home *** CD-ROM | disk | FTP | other *** search
/ One Click 21 / ONCK021.iso / Modelos / fcffst.xlt < prev    next >
Microsoft Compound Document  |  2004-04-07  |  16.5 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 0x19 : 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 19 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 1f 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| fe ff ff ff fe ff ff ff | 1b 00 00 00 1c 00 00 00 |........|........|
|00000270| 1d 00 00 00 1e 00 00 00 | fe ff ff ff fe ff ff ff |........|........|
|00000280| ff ff ff ff ff ff ff ff | ff 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 a0 1d a5 a7 |........|........|
|00000470| e3 ec be 01 1a 00 00 00 | 00 09 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 | 43 2d 00 00 00 00 00 00 |........|C-......|
|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 | 70 07 00 00 00 00 00 00 |........|p.......|
|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 1e 00 00 00 | c8 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 01 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 83 |........|........|
|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 83 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 83 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 83 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 83 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 83 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 83 | 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 83 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 83 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 83 07 54 | 6d 73 20 52 6d 6e 31 00 |.......T|ms Rmn1.|
|000007f0| 16 00 c8 00 01 00 ff 7f | bc 02 00 00 00 00 00 83 |........|........|
|00000800| 07 54 6d 73 20 52 6d 6e | 31 00 16 00 c8 00 00 00 |.Tms Rmn|1.......|
|00000810| ff 7f 90 01 00 00 00 00 | 00 83 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 83 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 83 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 07 00 | 00 00 01 00 26 18 c0 20 |........|....&.. |
|00000c40| 00 00 00 00 00 00 e0 00 | 10 00 06 00 00 00 01 00 |........|........|
|00000c50| 26 18 c0 20 00 00 00 00 | 00 00 e0 00 10 00 06 00 |&.. ....|........|
|00000c60| 00 00 01 00 26 38 c0 20 | 00 00 82 80 00 20 e0 00 |....&8. |..... ..|
|00000c70| 10 00 06 00 00 00 01 00 | 26 38 c0 20 00 00 80 00 |........|&8. ....|
|00000c80| 00 20 e0 00 10 00 06 00 | 00 00 01 00 26 38 c0 20 |. ......|....&8. |
|00000c90| 80 80 80 00 00 20 e0 00 | 10 00 02 00 00 00 01 00 |..... ..|........|
|00000ca0| 22 38 c0 20 00 00 09 80 | 40 00 e0 00 10 00 02 00 |"8. ....|@.......|
|00000cb0| 00 00 01 00 22 38 c0 20 | 00 00 49 80 40 20 e0 00 |...."8. |..I.@ ..|
|00000cc0| 10 00 0b 00 00 00 01 00 | 20 08 c0 20 00 00 00 00 |........| .. ....|
|00000cd0| 00 00 e0 00 10 00 0c 00 | 00 00 01 00 20 08 c0 20 |........|.... .. |
|00000ce0| 00 00 00 00 00 00 e0 00 | 10 00 0d 00 00 00 01 00 |........|........|
|00000cf0| 20 08 c0 20 00 00 00 00 | 00 00 e0 00 10 00 0c 00 | .. ....|........|
|00000d00| 00 00 01 00 20 18 c0 20 | 00 00 00 00 00 00 e0 00 |.... .. |........|
|00000d10| 10 00 0b 00 00 00 01 00 | 20 18 c0 20 00 00 00 00 |........| .. ....|
|00000d20| 00 00 e0 00 10 00 0c 00 | 08 00 11 01 22 3c c0 20 |........|...."<. |
|00000d30| 40 80 49 80 40 20 e0 00 | 10 00 0c 00 00 00 01 00 |@.I.@ ..|........|
|00000d40| 22 18 c0 20 00 00 00 00 | 00 00 e0 00 10 00 0c 00 |".. ....|........|
|00000d50| 09 00 11 01 22 3c c0 20 | 40 80 49 80 40 20 e0 00 |...."<. |@.I.@ ..|
|00000d60| 10 00 0c 00 08 00 11 01 | 22 3c c0 20 00 00 00 00 |........|"<. ....|
|00000d70| 00 00 e0 00 10 00 0c 00 | 08 00 11 01 22 3c c0 20 |........|...."<. |
|00000d80| 40 80 48 00 40 20 e0 00 | 10 00 0e 00 00 00 01 00 |@.H.@ ..|........|
|00000d90| 20 18 c0 20 00 00 00 00 | 00 00 e0 00 10 00 0c 00 | .. ....|........|
|00000da0| 00 00 01 00 22 38 c0 20 | 40 80 49 80 40 20 e0 00 |...."8. |@.I.@ ..|
|00000db0| 10 00 0c 00 0a 00 11 01 | 22 3c c0 20 40 80 49 80 |........|"<. @.I.|
|00000dc0| 40 20 e0 00 10 00 0c 00 | 0a 00 01 00 22 3c c0 20 |@ ......|...."<. |
|00000dd0| 40 80 49 80 40 20 e0 00 | 10 00 0c 00 00 00 01 00 |@.I.@ ..|........|
|00000de0| 20 38 c0 20 00 00 00 00 | 00 00 e0 00 10 00 0c 00 | 8. ....|........|
|00000df0| 09 00 01 00 22 3c c0 20 | 40 80 49 80 40 20 e0 00 |...."<. |@.I.@ ..|
|00000e00| 10 00 0c 00 0a 00 01 00 | 22 3c c0 20 00 00 00 00 |........|"<. ....|
|00000e10| 00 00 e0 00 10 00 0b 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 0c 00 | 8. ....|........|
|00000e40| 00 00 01 00 20 38 c0 20 | 00 00 01 80 00 00 e0 00 |.... 8. |........|
|00000e50| 10 00 0c 00 00 00 01 00 | 20 38 c0 20 00 00 41 80 |........| 8. ..A.|
|00000e60| 00 20 e0 00 10 00 0c 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 0c 00 | 8. ....|........|
|00000e90| 00 00 01 00 20 38 c0 20 | 00 00 40 00 00 20 e0 00 |.... 8. |..@.. ..|
|00000ea0| 10 00 0c 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 0c 00 | (. @...|........|
|00000ee0| 00 00 01 00 20 28 c0 20 | 40 80 00 00 00 00 e0 00 |.... (. |@.......|
|00000ef0| 10 00 0c 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 0b 00 07 00 01 00 |........|........|
|00000f20| 20 8c c0 20 00 00 00 00 | 00 00 e0 00 10 00 0c 00 | .. ....|........|
|00000f30| 08 00 01 00 20 0c c0 20 | 00 00 00 00 00 00 e0 00 |.... .. |........|
|00000f40| 10 00 0c 00 08 00 01 00 | 22 3c c0 20 40 80 49 80 |........|"<. @.I.|
|00000f50| 40 20 e0 00 10 00 0b 00 | 0a 00 01 00 20 0c c0 20 |@ ......|.... .. |
|00000f60| 00 00 00 00 00 00 e0 00 | 10 00 0c 00 08 00 11 01 |........|........|
|00000f70| 22 38 c0 20 40 80 49 80 | 40 20 e0 00 10 00 0c 00 |"8. @.I.|@ ......|
|00000f80| 08 00 01 00 22 3c c0 20 | 40 80 48 00 40 20 e0 00 |...."<. |@.H.@ ..|
|00000f90| 10 00 0c 00 00 00 01 00 | 20 28 c0 20 40 80 09 80 |........| (. @...|
|00000fa0| 40 00 e0 00 10 00 0c 00 | 00 00 01 00 20 28 c0 20 |@.......|.... (. |
|00000fb0| 40 80 41 80 00 20 e0 00 | 10 00 0b 00 0a 00 01 00 |@.A.. ..|........|
|00000fc0| 20 2c c0 20 40 80 49 80 | 40 20 e0 00 10 00 0b 00 | ,. @.I.|@ ......|
|00000fd0| 0a 00 01 00 20 2c c0 20 | 40 80 48 00 40 20 e0 00 |.... ,. |@.H.@ ..|
|00000fe0| 10 00 0c 00 00 00 01 00 | 20 28 c0 20 80 80 12 80 |........| (. ....|
|00000ff0| 40 00 e0 00 10 00 0c 00 | 00 00 01 00 20 28 c0 20 |@.......|.... (. |
|00001000| 80 80 02 80 00 00 e0 00 | 10 00 0c 00 08 00 11 01 |........|........|
|00001010| 20 2c c0 20 80 80 82 80 | 00 20 e0 00 10 00 0c 00 | ,. ....|. ......|
|00001020| 0a 00 01 00 22 3c c0 20 | 00 00 08 00 40 00 e0 00 |...."<. |....@...|
|00001030| 10 00 0c 00 08 00 01 00 | 22 3c c0 20 00 00 48 00 |........|"<. ..H.|
|00001040| 40 20 e0 00 10 00 0c 00 | 0a 00 01 00 22 3c c0 20 |@ ......|...."<. |
|00001050| 40 80 08 00 40 00 e0 00 | 10 00 0c 00 00 00 01 00 |@...@...|........|
|00001060| 22 38 c0 20 00 00 00 00 | 00 00 93 02 04 00 10 80 |"8. ....|........|
|00001070| 03 ff 93 02 04 00 11 90 | 04 ff 93 02 04 00 00 90 |........|........|
|00001080| 00 ff 93 02 04 00 12 80 | 05 ff 92 00 e2 00 38 00 |........|......8.|
|00001090| 00 00 00 00 ff ff ff 00 | dd 08 06 00 1f b7 14 00 |........|........|
|000010a0| 00 00 d4 00 fc f3 05 00 | f2 08 84 00 00 ab ea 00 |........|........|
|000010b0| 90 00 00 00 00 64 11 00 | 00 00 90 00 90 71 3a 00 |.....d..|.....q:.|
|000010c0| 46 00 a5 00 00 80 80 00 | c0 c0 c0 00 80 80 80 00 |F.......|........|
|000010d0| 80 80 ff 00 80 20 60 00 | ff ff c0 00 a0 e0 e0 00 |..... `.|........|
|000010e0| 60 00 80 00 ff 80 80 00 | 00 80 c0 00 c0 c0 ff 00 |`.......|........|
|000010f0| 00 00 80 00 ff 00 ff 00 | ff ff 00 00 00 ff ff 00 |........|........|
|00001100| 80 00 80 00 80 00 00 00 | 00 80 80 00 00 00 ff 00 |........|........|
|00001110| 00 cc ff 00 69 ff ff 00 | cc ff cc 00 ff ff 99 00 |....i...|........|
|00001120| a6 ca f0 00 cc 9c cc 00 | cc 99 ff 00 e3 e3 e3 00 |........|........|
|00001130| 33 66 ff 00 33 cc cc 00 | 33 99 33 00 99 99 33 00 |3f..3...|3.3...3.|
|00001140| 99 66 33 00 99 66 66 00 | 66 66 99 00 96 96 96 00 |.f3..ff.|ff......|
|00001150| 33 33 cc 00 33 66 66 00 | 00 33 00 00 33 33 00 00 |33..3ff.|.3..33..|
|00001160| 66 33 00 00 99 33 66 00 | 33 33 99 00 42 42 42 00 |f3...3f.|33..BBB.|
|00001170| 85 00 0d 00 a3 0b 00 00 | 00 00 06 53 68 65 65 74 |........|...Sheet|
|00001180| 31 85 00 1a 00 b1 0c 00 | 00 00 00 13 4e 65 77 46 |1.......|....NewF|
|00001190| 43 46 46 53 74 61 62 6c | 65 47 72 6f 77 74 68 0a |CFFStabl|eGrowth.|
|000011a0| 00 00 00 09 08 08 00 00 | 06 10 00 ee 17 cc 07 0b |........|........|
|000011b0| 02 0c 00 00 00 00 00 00 | 00 00 00 62 0c 00 00 0d |........|...b....|
|000011c0| 00 02 00 01 00 0c 00 02 | 00 64 00 0f 00 02 00 01 |........|.d......|
|000011d0| 00 11 00 02 00 00 00 10 | 00 08 00 fc a9 f1 d2 4d |........|.......M|
