00 00 00 | ec 4f ad 05 ff ff 08 00 |....A...|.O......|
|000055e0| 93 00 0a ff 05 00 01 93 | 00 03 00 07 02 03 00 01 |........|........|
|000055f0| 00 20 06 00 1b 00 93 00 | 0a 00 41 00 00 00 78 35 |. ......|..A...x5|
|00005600| ad 05 ff ff 08 00 93 00 | 0b ff 05 00 01 93 00 03 |........|........|
|00005610| 00 07 02 03 00 01 00 20 | 06 00 1b 00 93 00 0b 00 |....... |........|
|00005620| 41 00 00 00 7c 35 ad 05 | ff ff 08 00 93 00 0c ff |A...|5..|........|
|00005630| 05 00 01 93 00 03 00 07 | 02 03 00 01 00 20 06 00 |........|..... ..|
|00005640| 1b 00 93 00 0c 00 41 00 | 00 00 80 35 ad 05 ff ff |......A.|...5....|
|00005650| 08 00 94 00 03 ff 05 00 | 01 93 00 03 00 07 02 03 |........|........|
|00005660| 00 01 00 20 04 02 0c 00 | 94 00 01 00 42 00 04 00 |... ....|....B...|
|00005670| 46 43 46 45 01 02 06 00 | 94 00 02 00 41 00 06 00 |FCFE....|....A...|
|00005680| 1b 00 94 00 03 00 41 00 | 90 c4 20 b0 72 68 a1 bf |......A.|.. .rh..|
|00005690| 08 00 94 00 04 ff 05 00 | 01 94 00 03 00 bc 04 34 |........|.......4|
|000056a0| 00 94 00 94 00 03 0c 00 | 0a 2a 00 44 27 00 04 4c |........|.*.D'..L|
|000056b0| fc ff 00 09 19 02 07 00 | 17 01 20 19 08 15 00 4c |........|.. ....L|
|000056c0| fd ff 00 4c fe ff 00 04 | 4c ff ff 00 04 19 08 03 |...L....|L.......|
|000056d0| 00 42 03 01 00 06 00 1b | 00 94 00 04 00 41 00 90 |.B......|.....A..|
|000056e0| 85 5a d3 bc e3 a4 bf 08 | 00 94 00 05 ff 05 00 01 |.Z......|........|
|000056f0| 94 00 03 00 06 00 1b 00 | 94 00 05 00 41 00 a0 d3 |........|....A...|
|00005700| 9f fd 48 11 a9 bf 08 00 | 94 00 06 ff 05 00 01 94 |..H.....|........|
|00005710| 00 03 00 06 00 1b 00 94 | 00 06 00 41 00 60 30 26 |........|...A.`0&|
|00005720| fd bd 14 ae bf 08 00 94 | 00 07 ff 05 00 01 94 00 |........|........|
|00005730| 03 00 06 00 1b 00 94 00 | 07 00 41 00 80 1d 4a fe |........|..A...J.|
|00005740| 71 0c b2 bf 08 00 94 00 | 08 ff 05 00 01 94 00 03 |q.......|........|
|00005750| 00 06 00 1b 00 94 00 08 | 00 41 00 00 00 a4 35 ad |........|.A....5.|
|00005760| 05 ff ff 08 00 94 00 09 | ff 05 00 01 94 00 03 00 |........|........|
|00005770| 07 02 03 00 01 00 20 06 | 00 1b 00 94 00 09 00 41 |...... .|.......A|
|00005780| 00 00 00 a8 35 ad 05 ff | ff 08 00 94 00 0a ff 05 |....5...|........|
|00005790| 00 01 94 00 03 00 07 02 | 03 00 01 00 20 06 00 1b |........|.... ...|
|000057a0| 00 94 00 0a 00 41 00 00 | 00 ac 35 ad 05 ff ff 08 |.....A..|..5.....|
|000057b0| 00 94 00 0b ff 05 00 01 | 94 00 03 00 07 02 03 00 |........|........|
|000057c0| 01 00 20 06 00 1b 00 94 | 00 0b 00 41 00 00 00 b0 |.. .....|...A....|
|000057d0| 35 ad 05 ff ff 08 00 94 | 00 0c ff 05 00 01 94 00 |5.......|........|
