home *** CD-ROM | disk | FTP | other *** search
/ One Click 21 / ONCK021.iso / Modelos / fcfest.xlt < prev    next >
Microsoft Compound Document  |  2004-04-07  |  18.0 KB
open in: MacOS 8.1     |     Win98     |     DOS

browse contents    |     view JSON data     |     view as text


This file was processed as: Microsoft Compound Document (archive/msCompound).

ConfidenceProgramDetectionMatch TypeSupport
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, Author: Aswath Damodaran, Last Saved By: Aswath Damodaran, Security: 0 default
99% file OLE 2 Compound Document, v3.62, SecID 0x1, Mini FAT start sector 0x1e : 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 1e 00 00 00 |........|........|
|00000040| 01 00 00 00 fe ff ff ff | 00 00 00 00 00 00 00 00 |........|........|
|00000050| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000060| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000070| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000080| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000090| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000000a0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000000b0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000000c0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000000d0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000000e0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000000f0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000100| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000110| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000120| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000130| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000140| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000150| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000160| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000170| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000180| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000190| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000001a0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000001b0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000001c0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000001d0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000001e0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000001f0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000200| fd ff ff ff 22 00 00 00 | 03 00 00 00 04 00 00 00 |...."...|........|
|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 fe ff ff ff | fe ff ff ff 20 00 00 00 |........|.... ...|
|00000280| 21 00 00 00 fe ff ff ff | fe ff ff ff ff ff ff ff |!.......|........|
|00000290| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000002a0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000002b0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000002c0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000002d0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000002e0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000002f0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000300| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000310| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000320| ff ff ff ff ff ff ff ff | ff ff ff ff ff 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 20 07 91 c5 |........|.... ...|
|00000470| e3 ec be 01 1f 00 00 00 | c0 04 00 00 00 00 00 00 |........|........|
|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 | 91 37 00 00 00 00 00 00 |........|.7......|
|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 | 60 03 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 0e 00 00 00 | bc 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 | a8 02 3c 00 9c 2c a4 3d |....=...|..<..,.=|
|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| 16 00 f0 00 00 00 ff 7f | 90 01 00 00 00 00 00 00 |........|........|
|00000700| 07 54 6d 73 20 52 6d 6e | 31 00 15 00 c8 00 01 00 |.Tms Rmn|1.......|
|00000710| ff 7f bc 02 00 00 00 00 | 00 00 06 47 65 6e 65 76 |........|...Genev|
|00000720| 61 31 00 15 00 c8 00 02 | 00 ff 7f 90 01 00 00 00 |a1......|........|
|00000730| 00 00 00 06 47 65 6e 65 | 76 61 31 00 15 00 c8 00 |....Gene|va1.....|
|00000740| 03 00 ff 7f bc 02 00 00 | 00 00 00 00 06 47 65 6e |........|.....Gen|
|00000750| 65 76 61 31 00 15 00 c8 | 00 00 00 ff 7f 90 01 00 |eva1....|........|
|00000760| 00 00 00 00 00 06 47 65 | 6e 65 76 61 31 00 16 00 |......Ge|neva1...|
|00000770| 68 01 00 00 ff 7f 90 01 | 00 00 00 00 00 00 07 54 |h.......|.......T|
|00000780| 6d 73 20 52 6d 6e 31 00 | 16 00 68 01 03 00 ff 7f |ms Rmn1.|..h.....|
|00000790| bc 02 00 00 00 00 00 00 | 07 54 6d 73 20 52 6d 6e |........|.Tms Rmn|
|000007a0| 31 00 16 00 18 01 00 00 | ff 7f 90 01 00 00 00 00 |1.......|........|
|000007b0| 00 00 07 54 6d 73 20 52 | 6d 6e 31 00 16 00 18 01 |...Tms R|mn1.....|
|000007c0| 02 00 ff 7f 90 01 00 00 | 00 00 00 00 07 54 6d 73 |........|.....Tms|
|000007d0| 20 52 6d 6e 31 00 16 00 | f0 00 00 00 ff 7f 90 01 | Rmn1...|........|
|000007e0| 00 00 00 00 00 00 07 54 | 6d 73 20 52 6d 6e 31 00 |.......T|ms Rmn1.|
|000007f0| 16 00 c8 00 00 00 ff 7f | 90 01 00 00 00 00 00 00 |........|........|
|00000800| 07 54 6d 73 20 52 6d 6e | 31 00 16 00 c8 00 01 00 |.Tms Rmn|1.......|
|00000810| ff 7f bc 02 00 00 00 00 | 00 00 07 54 6d 73 20 52 |........|...Tms R|
|00000820| 6d 6e 31 00 16 00 c8 00 | 03 00 ff 7f bc 02 00 00 |mn1.....|........|
|00000830| 00 00 00 00 07 54 6d 73 | 20 52 6d 6e 31 00 16 00 |.....Tms| Rmn1...|
|00000840| c8 00 02 00 ff 7f 90 01 | 00 00 00 00 00 00 07 54 |........|.......T|
|00000850| 6d 73 20 52 6d 6e 1e 04 | 1a 00 05 00 17 22 24 22 |ms Rmn..|....."$"|
|00000860| 23 2c 23 23 30 5f 29 3b | 5c 28 22 24 22 23 2c 23 |#,##0_);|\("$"#,#|
|00000870| 23 30 5c 29 1e 04 1f 00 | 06 00 1c 22 24 22 23 2c |#0\)....|..."$"#,|
|00000880| 23 23 30 5f 29 3b 5b 52 | 65 64 5d 5c 28 22 24 22 |##0_);[R|ed]\("$"|
|00000890| 23 2c 23 23 30 5c 29 1e | 04 20 00 07 00 1d 22 24 |#,##0\).|. ...."$|
|000008a0| 22 23 2c 23 23 30 2e 30 | 30 5f 29 3b 5c 28 22 24 |"#,##0.0|0_);\("$|
|000008b0| 22 23 2c 23 23 30 2e 30 | 30 5c 29 1e 04 25 00 08 |"#,##0.0|0\)..%..|
|000008c0| 00 22 22 24 22 23 2c 23 | 23 30 2e 30 30 5f 29 3b |.""$"#,#|#0.00_);|
|000008d0| 5b 52 65 64 5d 5c 28 22 | 24 22 23 2c 23 23 30 2e |[Red]\("|$"#,##0.|
|000008e0| 30 30 5c 29 1e 04 35 00 | 2a 00 32 5f 28 22 24 22 |00\)..5.|*.2_("$"|
|000008f0| 2a 20 23 2c 23 23 30 5f | 29 3b 5f 28 22 24 22 2a |* #,##0_|);_("$"*|
|00000900| 20 5c 28 23 2c 23 23 30 | 5c 29 3b 5f 28 22 24 22 | \(#,##0|\);_("$"|
|00000910| 2a 20 22 2d 22 5f 29 3b | 5f 28 40 5f 29 1e 04 2c |* "-"_);|_(@_)..,|
|00000920| 00 29 00 29 5f 28 2a 20 | 23 2c 23 23 30 5f 29 3b |.).)_(* |#,##0_);|
|00000930| 5f 28 2a 20 5c 28 23 2c | 23 23 30 5c 29 3b 5f 28 |_(* \(#,|##0\);_(|
|00000940| 2a 20 22 2d 22 5f 29 3b | 5f 28 40 5f 29 1e 04 3d |* "-"_);|_(@_)..=|
|00000950| 00 2c 00 3a 5f 28 22 24 | 22 2a 20 23 2c 23 23 30 |.,.:_("$|"* #,##0|
|00000960| 2e 30 30 5f 29 3b 5f 28 | 22 24 22 2a 20 5c 28 23 |.00_);_(|"$"* \(#|
|00000970| 2c 23 23 30 2e 30 30 5c | 29 3b 5f 28 22 24 22 2a |,##0.00\|);_("$"*|
|00000980| 20 22 2d 22 3f 3f 5f 29 | 3b 5f 28 40 5f 29 1e 04 | "-"??_)|;_(@_)..|
|00000990| 34 00 2b 00 31 5f 28 2a | 20 23 2c 23 23 30 2e 30 |4.+.1_(*| #,##0.0|
|000009a0| 30 5f 29 3b 5f 28 2a 20 | 5c 28 23 2c 23 23 30 2e |0_);_(* |\(#,##0.|
|000009b0| 30 30 5c 29 3b 5f 28 2a | 20 22 2d 22 3f 3f 5f 29 |00\);_(*| "-"??_)|
|000009c0| 3b 5f 28 40 5f 29 e0 00 | 10 00 00 00 00 00 f5 ff |;_(@_)..|........|
|000009d0| 20 00 c0 20 00 00 00 00 | 00 00 e0 00 10 00 01 00 | .. ....|........|
|000009e0| 00 00 f5 ff 20 f4 c0 20 | 00 00 00 00 00 00 e0 00 |.... .. |........|
|000009f0| 10 00 01 00 00 00 f5 ff | 20 f4 c0 20 00 00 00 00 |........| .. ....|
|00000a00| 00 00 e0 00 10 00 02 00 | 00 00 f5 ff 20 f4 c0 20 |........|.... .. |
|00000a10| 00 00 00 00 00 00 e0 00 | 10 00 02 00 00 00 f5 ff |........|........|
|00000a20| 20 f4 c0 20 00 00 00 00 | 00 00 e0 00 10 00 00 00 | .. ....|........|
|00000a30| 00 00 f5 ff 20 f4 c0 20 | 00 00 00 00 00 00 e0 00 |.... .. |........|
|00000a40| 10 00 00 00 00 00 f5 ff | 20 f4 c0 20 00 00 00 00 |........| .. ....|
|00000a50| 00 00 e0 00 10 00 00 00 | 00 00 f5 ff 20 f4 c0 20 |........|.... .. |
|00000a60| 00 00 00 00 00 00 e0 00 | 10 00 00 00 00 00 f5 ff |........|........|
|00000a70| 20 f4 c0 20 00 00 00 00 | 00 00 e0 00 10 00 00 00 | .. ....|........|
|00000a80| 00 00 f5 ff 20 f4 c0 20 | 00 00 00 00 00 00 e0 00 |.... .. |........|
|00000a90| 10 00 00 00 00 00 f5 ff | 20 f4 c0 20 00 00 00 00 |........| .. ....|
|00000aa0| 00 00 e0 00 10 00 00 00 | 00 00 f5 ff 20 f4 c0 20 |........|.... .. |
|00000ab0| 00 00 00 00 00 00 e0 00 | 10 00 00 00 00 00 f5 ff |........|........|
|00000ac0| 20 f4 c0 20 00 00 00 00 | 00 00 e0 00 10 00 00 00 | .. ....|........|
|00000ad0| 00 00 f5 ff 20 f4 c0 20 | 00 00 00 00 00 00 e0 00 |.... .. |........|
|00000ae0| 10 00 00 00 00 00 f5 ff | 20 f4 c0 20 00 00 00 00 |........| .. ....|
|00000af0| 00 00 e0 00 10 00 00 00 | 00 00 01 00 20 00 c0 20 |........|.... .. |
|00000b00| 00 00 00 00 00 00 e0 00 | 10 00 05 00 04 00 f5 ff |........|........|
|00000b10| 20 f8 c0 20 00 00 00 00 | 00 00 e0 00 10 00 05 00 | .. ....|........|
|00000b20| 08 00 f5 ff 20 f8 c0 20 | 00 00 00 00 00 00 e0 00 |.... .. |........|
|00000b30| 10 00 05 00 09 00 f5 ff | 20 f8 c0 20 00 00 00 00 |........| .. ....|
|00000b40| 00 00 e0 00 10 00 02 00 | 00 00 01 00 20 08 c0 20 |........|.... .. |
|00000b50| 00 00 00 00 00 00 e0 00 | 10 00 06 00 00 00 01 00 |........|........|
|00000b60| 20 08 c0 20 00 00 00 00 | 00 00 e0 00 10 00 07 00 | .. ....|........|
|00000b70| 00 00 01 00 20 08 c0 20 | 00 00 00 00 00 00 e0 00 |.... .. |........|
|00000b80| 10 00 08 00 00 00 01 00 | 26 38 c0 20 00 00 12 80 |........|&8. ....|
|00000b90| 40 00 e0 00 10 00 08 00 | 00 00 01 00 26 38 c0 20 |@.......|....&8. |
|00000ba0| 00 00 02 80 00 00 e0 00 | 10 00 09 00 00 00 01 00 |........|........|
|00000bb0| 26 38 c0 20 00 00 02 80 | 00 00 e0 00 10 00 08 00 |&8. ....|........|
|00000bc0| 00 00 01 00 26 38 c0 20 | 00 00 10 00 40 00 e0 00 |....&8. |....@...|
|00000bd0| 10 00 08 00 00 00 01 00 | 26 38 c0 20 00 00 00 00 |........|&8. ....|
|00000be0| 00 00 e0 00 10 00 09 00 | 00 00 01 00 26 38 c0 20 |........|....&8. |
|00000bf0| 00 00 00 00 00 00 e0 00 | 10 00 08 00 00 00 01 00 |........|........|
|00000c00| 26 38 c0 20 80 80 10 00 | 40 00 e0 00 10 00 08 00 |&8. ....|@.......|
|00000c10| 00 00 01 00 26 38 c0 20 | 80 80 00 00 00 00 e0 00 |....&8. |........|
|00000c20| 10 00 09 00 00 00 01 00 | 26 38 c0 20 80 80 00 00 |........|&8. ....|
|00000c30| 00 00 e0 00 10 00 0a 00 | 00 00 01 00 20 08 c0 20 |........|.... .. |
|00000c40| 00 00 00 00 00 00 e0 00 | 10 00 0a 00 00 00 01 00 |........|........|
|00000c50| 20 18 c0 20 00 00 00 00 | 00 00 e0 00 10 00 07 00 | .. ....|........|