|000011e0| 62 50 3f 5f 00 02 00 01 | 00 2a 00 02 00 00 00 2b |bP?_....|.*.....+|
|000011f0| 00 02 00 01 00 82 00 02 | 00 00 00 80 00 08 00 00 |........|........|
|00001200| 00 00 00 00 00 00 00 25 | 02 04 00 00 00 04 01 8c |.......%|........|
|00001210| 00 04 00 01 00 01 00 81 | 00 02 00 c1 04 14 00 03 |........|........|
|00001220| 00 02 26 41 15 00 08 00 | 07 50 61 67 65 20 26 50 |..&A....|.Page &P|
|00001230| 83 00 02 00 00 00 84 00 | 02 00 00 00 a1 00 22 00 |........|......".|
|00001240| 00 01 67 61 01 00 01 00 | 01 00 04 00 de 05 e8 7c |..ga....|.......||
|00001250| 00 00 00 00 00 00 e0 3f | 00 00 00 00 00 00 e0 3f |.......?|.......?|
|00001260| 90 5a 55 00 02 00 0a 00 | 00 02 0a 00 00 00 00 00 |.ZU.....|........|
|00001270| 00 00 00 00 00 00 3d 00 | 12 00 a8 02 3c 00 9c 2c |......=.|....<..,|
|00001280| a4 3d 38 00 01 00 00 00 | 01 00 58 02 3e 02 0a 00 |.=8.....|..X.>...|
|00001290| b6 00 00 00 00 00 00 00 | 00 00 1d 00 0f 00 03 00 |........|........|
|000012a0| 00 00 00 00 00 01 00 00 | 00 00 00 00 00 0a 00 00 |........|........|
|000012b0| 00 09 08 08 00 00 06 10 | 00 ee 17 cc 07 0b 02 18 |........|........|
|000012c0| 00 00 00 00 00 00 00 50 | 00 17 0e 00 00 fe 17 00 |.......P|........|
|000012d0| 00 08 24 00 00 06 28 00 | 00 0d 00 02 00 01 00 0c |..$...(.|........|
|000012e0| 00 02 00 64 00 0f 00 02 | 00 01 00 11 00 02 00 00 |...d....|........|
|000012f0| 00 10 00 08 00 fc a9 f1 | d2 4d 62 50 3f 5f 00 02 |........|.MbP?_..|
|00001300| 00 01 00 2a 00 02 00 00 | 00 2b 00 02 00 00 00 82 |...*....|.+......|
|00001310| 00 02 00 01 00 80 00 08 | 00 00 00 00 00 00 00 00 |........|........|
|00001320| 00 25 02 04 00 00 00 04 | 01 8c 00 04 00 01 00 01 |.%......|........|
|00001330| 00 81 00 02 00 c1 04 1b | 00 08 00 03 00 12 00 2b |........|.......+|
|00001340| 00 30 00 14 00 14 00 13 | 26 43 46 43 46 46 20 53 |.0......|&CFCFF S|
|00001350| 74 61 62 6c 65 20 4d 6f | 64 65 6c 15 00 08 00 07 |table Mo|del.....|
|00001360| 50 61 67 65 20 26 70 83 | 00 02 00 00 00 84 00 02 |Page &p.|........|
|00001370| 00 00 00 4d 00 7a 00 01 | 00 00 03 00 00 01 2c 01 |...M.z..|......,.|
|00001380| 2c 00 00 00 00 09 fd 0d | 32 ff 76 ff 70 0a 87 0d |,.......|2.v.p...|
|00001390| c2 03 65 05 28 03 fc 00 | 02 00 00 01 2c 01 2c 00 |..e.(...|....,.,.|
|000013a0| 00 00 00 09 fd 0d 32 00 | 01 00 00 00 5a 00 00 00 |......2.|....Z...|
|000013b0| 01 00 01 01 01 00 00 00 | 01 27 0f 00 01 00 01 00 |........|.'......|
|000013c0| 00 00 00 00 00 00 00 00 | 00 00 00 00 02 00 19 01 |........|........|
|000013d0| 90 00 00 00 00 00 40 00 | 00 00 00 00 00 00 00 00 |......@.|........|
|000013e0| 01 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000013f0| 00 a1 00 22 00 01 00 64 | 00 01 00 01 00 01 00 00 |..."...d|........|
|00001400| 00 fc ff fc ff 00 00 00 | 00 00 00 e0 3f 00 00 00 |........|....?...|
|00001410| 00 00 00 e0 3f 01 00 55 | 00 02 00 0a 00 7d 00 0c |....?..U|.....}..|
|00001420| 00 00 00 00 00 d5 02 0f | 00 00 00 00 00 7d 00 0c |........|.....}..|
|00001430| 00 01 00 02 00 d5 0c 0f | 00 00 00 00 00 7d 00 0c |........|.....}..|
|00001440| 00 03 00 03 00 d5 0d 0f | 00 00 00 00 00 7d 00 0c |........|.....}..|
|00001450| 00 05 00 05 00 d5 0e 0f | 00 00 00 00 00 00 02 0a |........|........|
|00001460| 00 00 00 50 00 00 00 1b | 00 00 00 08 02 10 00 00 |...P....|........|
|00001470| 00 01 00 08 00 7c 01 00 | 00 90 62 80 01 14 00 08 |.....|..|..b.....|
|00001480| 02 10 00 01 00 01 00 08 | 00 90 01 00 00 98 c2 80 |........|........|
|00001490| 01 14 20 08 02 10 00 02 | 00 01 00 08 00 7c 01 00 |.. .....|.....|..|
|000014a0| 00 90 4c 80 01 14 40 08 | 02 10 00 03 00 01 00 08 |..L...@.|........|
|000014b0| 00 7c 01 00 00 80 4c 80 | 01 14 80 08 02 10 00 04 |.|....L.|........|
|000014c0| 00 01 00 08 00 90 01 00 | 00 ff 7f 80 01 14 20 08 |........|...... .|
|000014d0| 02 10 00 05 00 01 00 08 | 00 7c 01 00 00 00 00 80 |........|.|......|
|000014e0| 01 14 00 08 02 10 00 06 | 00 01 00 08 00 2c 01 00 |........|.....,..|
|000014f0| 00 d0 4c c0 01 27 00 08 | 02 10 00 07 00 01 00 08 |..L..'..|........|
|00001500| 00 2c 01 00 00 d0 4c c0 | 01 27 40 08 02 10 00 08 |.,....L.|.'@.....|
|00001510| 00 01 00 08 00 2c 01 00 | 00 d0 4c c0 01 27 40 08 |.....,..|..L..'@.|
|00001520| 02 10 00 09 00 01 00 08 | 00 f0 00 00 00 00 00 80 |........|........|
|00001530| 01 27 80 08 02 10 00 0a | 00 01 00 08 00 f0 00 00 |.'......|........|
|00001540| 00 00 00 80 01 27 00 08 | 02 10 00 0b 00 01 00 08 |.....'..|........|
|00001550| 00 68 01 00 00 dc 2a c0 | 01 29 40 08 02 10 00 0c |.h....*.|.)@.....|
|00001560| 00 01 00 08 00 68 01 00 | 00 70 52 c0 01 29 40 08 |.....h..|.pR..)@.|
|00001570| 02 10 00 0d 00 01 00 08 | 00 68 01 00 00 80 52 c0 |........|.h....R.|
|00001580| 01 29 00 08 02 10 00 0e | 00 01 00 08 00 68 01 00 |.)......|.....h..|
|00001590| 00 24 4e c0 01 29 80 08 | 02 10 00 0f 00 01 00 08 |.$N..)..|........|
|000015a0| 00 68 01 00 00 14 00 c0 | 01 29 00 08 02 10 00 10 |.h......|.)......|
|000015b0| 00 01 00 07 00 68 01 00 | 00 10 00 c0 01 29 00 08 |.....h..|.....)..|
|000015c0| 02 10 00 11 00 01 00 07 | 00 68 01 00 00 f0 93 c0 |........|.h......|
|000015d0| 01 29 00 08 02 10 00 12 | 00 01 00 07 00 68 01 00 |.)......|.....h..|
|000015e0| 00 01 00 c0 01 29 00 08 | 02 10 00 13 00 01 00 07 |.....)..|........|
|000015f0| 00 68 01 00 00 00 00 c0 | 01 29 00 08 02 10 00 14 |.h......|.)......|
|00001600| 00 01 00 07 00 68 01 00 | 00 ff ff c0 01 29 c0 08 |.....h..|.....)..|
|00001610| 02 10 00 15 00 01 00 07 | 00 68 01 00 00 5a 02 c0 |........|.h...Z..|
|00001620| 01 29 00 08 02 10 00 16 | 00 01 00 07 00 68 01 00 |.)......|.....h..|
|00001630| 00 10 00 c0 01 29 00 08 | 02 10 00 17 00 01 00 07 |.....)..|........|
|00001640| 00 68 01 00 00 04 00 c0 | 01 29 00 08 02 10 00 18 |.h......|.)......|
|00001650| 00 01 00 07 00 68 01 00 | 00 80 06 c0 01 29 00 08 |.....h..|.....)..|
|00001660| 02 10 00 19 00 01 00 07 | 00 68 01 00 00 10 00 c0 |........|.h......|
|00001670| 01 29 00 08 02 10 00 1a | 00 01 00 07 00 68 01 00 |.)......|.....h..|
|00001680| 00 70 33 c0 01 29 00 08 | 02 10 00 1b 00 01 00 07 |.p3..)..|........|
|00001690| 00 68 01 00 00 70 33 c0 | 01 29 00 08 02 10 00 1c |.h...p3.|.)......|
|000016a0| 00 01 00 07 00 68 01 00 | 00 f0 68 c0 01 29 00 08 |.....h..|..h..)..|
|000016b0| 02 10 00 1d 00 01 00 07 | 00 68 01 00 00 00 00 c0 |........|.h......|
|000016c0| 01 29 00 08 02 10 00 1e | 00 01 00 07 00 68 01 00 |.)......|.....h..|
|000016d0| 00 01 00 c0 01 29 00 08 | 02 10 00 1f 00 01 00 07 |.....)..|........|
|000016e0| 00 68 01 00 00 9e 02 c0 | 01 29 00 04 02 20 00 00 |.h......|.)... ..|
|000016f0| 00 01 00 1f 00 18 00 46 | 43 46 46 20 53 54 41 42 |.......F|CFF STAB|
|00001700| 4c 45 20 47 52 4f 57 54 | 48 20 4d 4f 44 45 4c be |LE GROWT|H MODEL.|
|00001710| 00 12 00 00 00 02 00 20 | 00 20 00 20 00 20 00 20 |....... |. . . . |
|00001720| 00 20 00 07 00 01 02 06 | 00 01 00 01 00 15 00 04 |. ......|........|
|00001730| 02 46 00 02 00 01 00 16 | 00 3e 00 54 68 69 73 20 |.F......|.>.This |
|00001740| 6d 6f 64 65 6c 20 69 73 | 20 64 65 73 69 67 6e 65 |model is| designe|
|00001750| 64 20 74 6f 20 76 61 6c | 75 65 20 20 61 20 73 74 |d to val|ue  a st|
|00001760| 61 62 6c 65 20 66 69 72 | 6d 20 6f 6e 20 74 68 65 |able fir|m on the|
|00001770| 20 62 61 73 69 73 20 6f | 66 be 00 12 00 02 00 02 | basis o|f.......|
|00001780| 00 17 00 18 00 17 00 17 | 00 17 00 21 00 07 00 04 |........|...!....|
|00001790| 02 1f 00 03 00 01 00 19 | 00 17 00 66 72 65 65 20 |........|...free |
|000017a0| 63 61 73 68 66 6c 6f 77 | 73 20 74 6f 20 66 69 72 |cashflow|s to fir|
|000017b0| 6d 2e be 00 12 00 03 00 | 02 00 1a 00 1b 00 1a 00 |m.......|........|
|000017c0| 1a 00 1a 00 22 00 07 00 | be 00 14 00 04 00 01 00 |...."...|........|
|000017d0| 1c 00 1d 00 1e 00 1d 00 | 1d 00 1d 00 23 00 07 00 |........|....#...|
|000017e0| 01 02 06 00 05 00 03 00 | 15 00 04 02 21 00 06 00 |........|....!...|
|000017f0| 01 00 26 00 19 00 41 73 | 73 75 6d 70 74 69 6f 6e |..&...As|sumption|
|00001800| 73 20 69 6e 20 74 68 65 | 20 6d 6f 64 65 6c 3a 01 |s in the| model:.|
|00001810| 02 06 00 06 00 03 00 28 | 00 04 02 4e 00 07 00 01 |.......(|...N....|
|00001820| 00 27 00 46 00 31 2e 20 | 54 68 65 20 66 69 72 6d |.'.F.1. |The firm|
|00001830| 20 69 73 20 69 6e 20 73 | 74 65 61 64 79 20 73 74 | is in s|teady st|
|00001840| 61 74 65 20 61 6e 64 20 | 77 69 6c 6c 20 67 72 6f |ate and |will gro|
|00001850| 77 20 61 74 20 61 20 73 | 74 61 62 6c 65 20 72 61 |w at a s|table ra|
|00001860| 74 65 20 66 6f 72 65 76 | 65 72 2e 01 02 06 00 07 |te forev|er......|
|00001870| 00 03 00 28 00 04 02 35 | 00 08 00 01 00 27 00 2d |...(...5|.....'.-|
|00001880| 00 32 2e 20 54 68 65 20 | 66 69 72 6d 27 73 20 6c |.2. The |firm's l|
|00001890| 65 76 65 72 61 67 65 20 | 69 73 20 6b 6e 6f 77 6e |everage |is known|
