Profit and Loss statement, k USD, Global

Green
Sales revenue 854,348

Costs and expenses

Variable production costs 234,013
Feature costs 27,765
Contract manufacturing costs 65,370
Transportation and tariffs 67,655
R&D 0
Promotion 34,600
Administration 98,802
Costs and expenses total 528,205

OPERATING PROFIT BEFORE DEPR. (EBITDA) 326,143

Depreciation from fixed assets 77,518

OPERATING PROFIT (EBIT) 248,625

Net financing expenses -7,512

PROFIT BEFORE TAXES 256,137

Income taxes 80,256

PROFIT FOR THE ROUND 175,881

Balance sheet, k USD, Global

Green
ASSETS
Fixed assets 439,268
Inventory 0
Receivables 32,892
Cash and cash equivalents 1,315,169
Total assets 1,787,330

SHAREHOLDERS' EQUITY AND LIABILITIES

Equity
Share capital 340,000
Additional paid-in capital 0
Profit for the round 175,881
Retained earnings 536,946
Total equity 1,052,827

Liabilities
Long-term debts 509,789
Short-term debts (unplanned) 209,514
Payables 15,200
Total liabilities 734,503
Total shareholders' equity and liabilities 1,787,330

Profit and Loss statement, k USD, USA

Green
Sales revenue
from markets 176,570
from internal transfers 221,470
Sales revenue total 398,040

Costs and expenses

Variable production costs 234,013
Feature costs 4,238
Contract manufacturing costs 41,782
Transportation and tariffs 0
R&D 0
Promotion 7,800
Administration 78,802
Costs of imported products 0
Costs and expenses total 366,636

OPERATING PROFIT BEFORE DEPR. (EBITDA) 31,404

Depreciation from fixed assets 77,518

OPERATING PROFIT (EBIT) -46,114

Net financing expenses 33,317

PROFIT BEFORE TAXES -79,431

Income taxes 0

PROFIT FOR THE ROUND -79,431

Balance sheet, k USD, USA

Green
ASSETS
Fixed assets 439,268
Inventory 0
Receivables 6,798
Cash and cash equivalents 2,000
Total assets 448,066

SHAREHOLDERS' EQUITY AND LIABILITIES

Equity
Share capital 300,000
Additional paid-in capital 0
Profit for the round -79,431
Retained earnings -547,587
Total equity -327,018

Liabilities
Long-term debts 509,789
Short-term debts (unplanned) 209,514
Internal loans 45,000
Payables 10,781
Total liabilities 775,084

Total shareholders' equity and liabilities 448,066

PARENT COMPANY'S CASH FLOW STATEMENT, k USD

Green
Cash provided by operating activities
Operating profit before depreciation (EBITDA) 31,404
Change in receivables (incr - / decr +) 441
Change in inventories (incr - / decr +) 0
Change in payables (incr + / decr -) 39
Net financing expenses -33,317
Income taxes 0
Total -1,433

Cash provided by investment activities

Plant investments 0

Cash flow before financing activities -1,433

Cash provided by financing activities

Dividends 0
Proceeds from equity issues and buybacks 0
Dividends received from subsidiaries 0
Change in long-term debt (incr + / decr -) 0
Change in short-term debt (incr + / decr -) 1,433
Change in internal loans 0
Total 1,433
Change in cash and cash equivalents 0

Cash 1.1. 2,000

Cash 31.12. 2,000

Profit and Loss statement, k USD, Asia

Green
Sales revenue
from markets 503,414
from internal transfers 0
Sales revenue total 503,414

Costs and expenses

Variable production costs 0
Feature costs 13,424
Contract manufacturing costs 23,588
Transportation and tariffs 57,047
R&D 0
Promotion 17,800
Administration 10,000
Costs of imported products 156,713
Costs and expenses total 278,572

OPERATING PROFIT BEFORE DEPR. (EBITDA) 224,842

Depreciation from fixed assets 0

OPERATING PROFIT (EBIT) 224,842

Net financing expenses -39,269

PROFIT BEFORE TAXES 264,110

Income taxes 58,104

PROFIT FOR THE ROUND 206,006

Balance sheet, k USD, Asia

Green
ASSETS
Fixed assets 0
Inventory 0
Receivables 19,381
Cash and cash equivalents 976,712
Total assets 996,094

SHAREHOLDERS' EQUITY AND LIABILITIES

Equity
Share capital 20,000
Profit for the round 206,006
Retained earnings 791,466
Total equity 1,017,472