|00000c60| 00 00 01 00 26 18 c0 20 | 00 00 00 00 00 00 e0 00 |....&.. |........|
|00000c70| 10 00 06 00 00 00 01 00 | 26 18 c0 20 00 00 00 00 |........|&.. ....|
|00000c80| 00 00 e0 00 10 00 06 00 | 00 00 01 00 26 38 c0 20 |........|....&8. |
|00000c90| 00 00 82 80 00 20 e0 00 | 10 00 06 00 00 00 01 00 |..... ..|........|
|00000ca0| 26 38 c0 20 00 00 80 00 | 00 20 e0 00 10 00 06 00 |&8. ....|. ......|
|00000cb0| 00 00 01 00 26 38 c0 20 | 80 80 80 00 00 20 e0 00 |....&8. |..... ..|
|00000cc0| 10 00 02 00 00 00 01 00 | 22 38 c0 20 00 00 09 80 |........|"8. ....|
|00000cd0| 40 00 e0 00 10 00 02 00 | 00 00 01 00 22 38 c0 20 |@.......|...."8. |
|00000ce0| 00 00 49 80 40 20 e0 00 | 10 00 0b 00 00 00 01 00 |..I.@ ..|........|
|00000cf0| 20 08 c0 20 00 00 00 00 | 00 00 e0 00 10 00 0c 00 | .. ....|........|
|00000d00| 00 00 01 00 20 08 c0 20 | 00 00 00 00 00 00 e0 00 |.... .. |........|
|00000d10| 10 00 0d 00 00 00 01 00 | 20 08 c0 20 00 00 00 00 |........| .. ....|
|00000d20| 00 00 e0 00 10 00 0b 00 | 00 00 01 00 20 18 c0 20 |........|.... .. |
|00000d30| 00 00 00 00 00 00 e0 00 | 10 00 0c 00 00 00 01 00 |........|........|
|00000d40| 20 18 c0 20 00 00 00 00 | 00 00 e0 00 10 00 0b 00 | .. ....|........|
|00000d50| 08 00 11 01 22 3c c0 20 | 40 80 49 80 40 20 e0 00 |...."<. |@.I.@ ..|
|00000d60| 10 00 0b 00 00 00 01 00 | 22 18 c0 20 00 00 00 00 |........|".. ....|
|00000d70| 00 00 e0 00 10 00 0b 00 | 08 00 11 01 22 3c c0 20 |........|...."<. |
|00000d80| 00 00 00 00 00 00 e0 00 | 10 00 0b 00 08 00 11 01 |........|........|
|00000d90| 22 3c c0 20 40 80 48 00 | 40 20 e0 00 10 00 0b 00 |"<. @.H.|@ ......|
|00000da0| 00 00 01 00 22 38 c0 20 | 40 80 49 80 40 20 e0 00 |...."8. |@.I.@ ..|
|00000db0| 10 00 0b 00 0a 00 11 01 | 22 3c c0 20 40 80 49 80 |........|"<. @.I.|
|00000dc0| 40 20 e0 00 10 00 0b 00 | 0a 00 01 00 22 3c c0 20 |@ ......|...."<. |
|00000dd0| 40 80 49 80 40 20 e0 00 | 10 00 0e 00 00 00 01 00 |@.I.@ ..|........|
|00000de0| 20 18 c0 20 00 00 00 00 | 00 00 e0 00 10 00 0b 00 | .. ....|........|
|00000df0| 00 00 01 00 20 38 c0 20 | 00 00 00 00 00 00 e0 00 |.... 8. |........|
|00000e00| 10 00 0b 00 09 00 01 00 | 22 3c c0 20 40 80 49 80 |........|"<. @.I.|
|00000e10| 40 20 e0 00 10 00 0c 00 | 00 00 01 00 20 38 c0 20 |@ ......|.... 8. |
|00000e20| 00 00 09 80 40 00 e0 00 | 10 00 0e 00 00 00 01 00 |....@...|........|
|00000e30| 20 38 c0 20 00 00 01 80 | 00 00 e0 00 10 00 0b 00 | 8. ....|........|
|00000e40| 00 00 01 00 20 38 c0 20 | 00 00 01 80 00 00 e0 00 |.... 8. |........|
|00000e50| 10 00 0b 00 00 00 01 00 | 20 38 c0 20 00 00 41 80 |........| 8. ..A.|
|00000e60| 00 20 e0 00 10 00 0b 00 | 00 00 01 00 20 38 c0 20 |. ......|.... 8. |
|00000e70| 00 00 08 00 40 00 e0 00 | 10 00 0e 00 00 00 01 00 |....@...|........|
|00000e80| 20 38 c0 20 00 00 00 00 | 00 00 e0 00 10 00 0b 00 | 8. ....|........|
|00000e90| 00 00 01 00 20 38 c0 20 | 00 00 40 00 00 20 e0 00 |.... 8. |..@.. ..|
|00000ea0| 10 00 0b 00 00 00 01 00 | 20 38 c0 20 40 80 08 00 |........| 8. @...|
|00000eb0| 40 00 e0 00 10 00 0e 00 | 00 00 01 00 20 38 c0 20 |@.......|.... 8. |
|00000ec0| 40 80 00 00 00 00 e0 00 | 10 00 0d 00 00 00 01 00 |@.......|........|
|00000ed0| 20 28 c0 20 40 80 00 00 | 00 00 e0 00 10 00 0b 00 | (. @...|........|
|00000ee0| 00 00 01 00 20 28 c0 20 | 40 80 00 00 00 00 e0 00 |.... (. |@.......|
|00000ef0| 10 00 0b 00 00 00 01 00 | 20 28 c0 20 40 80 40 00 |........| (. @.@.|
|00000f00| 00 20 e0 00 10 00 0e 00 | 00 00 01 00 20 08 c0 20 |. ......|.... .. |
|00000f10| 00 00 00 00 00 00 e0 00 | 10 00 0c 00 07 00 01 00 |........|........|
|00000f20| 20 8c c0 20 00 00 00 00 | 00 00 e0 00 10 00 0b 00 | .. ....|........|
|00000f30| 08 00 01 00 20 0c c0 20 | 00 00 00 00 00 00 e0 00 |.... .. |........|
|00000f40| 10 00 0b 00 08 00 01 00 | 22 3c c0 20 40 80 49 80 |........|"<. @.I.|
|00000f50| 40 20 e0 00 10 00 0c 00 | 0a 00 01 00 20 0c c0 20 |@ ......|.... .. |
|00000f60| 00 00 00 00 00 00 e0 00 | 10 00 0b 00 0a 00 01 00 |........|........|
|00000f70| 22 9c c0 20 00 00 00 00 | 00 00 e0 00 10 00 0b 00 |".. ....|........|
|00000f80| 0a 00 01 00 22 3c c0 20 | 00 00 49 80 40 20 e0 00 |...."<. |..I.@ ..|
|00000f90| 10 00 0b 00 08 00 11 01 | 22 38 c0 20 40 80 49 80 |........|"8. @.I.|
|00000fa0| 40 20 e0 00 10 00 0b 00 | 08 00 01 00 22 3c c0 20 |@ ......|...."<. |
|00000fb0| 40 80 48 00 40 20 e0 00 | 10 00 0b 00 00 00 01 00 |@.H.@ ..|........|
|00000fc0| 20 28 c0 20 80 80 12 80 | 40 00 e0 00 10 00 0b 00 | (. ....|@.......|
|00000fd0| 00 00 01 00 20 28 c0 20 | 80 80 02 80 00 00 e0 00 |.... (. |........|
|00000fe0| 10 00 0b 00 08 00 11 01 | 20 2c c0 20 80 80 82 80 |........| ,. ....|
|00000ff0| 00 20 e0 00 10 00 0b 00 | 0a 00 01 00 22 3c c0 20 |. ......|...."<. |
|00001000| 00 00 08 00 40 00 e0 00 | 10 00 0b 00 08 00 01 00 |....@...|........|
|00001010| 22 3c c0 20 00 00 48 00 | 40 20 e0 00 10 00 0b 00 |"<. ..H.|@ ......|
|00001020| 0a 00 01 00 22 3c c0 20 | 40 80 08 00 40 00 93 02 |...."<. |@...@...|
|00001030| 04 00 10 80 03 ff 93 02 | 04 00 11 90 04 ff 93 02 |........|........|
|00001040| 04 00 00 90 00 ff 93 02 | 04 00 12 80 05 ff 92 00 |........|........|
|00001050| e2 00 38 00 00 00 00 00 | ff ff ff 00 dd 08 06 00 |..8.....|........|
|00001060| 1f b7 14 00 00 00 d4 00 | fc f3 05 00 f2 08 84 00 |........|........|
|00001070| 00 ab ea 00 90 00 00 00 | 00 64 11 00 00 00 90 00 |........|.d......|
|00001080| 90 71 3a 00 46 00 a5 00 | 00 80 80 00 c0 c0 c0 00 |.q:.F...|........|
|00001090| 80 80 80 00 80 80 ff 00 | 80 20 60 00 ff ff c0 00 |........|. `.....|
|000010a0| a0 e0 e0 00 60 00 80 00 | ff 80 80 00 00 80 c0 00 |....`...|........|
|000010b0| c0 c0 ff 00 00 00 80 00 | ff 00 ff 00 ff ff 00 00 |........|........|
|000010c0| 00 ff ff 00 80 00 80 00 | 80 00 00 00 00 80 80 00 |........|........|
|000010d0| 00 00 ff 00 00 cc ff 00 | 69 ff ff 00 cc ff cc 00 |........|i.......|
|000010e0| ff ff 99 00 a6 ca f0 00 | cc 9c cc 00 cc 99 ff 00 |........|........|
|000010f0| e3 e3 e3 00 33 66 ff 00 | 33 cc cc 00 33 99 33 00 |....3f..|3...3.3.|
|00001100| 99 99 33 00 99 66 33 00 | 99 66 66 00 66 66 99 00 |..3..f3.|.ff.ff..|
|00001110| 96 96 96 00 33 33 cc 00 | 33 66 66 00 00 33 00 00 |....33..|3ff..3..|
|00001120| 33 33 00 00 66 33 00 00 | 99 33 66 00 33 33 99 00 |33..f3..|.3f.33..|
|00001130| 42 42 42 00 85 00 1a 00 | 56 0b 00 00 00 00 13 4e |BBB.....|V......N|
|00001140| 65 77 46 43 46 45 53 74 | 61 62 6c 65 47 72 6f 77 |ewFCFESt|ableGrow|
|00001150| 74 68 0a 00 00 00 09 08 | 08 00 00 06 10 00 ee 17 |th......|........|
|00001160| cc 07 0b 02 18 00 00 00 | 00 00 00 00 52 00 bc 0c |........|....R...|
|00001170| 00 00 a1 1b 00 00 31 2c | 00 00 50 32 00 00 0d 00 |......1,|..P2....|
|00001180| 02 00 01 00 0c 00 02 00 | 64 00 0f 00 02 00 01 00 |........|d.......|
|00001190| 11 00 02 00 00 00 10 00 | 08 00 fc a9 f1 d2 4d 62 |........|......Mb|
|000011a0| 50 3f 5f 00 02 00 01 00 | 2a 00 02 00 00 00 2b 00 |P?_.....|*.....+.|
|000011b0| 02 00 00 00 82 00 02 00 | 01 00 80 00 08 00 00 00 |........|........|
|000011c0| 00 00 00 00 00 00 25 02 | 04 00 00 00 04 01 8c 00 |......%.|........|
|000011d0| 04 00 01 00 01 00 81 00 | 02 00 c1 04 1b 00 08 00 |........|........|
|000011e0| 03 00 12 00 28 00 2d 00 | 14 00 14 00 13 26 43 46 |....(.-.|.....&CF|
|000011f0| 43 46 45 20 53 74 61 62 | 6c 65 20 4d 6f 64 65 6c |CFE Stab|le Model|
|00001200| 15 00 08 00 07 50 61 67 | 65 20 26 70 83 00 02 00 |.....Pag|e &p....|
|00001210| 00 00 84 00 02 00 00 00 | 4d 00 7a 00 01 00 00 03 |........|M.z.....|
|00001220| 00 00 01 2c 01 2c 00 00 | 00 00 09 fd 0d 32 ff 76 |...,.,..|.....2.v|
|00001230| ff 70 0a 87 0d c2 03 65 | 05 28 03 fc 00 02 00 00 |.p.....e|.(......|
|00001240| 01 2c 01 2c 00 00 00 00 | 09 fd 0d 32 00 01 00 00 |.,.,....|...2....|
|00001250| 00 5a 00 00 00 01 00 01 | 01 01 00 00 00 01 27 0f |.Z......|......'.|
|00001260| 00 01 00 01 00 36 56 72 | 00 00 00 00 00 00 00 00 |.....6Vr|........|
|00001270| 00 02 00 19 01 90 00 00 | 00 00 00 40 00 00 00 00 |........|...@....|
|00001280| 00 00 00 00 00 01 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00001290| 00 00 00 00 00 00 a1 00 | 22 00 01 00 64 00 01 00 |........|"...d...|
|000012a0| 01 00 01 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000012b0| e0 3f 00 00 00 00 00 00 | e0 3f 00 00 55 00 02 00 |.?......|.?..U...|
|000012c0| 0a 00 7d 00 0c 00 00 00 | 00 00 d5 02 0f 00 00 00 |..}.....|........|
|000012d0| 00 00 7d 00 0c 00 01 00 | 02 00 d5 0c 0f 00 00 00 |..}.....|........|
|000012e0| 00 00 00 02 0a 00 00 00 | 52 00 00 00 0f 00 00 00 |........|R.......|
|000012f0| 08 02 10 00 00 00 00 00 | 0f 00 7c 01 00 00 8a 01 |........|..|.....|
|00001300| 80 01 14 00 08 02 10 00 | 01 00 00 00 0f 00 90 01 |........|........|
|00001310| 00 00 00 00 80 01 14 60 | 08 02 10 00 02 00 00 00 |.......`|........|
|00001320| 0f 00 7c 01 00 00 00 00 | 80 01 14 c0 08 02 10 00 |..|.....|........|
|00001330| 03 00 00 00 0f 00 7c 01 | 00 00 20 6e 80 01 14 80 |......|.|.. n....|
|00001340| 08 02 10 00 04 00 00 00 | 0f 00 90 01 00 00 00 00 |........|........|
|00001350| 80 01 14 20 08 02 10 00 | 05 00 00 00 0f 00 7c 01 |... ....|......|.|
|00001360| 00 00 e0 2a 80 01 14 00 | 08 02 10 00 06 00 00 00 |...*....|........|
|00001370| 0f 00 7c 01 00 00 b0 25 | 80 01 14 40 08 02 10 00 |..|....%|...@....|
|00001380| 07 00 00 00 0f 00 7c 01 | 00 00 e0 2a 80 01 14 40 |......|.|...*...@|
|00001390| 08 02 10 00 08 00 00 00 | 0f 00 7c 01 00 00 43 00 |........|..|...C.|
|000013a0| 80 01 14 00 08 02 10 00 | 09 00 00 00 0f 00 7c 01 |........|......|.|
|000013b0| 00 00 ec 12 80 01 14 00 | 08 02 10 00 0a 00 00 00 |........|........|
|000013c0| 0f 00 7c 01 00 00 00 00 | 80 01 14 00 08 02 10 00 |..|.....|........|
|000013d0| 0b 00 00 00 0f 00 68 01 | 00 00 20 59 c0 01 20 40 |......h.|.. Y.. @|
|000013e0| 08 02 10 00 0c 00 00 00 | 0f 00 68 01 00 00 43 00 |........|..h...C.|
|000013f0| c0 01 20 00 08 02 10 00 | 0d 00 00 00 0f 00 68 01 |.. .....|......h.|
|00001400| 00 00 d8 fa c0 01 20 00 | 08 02 10 00 0e 00 00 00 |...... .|........|
|00001410| 0f 00 68 01 00 00 e4 54 | c0 01 20 00 08 02 10 00 |..h....T|.. .....|
|00001420| 0f 00 00 00 0f 00 68 01 | 00 00 b2 d0 c0 01 20 00 |......h.|...... .|
|00001430| 08 02 10 00 10 00 00 00 | 0f 00 68 01 00 00 b2 d0 |........|..h.....|
|00001440| c0 01 20 00 08 02 10 00 | 11 00 00 00 0f 00 68 01 |.. .....|......h.|
|00001450| 00 00 90 5a c0 01 20 00 | 08 02 10 00 12 00 00 00 |...Z.. .|........|
|00001460| 0f 00 68 01 00 00 90 5a | c0 01 20 00 08 02 10 00 |..h....Z|.. .....|
|00001470| 13 00 00 00 0f 00 68 01 | 00 00 f8 20 c0 01 20 00 |......h.|... .. .|
|00001480| 08 02 10 00 14 00 00 00 | 0f 00 68 01 00 00 ff 7f |........|..h.....|
|00001490| c0 01 20 00 08 02 10 00 | 15 00 00 00 0f 00 68 01 |.. .....|......h.|
|000014a0| 00 00 70 9c c0 01 20 00 | 08 02 10 00 16 00 00 00 |..p... .|........|
|000014b0| 0f 00 68 01 00 00 01 00 | c0 01 20 00 08 02 10 00 |..h.....|.. .....|
|000014c0| 17 00 00 00 0f 00 68 01 | 00 00 05 00 c0 01 20 00 |......h.|...... .|