|000018a0| 20 61 6e 64 20 63 6f 6e | 73 74 61 6e 74 2e 01 02 | and con|stant...|
|000018b0| 06 00 08 00 03 00 28 00 | 01 02 06 00 09 00 03 00 |......(.|........|
|000018c0| 28 00 04 02 1b 00 0a 00 | 01 00 26 00 13 00 55 73 |(.......|..&...Us|
|000018d0| 65 72 20 64 65 66 69 6e | 65 64 20 69 6e 70 75 74 |er defin|ed input|
|000018e0| 73 01 02 06 00 0a 00 03 | 00 28 00 04 02 41 00 0b |s.......|.(...A..|
|000018f0| 00 01 00 29 00 39 00 54 | 68 65 20 75 73 65 72 20 |...).9.T|he user |
|00001900| 68 61 73 20 74 6f 20 64 | 65 66 69 6e 65 20 74 68 |has to d|efine th|
|00001910| 65 20 66 6f 6c 6c 6f 77 | 69 6e 67 20 69 6e 70 75 |e follow|ing inpu|
|00001920| 74 73 20 74 6f 20 74 68 | 65 20 6d 6f 64 65 6c 3a |ts to th|e model:|
|00001930| 04 02 24 00 0c 00 01 00 | 29 00 1c 00 31 2e 20 43 |..$.....|)...1. C|
|00001940| 75 72 72 65 6e 74 20 45 | 42 49 54 20 61 6e 64 20 |urrent E|BIT and |
|00001950| 74 61 78 20 72 61 74 65 | 04 02 2c 00 0d 00 01 00 |tax rate|..,.....|
|00001960| 29 00 24 00 32 2e 20 43 | 61 70 69 74 61 6c 20 53 |).$.2. C|apital S|
|00001970| 70 65 6e 64 69 6e 67 20 | 61 6e 64 20 44 65 70 72 |pending |and Depr|
|00001980| 65 63 69 61 74 69 6f 6e | 04 02 24 00 0e 00 01 00 |eciation|..$.....|
|00001990| 29 00 1c 00 33 2e 20 43 | 68 61 6e 67 65 20 69 6e |)...3. C|hange in|
|000019a0| 20 77 6f 72 6b 69 6e 67 | 20 63 61 70 69 74 61 6c | working| capital|
|000019b0| 04 02 15 00 0f 00 01 00 | 29 00 0d 00 34 2e 20 44 |........|)...4. D|
|000019c0| 65 62 74 20 72 61 74 69 | 6f 04 02 64 00 10 00 01 |ebt rati|o..d....|
|000019d0| 00 29 00 5c 00 35 2e 20 | 43 6f 73 74 20 6f 66 20 |.).\.5. |Cost of |
|000019e0| 45 71 75 69 74 79 20 6f | 72 20 49 6e 70 75 74 73 |Equity o|r Inputs|
|000019f0| 20 74 6f 20 74 68 65 20 | 43 41 50 4d 20 28 42 65 | to the |CAPM (Be|
|00001a00| 74 61 2c 20 52 69 73 6b | 66 72 65 65 20 72 61 74 |ta, Risk|free rat|
|00001a10| 65 2c 20 52 69 73 6b 20 | 50 72 65 6d 69 75 6d 29 |e, Risk |Premium)|
|00001a20| 20 61 6e 64 20 43 6f 73 | 74 20 6f 66 20 44 65 62 | and Cos|t of Deb|
|00001a30| 74 04 02 42 00 11 00 01 | 00 29 00 3a 00 36 2e 20 |t..B....|.).:.6. |
|00001a40| 45 78 70 65 63 74 65 64 | 20 47 72 6f 77 74 68 20 |Expected| Growth |
|00001a50| 52 61 74 65 20 69 6e 20 | 66 72 65 65 20 63 61 73 |Rate in |free cas|
|00001a60| 68 66 6c 6f 77 73 20 74 | 6f 20 66 69 72 6d 20 66 |hflows t|o firm f|
|00001a70| 6f 72 65 76 65 72 2e 04 | 02 29 00 13 00 01 00 2a |orever..|.).....*|
|00001a80| 00 21 00 50 6c 65 61 73 | 65 20 65 6e 74 65 72 20 |.!.Pleas|e enter |
|00001a90| 69 6e 70 75 74 73 20 74 | 6f 20 74 68 65 20 6d 6f |inputs t|o the mo|
|00001aa0| 64 65 6c 3a 04 02 14 00 | 14 00 01 00 29 00 0c 00 |del:....|....)...|
|00001ab0| 43 75 72 72 65 6e 74 20 | 45 42 49 54 7e 02 0a 00 |Current |EBIT~...|
|00001ac0| 14 00 03 00 2b 00 00 fc | 97 40 04 02 15 00 14 00 |....+...|.@......|
|00001ad0| 04 00 2c 00 0d 00 28 69 | 6e 20 63 75 72 72 65 6e |..,...(i|n curren|
|00001ae0| 63 79 29 04 02 1a 00 15 | 00 01 00 29 00 12 00 43 |cy).....|...)...C|
|00001af0| 75 72 72 65 6e 74 20 74 | 61 78 20 72 61 74 65 20 |urrent t|ax rate |
|00001b00| 3d 7e 02 0a 00 15 00 03 | 00 2d 00 01 00 42 40 01 |=~......|.-...B@.|
|00001b10| 02 06 00 15 00 04 00 2c | 00 be 00 0a 00 16 00 03 |.......,|........|
|00001b20| 00 2e 00 2c 00 04 00 04 | 02 1c 00 17 00 01 00 29 |...,....|.......)|
|00001b30| 00 14 00 43 61 70 69 74 | 61 6c 20 45 78 70 65 6e |...Capit|al Expen|
|00001b40| 64 69 74 75 72 65 73 7e | 02 0a 00 17 00 03 00 2b |ditures~|.......+|
|00001b50| 00 00 30 81 40 04 02 15 | 00 17 00 04 00 2c 00 0d |..0.@...|.....,..|
|00001b60| 00 28 69 6e 20 63 75 72 | 72 65 6e 63 79 29 04 02 |.(in cur|rency)..|
|00001b70| 16 00 18 00 01 00 29 00 | 0e 00 44 65 70 72 65 63 |......).|..Deprec|
|00001b80| 69 61 74 69 6f 6e 20 3d | 7e 02 0a 00 18 00 03 00 |iation =|~.......|
|00001b90| 2f 00 00 00 79 40 04 02 | 15 00 18 00 04 00 2c 00 |/...y@..|......,.|
|00001ba0| 0d 00 28 69 6e 20 63 75 | 72 72 65 6e 63 79 29 04 |..(in cu|rrency).|
|00001bb0| 02 23 00 19 00 01 00 29 | 00 1b 00 43 68 61 6e 67 |.#.....)|...Chang|
|00001bc0| 65 20 69 6e 20 57 6f 72 | 6b 69 6e 67 20 43 61 70 |e in Wor|king Cap|
|00001bd0| 69 74 61 6c 20 3d 7e 02 | 0a 00 19 00 03 00 2f 00 |ital =~.|....../.|
|00001be0| 00 00 64 40 04 02 15 00 | 19 00 04 00 2c 00 0d 00 |..d@....|....,...|
|00001bf0| 28 69 6e 20 63 75 72 72 | 65 6e 63 79 29 04 02 20 |(in curr|ency).. |
|00001c00| 00 19 00 05 00 30 00 18 | 00 49 66 20 6e 65 67 61 |.....0..|.If nega|
|00001c10| 74 69 76 65 2c 20 65 6e | 74 65 72 20 7a 65 72 6f |tive, en|ter zero|
|00001c20| 2e 04 02 49 00 1a 00 01 | 00 29 00 41 00 44 6f 20 |...I....|.).A.Do |
|00001c30| 79 6f 75 20 77 61 6e 74 | 20 74 6f 20 63 68 61 6e |you want| to chan|
|00001c40| 67 65 20 74 68 65 20 63 | 61 70 69 74 61 6c 20 65 |ge the c|apital e|
|00001c50| 78 70 65 6e 64 69 74 75 | 72 65 2f 64 65 70 72 65 |xpenditu|re/depre|
|00001c60| 63 69 61 74 69 6f 6e 20 | 72 61 74 69 6f 3f be 00 |ciation |ratio?..|
|00001c70| 0a 00 1a 00 03 00 2e 00 | 2c 00 04 00 04 02 0b 00 |........|,.......|
|00001c80| 1a 00 05 00 31 00 03 00 | 59 65 73 04 02 13 00 1a |....1...|Yes.....|
|00001c90| 00 06 00 29 00 0b 00 28 | 59 65 73 20 6f 72 20 4e |...)...(|Yes or N|
|00001ca0| 6f 29 04 02 46 00 1b 00 | 01 00 29 00 3e 00 49 66 |o)..F...|..).>.If|
|00001cb0| 20 73 6f 2c 20 65 6e 74 | 65 72 20 63 61 70 69 74 | so, ent|er capit|
|00001cc0| 61 6c 20 65 78 70 65 6e | 64 69 74 75 72 65 73 20 |al expen|ditures |
|00001cd0| 61 73 20 61 20 70 65 72 | 63 65 6e 74 20 6f 66 20 |as a per|cent of |
|00001ce0| 64 65 70 72 65 63 69 61 | 74 69 6f 6e be 00 0a 00 |deprecia|tion....|
|00001cf0| 1b 00 03 00 2e 00 2c 00 | 04 00 7e 02 0a 00 1b 00 |......,.|..~.....|
|00001d00| 05 00 35 00 00 00 f4 3f | 01 02 06 00 1b 00 06 00 |..5....?|........|
|00001d10| 54 00 04 02 14 00 1c 00 | 01 00 29 00 0c 00 44 65 |T.......|..)...De|
|00001d20| 62 74 20 72 61 74 69 6f | 20 3d 03 02 0e 00 1c 00 |bt ratio| =......|
|00001d30| 03 00 32 00 e7 1d a7 e8 | 48 2e d3 3f 04 02 15 00 |..2.....|H..?....|
|00001d40| 1c 00 04 00 2c 00 0d 00 | 28 20 69 6e 20 70 65 72 |....,...|( in per|
|00001d50| 63 65 6e 74 29 04 02 41 | 00 1e 00 01 00 29 00 39 |cent)..A|.....).9|
|00001d60| 00 41 72 65 20 79 6f 75 | 20 64 69 72 65 63 74 6c |.Are you| directl|
|00001d70| 79 20 65 6e 74 65 72 69 | 6e 67 20 74 68 65 20 63 |y enteri|ng the c|
|00001d80| 6f 73 74 20 6f 66 20 65 | 71 75 69 74 79 3f 20 28 |ost of e|quity? (|
|00001d90| 59 65 73 20 6f 72 20 4e | 6f 29 04 02 0a 00 1e 00 |Yes or N|o)......|
|00001da0| 05 00 31 00 02 00 4e 6f | 04 02 26 00 1f 00 01 00 |..1...No|..&.....|
|00001db0| 29 00 1e 00 49 66 20 79 | 65 73 2c 20 65 6e 74 65 |)...If y|es, ente|
|00001dc0| 72 20 63 6f 73 74 20 6f | 66 20 65 71 75 69 74 79 |r cost o|f equity|
|00001dd0| 20 3d 01 02 06 00 1f 00 | 03 00 33 00 04 02 14 00 | =......|..3.....|
|00001de0| 1f 00 04 00 2c 00 0c 00 | 28 69 6e 20 70 65 72 63 |....,...|(in perc|
|00001df0| 65 6e 74 29 01 02 06 00 | 1f 00 05 00 2c 00 d7 00 |ent)....|....,...|
|00001e00| 44 00 93 09 00 00 6c 02 | 3a 00 0a 00 60 00 39 00 |D.....l.|:...`.9.|
|00001e10| 18 00 0a 00 2f 00 5c 00 | 43 00 0a 00 29 00 45 00 |..../.\.|C...).E.|
|00001e20| 28 00 30 00 28 00 19 00 | 68 00 46 00 00 00 2d 00 |(.0.(...|h.F...-.|
|00001e30| 3f 00 36 00 0e 00 47 00 | 41 00 72 00 81 00 70 00 |?.6...G.|A.r...p.|
|00001e40| 43 00 00 00 53 00 08 02 | 10 00 20 00 01 00 07 00 |C...S...|.. .....|
|00001e50| 68 01 00 00 90 62 c0 01 | 29 00 08 02 10 00 21 00 |h....b..|).....!.|
|00001e60| 01 00 07 00 68 01 00 00 | 98 c2 c0 01 29 00 08 02 |....h...|....)...|
|00001e70| 10 00 22 00 01 00 07 00 | 68 01 00 00 90 4c c0 01 |..".....|h....L..|
|00001e80| 29 40 08 02 10 00 23 00 | 01 00 07 00 68 01 00 00 |)@....#.|....h...|
|00001e90| 80 4c c0 01 29 80 08 02 | 10 00 24 00 01 00 07 00 |.L..)...|..$.....|
|00001ea0| 68 01 00 00 ff 7f c0 01 | 29 00 08 02 10 00 25 00 |h.......|).....%.|
|00001eb0| 01 00 07 00 68 01 00 00 | 00 00 c0 01 29 00 08 02 |....h...|....)...|
|00001ec0| 10 00 26 00 01 00 07 00 | 68 01 00 00 d0 4c c0 01 |..&.....|h....L..|
|00001ed0| 29 00 08 02 10 00 27 00 | 01 00 07 00 68 01 00 00 |).....'.|....h...|
|00001ee0| d0 4c c0 01 29 40 08 02 | 10 00 28 00 01 00 07 00 |.L..)@..|..(.....|
|00001ef0| 68 01 00 00 d0 4c c0 01 | 29 40 08 02 10 00 29 00 |h....L..|)@....).|
|00001f00| 01 00 07 00 68 01 00 00 | 00 00 c0 01 29 80 08 02 |....h...|....)...|
|00001f10| 10 00 2a 00 01 00 07 00 | 68 01 00 00 00 00 c0 01 |..*.....|h.......|
|00001f20| 29 00 08 02 10 00 2b 00 | 01 00 07 00 68 01 00 00 |).....+.|....h...|
|00001f30| dc 2a c0 01 29 40 08 02 | 10 00 2c 00 01 00 07 00 |.*..)@..|..,.....|
|00001f40| 68 01 00 00 70 52 c0 01 | 29 40 08 02 10 00 2d 00 |h...pR..|)@....-.|
|00001f50| 01 00 07 00 68 01 00 00 | 80 52 c0 01 29 00 08 02 |....h...|.R..)...|