|000057e0| 03 00 07 02 03 00 01 00 | 20 06 00 1b 00 94 00 0c |........| .......|
|000057f0| 00 41 00 00 00 b4 35 ad | 05 ff ff 08 00 95 00 03 |.A....5.|........|
|00005800| ff 05 00 01 94 00 03 00 | 07 02 03 00 01 00 20 04 |........|...... .|
|00005810| 02 15 00 95 00 01 00 21 | 00 0d 00 50 72 65 73 65 |.......!|...Prese|
|00005820| 6e 74 20 56 61 6c 75 65 | 06 00 1b 00 95 00 03 00 |nt Value|........|
|00005830| 41 00 ab ec 01 b3 07 cc | 9e bf 08 00 95 00 04 ff |A.......|........|
|00005840| 05 00 01 95 00 03 00 bc | 04 39 00 95 00 95 00 03 |........|.9......|
|00005850| 0c 00 0a 2f 00 44 27 00 | 04 4c fb ff 00 09 19 02 |.../.D'.|.L......|
|00005860| 07 00 17 01 20 19 08 1a | 00 4c ff ff 00 1e 01 00 |.... ...|.L......|
|00005870| 44 75 00 03 03 15 4c fb | ff 00 07 06 19 08 03 00 |Du....L.|........|
|00005880| 42 03 01 00 06 00 1b 00 | 95 00 04 00 41 00 79 8a |B.......|....A.y.|
|00005890| c3 f2 5b 58 a0 bf 08 00 | 95 00 05 ff 05 00 01 95 |..[X....|........|
|000058a0| 00 03 00 06 00 1b 00 95 | 00 05 00 41 00 b2 1e 94 |........|...A....|
|000058b0| 19 9a 59 a1 bf 08 00 95 | 00 06 ff 05 00 01 95 00 |..Y.....|........|
|000058c0| 03 00 06 00 1b 00 95 00 | 06 00 41 00 6b 60 28 c8 |........|..A.k`(.|
|000058d0| a8 6a a2 bf 08 00 95 00 | 07 ff 05 00 01 95 00 03 |.j......|........|
|000058e0| 00 06 00 1b 00 95 00 07 | 00 41 00 61 a0 f4 e2 80 |........|.A.a....|
|000058f0| 8c a3 bf 08 00 95 00 08 | ff 05 00 01 95 00 03 00 |........|........|
|00005900| 06 00 1b 00 95 00 08 00 | 41 00 00 00 b8 35 ad 05 |........|A....5..|
|00005910| ff ff 08 00 95 00 09 ff | 05 00 01 95 00 03 00 07 |........|........|
|00005920| 02 03 00 01 00 20 06 00 | 1b 00 95 00 09 00 41 00 |..... ..|......A.|
|00005930| 00 00 bc 35 ad 05 ff ff | 08 00 95 00 0a ff 05 00 |...5....|........|
|00005940| 01 95 00 03 00 07 02 03 | 00 01 00 20 06 00 1b 00 |........|... ....|
|00005950| 95 00 0a 00 41 00 00 00 | c0 35 ad 05 ff ff 08 00 |....A...|.5......|
|00005960| 95 00 0b ff 05 00 01 95 | 00 03 00 07 02 03 00 01 |........|........|
|00005970| 00 20 06 00 1b 00 95 00 | 0b 00 41 00 00 00 c4 35 |. ......|..A....5|
|00005980| ad 05 ff ff 08 00 95 00 | 0c ff 05 00 01 95 00 03 |........|........|
|00005990| 00 07 02 03 00 01 00 20 | 06 00 1b 00 95 00 0c 00 |....... |........|
|000059a0| 41 00 00 00 c8 35 ad 05 | ff ff 08 00 98 00 03 ff |A....5..|........|
|000059b0| 05 00 01 95 00 03 00 07 | 02 03 00 01 00 20 be 00 |........|..... ..|
|000059c0| 12 00 96 00 02 00 41 00 | 41 00 41 00 41 00 41 00 |......A.|A.A.A.A.|
|000059d0| 41 00 07 00 04 02 2a 00 | 97 00 01 00 29 00 22 00 |A.....*.|....).".|