|000014d0| 08 02 10 00 18 00 00 00 | 0f 00 68 01 00 00 5a 02 |........|..h...Z.|
|000014e0| c0 01 20 00 08 02 10 00 | 19 00 00 00 0f 00 68 01 |.. .....|......h.|
|000014f0| 00 00 20 03 c0 01 20 00 | 08 02 10 00 1a 00 00 00 |.. ... .|........|
|00001500| 0f 00 68 01 00 00 03 00 | c0 01 20 00 08 02 10 00 |..h.....|.. .....|
|00001510| 1b 00 00 00 0f 00 68 01 | 00 00 03 00 c0 01 20 00 |......h.|...... .|
|00001520| 08 02 10 00 1c 00 00 00 | 0f 00 68 01 00 00 00 00 |........|..h.....|
|00001530| c0 01 20 00 08 02 10 00 | 1d 00 00 00 0f 00 68 01 |.. .....|......h.|
|00001540| 00 00 00 00 c0 01 20 00 | 08 02 10 00 1e 00 00 00 |...... .|........|
|00001550| 0f 00 68 01 00 00 01 00 | c0 01 20 00 08 02 10 00 |..h.....|.. .....|
|00001560| 1f 00 00 00 0f 00 68 01 | 00 00 9e 02 c0 01 20 00 |......h.|...... .|
|00001570| 04 02 20 00 00 00 01 00 | 21 00 18 00 46 43 46 45 |.. .....|!...FCFE|
|00001580| 20 53 54 41 42 4c 45 20 | 47 52 4f 57 54 48 20 4d | STABLE |GROWTH M|
|00001590| 4f 44 45 4c be 00 12 00 | 00 00 02 00 22 00 22 00 |ODEL....|....".".|
|000015a0| 22 00 22 00 22 00 22 00 | 07 00 01 02 06 00 01 00 |".".".".|........|
|000015b0| 01 00 15 00 04 02 53 00 | 02 00 01 00 16 00 4b 00 |......S.|......K.|
|000015c0| 54 68 69 73 20 6d 6f 64 | 65 6c 20 69 73 20 64 65 |This mod|el is de|
|000015d0| 73 69 67 6e 65 64 20 74 | 6f 20 76 61 6c 75 65 20 |signed t|o value |
|000015e0| 74 68 65 20 65 71 75 69 | 74 79 20 69 6e 20 61 20 |the equi|ty in a |
|000015f0| 73 74 61 62 6c 65 20 66 | 69 72 6d 20 6f 6e 20 74 |stable f|irm on t|
|00001600| 68 65 20 62 61 73 69 73 | 20 6f 66 be 00 12 00 02 |he basis| of.....|
|00001610| 00 02 00 17 00 18 00 17 | 00 17 00 17 00 23 00 07 |........|.....#..|
|00001620| 00 04 02 3a 00 03 00 01 | 00 19 00 32 00 66 72 65 |...:....|...2.fre|
|00001630| 65 20 63 61 73 68 66 6c | 6f 77 73 20 74 6f 20 65 |e cashfl|ows to e|
|00001640| 71 75 69 74 79 2c 20 65 | 73 70 65 63 69 61 6c 6c |quity, e|speciall|
|00001650| 79 20 77 68 65 6e 20 74 | 68 65 79 20 61 72 65 be |y when t|hey are.|
|00001660| 00 12 00 03 00 02 00 1a | 00 1b 00 1a 00 1a 00 1a |........|........|
|00001670| 00 24 00 07 00 04 02 26 | 00 04 00 01 00 1c 00 1e |.$.....&|........|
|00001680| 00 64 69 66 66 65 72 65 | 6e 74 20 66 72 6f 6d 20 |.differe|nt from |
|00001690| 64 69 76 69 64 65 6e 64 | 73 20 70 61 69 64 2e be |dividend|s paid..|
|000016a0| 00 12 00 04 00 02 00 1d | 00 1e 00 1d 00 1d 00 1d |........|........|
|000016b0| 00 25 00 07 00 01 02 06 | 00 05 00 03 00 15 00 01 |.%......|........|
|000016c0| 02 06 00 06 00 00 00 28 | 00 04 02 21 00 06 00 01 |.......(|...!....|
|000016d0| 00 29 00 19 00 41 73 73 | 75 6d 70 74 69 6f 6e 73 |.)...Ass|umptions|
|000016e0| 20 69 6e 20 74 68 65 20 | 6d 6f 64 65 6c 3a be 00 | in the |model:..|
|000016f0| 20 00 06 00 02 00 28 00 | 2a 00 28 00 28 00 28 00 | .....(.|*.(.(.(.|
|00001700| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.(.(.(.|(.(.(.(.|
|00001710| 0e 00 01 02 06 00 07 00 | 00 00 28 00 04 02 4e 00 |........|..(...N.|
|00001720| 07 00 01 00 28 00 46 00 | 31 2e 20 54 68 65 20 66 |....(.F.|1. The f|
|00001730| 69 72 6d 20 69 73 20 69 | 6e 20 73 74 65 61 64 79 |irm is i|n steady|
|00001740| 20 73 74 61 74 65 20 61 | 6e 64 20 77 69 6c 6c 20 | state a|nd will |
|00001750| 67 72 6f 77 20 61 74 20 | 61 20 73 74 61 62 6c 65 |grow at |a stable|
|00001760| 20 72 61 74 65 20 66 6f | 72 65 76 65 72 2e be 00 | rate fo|rever...|
|00001770| 20 00 07 00 02 00 28 00 | 2a 00 28 00 28 00 28 00 | .....(.|*.(.(.(.|
|00001780| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.(.(.(.|(.(.(.(.|
|00001790| 0e 00 01 02 06 00 08 00 | 00 00 28 00 04 02 60 00 |........|..(...`.|
|000017a0| 08 00 01 00 28 00 58 00 | 32 2e 20 54 68 65 20 66 |....(.X.|2. The f|
|000017b0| 69 72 6d 20 64 6f 65 73 | 20 6e 6f 74 20 70 61 79 |irm does| not pay|
|000017c0| 20 6f 75 74 20 77 68 61 | 74 20 69 74 20 63 61 6e | out wha|t it can|
|000017d0| 20 61 66 66 6f 72 64 20 | 74 6f 20 69 6e 20 64 69 | afford |to in di|
|000017e0| 76 69 64 65 6e 64 73 2c | 20 69 2e 65 2e 2c 20 44 |vidends,| i.e., D|
|000017f0| 69 76 69 64 65 6e 64 73 | 20 ad 20 46 43 46 45 2e |ividends| . FCFE.|
|00001800| be 00 20 00 08 00 02 00 | 28 00 2a 00 28 00 28 00 |.. .....|(.*.(.(.|
|00001810| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.(.(.(.|(.(.(.(.|
|00001820| 28 00 0e 00 be 00 24 00 | 09 00 00 00 28 00 28 00 |(.....$.|....(.(.|
|00001830| 28 00 2a 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.*.(.(.|(.(.(.(.|
|00001840| 28 00 28 00 28 00 28 00 | 28 00 0e 00 01 02 06 00 |(.(.(.(.|(.......|
|00001850| 0a 00 00 00 28 00 04 02 | 1b 00 0a 00 01 00 29 00 |....(...|......).|
|00001860| 13 00 55 73 65 72 20 64 | 65 66 69 6e 65 64 20 69 |..User d|efined i|
|00001870| 6e 70 75 74 73 be 00 20 | 00 0a 00 02 00 28 00 2a |nputs.. |.....(.*|
|00001880| 00 28 00 28 00 28 00 28 | 00 28 00 28 00 28 00 28 |.(.(.(.(|.(.(.(.(|
|00001890| 00 28 00 28 00 28 00 0e | 00 01 02 06 00 0b 00 00 |.(.(.(..|........|
|000018a0| 00 2b 00 04 02 41 00 0b | 00 01 00 2b 00 39 00 54 |.+...A..|...+.9.T|
|000018b0| 68 65 20 75 73 65 72 20 | 68 61 73 20 74 6f 20 64 |he user |has to d|
|000018c0| 65 66 69 6e 65 20 74 68 | 65 20 66 6f 6c 6c 6f 77 |efine th|e follow|
|000018d0| 69 6e 67 20 69 6e 70 75 | 74 73 20 74 6f 20 74 68 |ing inpu|ts to th|
|000018e0| 65 20 6d 6f 64 65 6c 3a | be 00 20 00 0b 00 02 00 |e model:|.. .....|
|000018f0| 2b 00 2b 00 2b 00 2b 00 | 2b 00 2b 00 2b 00 2b 00 |+.+.+.+.|+.+.+.+.|
|00001900| 2b 00 2b 00 2b 00 2b 00 | 2b 00 0e 00 01 02 06 00 |+.+.+.+.|+.......|
|00001910| 0c 00 00 00 2b 00 04 02 | 26 00 0c 00 01 00 2b 00 |....+...|&.....+.|
|00001920| 1e 00 31 2e 20 43 75 72 | 72 65 6e 74 20 45 61 72 |..1. Cur|rent Ear|
|00001930| 6e 69 6e 67 73 20 70 65 | 72 20 73 68 61 72 65 20 |nings pe|r share |
|00001940| be 00 20 00 0c 00 02 00 | 2b 00 2b 00 2b 00 2b 00 |.. .....|+.+.+.+.|
|00001950| 2b 00 2b 00 2b 00 2b 00 | 2b 00 2b 00 2b 00 2b 00 |+.+.+.+.|+.+.+.+.|
|00001960| 2b 00 0e 00 01 02 06 00 | 0d 00 00 00 2b 00 04 02 |+.......|....+...|
|00001970| 36 00 0d 00 01 00 2b 00 | 2e 00 32 2e 20 43 61 70 |6.....+.|..2. Cap|
|00001980| 69 74 61 6c 20 53 70 65 | 6e 64 69 6e 67 20 61 6e |ital Spe|nding an|
|00001990| 64 20 44 65 70 72 65 63 | 69 61 74 69 6f 6e 20 70 |d Deprec|iation p|
|000019a0| 65 72 20 73 68 61 72 65 | be 00 20 00 0d 00 02 00 |er share|.. .....|
|000019b0| 2b 00 2b 00 2b 00 2b 00 | 2b 00 2b 00 2b 00 2b 00 |+.+.+.+.|+.+.+.+.|
|000019c0| 2b 00 2b 00 2b 00 2b 00 | 2b 00 0e 00 01 02 06 00 |+.+.+.+.|+.......|
|000019d0| 0e 00 00 00 2b 00 04 02 | 2e 00 0e 00 01 00 2b 00 |....+...|......+.|
|000019e0| 26 00 33 2e 20 43 68 61 | 6e 67 65 20 69 6e 20 77 |&.3. Cha|nge in w|
|000019f0| 6f 72 6b 69 6e 67 20 63 | 61 70 69 74 61 6c 20 70 |orking c|apital p|
|00001a00| 65 72 20 73 68 61 72 65 | be 00 20 00 0e 00 02 00 |er share|.. .....|
|00001a10| 2b 00 2b 00 2b 00 2b 00 | 2b 00 2b 00 2b 00 2b 00 |+.+.+.+.|+.+.+.+.|
|00001a20| 2b 00 2b 00 2b 00 2b 00 | 2b 00 0e 00 01 02 06 00 |+.+.+.+.|+.......|
|00001a30| 0f 00 00 00 2b 00 04 02 | 57 00 0f 00 01 00 2b 00 |....+...|W.....+.|
|00001a40| 4f 00 34 2e 20 44 65 73 | 69 72 65 64 20 64 65 62 |O.4. Des|ired deb|
|00001a50| 74 20 6c 65 76 65 6c 20 | 66 6f 72 20 66 69 6e 61 |t level |for fina|
|00001a60| 6e 63 69 6e 67 20 77 6f | 72 6b 69 6e 67 20 63 61 |ncing wo|rking ca|
|00001a70| 70 69 74 61 6c 20 61 6e | 64 20 63 61 70 69 74 61 |pital an|d capita|
|00001a80| 6c 20 73 70 65 6e 64 69 | 6e 67 20 6e 65 65 64 73 |l spendi|ng needs|
|00001a90| 2e be 00 20 00 0f 00 02 | 00 2b 00 2b 00 2b 00 2b |... ....|.+.+.+.+|
|00001aa0| 00 2b 00 2b 00 2b 00 2b | 00 2b 00 2b 00 2b 00 2b |.+.+.+.+|.+.+.+.+|
|00001ab0| 00 2b 00 0e 00 01 02 06 | 00 10 00 00 00 2b 00 04 |.+......|.....+..|
|00001ac0| 02 53 00 10 00 01 00 2b | 00 4b 00 35 2e 20 43 6f |.S.....+|.K.5. Co|
|00001ad0| 73 74 20 6f 66 20 45 71 | 75 69 74 79 20 6f 72 20 |st of Eq|uity or |
|00001ae0| 49 6e 70 75 74 73 20 74 | 6f 20 74 68 65 20 43 41 |Inputs t|o the CA|
|00001af0| 50 4d 20 28 42 65 74 61 | 2c 20 52 69 73 6b 66 72 |PM (Beta|, Riskfr|
|00001b00| 65 65 20 72 61 74 65 2c | 20 52 69 73 6b 20 50 72 |ee rate,| Risk Pr|
|00001b10| 65 6d 69 75 6d 29 be 00 | 20 00 10 00 02 00 2b 00 |emium)..| .....+.|
|00001b20| 2b 00 2b 00 2b 00 2b 00 | 2b 00 2b 00 2b 00 2b 00 |+.+.+.+.|+.+.+.+.|
|00001b30| 2b 00 2b 00 2b 00 2b 00 | 0e 00 01 02 06 00 11 00 |+.+.+.+.|........|
|00001b40| 00 00 2b 00 04 02 44 00 | 11 00 01 00 2b 00 3c 00 |..+...D.|....+.<.|
|00001b50| 36 2e 20 45 78 70 65 63 | 74 65 64 20 47 72 6f 77 |6. Expec|ted Grow|
|00001b60| 74 68 20 52 61 74 65 20 | 69 6e 20 66 72 65 65 20 |th Rate |in free |
|00001b70| 63 61 73 68 66 6c 6f 77 | 73 20 74 6f 20 65 71 75 |cashflow|s to equ|
|00001b80| 69 74 79 20 66 6f 72 65 | 76 65 72 2e be 00 20 00 |ity fore|ver... .|
|00001b90| 11 00 02 00 2b 00 2b 00 | 2b 00 2b 00 2b 00 2b 00 |....+.+.|+.+.+.+.|
|00001ba0| 2b 00 2b 00 2b 00 2b 00 | 2b 00 2b 00 2b 00 0e 00 |+.+.+.+.|+.+.+...|
|00001bb0| be 00 24 00 12 00 00 00 | 2b 00 2b 00 2b 00 2b 00 |..$.....|+.+.+.+.|
|00001bc0| 2b 00 2b 00 2b 00 2b 00 | 2b 00 2b 00 2b 00 2b 00 |+.+.+.+.|+.+.+.+.|
|00001bd0| 2b 00 2b 00 2b 00 0e 00 | 01 02 06 00 13 00 00 00 |+.+.+...|........|
|00001be0| 2b 00 04 02 29 00 13 00 | 01 00 2c 00 21 00 50 6c |+...)...|..,.!.Pl|
|00001bf0| 65 61 73 65 20 65 6e 74 | 65 72 20 69 6e 70 75 74 |ease ent|er input|
|00001c00| 73 20 74 6f 20 74 68 65 | 20 6d 6f 64 65 6c 3a be |s to the| model:.|
|00001c10| 00 20 00 13 00 02 00 2b | 00 2b 00 2b 00 2b 00 2b |. .....+|.+.+.+.+|
|00001c20| 00 2b 00 2b 00 2b 00 2b | 00 2b 00 2b 00 2b 00 2b |.+.+.+.+|.+.+.+.+|
|00001c30| 00 0e 00 01 02 06 00 14 | 00 00 00 2b 00 04 02 24 |........|...+...$|
|00001c40| 00 14 00 01 00 2b 00 1c | 00 43 75 72 72 65 6e 74 |.....+..|.Current|
|00001c50| 20 45 61 72 6e 69 6e 67 | 73 20 70 65 72 20 73 68 | Earning|s per sh|
|00001c60| 61 72 65 20 3d 01 02 06 | 00 14 00 02 00 2b 00 7e |are =...|.....+.~|
|00001c70| 02 0a 00 14 00 03 00 2d | 00 01 08 81 40 04 02 15 |.......-|....@...|
|00001c80| 00 14 00 04 00 2e 00 0d | 00 28 69 6e 20 63 75 72 |........|.(in cur|
|00001c90| 72 65 6e 63 79 29 04 02 | 53 00 14 00 05 00 34 00 |rency)..|S.....4.|
|00001ca0| 4b 00 7b 59 6f 75 20 63 | 61 6e 20 69 6e 70 75 74 |K.{You c|an input|
|00001cb0| 20 61 6c 6c 20 74 68 65 | 20 6e 75 6d 62 65 72 73 | all the| numbers|
|00001cc0| 20 66 6f 72 20 74 68 65 | 20 61 67 67 72 65 67 61 | for the| aggrega|
|00001cd0| 74 65 20 63 6f 6d 70 61 | 6e 79 2c 20 69 66 20 79 |te compa|ny, if y|
|00001ce0| 6f 75 20 73 6f 20 64 65 | 73 69 72 65 7d be 00 18 |ou so de|sire}...|
|00001cf0| 00 14 00 06 00 2b 00 2b | 00 2b 00 2b 00 2b 00 2b |.....+.+|.+.+.+.+|
|00001d00| 00 2b 00 2b 00 2b 00 0e | 00 be 00 24 00 15 00 00 |.+.+.+..|...$....|
|00001d10| 00 2b 00 2b 00 2b 00 2f | 00 2e 00 2b 00 2b 00 2b |.+.+.+./|...+.+.+|
|00001d20| 00 2b 00 2b 00 2b 00 2b | 00 2b 00 2b 00 2b 00 0e |.+.+.+.+|.+.+.+..|