|00001f60| 10 00 2e 00 01 00 07 00 | f0 00 00 00 24 4e 80 01 |........|....$N..|
|00001f70| 27 80 08 02 10 00 2f 00 | 01 00 07 00 f0 00 00 00 |'...../.|........|
|00001f80| 14 00 80 01 27 00 08 02 | 10 00 30 00 00 00 1b 00 |....'...|..0.....|
|00001f90| 90 01 00 00 10 00 c0 01 | 27 00 08 02 10 00 31 00 |........|'.....1.|
|00001fa0| 00 00 1b 00 90 01 00 00 | f0 93 c0 01 27 00 08 02 |........|....'...|
|00001fb0| 10 00 32 00 00 00 1b 00 | 90 01 00 00 01 00 c0 01 |..2.....|........|
|00001fc0| 27 00 08 02 10 00 33 00 | 00 00 1b 00 90 01 00 00 |'.....3.|........|
|00001fd0| 00 00 c0 01 27 00 08 02 | 10 00 34 00 00 00 1b 00 |....'...|..4.....|
|00001fe0| 90 01 00 00 ff ff c0 01 | 27 c0 08 02 10 00 35 00 |........|'.....5.|
|00001ff0| 00 00 1b 00 90 01 00 00 | 5a 02 c0 01 27 00 08 02 |........|Z...'...|
|00002000| 10 00 36 00 00 00 1b 00 | 90 01 00 00 10 00 c0 01 |..6.....|........|
|00002010| 27 00 08 02 10 00 37 00 | 00 00 1b 00 90 01 00 00 |'.....7.|........|
|00002020| 04 00 c0 01 27 00 08 02 | 10 00 38 00 00 00 1b 00 |....'...|..8.....|
|00002030| 90 01 00 00 80 06 c0 01 | 27 00 08 02 10 00 39 00 |........|'.....9.|
|00002040| 00 00 1b 00 90 01 00 00 | 10 00 c0 01 27 00 08 02 |........|....'...|
|00002050| 10 00 3a 00 00 00 1b 00 | 90 01 00 00 70 33 c0 01 |..:.....|....p3..|
|00002060| 27 00 08 02 10 00 3b 00 | 00 00 1b 00 90 01 00 00 |'.....;.|........|
|00002070| 70 33 c0 01 27 20 08 02 | 10 00 3c 00 00 00 1b 00 |p3..' ..|..<.....|
|00002080| 90 01 00 00 f0 68 c0 01 | 27 20 08 02 10 00 3d 00 |.....h..|' ....=.|
|00002090| 00 00 1b 00 90 01 00 00 | 00 00 c0 01 27 00 08 02 |........|....'...|
|000020a0| 10 00 3e 00 00 00 1b 00 | 90 01 00 00 01 00 c0 01 |..>.....|........|
|000020b0| 27 00 08 02 10 00 3f 00 | 00 00 1b 00 04 01 00 00 |'.....?.|........|
|000020c0| 9e 02 80 01 27 00 04 02 | 2c 00 20 00 01 00 30 00 |....'...|,. ...0.|
|000020d0| 24 00 49 66 20 6e 6f 2c | 20 65 6e 74 65 72 20 74 |$.If no,| enter t|
|000020e0| 68 65 20 69 6e 70 75 74 | 73 20 66 6f 72 20 74 68 |he input|s for th|
|000020f0| 65 20 43 41 50 4d 01 02 | 06 00 20 00 03 00 34 00 |e CAPM..|.. ...4.|
|00002100| 01 02 06 00 20 00 05 00 | 2c 00 04 02 1b 00 21 00 |.... ...|,.....!.|
|00002110| 01 00 29 00 13 00 42 65 | 74 61 20 6f 66 20 74 68 |..)...Be|ta of th|
|00002120| 65 20 73 74 6f 63 6b 20 | 3d 7e 02 0a 00 21 00 03 |e stock |=~...!..|
|00002130| 00 31 00 01 80 5b 40 04 | 02 17 00 22 00 01 00 29 |.1...[@.|..."...)|
|00002140| 00 0f 00 52 69 73 6b 66 | 72 65 65 20 72 61 74 65 |...Riskf|ree rate|
|00002150| 20 3d 7e 02 0a 00 22 00 | 03 00 35 00 01 00 1c 40 | =~...".|..5....@|
|00002160| 04 02 14 00 22 00 04 00 | 2c 00 0c 00 28 69 6e 20 |...."...|,...(in |
|00002170| 70 65 72 63 65 6e 74 29 | 04 02 15 00 23 00 01 00 |percent)|....#...|
|00002180| 29 00 0d 00 52 69 73 6b | 20 50 72 65 6d 69 75 6d |)...Risk| Premium|
|00002190| 3d 7e 02 0a 00 23 00 03 | 00 33 00 01 00 16 40 04 |=~...#..|.3....@.|
|000021a0| 02 14 00 23 00 04 00 2c | 00 0c 00 28 69 6e 20 70 |...#...,|...(in p|
|000021b0| 65 72 63 65 6e 74 29 be | 00 0a 00 24 00 03 00 36 |ercent).|...$...6|
|000021c0| 00 2c 00 04 00 04 02 20 | 00 25 00 01 00 29 00 18 |.,..... |.%...)..|
|000021d0| 00 45 6e 74 65 72 20 74 | 68 65 20 63 6f 73 74 20 |.Enter t|he cost |
|000021e0| 6f 66 20 64 65 62 74 20 | 3d 7e 02 0a 00 25 00 03 |of debt |=~...%..|
|000021f0| 00 33 00 01 00 21 40 01 | 02 06 00 25 00 04 00 2c |.3...!@.|...%...,|
|00002200| 00 04 02 2c 00 25 00 05 | 00 30 00 24 00 54 68 69 |...,.%..|.0.$.Thi|
|00002210| 73 20 69 73 20 61 20 70 | 72 65 2d 74 61 78 20 63 |s is a p|re-tax c|
|00002220| 6f 73 74 20 6f 66 20 62 | 6f 72 72 6f 77 69 6e 67 |ost of b|orrowing|
|00002230| 2e 04 02 1e 00 27 00 01 | 00 29 00 16 00 45 78 70 |.....'..|.)...Exp|
|00002240| 65 63 74 65 64 20 47 72 | 6f 77 74 68 20 52 61 74 |ected Gr|owth Rat|
|00002250| 65 20 3d 7e 02 0a 00 27 | 00 03 00 35 00 01 00 14 |e =~...'|...5....|
|00002260| 40 04 02 15 00 27 00 04 | 00 2c 00 0d 00 20 28 69 |@....'..|.,... (i|
|00002270| 6e 20 70 65 72 63 65 6e | 74 29 04 02 32 00 27 00 |n percen|t)..2.'.|
|00002280| 05 00 30 00 2a 00 54 68 | 65 20 65 78 70 65 63 74 |..0.*.Th|e expect|
|00002290| 65 64 20 67 72 6f 77 74 | 68 20 72 61 74 65 20 66 |ed growt|h rate f|
|000022a0| 6f 72 20 61 20 73 74 61 | 62 6c 65 20 66 69 72 6d |or a sta|ble firm|
|000022b0| 04 02 37 00 28 00 05 00 | 30 00 2f 00 63 61 6e 6e |..7.(...|0./.cann|
|000022c0| 6f 74 20 62 65 20 73 69 | 67 6e 69 66 69 63 61 6e |ot be si|gnifican|
|000022d0| 74 6c 79 20 68 69 67 68 | 65 72 20 74 68 61 6e 20 |tly high|er than |
|000022e0| 74 68 65 20 6e 6f 6d 69 | 6e 61 6c 04 02 34 00 29 |the nomi|nal..4.)|
|000022f0| 00 05 00 30 00 2c 00 67 | 72 6f 77 74 68 20 72 61 |...0.,.g|rowth ra|
|00002300| 74 65 20 69 6e 20 74 68 | 65 20 65 63 6f 6e 6f 6d |te in th|e econom|
|00002310| 79 20 69 6e 20 77 68 69 | 63 68 20 74 68 65 20 66 |y in whi|ch the f|
|00002320| 69 72 6d 04 02 22 00 2a | 00 05 00 30 00 1a 00 6f |irm..".*|...0...o|
|00002330| 70 65 72 61 74 65 73 2e | 20 49 74 20 63 61 6e 20 |perates.| It can |
|00002340| 62 65 20 6c 6f 77 65 72 | 2e 01 02 06 00 2b 00 05 |be lower|.....+..|
|00002350| 00 30 00 04 02 11 00 2c | 00 01 00 37 00 09 00 57 |.0.....,|...7...W|
|00002360| 61 72 6e 69 6e 67 73 3a | 06 00 5c 00 2c 00 02 00 |arnings:|..\.,...|
|00002370| 38 00 00 00 ac 04 a2 05 | ff ff 00 00 2d 00 02 ff |8.......|....-...|
|00002380| 46 00 44 27 c0 03 1e 0a | 00 14 0d 19 02 2b 00 17 |F.D'....|.....+..|
|00002390| 25 54 68 69 73 20 69 73 | 20 68 69 67 68 20 66 6f |%This is| high fo|
|000023a0| 72 20 61 20 73 74 61 62 | 6c 65 20 67 72 6f 77 74 |r a stab|le growt|
|000023b0| 68 20 72 61 74 65 19 08 | 0d 00 19 40 00 01 17 00 |h rate..|...@....|
|000023c0| 19 08 03 00 42 03 01 00 | 07 02 02 00 00 00 be 00 |....B...|........|
|000023d0| 0e 00 2c 00 03 00 39 00 | 39 00 39 00 3a 00 06 00 |..,...9.|9.9.:...|
|000023e0| 01 02 06 00 2d 00 01 00 | 3b 00 06 00 5c 00 2d 00 |....-...|;...\.-.|
|000023f0| 02 00 3c 00 00 00 b0 04 | a2 05 ff ff 00 00 2e 00 |..<.....|........|
|00002400| 02 ff 46 00 44 21 c0 03 | 1f 00 00 00 00 00 00 f8 |..F.D!..|........|
|00002410| 3f 0d 19 02 29 00 17 23 | 54 68 69 73 20 42 65 74 |?...)..#|This Bet|
|00002420| 61 20 69 73 20 68 69 67 | 68 20 66 6f 72 20 61 20 |a is hig|h for a |
|00002430| 73 74 61 62 6c 65 20 66 | 69 72 6d 19 08 0a 00 17 |stable f|irm.....|
|00002440| 01 20 19 08 03 00 42 03 | 01 00 07 02 03 00 01 00 |. ....B.|........|
|00002450| 20 be 00 0e 00 2d 00 03 | 00 34 00 34 00 34 00 3d | ....-..|.4.4.4.=|
|00002460| 00 06 00 01 02 06 00 2e | 00 01 00 3e 00 06 00 72 |........|...>...r|
|00002470| 00 2e 00 02 00 3f 00 00 | 00 b4 04 a2 05 ff ff 00 |.....?..|........|
|00002480| 00 3a 00 04 ff 5c 00 44 | 17 c0 03 1f 00 00 00 00 |.:...\.D|........|
|00002490| 00 00 f8 3f 44 18 c0 03 | 05 0d 19 02 3a 00 17 34 |...?D...|....:..4|
|000024a0| 43 61 70 69 74 61 6c 20 | 53 70 65 6e 64 69 6e 67 |Capital |Spending|
|000024b0| 20 73 65 65 6d 73 20 68 | 69 67 68 20 72 65 6c 61 | seems h|igh rela|
|000024c0| 74 69 76 65 20 74 6f 20 | 64 65 70 72 65 63 69 61 |tive to |deprecia|
|000024d0| 74 69 6f 6e 19 08 0a 00 | 17 01 20 19 08 03 00 42 |tion....|.. ....B|
|000024e0| 03 01 00 07 02 03 00 01 | 00 20 be 00 0e 00 2e 00 |........|. ......|
|000024f0| 03 00 40 00 41 00 41 00 | 42 00 06 00 be 00 0c 00 |..@.A.A.|B.......|
|00002500| 2f 00 01 00 29 00 29 00 | 28 00 03 00 04 02 2a 00 |/...).).|(.....*.|
|00002510| 30 00 01 00 26 00 22 00 | 54 68 69 73 20 69 73 20 |0...&.".|This is |
|00002520| 74 68 65 20 6f 75 74 70 | 75 74 20 66 72 6f 6d 20 |the outp|ut from |
|00002530| 74 68 65 20 20 4d 6f 64 | 65 6c 04 02 2f 00 31 00 |the  Mod|el../.1.|
|00002540| 01 00 43 00 27 00 46 69 | 72 6d 20 44 65 74 61 69 |..C.'.Fi|rm Detai|
|00002550| 6c 73 3a 20 66 72 6f 6d | 20 69 6e 70 75 74 73 20 |ls: from| inputs |
|00002560| 6f 6e 20 70 72 69 6f 72 | 20 70 61 67 65 04 02 1c |on prior| page...|
|00002570| 00 32 00 01 00 27 00 14 | 00 45 42 49 54 20 28 31 |.2...'..|.EBIT (1|
|00002580| 2d 20 74 61 78 20 72 61 | 74 65 29 20 3d be 00 0a |- tax ra|te) =...|
|00002590| 00 32 00 03 00 44 00 45 | 00 04 00 06 00 24 00 32 |.2...D.E|.....$.2|
|000025a0| 00 05 00 46 00 33 33 33 | 33 33 b3 8e 40 00 00 34 |...F.333|33..@..4|
|000025b0| 00 05 ff 0e 00 44 14 c0 | 03 1e 01 00 44 15 c0 03 |.....D..|....D...|
|000025c0| 04 15 05 01 02 06 00 32 | 00 07 00 47 00 04 02 2c |.......2|...G...,|
|000025d0| 00 33 00 01 00 27 00 24 | 00 20 2d 20 28 43 61 70 |.3...'.$|. - (Cap|
|000025e0| 69 74 61 6c 20 53 70 65 | 6e 64 69 6e 67 20 2d 20 |ital Spe|nding - |
|000025f0| 44 65 70 72 65 63 69 61 | 74 69 6f 6e 29 01 02 06 |Deprecia|tion)...|
|00002600| 00 33 00 03 00 44 00 06 | 00 47 00 33 00 05 00 48 |.3...D..|.G.3...H|
|00002610| 00 00 00 00 00 00 00 59 | 40 00 00 32 00 05 fe 31 |.......Y|@..2...1|