Liabilities
Short-term debts (unplanned) 0
Internal loans -25,000
Payables 3,621
Total liabilities -21,379
Total shareholders' equity and liabilities 996,094

Profit and Loss statement, k USD, Europe

Green
Sales revenue
Sales revenue 174,365

Costs and expenses

Feature costs 10,103
Transportation and tariffs 10,608
Promotion 9,000
Administration 10,000
Costs of imported products 64,757
Costs and expenses total 104,468

OPERATING PROFIT BEFORE DEPR. (EBITDA) 69,897

Depreciation from fixed assets 0

OPERATING PROFIT (EBIT) 69,897

Net financing expenses -1,560

PROFIT BEFORE TAXES 71,457

Income taxes 22,152

PROFIT FOR THE ROUND 49,306

Balance sheet, k USD, Europe

Green
ASSETS
Fixed assets 0
Receivables 6,713
Cash and cash equivalents 336,457
Total assets 343,170

SHAREHOLDERS' EQUITY AND LIABILITIES

Equity
Share capital 20,000
Profit for the round 49,306
Retained earnings 293,067
Total equity 362,372

Liabilities
Short-term debts (unplanned) 0
Internal loans -20,000
Payables 797
Total liabilities -19,203

Total shareholders' equity and liabilities 343,170

Ratios and key financial indicators

Ratios
Green
Market capitalization of the company, k USD 4,730,499
Shares outstanding at the end of round, k shares 30,000
Share price at the end of round, USD 158
Average trading price during the round, USD 178
Dividend yield, % 0
P/E ratio 26.90
Cumulative total shareholder return (p.a.), % -3.82

Key financial indicators, %

Green
Operating profit before depreciation (EBITDA) 38.17
Operating profit (EBIT) 29.10
Return on sales (ROS) 20.59
Equity ratio 58.91
Net debt to equity (gearing) -56.60
Return on capital employed (ROCE) 14.77
Return on equity (ROE) 18.23
Earnings per share (EPS), USD 5.86

Market report, global

Global market shares, %
Green
Total 12.22

Tech 1 22.26
Tech 2 0
Tech 3 0
Tech 4 0

Market report, USA

Green
Tech 1
Selling Price, USD 250
Number of offered features 1
Sales, k units 706
Demand, k units 706

Tech 2
Selling Price, USD
Number of offered features
Sales, k units
Demand, k units

Tech 3
Selling Price, USD
Number of offered features
Sales, k units
Demand, k units

Tech 4
Selling Price, USD
Number of offered features
Sales, k units
Demand, k units

USA market shares, %

Green
Total 9.09

Tech 1 21.05
Tech 2 0
Tech 3 0
Tech 4 0

Market report, Asia

Green
Tech 1
Selling Price, RMB 2,000
Number of offered features 1
Sales, k units 2,237
Demand, k units 2,237

Tech 2
Selling Price, RMB
Number of offered features
Sales, k units
Demand, k units
Tech 3
Selling Price, RMB
Number of offered features
Sales, k units
Demand, k units

Tech 4
Selling Price, RMB
Number of offered features
Sales, k units
Demand, k units

Asia market shares, %

Green
Total 14.20

Tech 1 19.68
Tech 2 0
Tech 3 0
Tech 4 0

Market report, Europe

Green
Tech 1
Selling Price, EUR 149
Number of offered features 2
Sales, k units 842
Demand, k units 842

Tech 2
Selling Price, EUR
Number of offered features
Sales, k units
Demand, k units

Tech 3
Selling Price, EUR
Number of offered features
Sales, k units
Demand, k units

Tech 4
Selling Price, EUR
Number of offered features
Sales, k units
Demand, k units

Europe market shares, %

Green
Total 11.28

Tech 1 36.92
Tech 2 0
Tech 3 0
Tech 4 0

Production report
In-house manufacturing, k units
Green
USA
Tech 1 3,136
Tech 2
Tech 3
Tech 4

Asia
Tech 1
Tech 2
Tech 3
Tech 4

Contract manufacturing, k units

USA
Tech 1 450
Tech 2
Tech 3
Tech 4

Asia
Tech 1 200
Tech 2
Tech 3
Tech 4

Capacity usage, %
USA
Tech 1 48
Tech 2
Tech 3
Tech 4
Free capacity 52
Asia
Tech 1
Tech 2
Tech 3
Tech 4
Free capacity 0