|00001d30| 00 01 02 06 00 16 00 00 | 00 2b 00 04 02 20 00 16 |........|.+... ..|
|00001d40| 00 01 00 2b 00 18 00 43 | 61 70 69 74 61 6c 20 53 |...+...C|apital S|
|00001d50| 70 65 6e 64 69 6e 67 2f | 73 68 61 72 65 20 3d 01 |pending/|share =.|
|00001d60| 02 06 00 16 00 02 00 2b | 00 7e 02 0a 00 16 00 03 |.......+|.~......|
|00001d70| 00 2d 00 00 00 00 40 04 | 02 15 00 16 00 04 00 2e |.-....@.|........|
|00001d80| 00 0d 00 28 69 6e 20 63 | 75 72 72 65 6e 63 79 29 |...(in c|urrency)|
|00001d90| be 00 1a 00 16 00 05 00 | 2b 00 2b 00 2b 00 2b 00 |........|+.+.+.+.|
|00001da0| 2b 00 2b 00 2b 00 2b 00 | 2b 00 2b 00 0e 00 01 02 |+.+.+.+.|+.+.....|
|00001db0| 06 00 17 00 00 00 2b 00 | 04 02 1e 00 17 00 01 00 |......+.|........|
|00001dc0| 2b 00 16 00 44 65 70 72 | 65 63 69 61 74 69 6f 6e |+...Depr|eciation|
|00001dd0| 20 2f 20 73 68 61 72 65 | 20 3d 01 02 06 00 17 00 | / share| =......|
|00001de0| 02 00 2b 00 06 00 1d 00 | 17 00 03 00 30 00 98 31 |..+.....|....0..1|
|00001df0| 0f e7 62 f3 fb 3f 00 00 | 29 00 02 fe 07 00 1e 18 |..b..?..|).......|
|00001e00| 06 1e 7d 03 06 04 02 15 | 00 17 00 04 00 2e 00 0d |..}.....|........|
|00001e10| 00 28 69 6e 20 63 75 72 | 72 65 6e 63 79 29 be 00 |.(in cur|rency)..|
|00001e20| 1a 00 17 00 05 00 2b 00 | 2b 00 2b 00 2b 00 2b 00 |......+.|+.+.+.+.|
|00001e30| 2b 00 2b 00 2b 00 2b 00 | 2b 00 0e 00 01 02 06 00 |+.+.+.+.|+.......|
|00001e40| 18 00 00 00 2b 00 04 02 | 24 00 18 00 01 00 2b 00 |....+...|$.....+.|
|00001e50| 1c 00 43 68 67 2e 20 57 | 6f 72 6b 69 6e 67 20 43 |..Chg. W|orking C|
|00001e60| 61 70 69 74 61 6c 2f 73 | 68 61 72 65 20 3d 01 02 |apital/s|hare =..|
|00001e70| 06 00 18 00 02 00 2b 00 | 7e 02 0a 00 18 00 03 00 |......+.|~.......|
|00001e80| 30 00 01 00 4e 40 04 02 | 15 00 18 00 04 00 2e 00 |0...N@..|........|
|00001e90| 0d 00 28 69 6e 20 63 75 | 72 72 65 6e 63 79 29 be |..(in cu|rrency).|
|00001ea0| 00 1a 00 18 00 05 00 2b | 00 2b 00 2b 00 2b 00 2b |.......+|.+.+.+.+|
|00001eb0| 00 2b 00 2b 00 2b 00 2b | 00 2b 00 0e 00 01 02 06 |.+.+.+.+|.+......|
|00001ec0| 00 19 00 00 00 2b 00 04 | 02 51 00 19 00 01 00 2b |.....+..|.Q.....+|
|00001ed0| 00 49 00 44 6f 20 79 6f | 75 20 77 61 6e 74 20 74 |.I.Do yo|u want t|
|00001ee0| 6f 20 6f 66 66 73 65 74 | 20 63 61 70 69 74 61 6c |o offset| capital|
|00001ef0| 20 65 78 70 65 6e 64 69 | 74 75 72 65 73 20 62 79 | expendi|tures by|
|00001f00| 20 64 65 70 72 65 63 69 | 61 74 69 6f 6e 20 69 6e | depreci|ation in|
|00001f10| 20 74 68 65 20 66 75 74 | 75 72 65 3f be 00 0e 00 | the fut|ure?....|
|00001f20| 19 00 02 00 2b 00 2f 00 | 2e 00 2b 00 05 00 04 02 |....+./.|..+.....|
|00001f30| 0a 00 19 00 06 00 31 00 | 02 00 4e 6f 04 02 13 00 |......1.|..No....|
|00001f40| 19 00 07 00 2b 00 0b 00 | 28 59 65 73 20 6f 72 20 |....+...|(Yes or |
|00001f50| 4e 6f 29 be 00 14 00 19 | 00 08 00 2b 00 2b 00 2b |No).....|...+.+.+|
|00001f60| 00 2b 00 2b 00 2b 00 2b | 00 0e 00 be 00 24 00 1a |.+.+.+.+|.....$..|
|00001f70| 00 00 00 2b 00 2b 00 2b | 00 2f 00 2e 00 2b 00 2b |...+.+.+|./...+.+|
|00001f80| 00 2b 00 2b 00 2b 00 2b | 00 2b 00 2b 00 2b 00 2b |.+.+.+.+|.+.+.+.+|
|00001f90| 00 0e 00 01 02 06 00 1b | 00 00 00 2b 00 04 02 26 |........|...+...&|
|00001fa0| 00 1b 00 01 00 2b 00 1e | 00 44 65 73 69 72 65 64 |.....+..|.Desired|
|00001fb0| 20 64 65 62 74 20 66 69 | 6e 61 6e 63 69 6e 67 20 | debt fi|nancing |
|00001fc0| 72 61 74 69 6f 20 3d 01 | 02 06 00 1b 00 02 00 2b |ratio =.|.......+|
|00001fd0| 00 03 02 0e 00 1b 00 03 | 00 32 00 e7 1d a7 e8 48 |........|.2.....H|
|00001fe0| 2e d3 3f 04 02 15 00 1b | 00 04 00 2e 00 0d 00 28 |..?.....|.......(|
|00001ff0| 20 69 6e 20 70 65 72 63 | 65 6e 74 29 be 00 1a 00 | in perc|ent)....|
|00002000| 1b 00 05 00 2b 00 2b 00 | 2b 00 2b 00 2b 00 2b 00 |....+.+.|+.+.+.+.|
|00002010| 2b 00 2b 00 2b 00 2b 00 | 0e 00 be 00 24 00 1c 00 |+.+.+.+.|....$...|
|00002020| 00 00 2b 00 2b 00 2b 00 | 2b 00 2b 00 2b 00 2b 00 |..+.+.+.|+.+.+.+.|
|00002030| 2b 00 2b 00 2b 00 2b 00 | 2b 00 2b 00 2b 00 2b 00 |+.+.+.+.|+.+.+.+.|
|00002040| 0e 00 01 02 06 00 1d 00 | 00 00 2b 00 04 02 41 00 |........|..+...A.|
|00002050| 1d 00 01 00 2b 00 39 00 | 41 72 65 20 79 6f 75 20 |....+.9.|Are you |
|00002060| 64 69 72 65 63 74 6c 79 | 20 65 6e 74 65 72 69 6e |directly| enterin|
|00002070| 67 20 74 68 65 20 63 6f | 73 74 20 6f 66 20 65 71 |g the co|st of eq|
|00002080| 75 69 74 79 3f 20 28 59 | 65 73 20 6f 72 20 4e 6f |uity? (Y|es or No|
|00002090| 29 be 00 0c 00 1d 00 02 | 00 2b 00 2b 00 2b 00 04 |).......|.+.+.+..|
|000020a0| 00 04 02 0a 00 1d 00 05 | 00 31 00 02 00 4e 6f be |........|.1...No.|
|000020b0| 00 18 00 1d 00 06 00 2b | 00 2b 00 2b 00 2b 00 2b |.......+|.+.+.+.+|
|000020c0| 00 2b 00 2b 00 2b 00 2b | 00 0e 00 01 02 06 00 1e |.+.+.+.+|........|
|000020d0| 00 00 00 2b 00 04 02 26 | 00 1e 00 01 00 2b 00 1e |...+...&|.....+..|
|000020e0| 00 49 66 20 79 65 73 2c | 20 65 6e 74 65 72 20 63 |.If yes,| enter c|
|000020f0| 6f 73 74 20 6f 66 20 65 | 71 75 69 74 79 20 3d be |ost of e|quity =.|
|00002100| 00 0a 00 1e 00 02 00 2b | 00 33 00 03 00 04 02 14 |.......+|.3......|
|00002110| 00 1e 00 04 00 2e 00 0c | 00 28 69 6e 20 70 65 72 |........|.(in per|
|00002120| 63 65 6e 74 29 be 00 1a | 00 1e 00 05 00 2e 00 2b |cent)...|.......+|
|00002130| 00 2b 00 2b 00 2b 00 2b | 00 2b 00 2b 00 2b 00 2b |.+.+.+.+|.+.+.+.+|
|00002140| 00 0e 00 01 02 06 00 1f | 00 00 00 2b 00 04 02 2c |........|...+...,|
|00002150| 00 1f 00 01 00 34 00 24 | 00 49 66 20 6e 6f 2c 20 |.....4.$|.If no, |
|00002160| 65 6e 74 65 72 20 74 68 | 65 20 69 6e 70 75 74 73 |enter th|e inputs|
|00002170| 20 66 6f 72 20 74 68 65 | 20 43 41 50 4d be 00 20 | for the| CAPM.. |
|00002180| 00 1f 00 02 00 2b 00 35 | 00 2b 00 2e 00 2b 00 2b |.....+.5|.+...+.+|
|00002190| 00 2b 00 2b 00 2b 00 2b | 00 2b 00 2b 00 2b 00 0e |.+.+.+.+|.+.+.+..|
|000021a0| 00 d7 00 44 00 b1 0e 00 | 00 6c 02 3a 00 0a 00 6d |...D....|.l.:...m|
|000021b0| 00 54 00 40 00 0a 00 53 | 00 80 00 92 00 28 00 4d |.T.@...S|.....(.M|
|000021c0| 00 73 00 58 00 68 00 60 | 00 89 00 85 00 76 00 28 |.s.X.h.`|.....v.(|
|000021d0| 00 5b 00 d6 00 28 00 7d | 00 8e 00 81 00 ae 00 28 |.[...(.}|.......(|
|000021e0| 00 87 00 28 00 89 00 78 | 00 08 02 10 00 20 00 00 |...(...x|..... ..|
|000021f0| 00 0f 00 68 01 00 00 8a | 01 c0 01 20 00 08 02 10 |...h....|... ....|
|00002200| 00 21 00 00 00 0f 00 68 | 01 00 00 00 00 c0 01 20 |.!.....h|....... |
|00002210| 40 08 02 10 00 22 00 00 | 00 0f 00 68 01 00 00 00 |@...."..|...h....|
|00002220| 00 c0 01 20 c0 08 02 10 | 00 23 00 00 00 0f 00 68 |... ....|.#.....h|
|00002230| 01 00 00 20 6e c0 01 20 | 80 08 02 10 00 24 00 00 |... n.. |.....$..|
|00002240| 00 0f 00 68 01 00 00 00 | 00 c0 01 20 00 08 02 10 |...h....|... ....|
|00002250| 00 25 00 00 00 0f 00 68 | 01 00 00 e0 2a c0 01 20 |.%.....h|....*.. |
|00002260| 00 08 02 10 00 26 00 00 | 00 0f 00 68 01 00 00 b0 |.....&..|...h....|
|00002270| 25 c0 01 20 40 08 02 10 | 00 27 00 00 00 0f 00 68 |%.. @...|.'.....h|
|00002280| 01 00 00 e0 2a c0 01 20 | 40 08 02 10 00 28 00 00 |....*.. |@....(..|
|00002290| 00 0f 00 68 01 00 00 43 | 00 c0 01 20 00 08 02 10 |...h...C|... ....|
|000022a0| 00 29 00 00 00 0f 00 68 | 01 00 00 ec 12 c0 01 20 |.).....h|....... |
|000022b0| 00 08 02 10 00 2a 00 00 | 00 0f 00 68 01 00 00 00 |.....*..|...h....|
|000022c0| 00 c0 01 20 00 08 02 10 | 00 2b 00 00 00 0f 00 7c |... ....|.+.....||
|000022d0| 01 00 00 20 59 80 01 14 | 40 08 02 10 00 2c 00 00 |... Y...|@....,..|
|000022e0| 00 0f 00 7c 01 00 00 43 | 00 80 01 14 00 08 02 10 |...|...C|........|
|000022f0| 00 2d 00 00 00 0f 00 90 | 01 00 00 d8 fa c0 01 1f |.-......|........|
|00002300| 00 08 02 10 00 2e 00 00 | 00 0f 00 90 01 00 00 e4 |........|........|
|00002310| 54 c0 01 1f 00 08 02 10 | 00 2f 00 00 00 0f 00 90 |T.......|./......|
|00002320| 01 00 00 b2 d0 c0 01 1f | 00 08 02 10 00 30 00 00 |........|.....0..|
|00002330| 00 0f 00 90 01 00 00 b2 | d0 c0 01 1f 00 08 02 10 |........|........|
|00002340| 00 31 00 00 00 0f 00 90 | 01 00 00 90 5a c0 01 1f |.1......|....Z...|
|00002350| 00 08 02 10 00 32 00 00 | 00 0f 00 90 01 00 00 90 |.....2..|........|
|00002360| 5a c0 01 1f 00 08 02 10 | 00 33 00 00 00 0f 00 90 |Z.......|.3......|
|00002370| 01 00 00 f8 20 c0 01 1f | 00 08 02 10 00 34 00 00 |.... ...|.....4..|
|00002380| 00 0f 00 90 01 00 00 ff | 7f c0 01 1f 00 08 02 10 |........|........|
|00002390| 00 35 00 00 00 0f 00 90 | 01 00 00 70 9c c0 01 1f |.5......|...p....|
|000023a0| 00 08 02 10 00 36 00 00 | 00 0f 00 90 01 00 00 01 |.....6..|........|
|000023b0| 00 c0 01 1f 00 08 02 10 | 00 37 00 00 00 0f 00 90 |........|.7......|
|000023c0| 01 00 00 05 00 c0 01 1f | 00 08 02 10 00 38 00 00 |........|.....8..|
|000023d0| 00 0f 00 90 01 00 00 5a | 02 40 01 20 20 08 02 10 |.......Z|.@.  ...|
|000023e0| 00 39 00 00 00 0f 00 90 | 01 00 00 20 03 40 01 20 |.9......|... .@. |
|000023f0| 20 08 02 10 00 3a 00 00 | 00 0f 00 04 01 00 00 03 | ....:..|........|
|00002400| 00 00 01 20 00 08 02 10 | 00 3b 00 00 00 0f 00 04 |... ....|.;......|
|00002410| 01 00 00 03 00 80 01 13 | 00 08 02 10 00 3c 00 00 |........|.....<..|
|00002420| 00 0f 00 04 01 00 00 00 | 00 80 01 13 00 08 02 10 |........|........|
|00002430| 00 3d 00 00 00 0f 00 04 | 01 00 00 00 00 00 01 20 |.=......|....... |
|00002440| 00 08 02 10 00 3e 00 00 | 00 0f 00 04 01 00 00 01 |.....>..|........|
|00002450| 00 00 01 20 00 08 02 10 | 00 3f 00 00 00 0f 00 04 |... ....|.?......|
|00002460| 01 00 00 9e 02 00 01 20 | 00 01 02 06 00 20 00 00 |....... |..... ..|
|00002470| 00 2b 00 04 02 1b 00 20 | 00 01 00 2b 00 13 00 42 |.+..... |...+...B|
|00002480| 65 74 61 20 6f 66 20 74 | 68 65 20 73 74 6f 63 6b |eta of t|he stock|
|00002490| 20 3d 01 02 06 00 20 00 | 02 00 2b 00 7e 02 0a 00 | =.... .|..+.~...|
|000024a0| 20 00 03 00 31 00 01 80 | 5b 40 be 00 1c 00 20 00 | ...1...|[@.... .|
|000024b0| 04 00 2b 00 2b 00 2b 00 | 2b 00 2b 00 2b 00 2b 00 |..+.+.+.|+.+.+.+.|
|000024c0| 2b 00 2b 00 2b 00 2b 00 | 0e 00 01 02 06 00 21 00 |+.+.+.+.|......!.|
|000024d0| 00 00 2b 00 04 02 17 00 | 21 00 01 00 2b 00 0f 00 |..+.....|!...+...|
|000024e0| 52 69 73 6b 66 72 65 65 | 20 72 61 74 65 20 3d 01 |Riskfree| rate =.|
|000024f0| 02 06 00 21 00 02 00 2b | 00 7e 02 0a 00 21 00 03 |...!...+|.~...!..|
|00002500| 00 36 00 01 00 1c 40 04 | 02 14 00 21 00 04 00 2e |.6....@.|...!....|
|00002510| 00 0c 00 28 69 6e 20 70 | 65 72 63 65 6e 74 29 be |...(in p|ercent).|
|00002520| 00 1a 00 21 00 05 00 2b | 00 2b 00 2b 00 2b 00 2b |...!...+|.+.+.+.+|
|00002530| 00 2b 00 2b 00 2b 00 2b | 00 2b 00 0e 00 01 02 06 |.+.+.+.+|.+......|
|00002540| 00 22 00 00 00 2b 00 04 | 02 15 00 22 00 01 00 2b |."...+..|..."...+|
|00002550| 00 0d 00 52 69 73 6b 20 | 50 72 65 6d 69 75 6d 3d |...Risk |Premium=|
|00002560| 01 02 06 00 22 00 02 00 | 2b 00 7e 02 0a 00 22 00 |...."...|+.~...".|
|00002570| 03 00 33 00 01 00 16 40 | 04 02 14 00 22 00 04 00 |..3....@|...."...|
|00002580| 2e 00 0c 00 28 69 6e 20 | 70 65 72 63 65 6e 74 29 |....(in |percent)|