|00002620| 00 44 1a c0 05 17 03 59 | 65 73 0b 19 02 12 00 44 |.D.....Y|es.....D|
|00002630| 1b c0 05 1e 01 00 04 15 | 44 18 c0 03 05 19 08 10 |........|D.......|
|00002640| 00 44 17 c0 03 44 18 c0 | 03 04 19 08 03 00 42 03 |.D...D..|......B.|
|00002650| 01 00 01 02 06 00 33 00 | 07 00 47 00 04 02 24 00 |......3.|..G...$.|
|00002660| 34 00 01 00 27 00 1c 00 | 20 2d 20 43 68 61 6e 67 |4...'...| - Chang|
|00002670| 65 20 69 6e 20 57 6f 72 | 6b 69 6e 67 20 43 61 70 |e in Wor|king Cap|
|00002680| 69 74 61 6c 01 02 06 00 | 34 00 03 00 44 00 06 00 |ital....|4...D...|
|00002690| 1a 00 34 00 05 00 48 00 | 00 00 00 00 00 00 64 40 |..4...H.|......d@|
|000026a0| 00 00 35 00 05 ff 04 00 | 44 19 c0 03 01 02 06 00 |..5.....|D.......|
|000026b0| 34 00 07 00 47 00 04 02 | 1f 00 35 00 01 00 27 00 |4...G...|..5...'.|
|000026c0| 17 00 46 72 65 65 20 43 | 61 73 68 66 6c 6f 77 20 |..Free C|ashflow |
|000026d0| 74 6f 20 46 69 72 6d 20 | 3d 01 02 06 00 35 00 03 |to Firm |=....5..|
|000026e0| 00 47 00 06 00 24 00 35 | 00 05 00 49 00 33 33 33 |.G...$.5|...I.333|
|000026f0| 33 33 93 86 40 00 00 3a | 00 03 ff 0e 00 44 32 c0 |33..@..:|.....D2.|
|00002700| 05 44 33 c0 05 04 44 34 | c0 05 04 01 02 06 00 35 |.D3...D4|.......5|
|00002710| 00 07 00 47 00 01 02 06 | 00 36 00 03 00 47 00 01 |...G....|.6...G..|
|00002720| 02 06 00 36 00 05 00 45 | 00 01 02 06 00 36 00 07 |...6...E|.....6..|
|00002730| 00 47 00 04 02 18 00 37 | 00 01 00 4a 00 10 00 43 |.G.....7|...J...C|
|00002740| 6f 73 74 20 6f 66 20 45 | 71 75 69 74 79 20 3d 01 |ost of E|quity =.|
|00002750| 02 06 00 37 00 02 00 4b | 00 06 00 42 00 37 00 03 |...7...K|...B.7..|
|00002760| 00 4c 00 4e 62 10 58 39 | b4 c0 3f 00 00 38 00 03 |.L.Nb.X9|..?..8..|
|00002770| ff 2c 00 44 1e c0 05 17 | 03 59 65 73 0b 19 02 08 |.,.D....|.Yes....|
|00002780| 00 24 1f c0 03 19 08 15 | 00 44 22 c0 03 44 21 c0 |.$......|.D"..D!.|
|00002790| 03 44 23 c0 03 05 03 19 | 08 03 00 42 03 01 00 04 |.D#.....|...B....|
|000027a0| 02 16 00 38 00 01 00 4a | 00 0e 00 43 6f 73 74 20 |...8...J|...Cost |
|000027b0| 6f 66 20 44 65 62 74 20 | 3d 01 02 06 00 38 00 02 |of Debt |=....8..|
|000027c0| 00 4b 00 06 00 24 00 38 | 00 03 00 4c 00 60 07 ce |.K...$.8|...L.`..|
|000027d0| 19 51 da ab 3f 00 00 39 | 00 03 ff 0e 00 44 25 c0 |.Q..?..9|.....D%.|
|000027e0| 03 1e 01 00 44 15 c0 03 | 04 15 05 04 02 19 00 39 |....D...|.......9|
|000027f0| 00 01 00 4a 00 11 00 43 | 6f 73 74 20 6f 66 20 43 |...J...C|ost of C|
|00002800| 61 70 69 74 61 6c 20 3d | 01 02 06 00 39 00 02 00 |apital =|....9...|
|00002810| 4b 00 06 00 2e 00 39 00 | 03 00 4c 00 a2 1a dd de |K.....9.|..L.....|
|00002820| c1 91 bb 3f 00 00 46 00 | 02 ff 18 00 44 37 c0 03 |...?..F.|....D7..|
|00002830| 1e 01 00 44 1c c0 03 04 | 15 05 44 38 c0 03 44 1c |...D....|..D8..D.|
|00002840| c0 03 05 03 04 02 1e 00 | 3a 00 01 00 4a 00 16 00 |........|:...J...|
|00002850| 45 78 70 65 63 74 65 64 | 20 47 72 6f 77 74 68 20 |Expected| Growth |
|00002860| 72 61 74 65 20 3d 01 02 | 06 00 3a 00 02 00 4b 00 |rate =..|..:...K.|
|00002870| 06 00 1a 00 3a 00 03 00 | 4d 00 9a 99 99 99 99 99 |....:...|M.......|
|00002880| a9 3f 00 00 46 00 01 ff | 04 00 44 27 c0 03 06 00 |.?..F...|..D'....|
|00002890| 6b 00 3a 00 04 00 27 00 | 00 00 40 04 a2 05 ff ff |k.:...'.|..@.....|
|000028a0| 00 00 00 46 ff fd 55 00 | 44 3a c0 03 1f 9a 99 99 |...F..U.|D:......|
|000028b0| 99 99 99 b9 3f 0d 19 02 | 38 00 17 32 54 68 69 73 |....?...|8..2This|
|000028c0| 20 69 73 20 68 69 67 68 | 20 66 6f 72 20 61 6e 20 | is high| for an |
|000028d0| 69 6e 66 69 6e 69 74 65 | 20 67 72 6f 77 74 68 20 |infinite| growth |
|000028e0| 72 61 74 65 2e 20 43 68 | 65 63 6b 20 69 74 19 08 |rate. Ch|eck it..|
|000028f0| 0a 00 17 01 20 19 08 03 | 00 42 03 01 00 07 02 03 |.... ...|.B......|
|00002900| 00 01 00 20 04 02 15 00 | 3c 00 02 00 4e 00 0d 00 |... ....|<...N...|
|00002910| 56 61 6c 75 65 20 6f 66 | 20 46 69 72 6d be 00 0a |Value of| Firm...|
|00002920| 00 3c 00 03 00 4f 00 4f | 00 04 00 06 00 2f 00 3c |.<...O.O|...../.<|
|00002930| 00 05 00 50 00 5e b4 e3 | cd c7 ad c9 40 00 00 2c |...P.^..|....@..,|
|00002940| 00 02 ff 19 00 44 35 c0 | 05 1e 01 00 44 3a c0 03 |.....D5.|....D:..|
|00002950| 03 15 05 44 39 c0 03 44 | 3a c0 03 04 15 06 be 00 |...D9..D|:.......|
|00002960| 3a 00 3e 00 00 00 13 00 | 13 00 13 00 13 00 13 00 |:.>.....|........|
|00002970| 13 00 13 00 13 00 13 00 | 13 00 13 00 13 00 13 00 |........|........|
|00002980| 13 00 13 00 13 00 13 00 | 13 00 13 00 13 00 13 00 |........|........|
|00002990| 13 00 13 00 13 00 13 00 | 13 00 19 00 01 02 06 00 |........|........|
|000029a0| 3f 00 00 00 13 00 04 02 | 13 00 3f 00 01 00 24 00 |?.......|..?...$.|
|000029b0| 0b 00 47 72 6f 77 74 68 | 20 72 61 74 65 04 02 0d |..Growth| rate...|
|000029c0| 00 3f 00 02 00 25 00 05 | 00 56 61 6c 75 65 be 00 |.?...%..|.Value..|
|000029d0| 36 00 3f 00 03 00 13 00 | 13 00 13 00 13 00 13 00 |6.?.....|........|
|000029e0| 13 00 13 00 13 00 13 00 | 13 00 13 00 13 00 13 00 |........|........|
|000029f0| 13 00 13 00 13 00 13 00 | 13 00 13 00 13 00 13 00 |........|........|
|00002a00| 13 00 13 00 13 00 1a 00 | d7 00 44 00 c2 0b 00 00 |........|..D.....|
|00002a10| 6c 02 44 00 2d 00 41 00 | 3f 00 0e 00 6c 00 00 00 |l.D.-.A.|?...l...|
|00002a20| 7f 00 3b 00 38 00 26 00 | 0a 00 8d 00 83 00 99 00 |..;.8.&.|........|
|00002a30| 10 00 2e 00 33 00 60 00 | 8f 00 5a 00 5f 00 1e 00 |....3.`.|..Z._...|
|00002a40| 6c 00 4c 00 59 00 c0 00 | 00 00 5a 00 00 00 3e 00 |l.L.Y...|..Z...>.|
|00002a50| 08 02 10 00 40 00 00 00 | 1b 00 04 01 00 00 90 62 |....@...|.......b|
|00002a60| 80 01 13 00 08 02 10 00 | 41 00 00 00 1b 00 04 01 |........|A.......|
|00002a70| 00 00 98 c2 80 01 13 00 | 08 02 10 00 42 00 00 00 |........|....B...|
|00002a80| 1b 00 f0 00 00 00 90 4c | 80 01 27 40 08 02 10 00 |.......L|..'@....|
|00002a90| 43 00 00 00 1b 00 f0 00 | 00 00 80 4c 80 01 27 80 |C.......|...L..'.|
|00002aa0| 08 02 10 00 44 00 00 00 | 1b 00 f0 00 00 00 ff 7f |....D...|........|
|00002ab0| 80 01 27 00 08 02 10 00 | 45 00 00 00 1b 00 f0 00 |..'.....|E.......|
|00002ac0| 00 00 00 00 80 01 27 00 | 08 02 10 00 46 00 00 00 |......'.|....F...|
|00002ad0| 1b 00 f0 00 00 00 d0 4c | 80 01 27 00 08 02 10 00 |.......L|..'.....|
|00002ae0| 47 00 00 00 1b 00 f0 00 | 00 00 d0 4c 80 01 27 40 |G.......|...L..'@|
|00002af0| 08 02 10 00 48 00 00 00 | 1b 00 f0 00 00 00 d0 4c |....H...|.......L|
|00002b00| 80 01 27 40 08 02 10 00 | 49 00 00 00 1b 00 f0 00 |..'@....|I.......|
|00002b10| 00 00 00 00 80 01 27 80 | 08 02 10 00 4a 00 00 00 |......'.|....J...|
|00002b20| 1b 00 f0 00 00 00 00 00 | 80 01 27 00 08 02 10 00 |........|..'.....|
|00002b30| 4b 00 00 00 1b 00 f0 00 | 00 00 dc 2a 80 01 27 40 |K.......|...*..'@|
|00002b40| 08 02 10 00 4c 00 00 00 | 1b 00 f0 00 00 00 70 52 |....L...|......pR|
|00002b50| 80 01 27 40 08 02 10 00 | 4d 00 00 00 1b 00 f0 00 |..'@....|M.......|
|00002b60| 00 00 80 52 80 01 27 00 | 08 02 10 00 4e 00 00 00 |...R..'.|....N...|
|00002b70| 1b 00 f0 00 00 00 24 4e | 80 01 27 80 08 02 10 00 |......$N|..'.....|
|00002b80| 4f 00 00 00 1b 00 f0 00 | 00 00 14 00 80 01 27 00 |O.......|......'.|
|00002b90| 01 02 06 00 40 00 00 00 | 27 00 06 00 1f 00 40 00 |....@...|'.....@.|
|00002ba0| 01 00 51 00 ec 51 b8 1e | 85 eb b1 3f 00 00 40 00 |..Q..Q..|...?..@.|
|00002bb0| 02 ff 09 00 44 3a c0 03 | 1e 02 00 14 03 06 00 1b |....D:..|........|
|00002bc0| 00 40 00 02 00 52 00 33 | 4d 6f ed c1 06 d4 40 08 |.@...R.3|Mo....@.|
|00002bd0| 00 3c 00 05 ff 05 00 01 | 40 00 02 00 bc 04 23 00 |.<......|@.....#.|
|00002be0| 40 00 46 00 02 02 00 07 | 19 00 44 35 00 05 1e 01 |@.F.....|..D5....|
|00002bf0| 00 4c 00 c0 ff 03 15 05 | 44 39 00 03 4c 00 c0 ff |.L......|D9..L...|
|00002c00| 04 15 06 be 00 34 00 40 | 00 03 00 27 00 27 00 27 |.....4.@|...'.'.'|
|00002c10| 00 27 00 27 00 27 00 27 | 00 27 00 27 00 27 00 27 |.'.'.'.'|.'.'.'.'|
|00002c20| 00 27 00 27 00 27 00 27 | 00 27 00 27 00 27 00 27 |.'.'.'.'|.'.'.'.'|
|00002c30| 00 27 00 27 00 27 00 27 | 00 19 00 01 02 06 00 41 |.'.'.'.'|.......A|
|00002c40| 00 00 00 27 00 06 00 1f | 00 41 00 01 00 51 00 b9 |...'....|.A...Q..|
|00002c50| 1e 85 eb 51 b8 ae 3f 00 | 00 41 00 02 ff 09 00 44 |...Q..?.|.A.....D|
|00002c60| 3a c0 03 1e 01 00 14 03 | 06 00 1b 00 41 00 02 00 |:.......|....A...|
|00002c70| 52 00 a0 64 51 95 df 5b | cf 40 08 00 40 00 01 ff |R..dQ..[|.@..@...|
|00002c80| 05 00 01 40 00 02 00 be | 00 36 00 41 00 03 00 27 |...@....|.6.A...'|
|00002c90| 00 27 00 27 00 27 00 27 | 00 27 00 27 00 27 00 27 |.'.'.'.'|.'.'.'.'|
|00002ca0| 00 27 00 27 00 27 00 27 | 00 27 00 27 00 27 00 27 |.'.'.'.'|.'.'.'.'|
|00002cb0| 00 27 00 27 00 27 00 27 | 00 27 00 27 00 27 00 1a |.'.'.'.'|.'.'.'..|
|00002cc0| 00 06 00 1a 00 42 00 01 | 00 51 00 9a 99 99 99 99 |.....B..|.Q......|
|00002cd0| 99 a9 3f 00 00 42 00 02 | ff 04 00 44 3a c0 03 06 |..?..B..|...D:...|
|00002ce0| 00 1b 00 42 00 02 00 52 | 00 5e b4 e3 cd c7 ad c9 |...B...R|.^......|