|000059e0| 54 72 61 6e 73 69 74 69 | 6f 6e 20 70 65 72 69 6f |Transiti|on perio|
|000059f0| 64 20 28 75 70 74 6f 20 | 74 65 6e 20 79 65 61 72 |d (upto |ten year|
|00005a00| 73 29 be 00 1c 00 97 00 | 02 00 21 00 21 00 28 00 |s)......|..!.!.(.|
|00005a10| 28 00 21 00 21 00 21 00 | 21 00 3e 00 3e 00 3e 00 |(.!.!.!.|!.>.>.>.|
|00005a20| 0c 00 04 02 0c 00 98 00 | 01 00 25 00 04 00 59 65 |........|..%...Ye|
|00005a30| 61 72 01 02 06 00 98 00 | 02 00 25 00 06 00 39 00 |ar......|..%...9.|
|00005a40| 98 00 03 00 43 00 00 00 | 00 00 00 00 18 40 00 00 |....C...|.....@..|
|00005a50| 98 00 04 ff 23 00 44 48 | c0 04 1e 01 00 09 19 02 |....#.DH|........|
|00005a60| 07 00 17 01 20 19 08 0f | 00 44 27 c0 04 1e 01 00 |.... ...|.D'.....|
|00005a70| 03 19 08 03 00 42 03 01 | 00 06 00 39 00 98 00 04 |.....B..|...9....|
|00005a80| 00 3e 00 00 00 00 00 00 | 00 1c 40 00 00 98 00 05 |.>......|..@.....|
|00005a90| ff 23 00 44 48 00 04 1e | 02 00 09 19 02 07 00 17 |.#.DH...|........|
|00005aa0| 01 20 19 08 0f 00 44 27 | 00 04 1e 02 00 03 19 08 |. ....D'|........|
|00005ab0| 03 00 42 03 01 00 06 00 | 39 00 98 00 05 00 3e 00 |..B.....|9.....>.|
|00005ac0| 00 00 00 00 00 00 20 40 | 00 00 98 00 06 ff 23 00 |...... @|......#.|
|00005ad0| 44 48 00 04 1e 03 00 09 | 19 02 07 00 17 01 20 19 |DH......|...... .|
|00005ae0| 08 0f 00 44 27 00 04 1e | 03 00 03 19 08 03 00 42 |...D'...|.......B|
|00005af0| 03 01 00 06 00 39 00 98 | 00 06 00 3e 00 00 00 00 |.....9..|...>....|
|00005b00| 00 00 00 22 40 00 00 98 | 00 07 ff 23 00 44 48 00 |..."@...|...#.DH.|
|00005b10| 04 1e 04 00 09 19 02 07 | 00 17 01 20 19 08 0f 00 |........|... ....|
|00005b20| 44 27 00 04 1e 04 00 03 | 19 08 03 00 42 03 01 00 |D'......|....B...|
|00005b30| 06 00 39 00 98 00 07 00 | 3e 00 00 00 00 00 00 00 |..9.....|>.......|
|00005b40| 24 40 00 00 98 00 08 ff | 23 00 44 48 00 04 1e 05 |$@......|#.DH....|
|00005b50| 00 09 19 02 07 00 17 01 | 20 19 08 0f 00 44 27 00 |........| ....D'.|
|00005b60| 04 1e 05 00 03 19 08 03 | 00 42 03 01 00 06 00 39 |........|.B.....9|
|00005b70| 00 98 00 08 00 3e 00 00 | 00 00 00 00 00 26 40 00 |.....>..|.....&@.|
|00005b80| 00 98 00 09 ff 23 00 44 | 48 00 04 1e 06 00 09 19 |.....#.D|H.......|
|00005b90| 02 07 00 17 01 20 19 08 | 0f 00 44 27 00 04 1e 06 |..... ..|..D'....|
|00005ba0| 00 03 19 08 03 00 42 03 | 01 00 06 00 39 00 98 00 |......B.|....9...|
|00005bb0| 09 00 3e 00 00 00 00 00 | 00 00 28 40 00 00 98 00 |..>.....|..(@....|
|00005bc0| 0a ff 23 00 44 48 00 04 | 1e 07 00 09 19 02 07 00 |..#.DH..|........|
|00005bd0| 17 01 20 19 08 0f 00 44 | 27 00 04 1e 07 00 03 19 |.. ....D|'.......|
|00005be0| 08 03 00 42 03 01 00 06 | 00 39 00 98 00 0a 00 3e |...B....|.9.....>|