|00002590| be 00 1a 00 22 00 05 00 | 2b 00 2b 00 2b 00 2b 00 |...."...|+.+.+.+.|
|000025a0| 2b 00 2b 00 2b 00 2b 00 | 2b 00 2b 00 0e 00 be 00 |+.+.+.+.|+.+.....|
|000025b0| 24 00 23 00 00 00 2b 00 | 2b 00 2b 00 2b 00 2b 00 |$.#...+.|+.+.+.+.|
|000025c0| 2b 00 2b 00 2b 00 2b 00 | 2b 00 2b 00 2b 00 2b 00 |+.+.+.+.|+.+.+.+.|
|000025d0| 2b 00 2b 00 0e 00 01 02 | 06 00 24 00 00 00 2b 00 |+.+.....|..$...+.|
|000025e0| 04 02 1e 00 24 00 01 00 | 2b 00 16 00 45 78 70 65 |....$...|+...Expe|
|000025f0| 63 74 65 64 20 47 72 6f | 77 74 68 20 52 61 74 65 |cted Gro|wth Rate|
|00002600| 20 3d 01 02 06 00 24 00 | 02 00 2b 00 7e 02 0a 00 | =....$.|..+.~...|
|00002610| 24 00 03 00 36 00 01 00 | 18 40 04 02 15 00 24 00 |$...6...|.@....$.|
|00002620| 04 00 2e 00 0d 00 20 28 | 69 6e 20 70 65 72 63 65 |...... (|in perce|
|00002630| 6e 74 29 04 02 32 00 24 | 00 05 00 34 00 2a 00 54 |nt)..2.$|...4.*.T|
|00002640| 68 65 20 65 78 70 65 63 | 74 65 64 20 67 72 6f 77 |he expec|ted grow|
|00002650| 74 68 20 72 61 74 65 20 | 66 6f 72 20 61 20 73 74 |th rate |for a st|
|00002660| 61 62 6c 65 20 66 69 72 | 6d be 00 18 00 24 00 06 |able fir|m....$..|
|00002670| 00 2b 00 2b 00 2b 00 2b | 00 2b 00 2b 00 2b 00 2b |.+.+.+.+|.+.+.+.+|
|00002680| 00 2b 00 0e 00 be 00 10 | 00 25 00 00 00 2b 00 2b |.+......|.%...+.+|
|00002690| 00 2b 00 2b 00 2b 00 04 | 00 04 02 37 00 25 00 05 |.+.+.+..|...7.%..|
|000026a0| 00 34 00 2f 00 63 61 6e | 6e 6f 74 20 62 65 20 73 |.4./.can|not be s|
|000026b0| 69 67 6e 69 66 69 63 61 | 6e 74 6c 79 20 68 69 67 |ignifica|ntly hig|
|000026c0| 68 65 72 20 74 68 61 6e | 20 74 68 65 20 6e 6f 6d |her than| the nom|
|000026d0| 69 6e 61 6c be 00 18 00 | 25 00 06 00 2b 00 2b 00 |inal....|%...+.+.|
|000026e0| 2b 00 2b 00 2b 00 2b 00 | 2b 00 2b 00 2b 00 0e 00 |+.+.+.+.|+.+.+...|
|000026f0| be 00 10 00 26 00 00 00 | 2b 00 2b 00 2b 00 2b 00 |....&...|+.+.+.+.|
|00002700| 2b 00 04 00 04 02 34 00 | 26 00 05 00 34 00 2c 00 |+.....4.|&...4.,.|
|00002710| 67 72 6f 77 74 68 20 72 | 61 74 65 20 69 6e 20 74 |growth r|ate in t|
|00002720| 68 65 20 65 63 6f 6e 6f | 6d 79 20 69 6e 20 77 68 |he econo|my in wh|
|00002730| 69 63 68 20 74 68 65 20 | 66 69 72 6d be 00 18 00 |ich the |firm....|
|00002740| 26 00 06 00 2b 00 2b 00 | 2b 00 2b 00 2b 00 2b 00 |&...+.+.|+.+.+.+.|
|00002750| 2b 00 2b 00 2b 00 0e 00 | be 00 10 00 27 00 00 00 |+.+.+...|....'...|
|00002760| 2b 00 2b 00 2b 00 2b 00 | 2b 00 04 00 04 02 22 00 |+.+.+.+.|+.....".|
|00002770| 27 00 05 00 34 00 1a 00 | 6f 70 65 72 61 74 65 73 |'...4...|operates|
|00002780| 2e 20 49 74 20 63 61 6e | 20 62 65 20 6c 6f 77 65 |. It can| be lowe|
|00002790| 72 2e be 00 18 00 27 00 | 06 00 2b 00 2b 00 2b 00 |r.....'.|..+.+.+.|
|000027a0| 2b 00 2b 00 2b 00 2b 00 | 2b 00 2b 00 0e 00 be 00 |+.+.+.+.|+.+.....|
|000027b0| 24 00 28 00 00 00 2b 00 | 2b 00 2b 00 2b 00 2b 00 |$.(...+.|+.+.+.+.|
|000027c0| 34 00 2b 00 2b 00 2b 00 | 2b 00 2b 00 2b 00 2b 00 |4.+.+.+.|+.+.+.+.|
|000027d0| 2b 00 2b 00 0e 00 01 02 | 06 00 29 00 00 00 2b 00 |+.+.....|..)...+.|
|000027e0| 04 02 11 00 29 00 01 00 | 37 00 09 00 57 61 72 6e |....)...|7...Warn|
|000027f0| 69 6e 67 73 3a 06 00 5c | 00 29 00 02 00 38 00 00 |ings:..\|.)...8..|
|00002800| 00 9c 52 ad 05 ff ff 00 | 00 2a 00 02 ff 46 00 44 |..R.....|.*...F.D|
|00002810| 24 c0 03 1e 0a 00 14 0d | 19 02 2b 00 17 25 54 68 |$.......|..+..%Th|
|00002820| 69 73 20 69 73 20 68 69 | 67 68 20 66 6f 72 20 61 |is is hi|gh for a|
|00002830| 20 73 74 61 62 6c 65 20 | 67 72 6f 77 74 68 20 72 | stable |growth r|
|00002840| 61 74 65 19 08 0d 00 19 | 40 00 01 17 00 19 08 03 |ate.....|@.......|
|00002850| 00 42 03 01 00 07 02 02 | 00 00 00 be 00 1e 00 29 |.B......|.......)|
|00002860| 00 03 00 39 00 39 00 39 | 00 3a 00 2b 00 2b 00 2b |...9.9.9|.:.+.+.+|
|00002870| 00 2b 00 2b 00 2b 00 2b | 00 2b 00 0e 00 be 00 0a |.+.+.+.+|.+......|
|00002880| 00 2a 00 00 00 2b 00 3b | 00 01 00 06 00 5c 00 2a |.*...+.;|.....\.*|
|00002890| 00 02 00 3c 00 00 00 a0 | 52 ad 05 ff ff 00 00 2b |...<....|R......+|
|000028a0| 00 02 ff 46 00 44 20 c0 | 03 1f 00 00 00 00 00 00 |...F.D .|........|
|000028b0| f8 3f 0d 19 02 29 00 17 | 23 54 68 69 73 20 42 65 |.?...)..|#This Be|
|000028c0| 74 61 20 69 73 20 68 69 | 67 68 20 66 6f 72 20 61 |ta is hi|gh for a|
|000028d0| 20 73 74 61 62 6c 65 20 | 66 69 72 6d 19 08 0a 00 | stable |firm....|
|000028e0| 17 01 20 19 08 03 00 42 | 03 01 00 07 02 03 00 01 |.. ....B|........|
|000028f0| 00 20 be 00 1e 00 2a 00 | 03 00 35 00 35 00 35 00 |. ....*.|..5.5.5.|
|00002900| 3d 00 2b 00 2b 00 2b 00 | 2b 00 2b 00 2b 00 2b 00 |=.+.+.+.|+.+.+.+.|
|00002910| 2b 00 0e 00 be 00 0a 00 | 2b 00 00 00 28 00 3e 00 |+.......|+...(.>.|
|00002920| 01 00 06 00 72 00 2b 00 | 02 00 3f 00 00 00 a4 52 |....r.+.|..?....R|
|00002930| ad 05 ff ff 00 00 2f 00 | 05 ff 5c 00 44 16 c0 03 |....../.|..\.D...|
|00002940| 1f 00 00 00 00 00 00 f8 | 3f 44 17 c0 03 05 0d 19 |........|?D......|
|00002950| 02 3a 00 17 34 43 61 70 | 69 74 61 6c 20 53 70 65 |.:..4Cap|ital Spe|
|00002960| 6e 64 69 6e 67 20 73 65 | 65 6d 73 20 68 69 67 68 |nding se|ems high|
|00002970| 20 72 65 6c 61 74 69 76 | 65 20 74 6f 20 64 65 70 | relativ|e to dep|
|00002980| 72 65 63 69 61 74 69 6f | 6e 19 08 0a 00 17 01 20 |reciatio|n...... |
|00002990| 19 08 03 00 42 03 01 00 | 07 02 03 00 01 00 20 be |....B...|...... .|
|000029a0| 00 1e 00 2b 00 03 00 40 | 00 41 00 41 00 42 00 28 |...+...@|.A.A.B.(|
|000029b0| 00 28 00 28 00 28 00 28 | 00 28 00 28 00 28 00 0e |.(.(.(.(|.(.(.(..|
|000029c0| 00 be 00 24 00 2c 00 00 | 00 28 00 2b 00 2b 00 2a |...$.,..|.(.+.+.*|
|000029d0| 00 28 00 28 00 28 00 28 | 00 28 00 28 00 28 00 28 |.(.(.(.(|.(.(.(.(|
|000029e0| 00 28 00 28 00 28 00 0e | 00 01 02 06 00 2d 00 00 |.(.(.(..|.....-..|
|000029f0| 00 28 00 04 02 37 00 2d | 00 01 00 29 00 2f 00 54 |.(...7.-|...)./.T|
|00002a00| 68 69 73 20 69 73 20 74 | 68 65 20 6f 75 74 70 75 |his is t|he outpu|
|00002a10| 74 20 66 72 6f 6d 20 74 | 68 65 20 47 6f 72 64 6f |t from t|he Gordo|
|00002a20| 6e 20 47 72 6f 77 74 68 | 20 4d 6f 64 65 6c be 00 |n Growth| Model..|
|00002a30| 20 00 2d 00 02 00 28 00 | 28 00 28 00 28 00 28 00 | .-...(.|(.(.(.(.|
|00002a40| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.(.(.(.|(.(.(.(.|
|00002a50| 0e 00 01 02 06 00 2e 00 | 00 00 28 00 04 02 2f 00 |........|..(.../.|
|00002a60| 2e 00 01 00 43 00 27 00 | 46 69 72 6d 20 44 65 74 |....C.'.|Firm Det|
|00002a70| 61 69 6c 73 3a 20 66 72 | 6f 6d 20 69 6e 70 75 74 |ails: fr|om input|
|00002a80| 73 20 6f 6e 20 70 72 69 | 6f 72 20 70 61 67 65 be |s on pri|or page.|
|00002a90| 00 20 00 2e 00 02 00 28 | 00 28 00 28 00 28 00 28 |. .....(|.(.(.(.(|
|00002aa0| 00 28 00 28 00 28 00 28 | 00 28 00 28 00 28 00 28 |.(.(.(.(|.(.(.(.(|
|00002ab0| 00 0e 00 01 02 06 00 2f | 00 00 00 28 00 04 02 24 |......./|...(...$|
|00002ac0| 00 2f 00 01 00 28 00 1c | 00 43 75 72 72 65 6e 74 |./...(..|.Current|
|00002ad0| 20 45 61 72 6e 69 6e 67 | 73 20 70 65 72 20 73 68 | Earning|s per sh|
|00002ae0| 61 72 65 20 3d be 00 0c | 00 2f 00 02 00 28 00 44 |are =...|./...(.D|
|00002af0| 00 45 00 04 00 06 00 1a | 00 2f 00 05 00 46 00 cd |.E......|./...F..|
|00002b00| cc cc cc cc cc 15 40 00 | 00 30 00 04 ff 04 00 44 |......@.|.0.....D|
|00002b10| 14 c0 03 be 00 18 00 2f | 00 06 00 28 00 47 00 28 |......./|...(.G.(|
|00002b20| 00 28 00 28 00 28 00 28 | 00 28 00 28 00 0e 00 01 |.(.(.(.(|.(.(....|
|00002b30| 02 06 00 30 00 00 00 28 | 00 04 02 27 00 30 00 01 |...0...(|...'.0..|
|00002b40| 00 28 00 1f 00 20 20 2d | 28 31 2d 20 44 65 73 69 |.(...  -|(1- Desi|
|00002b50| 72 65 64 20 64 65 62 74 | 20 66 72 61 63 74 69 6f |red debt| fractio|
|00002b60| 6e 29 20 2a be 00 0a 00 | 30 00 02 00 28 00 48 00 |n) *....|0...(.H.|
|00002b70| 03 00 06 00 1f 00 30 00 | 04 00 49 00 0c 71 ac 8b |......0.|..I..q..|
|00002b80| db 68 e6 3f 00 00 31 00 | 04 ff 09 00 1e 01 00 44 |.h.?..1.|.......D|
|00002b90| 1b c0 03 04 15 be 00 1a | 00 30 00 05 00 28 00 28 |........|.0...(.(|
|00002ba0| 00 47 00 28 00 28 00 28 | 00 28 00 28 00 28 00 28 |.G.(.(.(|.(.(.(.(|
|00002bb0| 00 0e 00 01 02 06 00 31 | 00 00 00 28 00 04 02 2a |.......1|...(...*|
|00002bc0| 00 31 00 01 00 28 00 22 | 00 20 28 43 61 70 69 74 |.1...(."|. (Capit|
|00002bd0| 61 6c 20 53 70 65 6e 64 | 69 6e 67 20 2d 20 44 65 |al Spend|ing - De|
|00002be0| 70 72 65 63 69 61 74 69 | 6f 6e 29 be 00 0a 00 31 |preciati|on)....1|
|00002bf0| 00 02 00 28 00 44 00 03 | 00 06 00 3c 00 31 00 04 |...(.D..|...<.1..|
|00002c00| 00 4a 00 a0 39 c3 63 74 | 32 d0 3f 00 00 31 00 05 |.J..9.ct|2.?..1..|
|00002c10| ff 26 00 44 19 c0 06 17 | 03 59 65 73 0b 19 02 07 |.&.D....|.Yes....|
|00002c20| 00 1e 00 00 19 08 10 00 | 44 16 c0 03 44 17 c0 03 |........|D...D...|
|00002c30| 04 19 08 03 00 42 03 01 | 00 06 00 1f 00 31 00 05 |.....B..|.....1..|
|00002c40| 00 4a 00 a9 dd b2 3d 86 | af c6 3f 00 00 32 00 04 |.J....=.|..?..2..|
|00002c50| ff 09 00 44 30 c0 04 44 | 31 c0 04 05 be 00 18 00 |...D0..D|1.......|
|00002c60| 31 00 06 00 28 00 47 00 | 28 00 28 00 28 00 28 00 |1...(.G.|(.(.(.(.|
|00002c70| 28 00 28 00 28 00 0e 00 | 01 02 06 00 32 00 00 00 |(.(.(...|....2...|
|00002c80| 28 00 04 02 26 00 32 00 | 01 00 28 00 1e 00 20 2d |(...&.2.|..(... -|
|00002c90| 28 31 2d 20 44 65 73 69 | 72 65 64 20 64 65 62 74 |(1- Desi|red debt|
|00002ca0| 20 66 72 61 63 74 69 6f | 6e 29 20 2a be 00 0a 00 | fractio|n) *....|
|00002cb0| 32 00 02 00 28 00 44 00 | 03 00 06 00 1f 00 32 00 |2...(.D.|......2.|
|00002cc0| 04 00 33 00 0c 71 ac 8b | db 68 e6 3f 00 00 33 00 |..3..q..|.h.?..3.|
|00002cd0| 04 ff 09 00 1e 01 00 44 | 1b c0 03 04 15 be 00 1a |.......D|........|
|00002ce0| 00 32 00 05 00 2e 00 28 | 00 47 00 28 00 28 00 28 |.2.....(|.G.(.(.(|
|00002cf0| 00 28 00 28 00 28 00 28 | 00 0e 00 01 02 06 00 33 |.(.(.(.(|.......3|
|00002d00| 00 00 00 28 00 04 02 19 | 00 33 00 01 00 28 00 11 |...(....|.3...(..|
|00002d10| 00 b6 20 57 6f 72 6b 69 | 6e 67 20 43 61 70 69 74 |.. Worki|ng Capit|
|00002d20| 61 6c be 00 0a 00 33 00 | 02 00 28 00 44 00 03 00 |al....3.|..(.D...|
|00002d30| 06 00 1a 00 33 00 04 00 | 4b 00 33 33 33 33 33 33 |....3...|K.333333|
|00002d40| e3 3f 00 00 33 00 05 ff | 04 00 44 18 c0 03 06 00 |.?..3...|..D.....|
|00002d50| 1f 00 33 00 05 00 4a 00 | db ba 9b a7 3a e4 da 3f |..3...J.|....:..?|
|00002d60| 00 00 34 00 05 ff 09 00 | 44 32 c0 04 44 33 c0 04 |..4.....|D2..D3..|
|00002d70| 05 be 00 18 00 33 00 06 | 00 28 00 47 00 28 00 28 |.....3..|.(.G.(.(|
|00002d80| 00 28 00 28 00 28 00 28 | 00 28 00 0e 00 01 02 06 |.(.(.(.(|.(......|
|00002d90| 00 34 00 00 00 28 00 04 | 02 21 00 34 00 01 00 28 |.4...(..|.!.4...(|
|00002da0| 00 19 00 46 72 65 65 20 | 43 61 73 68 66 6c 6f 77 |...Free |Cashflow|
|00002db0| 20 74 6f 20 45 71 75 69 | 74 79 20 3d be 00 0c 00 | to Equi|ty =....|
|00002dc0| 34 00 02 00 28 00 47 00 | 28 00 04 00 06 00 24 00 |4...(.G.|(.....$.|
|00002dd0| 34 00 05 00 4b 00 32 7a | 65 f0 0c 69 13 40 00 00 |4...K.2z|e..i.@..|
|00002de0| 36 00 03 ff 0e 00 44 2f | c0 05 44 31 c0 05 04 44 |6.....D/|..D1...D|
|00002df0| 33 c0 05 04 be 00 18 00 | 34 00 06 00 28 00 47 00 |3.......|4...(.G.|