|00002cf0| 40 08 00 41 00 01 ff 05 | 00 01 40 00 02 00 06 00 |@..A....|..@.....|
|00002d00| 1f 00 43 00 01 00 51 00 | 7b 14 ae 47 e1 7a a4 3f |..C...Q.|{..G.z.?|
|00002d10| 00 00 43 00 02 ff 09 00 | 44 3a c0 03 1e 01 00 14 |..C.....|D:......|
|00002d20| 04 06 00 1b 00 43 00 02 | 00 52 00 d5 1f 98 79 4d |.....C..|.R....yM|
|00002d30| ad c5 40 08 00 42 00 01 | ff 05 00 01 40 00 02 00 |..@..B..|....@...|
|00002d40| 06 00 1f 00 44 00 01 00 | 51 00 b9 1e 85 eb 51 b8 |....D...|Q.....Q.|
|00002d50| 9e 3f 00 00 44 00 02 ff | 09 00 44 3a c0 03 1e 02 |.?..D...|..D:....|
|00002d60| 00 14 04 06 00 1b 00 44 | 00 02 00 52 00 c3 04 e0 |.......D|...R....|
|00002d70| cb 8c b4 c2 40 08 00 43 | 00 01 ff 05 00 01 40 00 |....@..C|......@.|
|00002d80| 02 00 06 00 1f 00 45 00 | 01 00 51 00 7c 14 ae 47 |......E.|..Q.|..G|
|00002d90| e1 7a 94 3f 00 00 45 00 | 02 ff 09 00 44 3a c0 03 |.z.?..E.|....D:..|
|00002da0| 1e 03 00 14 04 06 00 1b | 00 45 00 02 00 52 00 5f |........|.E...R._|
|00002db0| 25 7d 21 4d 69 c0 40 08 | 00 44 00 01 ff 05 00 01 |%}!Mi.@.|.D......|
|00002dc0| 40 00 02 00 06 00 1f 00 | 46 00 01 00 53 00 7c 14 |@.......|F...S.|.|
|00002dd0| ae 47 e1 7a 84 3f 00 00 | 37 00 03 ff 09 00 44 3a |.G.z.?..|7.....D:|
|00002de0| c0 03 1e 04 00 14 04 06 | 00 1b 00 46 00 02 00 49 |........|...F...I|
|00002df0| 00 10 6c b2 5c 8d 2c bd | 40 08 00 45 00 01 ff 05 |..l.\.,.|@..E....|
|00002e00| 00 01 40 00 02 00 d7 00 | 24 00 b6 03 00 00 2c 01 |..@.....|$.....,.|
|00002e10| ab 00 86 00 3d 00 42 00 | 42 00 42 00 42 00 00 00 |....=.B.|B.B.B...|
|00002e20| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 5d 00 |........|......].|
|00002e30| 3e 00 00 00 00 01 05 00 | 01 00 16 06 03 00 44 02 |>.......|......D.|
|00002e40| 3e 00 00 00 08 00 3b 01 | 50 00 76 00 00 00 00 00 |>.....;.|P.v.....|
|00002e50| 00 00 00 00 09 41 01 01 | 40 00 01 01 00 00 00 00 |.....A..|@.......|
|00002e60| 05 a2 06 a4 05 a3 4f e0 | 00 00 00 00 05 a2 01 20 |......O.|....... |
|00002e70| 09 08 08 00 00 06 20 00 | ee 17 cc 07 42 00 02 00 |...... .|....B...|
|00002e80| 10 27 14 00 03 00 02 26 | 66 15 00 08 00 07 50 61 |.'.....&|f.....Pa|
|00002e90| 67 65 20 26 70 83 00 02 | 00 00 00 84 00 02 00 00 |ge &p...|........|
|00002ea0| 00 4d 00 7a 00 01 00 00 | 03 00 00 00 48 00 48 00 |.M.z....|....H.H.|
|00002eb0| 00 00 00 02 da 02 28 ff | e1 ff e2 02 f9 02 46 03 |......(.|......F.|
|00002ec0| 67 05 28 03 fc 00 02 00 | 00 00 48 00 48 00 00 00 |g.(.....|..H.H...|
|00002ed0| 00 02 da 02 28 00 01 00 | 00 00 64 00 00 00 01 00 |....(...|..d.....|
|00002ee0| 01 01 01 00 00 00 01 27 | 0f 00 01 00 01 00 00 00 |.......'|........|
|00002ef0| 00 00 00 00 00 00 00 00 | 00 00 02 00 19 01 90 00 |........|........|
|00002f00| 00 00 00 00 40 00 00 00 | 00 00 00 00 00 00 01 00 |....@...|........|
|00002f10| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 a1 |........|........|
|00002f20| 00 22 00 00 00 00 00 01 | 00 01 00 01 00 02 00 00 |."......|........|
|00002f30| 00 00 00 00 00 00 00 00 | 00 e0 3f 00 00 00 00 00 |........|..?.....|
|00002f40| 00 e0 3f 00 00 33 00 02 | 00 02 00 12 00 02 00 00 |..?..3..|........|
|00002f50| 00 16 00 02 00 01 00 17 | 00 02 00 01 02 01 10 02 |........|........|
|00002f60| 00 00 00 02 10 10 00 00 | 00 00 00 00 00 00 00 c8 |........|........|
|00002f70| ff 54 01 00 00 ea 00 33 | 10 00 00 a0 00 04 00 01 |.T.....3|........|
|00002f80| 00 01 00 32 10 04 00 00 | 00 03 00 33 10 00 00 07 |...2....|...3....|
|00002f90| 10 0a 00 00 00 00 00 05 | 00 ff ff 08 00 0a 10 0c |........|........|
|00002fa0| 00 ff ff ff 00 00 00 00 | 00 00 00 00 00 34 10 00 |........|.....4..|
|00002fb0| 00 03 10 0c 00 01 00 01 | 00 07 00 07 00 00 00 00 |........|........|
|00002fc0| 00 33 10 00 00 51 10 08 | 00 00 01 00 00 00 00 00 |.3...Q..|........|
|00002fd0| 00 51 10 1d 00 01 02 00 | 00 08 80 15 00 3b ff ff |.Q......|.....;..|
|00002fe0| 00 00 00 00 00 00 01 00 | 01 00 01 00 40 00 46 00 |........|....@.F.|
|00002ff0| 02 02 51 10 1d 00 02 02 | 00 00 0a 80 15 00 3b ff |..Q.....|......;.|
|00003000| ff 00 00 00 00 00 00 01 | 00 01 00 01 00 40 00 46 |........|.....@.F|
|00003010| 00 01 01 06 10 08 00 ff | ff 00 00 00 00 01 00 33 |........|.......3|
|00003020| 10 00 00 34 10 00 00 45 | 10 02 00 00 00 34 10 00 |...4...E|.....4..|
|00003030| 00 44 10 03 00 08 00 00 | 46 10 02 00 01 00 41 10 |.D......|F.....A.|
|00003040| 12 00 00 00 8d 04 00 00 | 0b 03 00 00 db 09 00 00 |........|........|
|00003050| ad 07 00 00 33 10 00 00 | 4f 10 14 00 02 00 02 00 |....3...|O.......|
|00003060| 44 01 00 00 6b 02 00 00 | fc 0d 00 00 58 0b 00 00 |D...k...|....X...|
|00003070| 1d 10 12 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00003080| 00 00 00 00 00 00 33 10 | 00 00 20 10 08 00 01 00 |......3.|.. .....|
|00003090| 01 00 01 00 00 00 34 10 | 00 00 1d 10 12 00 01 00 |......4.|........|
|000030a0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000030b0| 33 10 00 00 1f 10 2a 00 | 00 00 00 00 00 00 00 00 |3.....*.|........|
|000030c0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000030d0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000030e0| 1f 01 34 10 00 00 25 10 | 1a 00 02 02 01 00 00 00 |..4...%.|........|
|000030f0| 00 00 e6 06 00 00 c2 0d | 00 00 35 05 00 00 3f 01 |........|..5...?.|
|00003100| 00 00 81 00 33 10 00 00 | 4f 10 14 00 02 00 02 00 |....3...|O.......|
|00003110| 00 00 00 00 00 00 00 00 | 6f 00 00 00 12 00 00 00 |........|o.......|
|00003120| 26 10 02 00 0a 00 51 10 | 08 00 00 01 00 00 00 00 |&.....Q.|........|
|00003130| 00 00 0d 10 17 00 00 00 | 14 45 78 70 65 63 74 65 |........|.Expecte|
|00003140| 64 20 47 72 6f 77 74 68 | 20 52 61 74 65 27 10 06 |d Growth| Rate'..|
|00003150| 00 03 00 00 00 00 00 34 | 10 00 00 25 10 1a 00 02 |.......4|...%....|
|00003160| 02 01 00 00 00 00 00 6c | 00 00 00 49 04 00 00 d8 |.......l|...I....|
|00003170| 00 00 00 1e 05 00 00 89 | 02 33 10 00 00 4f 10 14 |........|.3...O..|
|00003180| 00 02 00 02 00 00 00 00 | 00 00 00 00 00 12 00 00 |........|........|
|00003190| 00 4a 00 00 00 26 10 02 | 00 0a 00 51 10 08 00 00 |.J...&..|...Q....|
|000031a0| 01 00 00 00 00 00 00 0d | 10 11 00 00 00 0e 56 61 |........|......Va|
|000031b0| 6c 75 65 20 6f 66 20 53 | 74 6f 63 6b 27 10 06 00 |lue of S|tock'...|
|000031c0| 02 00 00 00 00 00 34 10 | 00 00 14 10 14 00 00 00 |......4.|........|
|000031d0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000031e0| 00 00 33 10 00 00 18 10 | 02 00 00 00 22 10 0a 00 |..3.....|...."...|
|000031f0| 00 00 00 00 00 00 00 00 | 0f 00 24 10 02 00 02 00 |........|..$.....|
|00003200| 25 10 1a 00 02 02 01 00 | 00 00 00 00 d0 ff ff ff |%.......|........|
|00003210| b9 ff ff ff 00 00 00 00 | 00 00 00 00 b1 00 33 10 |........|......3.|
|00003220| 00 00 4f 10 14 00 02 00 | 02 00 00 00 00 00 00 00 |..O.....|........|
|00003230| 00 00 00 00 00 00 00 00 | 00 00 26 10 02 00 0a 00 |........|..&.....|
|00003240| 51 10 08 00 00 01 00 00 | 00 00 00 00 34 10 00 00 |Q.......|....4...|
|00003250| 34 10 00 00 34 10 00 00 | 25 10 1a 00 02 02 01 00 |4...4...|%.......|
|00003260| 00 00 00 00 a5 04 00 00 | 58 00 00 00 56 06 00 00 |........|X...V...|
|00003270| 3f 01 00 00 81 00 33 10 | 00 00 4f 10 14 00 02 00 |?.....3.|..O.....|
|00003280| 02 00 00 00 00 00 00 00 | 00 00 87 00 00 00 12 00 |........|........|
|00003290| 00 00 51 10 08 00 00 01 | 00 00 00 00 00 00 0d 10 |..Q.....|........|
|000032a0| 1c 00 00 00 19 56 61 6c | 75 65 20 76 73 2e 20 45 |.....Val|ue vs. E|
|000032b0| 78 70 65 63 74 65 64 20 | 47 72 6f 77 74 68 27 10 |xpected |Growth'.|
|000032c0| 06 00 01 00 00 00 00 00 | 34 10 00 00 34 10 00 00 |........|4...4...|
|000032d0| 00 00 0a 00 00 00 0e 00 | 00 00 01 00 00 00 0a 00 |........|........|
|000032e0| 00 00 3d 00 12 00 a8 02 | 3c 00 9c 2c a4 3d 38 00 |..=.....|<..,.=8.|
|000032f0| 01 00 00 00 01 00 58 02 | 3e 02 0a 00 b4 06 30 00 |......X.|>.....0.|
|00003300| 00 00 00 00 00 00 1d 00 | 0f 00 03 1b 00 05 00 00 |........|........|
|00003310| 00 01 00 1b 00 1b 00 05 | 05 ab 00 22 00 20 00 d0 |........|...". ..|
|00003320| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003330| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff 0a |........|........|
|00003340| 00 00 00 67 65 20 44 44 | 4d be 00 0c 00 49 00 03 |...ge DD|M....I..|
|00003350| 00 2a 00 2a 00 1b 00 05 | 00 04 02 12 00 4a 00 00 |.*.*....|.....J..|
|00003360| 00 36 00 0a 00 4e 45 57 | 46 43 46 45 53 2e 2a 01 |.6...NEW|FCFES.*.|
|00003370| 02 06 00 4a 00 01 00 2d | 00 04 02 21 00 4a 00 02 |...J...-|...!.J..|
|00003380| 00 2a 00 19 00 20 46 43 | 46 45 20 53 74 61 62 6c |.*... FC|FE Stabl|
|00003390| 65 20 47 72 6f 77 74 68 | 20 4d 6f 64 65 6c be 00 |e Growth| Model..|
|000033a0| 0c 00 4a 00 03 00 2a 00 | 2a 00 1b 00 05 00 04 02 |..J...*.|*.......|
|000033b0| 12 00 4b 00 00 00 36 00 | 0a 00 4e 45 57 46 43 46 |..K...6.|..NEWFCF|