Origin of products sold in USA, k units

USA 706
Asia

Origin of products sold in Asia, k units

USA 2,037
Asia 200

Origin of products sold in Europe, k units

USA 842
Asia

Number of plants this round

USA 12
Asia

Number of plants next round

USA 12
Asia

Number of plants after next round

USA 12
Asia

Cost report
Logistics
Green
Average logistics cost per sold product, USD
Products sold in USA 0
Products sold in Asia 25.50
Products sold in Europe 12.60

Production cost per unit, USD

USA
Tech 1 74.63
Tech 2
Tech 3
Tech 4

Asia
Tech 1
Tech 2
Tech 3
Tech 4

Contract manufacturing cost per unit, USD

USA
Tech 1 92.85
Tech 2
Tech 3
Tech 4

Asia
Tech 1 118
Tech 2
Tech 3
Tech 4

Average unit cost per sold product, USD

USA
Tech 1 76.92
Tech 2
Tech 3
Tech 4
Weighted average 76.92

Asia
Tech 1 80.59
Tech 2
Tech 3
Tech 4
Weighted average 80.59

Europe
Tech 1 76.92
Tech 2
Tech 3
Tech 4
Weighted average 76.92

Production scrap, %
USA
Tech 1 1.46
Tech 2
Tech 3
Tech 4

Asia
Tech 1
Tech 2
Tech 3
Tech 4
Logistics details
Tech 1, k units
Green
USA
Production 3,136
Contract manufacturing 450
Imported from Asia 0
Total products 3,586
Sales in USA -706
Exported to Asia -2,037
Exported to Europe -842
Cut production 2,474
Unsatisfied demand 0

Asia
Production 0
Contract manufacturing 200
Imported from USA 2,037
Total products 2,237
Sales in Asia -2,237
Exported to USA 0
Exported to Europe 0
Cut production 0
Unsatisfied demand 0

Europe
Imported from USA 842
Imported from Asia 0
Total products 842
Sales in Europe -842
Unsatisfied demand 0

Tech 2, k units
Green
USA
Production
Contract manufacturing
Imported from Asia
Total products
Sales in USA
Exported to Asia
Exported to Europe
Cut production
Unsatisfied demand

Asia
Production
Contract manufacturing
Imported from USA
Total products
Sales in Asia
Exported to USA
Exported to Europe
Cut production
Unsatisfied demand

Europe
Imported from USA
Imported from Asia
Total products
Sales in Europe
Unsatisfied demand

Tech 3, k units
Green
USA
Production
Contract manufacturing
Imported from Asia
Total products
Sales in USA
Exported to Asia
Exported to Europe
Cut production
Unsatisfied demand

Asia
Production
Contract manufacturing
Imported from USA
Total products
Sales in Asia
Exported to USA
Exported to Europe
Cut production
Unsatisfied demand

Europe
Imported from USA
Imported from Asia
Total products
Sales in Europe
Unsatisfied demand

Tech 4, k units
Green
USA
Production
Contract manufacturing
Imported from Asia
Total products
Sales in USA
Exported to Asia
Exported to Europe
Cut production
Unsatisfied demand

Asia
Production
Contract manufacturing
Imported from USA
Total products
Sales in Asia
Exported to USA
Exported to Europe
Cut production
Unsatisfied demand

Europe
Imported from USA
Imported from Asia
Total products
Sales in Europe
Unsatisfied demand

Cost report - Transportation cost incl. tariffs per sold product, USD
Green
USA
Tech 1 0
Tech 2
Tech 3
Tech 4
Asia
Tech 1 25.50
Tech 2
Tech 3
Tech 4
Europe
Tech 1 12.60
Tech 2
Tech 3
Tech 4

Margin breakdown by tech

Margin breakdown by tech, USA
Tech 1
Green
Sales revenue 176,570
Costs and expenses 0
- In-house and contract manufacturing 54,326
- Cost of imported products 0
- Transportation and tariffs 0
- Feature costs 4,238
Total costs of unit sold 58,563
Sales margin 118,006
Promotion 7,800
Gross margin 110,206

Tech 2
Green

Sales revenue 0
Costs and expenses 0
- In-house and contract manufacturing 0
- Cost of imported products 0
- Transportation and tariffs 0
- Feature costs 0
Total costs of unit sold 0
Sales margin 0
Promotion 0
Gross margin 0

Tech 3
Green

Sales revenue 0
Costs and expenses 0
- In-house and contract manufacturing 0
- Cost of imported products 0
- Transportation and tariffs 0
- Feature costs 0
Total costs of unit sold 0
Sales margin 0
Promotion 0
Gross margin 0