|00002e00| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 0e 00 |(.(.(.(.|(.(.(...|
|00002e10| be 00 24 00 35 00 00 00 | 28 00 28 00 28 00 47 00 |..$.5...|(.(.(.G.|
|00002e20| 28 00 45 00 28 00 47 00 | 28 00 28 00 28 00 28 00 |(.E.(.G.|(.(.(.(.|
|00002e30| 28 00 28 00 28 00 0e 00 | 01 02 06 00 36 00 00 00 |(.(.(...|....6...|
|00002e40| 28 00 04 02 18 00 36 00 | 01 00 28 00 10 00 43 6f |(.....6.|..(...Co|
|00002e50| 73 74 20 6f 66 20 45 71 | 75 69 74 79 20 3d 01 02 |st of Eq|uity =..|
|00002e60| 06 00 36 00 02 00 28 00 | 06 00 42 00 36 00 03 00 |..6...(.|..B.6...|
|00002e70| 47 00 4e 62 10 58 39 b4 | c0 3f 00 00 37 00 03 ff |G.Nb.X9.|.?..7...|
|00002e80| 2c 00 44 1d c0 05 17 03 | 59 65 73 0b 19 02 08 00 |,.D.....|Yes.....|
|00002e90| 24 1e c0 03 19 08 15 00 | 44 21 c0 03 44 20 c0 03 |$.......|D!..D ..|
|00002ea0| 44 22 c0 03 05 03 19 08 | 03 00 42 03 01 00 be 00 |D"......|..B.....|
|00002eb0| 1c 00 36 00 04 00 28 00 | 28 00 28 00 28 00 28 00 |..6...(.|(.(.(.(.|
|00002ec0| 28 00 28 00 28 00 28 00 | 28 00 28 00 0e 00 01 02 |(.(.(.(.|(.(.....|
|00002ed0| 06 00 37 00 00 00 28 00 | 04 02 1e 00 37 00 01 00 |..7...(.|....7...|
|00002ee0| 28 00 16 00 45 78 70 65 | 63 74 65 64 20 47 72 6f |(...Expe|cted Gro|
|00002ef0| 77 74 68 20 72 61 74 65 | 20 3d 01 02 06 00 37 00 |wth rate| =....7.|
|00002f00| 02 00 28 00 06 00 1a 00 | 37 00 03 00 47 00 b8 1e |..(.....|7...G...|
|00002f10| 85 eb 51 b8 ae 3f 00 00 | 37 00 04 ff 04 00 44 24 |..Q..?..|7.....D$|
|00002f20| c0 03 06 00 6b 00 37 00 | 04 00 28 00 00 00 f0 51 |....k.7.|..(....Q|
|00002f30| ad 05 ff ff 00 00 39 00 | 05 ff 55 00 44 37 c0 03 |......9.|..U.D7..|
|00002f40| 1f 9a 99 99 99 99 99 b9 | 3f 0d 19 02 38 00 17 32 |........|?...8..2|
|00002f50| 54 68 69 73 20 69 73 20 | 68 69 67 68 20 66 6f 72 |This is |high for|
|00002f60| 20 61 6e 20 69 6e 66 69 | 6e 69 74 65 20 67 72 6f | an infi|nite gro|
|00002f70| 77 74 68 20 72 61 74 65 | 2e 20 43 68 65 63 6b 20 |wth rate|. Check |
|00002f80| 69 74 19 08 0a 00 17 01 | 20 19 08 03 00 42 03 01 |it......| ....B..|
|00002f90| 00 07 02 03 00 01 00 20 | be 00 1a 00 37 00 05 00 |....... |....7...|
|00002fa0| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.(.(.(.|(.(.(.(.|
|00002fb0| 28 00 28 00 0e 00 be 00 | 24 00 38 00 00 00 28 00 |(.(.....|$.8...(.|
|00002fc0| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.(.(.(.|(.(.(.(.|
|00002fd0| 28 00 28 00 28 00 28 00 | 28 00 28 00 0e 00 be 00 |(.(.(.(.|(.(.....|
|00002fe0| 0a 00 39 00 00 00 28 00 | 28 00 01 00 04 02 23 00 |..9...(.|(.....#.|
|00002ff0| 39 00 02 00 4c 00 1b 00 | 47 6f 72 64 6f 6e 20 47 |9...L...|Gordon G|
|00003000| 72 6f 77 74 68 20 4d 6f | 64 65 6c 20 56 61 6c 75 |rowth Mo|del Valu|
|00003010| 65 20 3d be 00 0a 00 39 | 00 03 00 4d 00 4d 00 04 |e =....9|...M.M..|
|00003020| 00 06 00 2f 00 39 00 05 | 00 4e 00 83 13 27 73 7f |.../.9..|.N...'s.|
|00003030| 3d 52 40 00 00 3d 00 01 | ff 19 00 44 34 c0 05 1e |=R@..=..|...D4...|
|00003040| 01 00 44 37 c0 03 03 15 | 05 44 36 c0 03 44 37 c0 |..D7....|.D6..D7.|
|00003050| 03 04 15 06 be 00 18 00 | 39 00 06 00 28 00 28 00 |........|9...(.(.|
|00003060| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 0e 00 |(.(.(.(.|(.(.(...|
|00003070| be 00 24 00 3a 00 00 00 | 28 00 28 00 28 00 28 00 |..$.:...|(.(.(.(.|
|00003080| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.(.(.(.|(.(.(.(.|
|00003090| 28 00 28 00 28 00 0e 00 | 04 02 13 00 3c 00 01 00 |(.(.(...|....<...|
|000030a0| 26 00 0b 00 47 72 6f 77 | 74 68 20 72 61 74 65 04 |&...Grow|th rate.|
|000030b0| 02 0d 00 3c 00 02 00 27 | 00 05 00 56 61 6c 75 65 |...<...'|...Value|
|000030c0| 01 02 06 00 3d 00 00 00 | 28 00 06 00 1f 00 3d 00 |....=...|(.....=.|
|000030d0| 01 00 4f 00 9a 99 99 99 | 99 99 b9 3f 00 00 3d 00 |..O.....|...?..=.|
|000030e0| 02 ff 09 00 44 37 c0 03 | 1e 04 00 14 03 06 00 1b |....D7..|........|
|000030f0| 00 3d 00 02 00 50 00 ca | f5 7e 45 5d e0 65 40 08 |.=...P..|.~E].e@.|
|00003100| 00 3e 00 01 ff 05 00 01 | 3d 00 02 00 bc 04 23 00 |.>......|=.....#.|
|00003110| 3d 00 45 00 02 02 00 09 | 19 00 44 34 00 05 1e 01 |=.E.....|..D4....|
|00003120| 00 4c 00 c0 ff 03 15 05 | 44 36 00 03 4c 00 c0 ff |.L......|D6..L...|
|00003130| 04 15 06 be 00 1e 00 3d | 00 03 00 28 00 28 00 28 |.......=|...(.(.(|
|00003140| 00 28 00 28 00 28 00 28 | 00 28 00 28 00 28 00 28 |.(.(.(.(|.(.(.(.(|
|00003150| 00 28 00 0e 00 01 02 06 | 00 3e 00 00 00 28 00 06 |.(......|.>...(..|
|00003160| 00 1f 00 3e 00 01 00 4f | 00 0a d7 a3 70 3d 0a b7 |...>...O|....p=..|
|00003170| 3f 00 00 3e 00 02 ff 09 | 00 44 37 c0 03 1e 03 00 |?..>....|.D7.....|
|00003180| 14 03 06 00 1b 00 3e 00 | 02 00 50 00 40 10 3c 86 |......>.|..P.@.<.|
|00003190| 37 53 60 40 08 00 3f 00 | 01 ff 05 00 01 3d 00 02 |7S`@..?.|.....=..|
|000031a0| 00 be 00 1e 00 3e 00 03 | 00 28 00 28 00 28 00 28 |.....>..|.(.(.(.(|
|000031b0| 00 28 00 28 00 28 00 28 | 00 28 00 28 00 28 00 28 |.(.(.(.(|.(.(.(.(|
|000031c0| 00 0e 00 01 02 06 00 3f | 00 00 00 28 00 06 00 1f |.......?|...(....|
|000031d0| 00 3f 00 01 00 4f 00 7b | 14 ae 47 e1 7a b4 3f 00 |.?...O.{|..G.z.?.|
|000031e0| 00 3f 00 02 ff 09 00 44 | 37 c0 03 1e 02 00 14 03 |.?.....D|7.......|
|000031f0| 06 00 1b 00 3f 00 02 00 | 50 00 0e 8f ef db cc f1 |....?...|P.......|
|00003200| 59 40 08 00 40 00 01 ff | 05 00 01 3d 00 02 00 be |Y@..@...|...=....|
|00003210| 00 1e 00 3f 00 03 00 28 | 00 28 00 28 00 28 00 28 |...?...(|.(.(.(.(|
|00003220| 00 28 00 28 00 28 00 28 | 00 28 00 28 00 28 00 0e |.(.(.(.(|.(.(.(..|
|00003230| 00 d7 00 44 00 48 10 00 | 00 6c 02 61 00 73 00 71 |...D.H..|.l.a.s.q|
|00003240| 00 28 00 af 00 6b 00 68 | 00 56 00 28 00 a7 00 97 |.(...k.h|.V.(....|
|00003250| 00 ad 00 28 00 69 00 61 | 00 7c 00 84 00 c5 00 83 |...(.i.a|.|......|
|00003260| 00 92 00 83 00 28 00 96 | 00 e8 00 28 00 92 00 28 |.....(..|...(...(|
|00003270| 00 00 00 28 00 95 00 6e | 00 08 02 10 00 40 00 00 |...(...n|.....@..|
|00003280| 00 0f 00 04 01 00 00 8a | 01 00 01 20 00 08 02 10 |........|... ....|
|00003290| 00 41 00 00 00 0f 00 04 | 01 00 00 00 00 00 01 20 |.A......|....... |
|000032a0| 40 08 02 10 00 42 00 00 | 00 0f 00 04 01 00 00 00 |@....B..|........|
|000032b0| 00 00 01 20 c0 08 02 10 | 00 43 00 00 00 0f 00 04 |... ....|.C......|
|000032c0| 01 00 00 20 6e 00 01 20 | 80 08 02 10 00 44 00 00 |... n.. |.....D..|
|000032d0| 00 0f 00 04 01 00 00 00 | 00 00 01 20 00 08 02 10 |........|... ....|
|000032e0| 00 45 00 00 00 0f 00 04 | 01 00 00 e0 2a 00 01 20 |.E......|....*.. |
|000032f0| 00 08 02 10 00 46 00 00 | 00 0f 00 04 01 00 00 b0 |.....F..|........|
|00003300| 25 00 01 20 40 08 02 10 | 00 47 00 00 00 0f 00 04 |%.. @...|.G......|
|00003310| 01 00 00 e0 2a 00 01 20 | 40 08 02 10 00 48 00 00 |....*.. |@....H..|
|00003320| 00 0f 00 04 01 00 00 43 | 00 00 01 20 00 08 02 10 |.......C|... ....|
|00003330| 00 49 00 00 00 0f 00 04 | 01 00 00 ec 12 00 01 20 |.I......|....... |
|00003340| 00 08 02 10 00 4a 00 00 | 00 0f 00 04 01 00 00 00 |.....J..|........|
|00003350| 00 00 01 20 00 08 02 10 | 00 4b 00 00 00 0f 00 04 |... ....|.K......|
|00003360| 01 00 00 20 59 00 01 14 | 40 08 02 10 00 4c 00 00 |... Y...|@....L..|
|00003370| 00 0f 00 04 01 00 00 43 | 00 00 01 14 00 08 02 10 |.......C|........|
|00003380| 00 4d 00 00 00 0f 00 04 | 01 00 00 d8 fa 00 01 1f |.M......|........|
|00003390| 00 08 02 10 00 4e 00 00 | 00 0f 00 04 01 00 00 e4 |.....N..|........|
|000033a0| 54 00 01 1f 00 08 02 10 | 00 4f 00 00 00 0f 00 04 |T.......|.O......|
|000033b0| 01 00 00 b2 d0 00 01 1f | 00 08 02 10 00 50 00 00 |........|.....P..|
|000033c0| 00 0f 00 04 01 00 00 b2 | d0 00 01 1f 00 08 02 10 |........|........|
|000033d0| 00 51 00 00 00 0f 00 04 | 01 00 00 90 5a 00 01 1f |.Q......|....Z...|
|000033e0| 00 01 02 06 00 40 00 00 | 00 28 00 06 00 1f 00 40 |.....@..|.(.....@|
|000033f0| 00 01 00 4f 00 eb 51 b8 | 1e 85 eb b1 3f 00 00 40 |...O..Q.|....?..@|
|00003400| 00 02 ff 09 00 44 37 c0 | 03 1e 01 00 14 03 06 00 |.....D7.|........|
|00003410| 1b 00 40 00 02 00 50 00 | ae 2d a7 1a a6 74 55 40 |..@...P.|.-...tU@|
|00003420| 08 00 41 00 01 ff 05 00 | 01 3d 00 02 00 be 00 1e |..A.....|.=......|
|00003430| 00 40 00 03 00 28 00 28 | 00 28 00 28 00 28 00 28 |.@...(.(|.(.(.(.(|
|00003440| 00 28 00 28 00 28 00 28 | 00 28 00 28 00 0e 00 01 |.(.(.(.(|.(.(....|
|00003450| 02 06 00 41 00 00 00 28 | 00 06 00 1a 00 41 00 01 |...A...(|.....A..|
|00003460| 00 4f 00 b8 1e 85 eb 51 | b8 ae 3f 00 00 41 00 02 |.O.....Q|..?..A..|
|00003470| ff 04 00 44 37 c0 03 06 | 00 1b 00 41 00 02 00 50 |...D7...|...A...P|
|00003480| 00 83 13 27 73 7f 3d 52 | 40 08 00 42 00 01 ff 05 |...'s.=R|@..B....|
|00003490| 00 01 3d 00 02 00 be 00 | 1e 00 41 00 03 00 28 00 |..=.....|..A...(.|
|000034a0| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.(.(.(.|(.(.(.(.|
|000034b0| 28 00 28 00 28 00 0e 00 | 01 02 06 00 42 00 00 00 |(.(.(...|....B...|
|000034c0| 28 00 06 00 1f 00 42 00 | 01 00 4f 00 99 99 99 99 |(.....B.|..O.....|
|000034d0| 99 99 a9 3f 00 00 42 00 | 02 ff 09 00 44 37 c0 03 |...?..B.|....D7..|
|000034e0| 1e 01 00 14 04 06 00 1b | 00 42 00 02 00 50 00 50 |........|.B...P.P|
|000034f0| f9 d1 7c b6 a5 4f 40 08 | 00 43 00 01 ff 05 00 01 |..|..O@.|.C......|
|00003500| 3d 00 02 00 be 00 1e 00 | 42 00 03 00 28 00 28 00 |=.......|B...(.(.|
|00003510| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.(.(.(.|(.(.(.(.|
|00003520| 28 00 28 00 0e 00 01 02 | 06 00 43 00 00 00 28 00 |(.(.....|..C...(.|
|00003530| 06 00 1f 00 43 00 01 00 | 4f 00 7a 14 ae 47 e1 7a |....C...|O.z..G.z|
|00003540| a4 3f 00 00 43 00 02 ff | 09 00 44 37 c0 03 1e 02 |.?..C...|..D7....|
|00003550| 00 14 04 06 00 1b 00 43 | 00 02 00 50 00 8f 01 33 |.......C|...P...3|
|00003560| d7 dc e1 4b 40 08 00 44 | 00 01 ff 05 00 01 3d 00 |...K@..D|......=.|
|00003570| 02 00 be 00 1e 00 43 00 | 03 00 28 00 28 00 28 00 |......C.|..(.(.(.|
|00003580| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.(.(.(.|(.(.(.(.|
|00003590| 28 00 0e 00 01 02 06 00 | 44 00 00 00 28 00 06 00 |(.......|D...(...|
|000035a0| 1f 00 44 00 01 00 4f 00 | b8 1e 85 eb 51 b8 9e 3f |..D...O.|....Q..?|
|000035b0| 00 00 44 00 02 ff 09 00 | 44 37 c0 03 1e 03 00 14 |..D.....|D7......|
|000035c0| 04 06 00 1b 00 44 00 02 | 00 50 00 3f 78 14 ce d2 |.....D..|.P.?x...|
|000035d0| dd 48 40 08 00 45 00 01 | ff 05 00 01 3d 00 02 00 |.H@..E..|....=...|
|000035e0| be 00 1e 00 44 00 03 00 | 28 00 28 00 28 00 28 00 |....D...|(.(.(.(.|
|000035f0| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.(.(.(.|(.(.(.(.|
|00003600| 0e 00 01 02 06 00 45 00 | 00 00 28 00 06 00 1f 00 |......E.|..(.....|
|00003610| 45 00 01 00 51 00 7a 14 | ae 47 e1 7a 94 3f 00 00 |E...Q.z.|.G.z.?..|
|00003620| 45 00 02 ff 09 00 44 37 | c0 03 1e 04 00 14 04 06 |E.....D7|........|
|00003630| 00 1b 00 45 00 02 00 4b | 00 9b 65 61 15 85 65 46 |...E...K|..ea..eF|
|00003640| 40 08 00 00 45 ff fd 05 | 00 01 3d 00 02 00 be 00 |@...E...|..=.....|
|00003650| 1e 00 45 00 03 00 28 00 | 28 00 28 00 28 00 28 00 |..E...(.|(.(.(.(.|