|00005bf0| 00 00 00 00 00 00 00 2a | 40 00 00 98 00 0b ff 23 |.......*|@......#|
|00005c00| 00 44 48 00 04 1e 08 00 | 09 19 02 07 00 17 01 20 |.DH.....|....... |
|00005c10| 19 08 0f 00 44 27 00 04 | 1e 08 00 03 19 08 03 00 |....D'..|........|
|00005c20| 42 03 01 00 06 00 39 00 | 98 00 0b 00 3e 00 00 00 |B.....9.|....>...|
|00005c30| 00 00 00 00 2c 40 00 00 | 98 00 0c ff 23 00 44 48 |....,@..|....#.DH|
|00005c40| 00 04 1e 09 00 09 19 02 | 07 00 17 01 20 19 08 0f |........|.... ...|
|00005c50| 00 44 27 00 04 1e 09 00 | 03 19 08 03 00 42 03 01 |.D'.....|.....B..|
|00005c60| 00 06 00 39 00 98 00 0c | 00 3e 00 00 00 00 00 00 |...9....|.>......|
|00005c70| 00 2e 40 00 00 9b 00 03 | ff 23 00 44 48 00 04 1e |..@.....|.#.DH...|
|00005c80| 0a 00 09 19 02 07 00 17 | 01 20 19 08 0f 00 44 27 |........|. ....D'|
|00005c90| 00 04 1e 0a 00 03 19 08 | 03 00 42 03 01 00 04 02 |........|..B.....|
|00005ca0| 15 00 98 00 0d 00 44 00 | 0d 00 54 65 72 6d 69 6e |......D.|..Termin|
|00005cb0| 61 6c 20 59 65 61 72 04 | 02 13 00 99 00 01 00 21 |al Year.|.......!|
|00005cc0| 00 0b 00 47 72 6f 77 74 | 68 20 52 61 74 65 06 00 |...Growt|h Rate..|
|00005cd0| 43 00 99 00 03 00 3f 00 | ae 47 e1 7a 14 ae c7 3f |C.....?.|.G.z...?|
|00005ce0| 00 00 9a 00 03 ff 2d 00 | 44 48 00 04 1e 01 00 09 |......-.|DH......|
|00005cf0| 19 02 05 00 16 19 08 1b | 00 44 85 00 03 44 85 00 |........|.D...D..|
|00005d00| 03 44 a4 00 04 04 15 44 | 48 00 04 06 04 19 08 03 |.D.....D|H.......|
|00005d10| 00 42 03 01 00 06 00 43 | 00 99 00 04 00 3f 00 c2 |.B.....C|.....?..|
|00005d20| f5 28 5c 8f c2 c5 3f 00 | 00 9a 00 04 ff 2d 00 44 |.(\...?.|.....-.D|
|00005d30| 48 00 04 1e 02 00 09 19 | 02 05 00 16 19 08 1b 00 |H.......|........|
|00005d40| 44 99 c0 03 44 85 00 03 | 44 a4 00 04 04 15 44 48 |D...D...|D.....DH|
|00005d50| 00 04 06 04 19 08 03 00 | 42 03 01 00 06 00 43 00 |........|B.....C.|
|00005d60| 99 00 05 00 3f 00 d6 a3 | 70 3d 0a d7 c3 3f 00 00 |....?...|p=...?..|
|00005d70| 9a 00 05 ff 2d 00 44 48 | 00 04 1e 03 00 09 19 02 |....-.DH|........|
|00005d80| 05 00 16 19 08 1b 00 44 | 99 c0 04 44 85 00 03 44 |.......D|...D...D|
|00005d90| a4 00 04 04 15 44 48 00 | 04 06 04 19 08 03 00 42 |.....DH.|.......B|
|00005da0| 03 01 00 06 00 43 00 99 | 00 06 00 3f 00 ea 51 b8 |.....C..|...?..Q.|
|00005db0| 1e 85 eb c1 3f 00 00 9a | 00 06 ff 2d 00 44 48 00 |....?...|...-.DH.|
|00005dc0| 04 1e 04 00 09 19 02 05 | 00 16 19 08 1b 00 44 99 |........|......D.|
|00005dd0| c0 05 44 85 00 03 44 a4 | 00 04 04 15 44 48 00 04 |..D...D.|....DH..|
|00005de0| 06 04 19 08 03 00 42 03 | 01 00 06 00 43 00 99 00 |......B.|....C...|
|00005df0| 07 00 3f 00 fd ff ff ff | ff ff bf 3f 00 00 9a 00 |..?.....|...?....|