|000033c0| 45 32 2e 2a 04 02 10 00 | 4b 00 01 00 2d 00 08 00 |E2.*....|K...-...|
|000033d0| 58 46 43 46 45 32 2e 2a | 04 02 1d 00 4b 00 02 00 |XFCFE2.*|....K...|
|000033e0| 2a 00 15 00 20 54 77 6f | 2d 53 74 61 67 65 20 46 |*... Two|-Stage F|
|000033f0| 43 46 45 20 4d 6f 64 65 | 6c be 00 0c 00 4b 00 03 |CFE Mode|l....K..|
|00003400| 01 00 00 00 02 00 00 00 | 03 00 00 00 04 00 00 00 |........|........|
|00003410| 05 00 00 00 06 00 00 00 | 07 00 00 00 08 00 00 00 |........|........|
|00003420| 09 00 00 00 0a 00 00 00 | 0b 00 00 00 0c 00 00 00 |........|........|
|00003430| 0d 00 00 00 0e 00 00 00 | 0f 00 00 00 10 00 00 00 |........|........|
|00003440| 11 00 00 00 12 00 00 00 | 13 00 00 00 14 00 00 00 |........|........|
|00003450| 15 00 00 00 16 00 00 00 | 17 00 00 00 18 00 00 00 |........|........|
|00003460| 19 00 00 00 1a 00 00 00 | 1b 00 00 00 1c 00 00 00 |........|........|
|00003470| 1d 00 00 00 fe ff ff ff | 1f 00 00 00 20 00 00 00 |........|.... ...|
|00003480| 21 00 00 00 fe ff ff ff | 23 00 00 00 fe ff ff ff |!.......|#.......|
|00003490| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000034a0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000034b0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000034c0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000034d0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000034e0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000034f0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003500| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003510| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003520| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003530| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003540| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003550| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003560| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003570| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003580| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003590| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000035a0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000035b0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000035c0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000035d0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000035e0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000035f0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00003600| fe ff 00 00 03 0a 01 00 | 00 00 00 00 00 00 00 00 |........|........|
|00003610| 00 00 00 00 00 00 00 00 | 01 00 00 00 e0 85 9f f2 |........|........|
|00003620| f9 4f 68 10 ab 91 08 00 | 2b 27 b3 d9 30 00 00 00 |.Oh.....|+'..0...|
|00003630| 40 07 00 00 0a 00 00 00 | 01 00 00 00 58 00 00 00 |@.......|....X...|
|00003640| 02 00 00 00 60 00 00 00 | 03 00 00 00 6c 00 00 00 |....`...|....l...|
|00003650| 04 00 00 00 78 00 00 00 | 05 00 00 00 94 00 00 00 |....x...|........|
|00003660| 06 00 00 00 a0 00 00 00 | 08 00 00 00 ac 00 00 00 |........|........|
|00003670| 12 00 00 00 c8 00 00 00 | 13 00 00 00 d4 00 00 00 |........|........|
|00003680| 11 00 00 00 dc 00 00 00 | 02 00 00 00 10 27 00 00 |........|.....'..|
|00003690| 1e 00 00 00 01 00 00 00 | 00 35 00 43 1e 00 00 00 |........|.5.C....|
|000036a0| 01 00 00 00 00 35 00 43 | 1e 00 00 00 11 00 00 00 |.....5.C|........|
|000036b0| 41 73 77 61 74 68 20 44 | 61 6d 6f 64 61 72 61 6e |Aswath D|amodaran|
|000036c0| 00 34 00 43 1e 00 00 00 | 01 00 00 00 00 73 77 61 |.4.C....|.....swa|
|000036d0| 1e 00 00 00 01 00 00 00 | 00 73 77 61 1e 00 00 00 |........|.swa....|
|000036e0| 11 00 00 00 41 73 77 61 | 74 68 20 44 61 6d 6f 64 |....Aswa|th Damod|
|000036f0| 61 72 61 6e 00 34 00 43 | 1e 00 00 00 01 00 00 00 |aran.4.C|........|
|00003700| 00 73 77 61 03 00 00 00 | 00 00 00 00 47 00 00 00 |.swa....|....G...|
|00003710| 5a 06 00 00 fe ff ff ff | 50 49 43 54 06 52 00 00 |Z.......|PICT.R..|
|00003720| 00 00 00 d9 01 5a 00 11 | 02 ff 0c 00 ff fe 00 00 |.....Z..|........|
|00003730| 00 48 00 00 00 48 00 00 | 00 00 00 00 00 d9 01 5a |.H...H..|.......Z|
|00003740| 00 00 00 00 00 1a 88 88 | 88 88 88 88 00 1b 88 88 |........|........|
|00003750| 88 88 88 88 00 01 00 0a | 00 01 00 01 00 d9 01 5a |........|.......Z|
|00003760| 00 20 00 01 00 1a 00 d8 | 00 1a 00 22 00 20 00 01 |. ......|...". ..|
|00003770| 19 00 00 22 00 34 00 01 | 19 00 00 22 00 47 00 01 |...".4..|...".G..|
|00003780| 19 00 00 22 00 5a 00 01 | 19 00 00 22 00 6e 00 01 |...".Z..|...".n..|
|00003790| 19 00 00 22 00 81 00 01 | 19 00 00 22 00 90 00 01 |..."....|..."....|
|000037a0| 19 00 00 22 00 9f 00 01 | 19 00 00 22 00 ae 00 01 |..."....|..."....|
|000037b0| 19 00 00 22 00 ba 00 01 | 19 00 00 22 00 c6 00 01 |..."....|..."....|
|000037c0| 19 00 00 22 00 d8 00 01 | 19 00 00 20 00 0d 00 01 |..."....|... ....|
|000037d0| 00 0d 01 59 00 22 00 01 | 00 2b 00 0c 00 22 00 01 |...Y."..|.+..."..|
|000037e0| 00 78 00 0c 00 22 00 01 | 00 c5 00 0c 00 22 00 01 |.x..."..|....."..|
|000037f0| 01 18 00 0c 00 22 00 01 | 01 59 00 0c 00 1a cc cc |....."..|.Y......|
|00003800| cc cc cc cc 00 1b cc cc | cc cc cc cc 00 31 00 02 |........|.....1..|
|00003810| 00 02 00 0e 00 1b 00 1a | ff ff ff ff ff ff 00 1b |........|........|
|00003820| ff ff ff ff ff ff 00 22 | 00 01 00 01 19 00 00 22 |......."|......."|
|00003830| 00 02 00 01 00 0b 00 1a | 88 88 88 88 88 88 00 1b |........|........|
|00003840| 88 88 88 88 88 88 00 23 | 19 00 00 22 00 01 00 1a |.......#|..."....|
|00003850| 00 0b 00 1a 00 00 00 00 | 00 00 00 1b cc cc cc cc |........|........|
|00003860| cc cc 00 2c 00 08 00 14 | 05 54 69 6d 65 73 00 03 |...,....|.Times..|
|00003870| 00 14 00 0d 00 0c 00 2e | 00 04 00 00 00 00 00 2b |........|.......+|
|00003880| 0b 1c 01 31 00 1a ff ff | ff ff ff ff 00 1b ff ff |...1....|........|
|00003890| ff ff ff ff 00 22 00 0e | 00 01 18 00 00 1a 00 00 |....."..|........|
|000038a0| 00 00 00 00 00 1b cc cc | cc cc cc cc 00 2a 13 01 |........|.....*..|
|000038b0| 32 00 00 1a ff ff ff ff | ff ff 00 1b ff ff ff ff |2.......|........|
|000038c0| ff ff 00 22 00 21 00 01 | 18 00 00 1a 00 00 00 00 |...".!..|........|
|000038d0| 00 00 00 1b cc cc cc cc | cc cc 00 2a 14 01 33 00 |........|...*..3.|
|000038e0| 00 1a ff ff ff ff ff ff | 00 1b ff ff ff ff ff ff |........|........|
|000038f0| 00 22 00 35 00 01 18 00 | 00 1a 00 00 00 00 00 00 |.".5....|........|
|00003900| 00 1b cc cc cc cc cc cc | 00 2a 13 01 34 00 00 1a |........|.*..4...|
|00003910| ff ff ff ff ff ff 00 1b | ff ff ff ff ff ff 00 22 |........|......."|
|00003920| 00 48 00 01 18 00 00 1a | 00 00 00 00 00 00 00 1b |.H......|........|
|00003930| cc cc cc cc cc cc 00 2a | 13 01 35 00 00 1a ff ff |.......*|..5.....|
|00003940| ff ff ff ff 00 1b ff ff | ff ff ff ff 00 22 00 5b |........|.....".[|
|00003950| 00 01 18 00 00 1a 00 00 | 00 00 00 00 00 1b cc cc |........|........|
|00003960| cc cc cc cc 00 2a 14 01 | 36 00 00 1a ff ff ff ff |.....*..|6.......|
|00003970| ff ff 00 1b ff ff ff ff | ff ff 00 22 00 6f 00 01 |........|...".o..|
|00003980| 18 00 00 1a 00 00 00 00 | 00 00 00 1b cc cc cc cc |........|........|
|00003990| cc cc 00 2a 11 01 37 00 | 00 1a ff ff ff ff ff ff |...*..7.|........|
|000039a0| 00 1b ff ff ff ff ff ff | 00 22 00 82 00 01 18 00 |........|."......|
|000039b0| 00 1a 00 00 00 00 00 00 | 00 1b cc cc cc cc cc cc |........|........|
|000039c0| 00 2a 0f 01 38 00 00 1a | ff ff ff ff ff ff 00 1b |.*..8...|........|
|000039d0| ff ff ff ff ff ff 00 22 | 00 91 00 01 18 00 00 1a |......."|........|
|000039e0| 00 00 00 00 00 00 00 1b | cc cc cc cc cc cc 00 2a |........|.......*|
|000039f0| 0f 01 39 00 00 1a ff ff | ff ff ff ff 00 1b ff ff |..9.....|........|
|00003a00| ff ff ff ff 00 22 00 a0 | 00 01 18 00 00 1a 00 00 |....."..|........|
|00003a10| 00 00 00 00 00 1b cc cc | cc cc cc cc 00 28 00 b8 |........|.....(..|
|00003a20| 00 08 02 31 30 00 00 1a | ff ff ff ff ff ff 00 1b |...10...|........|
|00003a30| ff ff ff ff ff ff 00 22 | 00 af 00 01 18 00 00 1a |......."|........|
|00003a40| 00 00 00 00 00 00 00 1b | cc cc cc cc cc cc 00 2a |........|.......*|
|00003a50| 0c 02 31 31 00 1a ff ff | ff ff ff ff 00 1b ff ff |..11....|........|
|00003a60| ff ff ff ff 00 22 00 bb | 00 01 18 00 00 1a 00 00 |....."..|........|
|00003a70| 00 00 00 00 00 1b cc cc | cc cc cc cc 00 2a 12 02 |........|.....*..|
|00003a80| 31 32 00 1a ff ff ff ff | ff ff 00 1b ff ff ff ff |12......|........|
|00003a90| ff ff 00 22 00 c7 00 01 | 18 00 00 1a 00 00 00 00 |..."....|........|
|00003aa0| 00 00 00 1b cc cc cc cc | cc cc 00 28 00 0a 00 1f |........|...(....|
|00003ab0| 01 41 00 1a ff ff ff ff | ff ff 00 1b ff ff ff ff |.A......|........|
|00003ac0| ff ff 00 22 00 01 00 1b | 00 0b 00 1a 00 00 00 00 |..."....|........|
|00003ad0| 00 00 00 1b cc cc cc cc | cc cc 00 29 2f 01 42 00 |........|...)/.B.|