|00003660| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 0e 00 |(.(.(.(.|(.(.(...|
|00003670| be 00 24 00 46 00 00 00 | 28 00 28 00 28 00 28 00 |..$.F...|(.(.(.(.|
|00003680| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.(.(.(.|(.(.(.(.|
|00003690| 28 00 28 00 28 00 0e 00 | be 00 24 00 47 00 00 00 |(.(.(...|..$.G...|
|000036a0| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.(.(.(.|(.(.(.(.|
|000036b0| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 0e 00 |(.(.(.(.|(.(.(...|
|000036c0| be 00 24 00 48 00 00 00 | 28 00 28 00 28 00 28 00 |..$.H...|(.(.(.(.|
|000036d0| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.(.(.(.|(.(.(.(.|
|000036e0| 28 00 28 00 28 00 0e 00 | be 00 24 00 49 00 00 00 |(.(.(...|..$.I...|
|000036f0| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.(.(.(.|(.(.(.(.|
|00003700| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 0e 00 |(.(.(.(.|(.(.(...|
|00003710| be 00 24 00 4a 00 00 00 | 28 00 28 00 28 00 28 00 |..$.J...|(.(.(.(.|
|00003720| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.(.(.(.|(.(.(.(.|
|00003730| 28 00 28 00 28 00 0e 00 | be 00 24 00 4b 00 00 00 |(.(.(...|..$.K...|
|00003740| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.(.(.(.|(.(.(.(.|
|00003750| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 0e 00 |(.(.(.(.|(.(.(...|
|00003760| be 00 24 00 4c 00 00 00 | 28 00 28 00 28 00 28 00 |..$.L...|(.(.(.(.|
|00003770| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.(.(.(.|(.(.(.(.|
|00003780| 28 00 28 00 28 00 0e 00 | be 00 24 00 4d 00 00 00 |(.(.(...|..$.M...|
|00003790| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.(.(.(.|(.(.(.(.|
|000037a0| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 0e 00 |(.(.(.(.|(.(.(...|
|000037b0| be 00 24 00 4e 00 00 00 | 28 00 28 00 28 00 28 00 |..$.N...|(.(.(.(.|
|000037c0| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.(.(.(.|(.(.(.(.|
|000037d0| 28 00 28 00 28 00 0e 00 | be 00 24 00 4f 00 00 00 |(.(.(...|..$.O...|
|000037e0| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.(.(.(.|(.(.(.(.|
|000037f0| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 0e 00 |(.(.(.(.|(.(.(...|
|00003800| be 00 24 00 50 00 00 00 | 28 00 28 00 28 00 28 00 |..$.P...|(.(.(.(.|
|00003810| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.(.(.(.|(.(.(.(.|
|00003820| 28 00 28 00 28 00 0e 00 | be 00 24 00 51 00 00 00 |(.(.(...|..$.Q...|
|00003830| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 28 00 |(.(.(.(.|(.(.(.(.|
|00003840| 28 00 28 00 28 00 28 00 | 28 00 28 00 28 00 0e 00 |(.(.(.(.|(.(.(...|
|00003850| d7 00 28 00 d7 05 00 00 | 54 01 6e 00 69 00 6e 00 |..(.....|T.n.i.n.|
|00003860| 6e 00 6e 00 6e 00 28 00 | 28 00 28 00 28 00 28 00 |n.n.n.(.|(.(.(.(.|
|00003870| 28 00 28 00 28 00 28 00 | 28 00 28 00 5d 00 3e 00 |(.(.(.(.|(.(.].>.|
|00003880| 00 00 00 01 05 00 01 00 | 16 06 03 00 e4 02 3b 00 |........|......;.|
|00003890| 00 00 08 00 3b 01 4d 00 | 76 00 00 00 00 00 00 00 |....;.M.|v.......|
|000038a0| 00 00 09 41 01 01 40 00 | 01 01 00 00 00 00 05 ad |...A..@.|........|
|000038b0| 34 38 05 b3 e4 24 00 00 | 00 00 05 ad 49 d0 09 08 |48...$..|....I...|
|000038c0| 08 00 00 06 20 00 ee 17 | cc 07 42 00 02 00 10 27 |.... ...|..B....'|
|000038d0| 14 00 03 00 02 26 66 15 | 00 08 00 07 50 61 67 65 |.....&f.|....Page|
|000038e0| 20 26 70 83 00 02 00 00 | 00 84 00 02 00 00 00 4d | &p.....|.......M|
|000038f0| 00 7a 00 01 00 00 03 00 | 00 00 48 00 48 00 00 00 |.z......|..H.H...|
|00003900| 00 02 da 02 28 ff e1 ff | e2 02 f9 02 46 03 67 05 |....(...|....F.g.|
|00003910| 28 03 fc 00 02 00 00 00 | 48 00 48 00 00 00 00 02 |(.......|H.H.....|
|00003920| da 02 28 00 01 00 00 00 | 64 00 00 00 01 00 01 01 |..(.....|d.......|
|00003930| 01 00 00 00 01 27 0f 00 | 01 00 01 00 00 00 00 00 |.....'..|........|
|00003940| 00 00 00 00 00 00 00 00 | 02 00 19 01 90 00 00 00 |........|........|
|00003950| 00 00 40 00 00 00 00 00 | 00 00 00 00 01 00 00 00 |..@.....|........|
|00003960| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 a1 00 22 |........|......."|
|00003970| 00 00 00 00 00 01 00 01 | 00 01 00 02 00 00 00 00 |........|........|
|00003980| 00 00 00 00 00 00 00 e0 | 3f 00 00 00 00 00 00 e0 |........|?.......|
|00003990| 3f 00 00 33 00 02 00 02 | 00 12 00 02 00 00 00 16 |?..3....|........|
|000039a0| 00 02 00 01 00 17 00 02 | 00 01 02 01 10 02 00 00 |........|........|
|000039b0| 00 02 10 10 00 00 00 00 | 00 00 00 00 00 e0 ff 2a |........|.......*|
|000039c0| 01 d8 ff f0 00 33 10 00 | 00 a0 00 04 00 01 00 01 |.....3..|........|
|000039d0| 00 32 10 04 00 00 00 03 | 00 33 10 00 00 07 10 0a |.2......|.3......|
|000039e0| 00 00 00 00 00 05 00 ff | ff 08 00 0a 10 0c 00 ff |........|........|
|000039f0| ff ff 00 00 00 00 00 00 | 00 00 00 34 10 00 00 03 |........|...4....|
|00003a00| 10 0c 00 01 00 01 00 09 | 00 09 00 00 00 00 00 33 |........|.......3|
|00003a10| 10 00 00 51 10 08 00 00 | 01 00 00 00 00 00 00 51 |...Q....|.......Q|
|00003a20| 10 1d 00 01 02 00 00 08 | 80 15 00 3b ff ff 00 00 |........|...;....|
|00003a30| 00 00 00 00 01 00 00 00 | 00 00 3d 00 45 00 02 02 |........|..=.E...|
|00003a40| 51 10 1d 00 02 02 00 00 | 0a 80 15 00 3b ff ff 00 |Q.......|....;...|
|00003a50| 00 00 00 00 00 01 00 00 | 00 00 00 3d 00 45 00 01 |........|...=.E..|
|00003a60| 01 06 10 08 00 ff ff 00 | 00 00 00 01 00 33 10 00 |........|.....3..|
|00003a70| 00 34 10 00 00 45 10 02 | 00 00 00 34 10 00 00 44 |.4...E..|...4...D|
|00003a80| 10 03 00 08 00 00 46 10 | 02 00 01 00 41 10 12 00 |......F.|....A...|
|00003a90| 00 00 59 04 00 00 f3 02 | 00 00 d9 0a 00 00 a5 07 |..Y.....|........|
|00003aa0| 00 00 33 10 00 00 4f 10 | 14 00 02 00 02 00 73 01 |..3...O.|......s.|
|00003ab0| 00 00 58 02 00 00 bf 0d | 00 00 79 0b 00 00 1d 10 |..X.....|..y.....|
|00003ac0| 12 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00003ad0| 00 00 00 00 33 10 00 00 | 20 10 08 00 01 00 01 00 |....3...| .......|
|00003ae0| 01 00 00 00 34 10 00 00 | 1d 10 12 00 01 00 00 00 |....4...|........|
|00003af0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 33 10 |........|......3.|
|00003b00| 00 00 1f 10 2a 00 00 00 | 00 00 00 00 00 00 00 00 |....*...|........|
|00003b10| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00003b20| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 1f 01 |........|........|
|00003b30| 34 10 00 00 25 10 1a 00 | 02 02 01 00 00 00 00 00 |4...%...|........|
|00003b40| d2 06 00 00 d0 0d 00 00 | f6 05 00 00 35 01 00 00 |........|....5...|
|00003b50| 81 00 33 10 00 00 4f 10 | 14 00 02 00 02 00 00 00 |..3...O.|........|
|00003b60| 00 00 00 00 00 00 6f 00 | 00 00 12 00 00 00 26 10 |......o.|......&.|
|00003b70| 02 00 0a 00 51 10 08 00 | 00 01 00 00 00 00 00 00 |....Q...|........|
|00003b80| 0d 10 17 00 00 00 14 45 | 78 70 65 63 74 65 64 20 |.......E|xpected |
|00003b90| 47 72 6f 77 74 68 20 52 | 61 74 65 27 10 06 00 03 |Growth R|ate'....|
|00003ba0| 00 00 00 00 00 34 10 00 | 00 25 10 1a 00 02 02 01 |.....4..|.%......|
|00003bb0| 00 00 00 00 00 7c 00 00 | 00 4b 04 00 00 f7 00 00 |.....|..|.K......|
|00003bc0| 00 f6 04 00 00 89 02 33 | 10 00 00 4f 10 14 00 02 |.......3|...O....|
|00003bd0| 00 02 00 00 00 00 00 00 | 00 00 00 12 00 00 00 4a |........|.......J|
|00003be0| 00 00 00 26 10 02 00 0a | 00 51 10 08 00 00 01 00 |...&....|.Q......|
|00003bf0| 00 00 00 00 00 0d 10 11 | 00 00 00 0e 56 61 6c 75 |........|....Valu|
|00003c00| 65 20 6f 66 20 53 74 6f | 63 6b 27 10 06 00 02 00 |e of Sto|ck'.....|
|00003c10| 00 00 00 00 34 10 00 00 | 14 10 14 00 00 00 00 00 |....4...|........|
|00003c20| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00003c30| 33 10 00 00 18 10 02 00 | 00 00 22 10 0a 00 00 00 |3.......|..".....|
|00003c40| 00 00 00 00 00 00 0f 00 | 24 10 02 00 02 00 25 10 |........|$.....%.|
|00003c50| 1a 00 02 02 01 00 00 00 | 00 00 c9 ff ff ff bb ff |........|........|
|00003c60| ff ff 00 00 00 00 00 00 | 00 00 b1 00 33 10 00 00 |........|....3...|
|00003c70| 4f 10 14 00 02 00 02 00 | 00 00 00 00 00 00 00 00 |O.......|........|
|00003c80| 00 00 00 00 00 00 00 00 | 26 10 02 00 0a 00 51 10 |........|&.....Q.|
|00003c90| 08 00 00 01 00 00 00 00 | 00 00 34 10 00 00 34 10 |........|..4...4.|
|00003ca0| 00 00 34 10 00 00 25 10 | 1a 00 02 02 01 00 00 00 |..4...%.|........|
|00003cb0| 00 00 30 04 00 00 56 00 | 00 00 40 07 00 00 35 01 |..0...V.|..@...5.|
|00003cc0| 00 00 81 00 33 10 00 00 | 4f 10 14 00 02 00 02 00 |....3...|O.......|
|00003cd0| 00 00 00 00 00 00 00 00 | 87 00 00 00 12 00 00 00 |........|........|
|00003ce0| 51 10 08 00 00 01 00 00 | 00 00 00 00 0d 10 1c 00 |Q.......|........|
|00003cf0| 00 00 19 56 61 6c 75 65 | 20 76 73 2e 20 45 78 70 |...Value| vs. Exp|
|00003d00| 65 63 74 65 64 20 47 72 | 6f 77 74 68 27 10 06 00 |ected Gr|owth'...|
|00003d10| 01 00 00 00 00 00 34 10 | 00 00 34 10 00 00 00 00 |......4.|..4.....|
|00003d20| 0a 00 00 00 12 00 00 00 | 01 00 00 00 0a 00 00 00 |........|........|
|00003d30| 3d 00 12 00 a8 02 3c 00 | 9c 2c a4 3d 38 00 00 00 |=.....<.|.,.=8...|
|00003d40| 00 00 01 00 58 02 3e 02 | 0a 00 b0 06 30 00 00 00 |....X.>.|....0...|
|00003d50| 00 00 00 00 1d 00 0f 00 | 03 14 00 05 00 00 00 01 |........|........|
|00003d60| 00 14 00 14 00 05 05 ab | 00 22 00 20 00 f8 ff ff |........|.". ....|
|00003d70| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003d80| ff ff ff ff ff ff ff ff | ff ff ff ff ff 0a 00 00 |........|........|
|00003d90| 00 d3 bf 33 93 26 05 b2 | ba 24 34 e9 39 33 e3 3d |...3.&..|.$4.93.=|
|00003da0| 33 7e 08 d3 d9 5a 80 1b | 3d f5 1b 34 53 99 48 13 |3~...Z..|=..4S.H.|
|00003db0| a1 47 b4 23 49 f3 f7 3f | b4 a4 0d f4 55 36 35 61 |.G.#I..?|....U65a|
|00003dc0| 3e d4 22 0c 20 e7 35 20 | cd 47 53 43 41 74 1b 55 |>.". .5 |.GSCAt.U|
|00003dd0| d4 21 42 54 a1 5d 93 a9 | 4d 35 8b 51 54 51 3e 34 |.!BT.]..|M5.QTQ>4|
|00003de0| 3b 43 f5 85 44 60 41 5d | f4 59 45 d4 61 46 54 69 |;C..D`A]|.YE.aFTi|
|00003df0| 58 74 6d 47 15 f1 5d 14 | 7f 3e 93 a5 3a 94 8a 21 |XtmG..].|.>..:..!|
|00003e00| 01 00 00 00 02 00 00 00 | 03 00 00 00 04 00 00 00 |........|........|
|00003e10| 05 00 00 00 06 00 00 00 | 07 00 00 00 08 00 00 00 |........|........|
|00003e20| 09 00 00 00 0a 00 00 00 | 0b 00 00 00 0c 00 00 00 |........|........|
|00003e30| 0d 00 00 00 fe ff ff ff | 0f 00 00 00 10 00 00 00 |........|........|
|00003e40| fe ff ff ff 12 00 00 00 | fe ff ff ff ff ff ff ff |........|........|