|00005e00| 07 ff 2d 00 44 48 00 04 | 1e 05 00 09 19 02 05 00 |..-.DH..|........|
|00005e10| 16 19 08 1b 00 44 99 c0 | 06 44 85 00 03 44 a4 00 |.....D..|.D...D..|
|00005e20| 04 04 15 44 48 00 04 06 | 04 19 08 03 00 42 03 01 |...DH...|.....B..|
|00005e30| 00 06 00 43 00 99 00 08 | 00 3f 00 26 5c 8f c2 f5 |...C....|.?.&\...|
|00005e40| 28 bc 3f 00 00 9a 00 08 | ff 2d 00 44 48 00 04 1e |(.?.....|.-.DH...|
|00005e50| 06 00 09 19 02 05 00 16 | 19 08 1b 00 44 99 c0 07 |........|....D...|
|00005e60| 44 85 00 03 44 a4 00 04 | 04 15 44 48 00 04 06 04 |D...D...|..DH....|
|00005e70| 19 08 03 00 42 03 01 00 | 06 00 43 00 99 00 09 00 |....B...|..C.....|
|00005e80| 3f 00 4f b8 1e 85 eb 51 | b8 3f 00 00 9a 00 09 ff |?.O....Q|.?......|
|00005e90| 2d 00 44 48 00 04 1e 07 | 00 09 19 02 05 00 16 19 |-.DH....|........|
|00005ea0| 08 1b 00 44 99 c0 08 44 | 85 00 03 44 a4 00 04 04 |...D...D|...D....|
|00005eb0| 15 44 48 00 04 06 04 19 | 08 03 00 42 03 01 00 06 |.DH.....|...B....|
|00005ec0| 00 43 00 99 00 0a 00 3f | 00 78 14 ae 47 e1 7a b4 |.C.....?|.x..G.z.|
|00005ed0| 3f 00 00 9a 00 0a ff 2d | 00 44 48 00 04 1e 08 00 |?......-|.DH.....|
|00005ee0| 09 19 02 05 00 16 19 08 | 1b 00 44 99 c0 09 44 85 |........|..D...D.|
|00005ef0| 00 03 44 a4 00 04 04 15 | 44 48 00 04 06 04 19 08 |..D.....|DH......|
|00005f00| 03 00 42 03 01 00 06 00 | 43 00 99 00 0b 00 3f 00 |..B.....|C.....?.|
|00005f10| a1 70 3d 0a d7 a3 b0 3f | 00 00 9a 00 0b ff 2d 00 |.p=....?|......-.|
|00005f20| 44 48 00 04 1e 09 00 09 | 19 02 05 00 16 19 08 1b |DH......|........|
|00005f30| 00 44 99 c0 0a 44 85 00 | 03 44 a4 00 04 04 15 44 |.D...D..|.D.....D|
|00005f40| 48 00 04 06 04 19 08 03 | 00 42 03 01 00 06 00 43 |H.......|.B.....C|
|00005f50| 00 99 00 0c 00 3f 00 94 | 99 99 99 99 99 a9 3f 00 |.....?..|......?.|
|00005f60| 00 9a 00 0c ff 2d 00 44 | 48 00 04 1e 0a 00 09 19 |.....-.D|H.......|
|00005f70| 02 05 00 16 19 08 1b 00 | 44 99 c0 0b 44 85 00 03 |........|D...D...|
|00005f80| 44 a4 00 04 04 15 44 48 | 00 04 06 04 19 08 03 00 |D.....DH|........|
|00005f90| 42 03 01 00 01 02 06 00 | 99 00 0d 00 26 00 04 02 |B.......|....&...|
|00005fa0| 18 00 9a 00 01 00 21 00 | 10 00 43 75 6d 75 6c 61 |......!.|..Cumula|
|00005fb0| 74 65 64 20 47 72 6f 77 | 74 68 06 00 33 00 9a 00 |ted Grow|th..3...|
|00005fc0| 03 00 3f 00 ae 47 e1 7a | 14 ae c7 3f 00 00 99 00 |..?..G.z|...?....|
|00005fd0| 04 ff 1d 00 44 48 00 04 | 1e 01 00 09 19 02 05 00 |....DH..|........|
|00005fe0| 16 19 08 0b 00 24 99 c0 | 03 19 08 03 00 42 03 01 |.....$..|.....B..|
|00005ff0| 00 06 00 46 00 9a 00 04 | 00 3f 00 40 82 e2 c7 98 |...F....|.?.@....|