|00003ae0| 00 1a ff ff ff ff ff ff | 00 1b ff ff ff ff ff ff |........|........|
|00003af0| 00 22 00 01 00 2c 00 0b | 00 1a 00 00 00 00 00 00 |."...,..|........|
|00003b00| 00 1b cc cc cc cc cc cc | 00 29 4d 01 43 00 00 1a |........|.)M.C...|
|00003b10| ff ff ff ff ff ff 00 1b | ff ff ff ff ff ff 00 22 |........|......."|
|00003b20| 00 01 00 79 00 0b 00 1a | 00 00 00 00 00 00 00 1b |...y....|........|
|00003b30| cc cc cc cc cc cc 00 29 | 50 01 44 00 00 1a ff ff |.......)|P.D.....|
|00003b40| ff ff ff ff 00 1b ff ff | ff ff ff ff 00 22 00 01 |........|....."..|
|00003b50| 00 c6 00 0b 00 1a 00 00 | 00 00 00 00 00 1b cc cc |........|........|
|00003b60| cc cc cc cc 00 29 4b 01 | 45 00 00 1a ff ff ff ff |.....)K.|E.......|
|00003b70| ff ff 00 1b ff ff ff ff | ff ff 00 22 00 01 01 19 |........|..."....|
|00003b80| 00 0b 00 1a 00 00 00 00 | 00 00 00 01 00 0a 00 0e |........|........|
|00003b90| 00 1b 00 d9 01 5a 00 04 | 03 00 00 0d 00 12 00 28 |.....Z..|.......(|
|00003ba0| 00 1c 00 9b 18 46 43 46 | 46 20 53 54 41 42 4c 45 |.....FCF|F STABLE|
|00003bb0| 20 47 52 4f 57 54 48 20 | 4d 4f 44 45 4c 00 00 04 | GROWTH |MODEL...|
|00003bc0| 00 00 00 0d 00 0e 00 28 | 00 43 00 84 3e 54 68 69 |.......(|.C..>Thi|
|00003bd0| 73 20 6d 6f 64 65 6c 20 | 69 73 20 64 65 73 69 67 |s model |is desig|
|00003be0| 6e 65 64 20 74 6f 20 76 | 61 6c 75 65 20 20 61 20 |ned to v|alue  a |
|00003bf0| 73 74 61 62 6c 65 20 66 | 69 72 6d 20 6f 6e 20 74 |stable f|irm on t|
|00003c00| 68 65 20 62 61 73 69 73 | 20 6f 66 00 00 2b 6b 13 |he basis| of..+k.|
|00003c10| 17 66 72 65 65 20 63 61 | 73 68 66 6c 6f 77 73 20 |.free ca|shflows |
|00003c20| 74 6f 20 66 69 72 6d 2e | 00 04 01 00 00 0d 00 0a |to firm.|........|
|00003c30| 00 28 00 8e 00 2e 19 41 | 73 73 75 6d 70 74 69 6f |.(.....A|ssumptio|
|00003c40| 6e 73 20 69 6e 20 74 68 | 65 20 6d 6f 64 65 6c 3a |ns in th|e model:|
|00003c50| 00 04 00 00 00 2a 0f 46 | 31 2e 20 54 68 65 20 66 |.....*.F|1. The f|
|00003c60| 69 72 6d 20 69 73 20 69 | 6e 20 73 74 65 61 64 79 |irm is i|n steady|
|00003c70| 20 73 74 61 74 65 20 61 | 6e 64 20 77 69 6c 6c 20 | state a|nd will |
|00003c80| 67 72 6f 77 20 61 74 20 | 61 20 73 74 61 62 6c 65 |grow at |a stable|
|00003c90| 20 72 61 74 65 20 66 6f | 72 65 76 65 72 2e 00 2a | rate fo|rever..*|
|00003ca0| 0f 2d 32 2e 20 54 68 65 | 20 66 69 72 6d 27 73 20 |.-2. The| firm's |
|00003cb0| 6c 65 76 65 72 61 67 65 | 20 69 73 20 6b 6e 6f 77 |leverage| is know|
|00003cc0| 6e 20 61 6e 64 20 63 6f | 6e 73 74 61 6e 74 2e 00 |n and co|nstant..|
|00003cd0| 00 04 01 00 00 2a 18 13 | 55 73 65 72 20 64 65 66 |.....*..|User def|
|00003ce0| 69 6e 65 64 20 69 6e 70 | 75 74 73 00 00 04 00 00 |ined inp|uts.....|
|00003cf0| 00 2a 12 39 54 68 65 20 | 75 73 65 72 20 68 61 73 |.*.9The |user has|
|00003d00| 20 74 6f 20 64 65 66 69 | 6e 65 20 74 68 65 20 66 | to defi|ne the f|
|00003d10| 6f 6c 6c 6f 77 69 6e 67 | 20 69 6e 70 75 74 73 20 |ollowing| inputs |
|00003d20| 74 6f 20 74 68 65 20 6d | 6f 64 65 6c 3a 00 00 01 |to the m|odel:...|
|00003d30| 00 0a 00 00 00 00 00 d9 | 01 5a 00 31 00 33 00 2a |........|.Z.1.3.*|
|00003d40| 00 6f 00 2c 00 31 00 33 | 00 2c 00 35 01 5b 00 31 |.o.,.1.3|.,.5.[.1|
|00003d50| 00 6d 00 2c 00 6f 01 5b | 00 20 00 00 00 00 00 00 |.m.,.o.[|. ......|
|00003d60| 01 59 00 20 00 00 00 00 | 00 d8 00 00 00 ff d0 0a |.Y. ....|........|
|00003d70| 69 73 74 6f 76 65 72 72 | 69 64 65 73 74 61 72 74 |istoverr|idestart|
|00003d80| fe ff 00 00 03 0a 01 00 | 00 00 00 00 00 00 00 00 |........|........|
|00003d90| 00 00 00 00 00 00 00 00 | 01 00 00 00 02 d5 cd d5 |........|........|
|00003da0| 9c 2e 1b 10 93 97 08 00 | 2b 2c f9 ae 30 00 00 00 |........|+,..0...|
|00003db0| 98 00 00 00 05 00 00 00 | 01 00 00 00 30 00 00 00 |........|....0...|
|00003dc0| 0b 00 00 00 38 00 00 00 | 10 00 00 00 40 00 00 00 |....8...|....@...|
|00003dd0| 0d 00 00 00 48 00 00 00 | 0c 00 00 00 73 00 00 00 |....H...|....s...|
|00003de0| 02 00 00 00 10 27 00 00 | 0b 00 00 00 00 00 00 00 |.....'..|........|
|00003df0| 0b 00 00 00 00 00 00 00 | 1e 10 00 00 02 00 00 00 |........|........|
|00003e00| 07 00 00 00 53 68 65 65 | 74 31 00 14 00 00 00 4e |....Shee|t1.....N|
|00003e10| 65 77 46 43 46 46 53 74 | 61 62 6c 65 47 72 6f 77 |ewFCFFSt|ableGrow|
|00003e20| 74 68 00 0c 10 00 00 02 | 00 00 00 1e 00 00 00 0b |th......|........|
|00003e30| 00 00 00 57 6f 72 6b 73 | 68 65 65 74 73 00 03 00 |...Works|heets...|
|00003e40| 00 00 02 00 00 00 00 00 | 0a 5c 27 30 31 5c 75 2d |........|.\'01\u-|
|00003e50| 33 39 31 33 20 5f 3b 7d | 7b 5c 6c 65 76 65 6c 6e |3913 _;}|{\leveln|
|00003e60| 75 6d 62 65 72 73 3b 7d | 5c 66 33 5c 66 62 69 61 |umbers;}|\f3\fbia|
|00003e70| 73 30 20 5c 66 69 2d 33 | 36 30 5c 6c 69 37 32 30 |s0 \fi-3|60\li720|
|00003e80| 01 00 fe ff 02 00 01 00 | ff ff ff ff 10 08 02 00 |........|........|
|00003e90| 00 00 00 00 c0 00 00 00 | 00 00 00 46 1a 00 00 00 |........|...F....|
|00003ea0| 4d 69 63 72 6f 73 6f 66 | 74 20 45 78 63 65 6c 20 |Microsof|t Excel |
|00003eb0| 57 6f 72 6b 73 68 65 65 | 74 00 fe ff ff ff 38 46 |Workshee|t.....8F|
|00003ec0| 49 42 0e 00 00 00 45 78 | 63 65 6c 2e 53 68 65 65 |IB....Ex|cel.Shee|
|00003ed0| 74 2e 35 00 00 00 00 00 | 69 64 65 63 6f 75 6e 74 |t.5.....|idecount|
|00003ee0| 30 5c 6c 73 32 34 7d 7d | 53 2f 32 91 7a 63 9e 00 |0\ls24}}|S/2.zc..|
|00003ef0| 00 02 10 00 00 00 4e 56 | 44 4d 58 f8 03 c7 6d 00 |......NV|DMX...m.|
|00003f00| 00 02 60 00 00 17 70 63 | 6d 61 70 08 5d c2 5b 00 |..`...pc|map.].[.|
|00003f10| 00 19 d0 00 00 03 30 63 | 76 74 20 76 40 29 16 00 |......0c|vt v@)..|
|00003f20| 00 1d 00 00 00 05 4a 66 | 70 67 6d f0 a5 c9 5b 00 |......Jf|pgm...[.|
|00003f30| 00 22 4c 00 00 05 0d 67 | 6c 79 66 5f 64 0f 82 00 |."L....g|lyf_d...|
|00003f40| 00 27 5c 00 00 b8 2c 68 | 64 6d 78 5a 91 a5 b5 00 |.'\...,h|dmxZ....|
|00003f50| 00 df 88 00 00 16 e8 68 | 65 61 64 b0 4f 2f d2 00 |.......h|ead.O/..|
|00003f60| 00 f6 70 00 00 00 36 68 | 68 65 61 0e 2d 05 e8 00 |..p...6h|hea.-...|
|00003f70| 00 f6 a8 00 00 00 24 68 | 6d 74 78 2c 1f 46 cb 00 |......$h|mtx,.F..|
|00003f80| 00 f6 cc 00 00 03 c0 6b | 65 72 6e 02 3f 04 3e 00 |.......k|ern.?.>.|
|00003f90| 00 fa 8c 00 00 02 70 6c | 6f 63 61 6e 1d 41 b4 00 |......pl|ocan.A..|
|00003fa0| 00 fc fc 00 00 01 e2 6d | 61 78 70 05 88 0d 00 00 |.......m|axp.....|
|00003fb0| 00 fe e0 00 00 00 20 6e | 61 6d 65 51 2d ad a7 00 |...... n|ameQ-...|
|00003fc0| 00 ff 00 00 00 07 21 70 | 6f 73 74 3e 60 65 d8 00 |......!p|ost>`e..|
|00003fd0| 01 06 24 00 00 02 18 70 | 72 65 70 32 55 fb 01 00 |..$....p|rep2U...|
|00003fe0| 01 08 3c 00 00 0c 39 00 | 00 00 f0 07 01 01 01 f6 |..<...9.|........|
|00003ff0| 07 06 06 fd 06 05 06 06 | 06 07 07 06 07 07 06 06 |........|........|
|00004000| 01 00 43 00 6f 00 6d 00 | 70 00 4f 00 62 00 6a 00 |..C.o.m.|p.O.b.j.|
|00004010| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004020| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004030| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004040| 12 00 02 00 ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00004050| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004060| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004070| 00 00 00 00 22 00 00 00 | 58 00 00 00 00 00 00 00 |...."...|X.......|
|00004080| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004090| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000040a0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000040b0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000040c0| 00 00 00 00 ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000040d0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000040e0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000040f0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004100| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004110| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004120| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004130| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004140| 00 00 00 00 ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00004150| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004160| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004170| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004180| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00004190| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000041a0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000041b0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000041c0| 00 00 00 00 ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000041d0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000041e0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000041f0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
+--------+-------------------------+-------------------------+--------+--------+