|00003e50| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003e60| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003e70| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003e80| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003e90| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003ea0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003eb0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003ec0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003ed0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003ee0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003ef0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003f00| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003f10| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003f20| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003f30| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003f40| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003f50| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003f60| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003f70| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003f80| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003f90| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003fa0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003fb0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003fc0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003fd0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003fe0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003ff0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00004000| fe ff 00 00 03 0a 01 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004010| 00 00 00 00 00 00 00 00 | 01 00 00 00 e0 85 9f f2 |........|........|
|00004020| f9 4f 68 10 ab 91 08 00 | 2b 27 b3 d9 30 00 00 00 |.Oh.....|+'..0...|
|00004030| 30 03 00 00 0a 00 00 00 | 01 00 00 00 58 00 00 00 |0.......|....X...|
|00004040| 02 00 00 00 60 00 00 00 | 03 00 00 00 6c 00 00 00 |....`...|....l...|
|00004050| 04 00 00 00 78 00 00 00 | 05 00 00 00 94 00 00 00 |....x...|........|
|00004060| 06 00 00 00 a0 00 00 00 | 08 00 00 00 ac 00 00 00 |........|........|
|00004070| 12 00 00 00 c8 00 00 00 | 13 00 00 00 d4 00 00 00 |........|........|
|00004080| 11 00 00 00 dc 00 00 00 | 02 00 00 00 10 27 00 00 |........|.....'..|
|00004090| 1e 00 00 00 01 00 00 00 | 00 42 00 43 1e 00 00 00 |........|.B.C....|
|000040a0| 01 00 00 00 00 42 00 43 | 1e 00 00 00 11 00 00 00 |.....B.C|........|
|000040b0| 41 73 77 61 74 68 20 44 | 61 6d 6f 64 61 72 61 6e |Aswath D|amodaran|
|000040c0| 00 36 00 37 1e 00 00 00 | 01 00 00 00 00 73 77 61 |.6.7....|.....swa|
|000040d0| 1e 00 00 00 01 00 00 00 | 00 73 77 61 1e 00 00 00 |........|.swa....|
|000040e0| 11 00 00 00 41 73 77 61 | 74 68 20 44 61 6d 6f 64 |....Aswa|th Damod|
|000040f0| 61 72 61 6e 00 36 00 37 | 1e 00 00 00 01 00 00 00 |aran.6.7|........|
|00004100| 00 73 77 61 03 00 00 00 | 00 00 00 00 47 00 00 00 |.swa....|....G...|
|00004110| 4a 02 00 00 fe ff ff ff | 50 49 43 54 02 42 00 00 |J.......|PICT.B..|
|00004120| 00 00 00 d4 01 2e 00 11 | 02 ff 0c 00 ff fe 00 00 |........|........|
|00004130| 00 48 00 00 00 48 00 00 | 00 00 00 00 00 d4 01 2e |.H...H..|........|
|00004140| 00 00 00 00 00 01 00 0a | 00 01 00 01 00 d4 01 2e |........|........|
|00004150| 00 2c 00 08 00 14 05 54 | 69 6d 65 73 00 03 00 14 |.,.....T|imes....|
|00004160| 00 04 03 00 00 0d 00 12 | 00 2e 00 04 00 00 00 00 |........|........|
|00004170| 00 2b 6b 0f 18 46 43 46 | 45 20 53 54 41 42 4c 45 |.+k..FCF|E STABLE|
|00004180| 20 47 52 4f 57 54 48 20 | 4d 4f 44 45 4c 00 00 04 | GROWTH |MODEL...|
|00004190| 00 00 00 0d 00 0e 00 28 | 00 36 00 31 4b 54 68 69 |.......(|.6.1KThi|
|000041a0| 73 20 6d 6f 64 65 6c 20 | 69 73 20 64 65 73 69 67 |s model |is desig|
|000041b0| 6e 65 64 20 74 6f 20 76 | 61 6c 75 65 20 74 68 65 |ned to v|alue the|
|000041c0| 20 65 71 75 69 74 79 20 | 69 6e 20 61 20 73 74 61 | equity |in a sta|
|000041d0| 62 6c 65 20 66 69 72 6d | 20 6f 6e 20 74 68 65 20 |ble firm| on the |
|000041e0| 62 61 73 69 73 20 6f 66 | 00 2b 43 13 32 66 72 65 |basis of|.+C.2fre|
|000041f0| 65 20 63 61 73 68 66 6c | 6f 77 73 20 74 6f 20 65 |e cashfl|ows to e|
|00004200| 71 75 69 74 79 2c 20 65 | 73 70 65 63 69 61 6c 6c |quity, e|speciall|
|00004210| 79 20 77 68 65 6e 20 74 | 68 65 79 20 61 72 65 00 |y when t|hey are.|
|00004220| 00 2b 37 13 1e 64 69 66 | 66 65 72 65 6e 74 20 66 |.+7..dif|ferent f|
|00004230| 72 6f 6d 20 64 69 76 69 | 64 65 6e 64 73 20 70 61 |rom divi|dends pa|
|00004240| 69 64 2e 00 00 04 01 00 | 00 0d 00 0a 00 28 00 83 |id......|.....(..|
|00004250| 00 14 19 41 73 73 75 6d | 70 74 69 6f 6e 73 20 69 |...Assum|ptions i|
|00004260| 6e 20 74 68 65 20 6d 6f | 64 65 6c 3a 00 04 00 00 |n the mo|del:....|
|00004270| 00 2a 13 46 31 2e 20 54 | 68 65 20 66 69 72 6d 20 |.*.F1. T|he firm |
|00004280| 69 73 20 69 6e 20 73 74 | 65 61 64 79 20 73 74 61 |is in st|eady sta|
|00004290| 74 65 20 61 6e 64 20 77 | 69 6c 6c 20 67 72 6f 77 |te and w|ill grow|
|000042a0| 20 61 74 20 61 20 73 74 | 61 62 6c 65 20 72 61 74 | at a st|able rat|
|000042b0| 65 20 66 6f 72 65 76 65 | 72 2e 00 2a 13 58 32 2e |e foreve|r..*.X2.|
|000042c0| 20 54 68 65 20 66 69 72 | 6d 20 64 6f 65 73 20 6e | The fir|m does n|
|000042d0| 6f 74 20 70 61 79 20 6f | 75 74 20 77 68 61 74 20 |ot pay o|ut what |
|000042e0| 69 74 20 63 61 6e 20 61 | 66 66 6f 72 64 20 74 6f |it can a|fford to|
|000042f0| 20 69 6e 20 64 69 76 69 | 64 65 6e 64 73 2c 20 69 | in divi|dends, i|
|00004300| 2e 65 2e 2c 20 44 69 76 | 69 64 65 6e 64 73 20 ad |.e., Div|idends .|
|00004310| 20 46 43 46 45 2e 00 04 | 01 00 00 2a 26 13 55 73 | FCFE...|...*&.Us|
|00004320| 65 72 20 64 65 66 69 6e | 65 64 20 69 6e 70 75 74 |er defin|ed input|
|00004330| 73 00 00 01 00 0a 00 00 | 00 00 00 d4 01 2e 00 31 |s.......|.......1|
|00004340| 00 26 00 10 00 62 00 12 | 00 31 00 26 00 12 00 28 |.&...b..|.1.&...(|
|00004350| 01 2f 00 31 00 60 00 12 | 00 62 01 2f 00 ff 75 62 |./.1.`..|.b./..ub|
|00004360| b9 2a 17 85 d1 f8 8f 74 | 17 e3 b4 4e 5f 65 e1 c2 |.*.....t|...N_e..|
|00004370| 56 9f c8 e5 2b fe cf 15 | 0f 7d 70 b7 0f d9 fc 2c |V...+...|.}p....,|
|00004380| fe ff 00 00 03 0a 01 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004390| 00 00 00 00 00 00 00 00 | 01 00 00 00 02 d5 cd d5 |........|........|
|000043a0| 9c 2e 1b 10 93 97 08 00 | 2b 2c f9 ae 30 00 00 00 |........|+,..0...|
|000043b0| 8c 00 00 00 05 00 00 00 | 01 00 00 00 30 00 00 00 |........|....0...|
|000043c0| 0b 00 00 00 38 00 00 00 | 10 00 00 00 40 00 00 00 |....8...|....@...|
|000043d0| 0d 00 00 00 48 00 00 00 | 0c 00 00 00 68 00 00 00 |....H...|....h...|
|000043e0| 02 00 00 00 10 27 00 00 | 0b 00 00 00 00 00 00 00 |.....'..|........|
|000043f0| 0b 00 00 00 00 00 00 00 | 1e 10 00 00 01 00 00 00 |........|........|
|00004400| 14 00 00 00 4e 65 77 46 | 43 46 45 53 74 61 62 6c |....NewF|CFEStabl|
|00004410| 65 47 72 6f 77 74 68 00 | 0c 10 00 00 02 00 00 00 |eGrowth.|........|
|00004420| 1e 00 00 00 0b 00 00 00 | 57 6f 72 6b 73 68 65 65 |........|Workshee|
|00004430| 74 73 00 03 00 00 00 01 | 00 00 00 00 a5 9f 1c 3b |ts......|.......;|
|00004440| 01 00 fe ff 02 00 01 00 | ff ff ff ff 10 08 02 00 |........|........|
|00004450| 00 00 00 00 c0 00 00 00 | 00 00 00 46 1a 00 00 00 |........|...F....|
|00004460| 4d 69 63 72 6f 73 6f 66 | 74 20 45 78 63 65 6c 20 |Microsof|t Excel |
|00004470| 57 6f 72 6b 73 68 65 65 | 74 00 fe ff ff ff 38 46 |Workshee|t.....8F|
|00004480| 49 42 0e 00 00 00 45 78 | 63 65 6c 2e 53 68 65 65 |IB....Ex|cel.Shee|
|00004490| 74 2e 35 00 00 00 00 00 | 8f ec 5a 60 1e 68 8a db |t.5.....|..Z`.h..|
|000044a0| 12 9b 66 94 12 9c 92 b2 | 39 28 92 a5 34 86 46 10 |..f.....|9(..4.F.|
|000044b0| b6 5d 96 99 85 28 63 ab | 79 21 b2 dc d7 b3 89 3a |.]...(c.|y!.....:|
|000044c0| 0c 5d d4 cb 7c 33 21 7a | cd 14 12 d0 88 e3 d7 25 |.]..|3!z|.......%|
|000044d0| 28 c0 b9 1e f3 44 91 67 | 51 41 24 65 9e 77 4e 19 |(....D.g|QA$e.wN.|
|000044e0| e0 75 67 94 1b 25 46 59 | 6f 94 c4 7f 3c 49 94 14 |.ug..%FY|o...<I..|
|000044f0| 9f 66 89 8a 96 ea 00 50 | 9d 54 f5 9e f3 ad 61 95 |.f.....P|.T....a.|
|00004500| 49 eb 41 50 e3 74 31 14 | 1d 4d 16 3a 14 5e e8 a1 |I.AP.t1.|.M.:.^..|
|00004510| e6 a1 ec b0 cf 45 4a 0e | 81 28 19 5f 3e c6 4a 89 |.....EJ.|.(._>.J.|
|00004520| cf 82 1f 1a 49 8d 1b 3d | b4 7d 95 51 74 66 e4 40 |....I..=|.}.Qtf.@|
|00004530| 6d 07 80 25 1c cb 51 07 | 6a e7 88 2d 32 2a 65 5e |m..%..Q.|j..-2*e^|
|00004540| 7e 1f 68 c3 4e 69 32 c3 | 5d 94 86 9b 1e e7 5d 3a |~.h.Ni2.|].....]:|
|00004550| 6a 0c e0 a1 d4 f5 19 9d | 1a 81 3a c1 89 0e a5 4f |j.......|..:....O|
|00004560| f1 48 52 59 d6 d7 69 71 | e4 78 d5 22 ab c8 4a a6 |.HRY..iq|.x."..J.|
|00004570| f3 29 85 00 32 f1 42 9e | 4e f7 98 9c 6b 10 39 34 |.)..2.B.|N...k.94|
|00004580| b5 96 7b 1f 67 b7 53 cc | b2 74 ad 8f f2 40 d7 03 |..{.g.S.|.t...@..|
|00004590| 44 7b ea 5d 04 a3 88 4e | ab 57 17 43 56 5f 7a 7a |D{.]...N|.W.CV_zz|
|000045a0| a6 34 98 d5 97 7a be 8c | d4 4d 62 65 d6 01 da bf |.4...z..|.Mbe....|
|000045b0| ea ec bc 5a bd 44 af 72 | 8e c7 b4 fa 53 53 0f 25 |...Z.D.r|....SS.%|
|000045c0| 7d 34 52 d6 9a 57 a8 2e | 94 2b 12 93 b3 b4 89 37 |}4R..W..|.+.....7|
|000045d0| da 0b 09 15 eb cd 6d 4d | f0 7e c7 a3 8a 2d 66 13 |......mM|.~...-f.|
|000045e0| 04 25 ab 87 4c af d8 78 | 56 8c 2c d1 ca aa 56 c1 |.%..L..x|V.,...V.|
|000045f0| 1e 43 4b 66 77 9b c5 b6 | 4c 10 ea c7 cd 0b 2f 59 |.CKfw...|L...../Y|
|00004600| 01 00 43 00 6f 00 6d 00 | 70 00 4f 00 62 00 6a 00 |..C.o.m.|p.O.b.j.|
|00004610| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004620| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004630| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004640| 12 00 02 00 ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00004650| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004660| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004670| 00 00 00 00 11 00 00 00 | 58 00 00 00 00 00 00 00 |........|X.......|
|00004680| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004690| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000046a0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000046b0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000046c0| 00 00 00 00 ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000046d0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000046e0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000046f0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004700| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004710| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004720| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004730| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004740| 00 00 00 00 ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00004750| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004760| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004770| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004780| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004790| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000047a0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000047b0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000047c0| 00 00 00 00 ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000047d0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000047e0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000047f0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
+--------+-------------------------+-------------------------+--------+--------+