|00006000| bb d8 3f 00 00 99 00 05 | ff 30 00 44 48 00 04 1e |..?.....|.0.DH...|
|00006010| 02 00 09 19 02 05 00 16 | 19 08 1e 00 1e 01 00 44 |........|.......D|
|00006020| 9a c0 03 03 15 1e 01 00 | 44 99 c0 04 03 15 05 1e |........|D.......|
|00006030| 01 00 04 19 08 03 00 42 | 03 01 00 06 00 46 00 9a |.......B|.....F..|
|00006040| 00 05 00 3f 00 1a a6 b6 | d4 41 3e e3 3f 00 00 99 |...?....|.A>.?...|
|00006050| 00 06 ff 30 00 44 48 00 | 04 1e 03 00 09 19 02 05 |...0.DH.|........|
|00006060| 00 16 19 08 1e 00 1e 01 | 00 44 9a c0 04 03 15 1e |........|.D......|
|00006070| 01 00 44 99 c0 05 03 15 | 05 1e 01 00 04 19 08 03 |..D.....|........|
|00006080| 00 42 03 01 00 06 00 46 | 00 9a 00 06 00 3f 00 3a |.B.....F|.....?.:|
|00006090| 38 d0 2a d0 6a ea 3f 00 | 00 99 00 07 ff 30 00 44 |8.*.j.?.|.....0.D|
|000060a0| 48 00 04 1e 04 00 09 19 | 02 05 00 16 19 08 1e 00 |H.......|........|
|000060b0| 1e 01 00 44 9a c0 05 03 | 15 1e 01 00 44 99 c0 06 |...D....|....D...|
|000060c0| 03 15 05 1e 01 00 04 19 | 08 03 00 42 03 01 00 06 |........|...B....|
|000060d0| 00 46 00 9a 00 07 00 3f | 00 a0 1f 15 18 15 dc f0 |.F.....?|........|
|000060e0| 3f 00 00 99 00 08 ff 30 | 00 44 48 00 04 1e 05 00 |?......0|.DH.....|
|000060f0| 09 19 02 05 00 16 19 08 | 1e 00 1e 01 00 44 9a c0 |........|.....D..|
|00006100| 06 03 15 1e 01 00 44 99 | c0 07 03 15 05 1e 01 00 |......D.|........|
|00006110| 04 19 08 03 00 42 03 01 | 00 06 00 46 00 9a 00 08 |.....B..|...F....|
|00006120| 00 3f 00 2e 91 9c 55 69 | 79 f4 3f 00 00 99 00 09 |.?....Ui|y.?.....|
|00006130| ff 30 00 44 48 00 04 1e | 06 00 09 19 02 05 00 16 |.0.DH...|........|
|00006140| 19 08 1e 00 1e 01 00 44 | 9a c0 07 03 15 1e 01 00 |.......D|........|
|00006150| 44 99 c0 08 03 15 05 1e | 01 00 04 19 08 03 00 42 |D.......|.......B|
|00006160| 03 01 00 06 00 46 00 9a | 00 09 00 3f 00 22 7b 62 |.....F..|...?."{b|
|00006170| 2e 77 f0 f7 3f 00 00 99 | 00 0a ff 30 00 44 48 00 |.w..?...|...0.DH.|
|00006180| 04 1e 07 00 09 19 02 05 | 00 16 19 08 1e 00 1e 01 |........|........|
|00006190| 00 44 9a c0 08 03 15 1e | 01 00 44 99 c0 09 03 15 |.D......|..D.....|
|000061a0| 05 1e 01 00 04 19 08 03 | 00 42 03 01 00 06 00 46 |........|.B.....F|
|000061b0| 00 9a 00 0a 00 3f 00 26 | e1 55 3c 6c 22 fb 3f 00 |.....?.&|.U<l".?.|
|000061c0| 00 99 00 0b ff 30 00 44 | 48 00 04 1e 08 00 09 19 |.....0.D|H.......|
|000061d0| 02 05 00 16 19 08 1e 00 | 1e 01 00 44 9a c0 09 03 |........|...D....|
|000061e0| 15 1e 01 00 44 99 c0 0a | 03 15 05 1e 01 00 04 19 |....D...|........|
|000061f0| 08 03 00 42 03 01 00 06 | 00 46 00 9a 00 0b 00 3f |...B....|.F.....?|
|00006200| 00 fc 42 a8 26 2e f0 fd | 3f 00 00 99 00 0c ff 30 |..B.&...|?......0|
