{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["INDIFFPT.XLT"],"read":"whole","date_system":"1904","formulas":"cached_only"}

{"sheet":"INDIFFPT.XLT","index":0,"n_rows":43,"n_cols":4,"rows_kept":43,"flags":["formulas_cached_only"]}
["Indifference Point Analysis"]
[]
["Before Financing:"]
["Current Interest Payments",null,{"v":0,"d":"$0"}]
["Preferred Dividends",null,{"v":0,"d":"$0"}]
["Number of Common Shares",null,{"v":0,"d":"0 "}]
[]
["Financing Proposals:",null,"Option 1","Option 2 "]
[]
["Amount of Debt Financing (1st Source)",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Cost of Debt Financing (1st Source)",null,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Amount of Debt Financing (2nd Source)",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Cost of Debt Financing (2nd Source)",null,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Amount of Preferred Stock Financing",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Number of Preferred Shares",null,0,0]
["Preferred Dividend per Share ($)",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["Additional Shares of Common Stock",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Net Common Stock Proceeds (per Share)",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["Amount of Equity Financing",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["     Total - Proposed Financing",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Marginal Tax Rate",null,{"v":0,"d":"0.00%"}]
[]
["Impact of Financing Proposals:"]
[]
["Interest Payments",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Preferred Dividends",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Number of Common Shares",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
["Indifference Point (EBIT)",{"$error":"#DIV/0!"}]
["Earnings Per Share at EBIT",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Expected EBIT",{"v":0,"d":"$0"}]
["Standard Deviation",{"v":0,"d":"0 "}]
["Earnings Per Share",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Probability of Operating Income Less Than Indifference Point",null,null,{"$error":"#DIV/0!"}]
["Probability of Operating Income Greater Than Indifference Point",null,null,{"$error":"#DIV/0!"}]
[]
["Probability of Operating Income Less Than the Interest Payment:"]
["(Earnings Per Share Negative)"]
[null,"Under Option 1",null,{"$error":"#NUM!"}]
[]
[null,"Under Option 2",null,{"$error":"#NUM!"}]