|00006210| 00 44 48 00 04 1e 09 00 | 09 19 02 05 00 16 19 08 |.DH.....|........|
|00006220| 1e 00 1e 01 00 44 9a c0 | 0a 03 15 1e 01 00 44 99 |.....D..|......D.|
|00006230| c0 0b 03 15 05 1e 01 00 | 04 19 08 03 00 42 03 01 |........|.....B..|
|00006240| 00 06 00 46 00 9a 00 0c | 00 3f 00 f8 ef b1 3a 18 |...F....|.?....:.|
|00006250| 1e 00 40 00 00 9c 00 0d | ff 30 00 44 48 00 04 1e |..@.....|.0.DH...|
|00006260| 0a 00 09 19 02 05 00 16 | 19 08 1e 00 1e 01 00 44 |........|.......D|
|00006270| 9a c0 0b 03 15 1e 01 00 | 44 99 c0 0c 03 15 05 1e |........|D.......|
|00006280| 01 00 04 19 08 03 00 42 | 03 01 00 01 02 06 00 9a |.......B|........|
|00006290| 00 0d 00 26 00 04 02 10 | 00 9b 00 01 00 21 00 08 |...&....|.....!..|
|000062a0| 00 45 61 72 6e 69 6e 67 | 73 06 00 4e 00 9b 00 03 |.Earning|s..N....|
|000062b0| 00 41 00 02 23 b3 a3 06 | 0d 04 40 00 00 9b 00 04 |.A..#...|..@.....|
|000062c0| ff 38 00 44 48 00 04 1e | 01 00 09 19 02 07 00 1e |.8.DH...|........|
|000062d0| 00 00 19 08 24 00 44 76 | 00 03 1e 01 00 44 85 00 |....$.Dv|.....D..|
|000062e0| 03 03 15 44 27 00 04 07 | 05 1e 01 00 44 99 00 03 |...D'...|....D...|
|000062f0| 03 15 05 19 08 03 00 42 | 03 01 00 06 00 3f 00 9b |.......B|.....?..|
|00006300| 00 04 00 41 00 7a d4 9b | ed a3 75 07 40 00 00 9b |...A.z..|..u.@...|
|00006310| 00 05 ff 29 00 44 48 00 | 04 1e 02 00 09 19 02 07 |...).DH.|........|
|00006320| 00 1e 00 00 19 08 15 00 | 44 9b c0 03 1e 01 00 44 |........|D......D|
|00006330| 99 c0 04 03 15 05 19 08 | 03 00 42 03 01 00 06 00 |........|..B.....|
|00006340| 3f 00 9b 00 05 00 41 00 | 69 95 ad bc 83 18 0b 40 |?.....A.|i......@|
|00006350| 00 00 9b 00 06 ff 29 00 | 44 48 00 04 1e 03 00 09 |......).|DH......|
|00006360| 19 02 07 00 1e 00 00 19 | 08 15 00 44 9b c0 04 1e |........|...D....|
|00006370| 01 00 44 99 c0 05 03 15 | 05 19 08 03 00 42 03 01 |..D.....|.....B..|
|00006380| 00 06 00 3f 00 9b 00 06 | 00 41 00 72 af 92 6b a0 |...?....|.A.r..k.|
|00006390| e3 0e 40 00 00 9b 00 07 | ff 29 00 44 48 00 04 1e |..@.....|.).DH...|
|000063a0| 04 00 09 19 02 07 00 1e | 00 00 19 08 15 00 44 9b |........|......D.|
|000063b0| c0 05 1e 01 00 44 99 c0 | 06 03 15 05 19 08 03 00 |.....D..|........|
|000063c0| 42 03 01 00 06 00 3f 00 | 9b 00 07 00 41 00 b0 82 |B.....?.|....A...|
|000063d0| 82 3c 0a 60 11 40 00 00 | 9b 00 08 ff 29 00 44 48 |.<.`.@..|....).DH|
|000063e0| 00 04 1e 05 00 09 19 02 | 07 00 1e 00 00 19 08 15 |........|........|
|000063f0| 00 44 9b c0 06 1e 01 00 | 44 99 c0 07 03 15 05 19 |.D......|D.......|
+--------+-------------------------+-------------------------+--------+--------+
Only 25.0 KB of data is shown above.