Tech 4
Green

Sales revenue 0
Costs and expenses 0
- In-house and contract manufacturing 0
- Cost of imported products 0
- Transportation and tariffs 0
- Feature costs 0
Total costs of unit sold 0
Sales margin 0
Promotion 0
Gross margin 0

Margin breakdown by tech, Asia

Tech 1
Green

Sales revenue 503,414

Costs and expenses 0
- In-house and contract manufacturing 23,588
- Cost of imported products 156,713
- Transportation and tariffs 57,047
- Feature costs 13,424
Total costs of unit sold 250,772
Sales margin 252,642
Promotion 17,800
Gross margin 234,842

Tech 2
Green

Sales revenue 0
Costs and expenses 0
- In-house and contract manufacturing 0
- Cost of imported products 0
- Transportation and tariffs 0
- Feature costs 0
Total costs of unit sold 0
Sales margin 0
Promotion 0
Gross margin 0

Tech 3
Green

Sales revenue 0
Costs and expenses 0
- In-house and contract manufacturing 0
- Cost of imported products 0
- Transportation and tariffs 0
- Feature costs 0
Total costs of unit sold 0
Sales margin 0
Promotion 0
Gross margin 0

Tech 4
Green

Sales revenue 0
Costs and expenses 0
- In-house and contract manufacturing 0
- Cost of imported products 0
- Transportation and tariffs 0
- Feature costs 0
Total costs of unit sold 0
Sales margin 0
Promotion 0
Gross margin 0

Margin breakdown by tech, Europe

Tech 1
Green

Sales revenue 174,365

Costs and expenses 0
- In-house and contract manufacturing 0
- Cost of imported products 64,757
- Transportation and tariffs 10,608
- Feature costs 10,103
Total costs of unit sold 85,468
Sales margin 88,897
Promotion 9,000
Gross margin 79,897

Tech 2
Green

Sales revenue 0
Costs and expenses 0
- In-house and contract manufacturing 0
- Cost of imported products 0
- Transportation and tariffs 0
- Feature costs 0
Total costs of unit sold 0
Sales margin 0
Promotion 0
Gross margin 0

Tech 3
Green

Sales revenue 0
Costs and expenses 0
- In-house and contract manufacturing 0
- Cost of imported products 0
- Transportation and tariffs 0
- Feature costs 0
Total costs of unit sold 0
Sales margin 0
Promotion 0
Gross margin 0
Tech 4
Green

Sales revenue 0
Costs and expenses 0
- In-house and contract manufacturing 0
- Cost of imported products 0
- Transportation and tariffs 0
- Feature costs 0
Total costs of unit sold 0
Sales margin 0
Promotion 0
Gross margin 0
 Red Blue Orange Grey Ochre
3,567,871 792,642 936,023 933,398 1,818,352

1,451,544 210,664 267,558 267,087 554,401

248,770 21,849 48,843 51,666 57,425
306,530 26,184 0 108,921 0
46,624 36,444 84,552 96,486 82,928
1,175,000 110,000 0 0 0
88,000 72,300 29,180 19,000 103,000
135,823 101,699 98,802 98,802 104,802
3,452,290 579,139 528,935 641,962 902,556

115,580 213,503 407,088 291,435 915,796

273,868 98,518 77,518 77,518 97,918

-158,288 114,985 329,570 213,917 817,878

77,377 -9,476 -40,083 34,961 -51,480

-235,665 124,461 369,653 178,956 869,358

95,710 86,647 98,760 67,541 253,792

-331,375 37,814 270,893 111,415 615,566

Red Blue Orange Grey Ochre

1,551,918 558,268 439,268 439,268 554,868

0 0 0 0 0
137,363 30,517 36,037 35,936 70,007
1,028,290 1,438,510 2,040,151 2,369,345 2,747,498
2,717,571 2,027,295 2,515,456 2,844,549 3,372,373

330,000 340,000 340,000 340,000 340,000

0 0 0 0 0
-331,375 37,814 270,893 111,415 615,566
1,479,024 960,779 1,379,337 863,165 1,880,270
1,477,650 1,338,593 1,990,230 1,314,580 2,835,836

1,009,789 509,789 509,789 1,509,789 509,789

151,074 167,550 0 0 0
79,059 11,363 15,437 20,180 26,748
1,239,921 688,702 525,226 1,529,969 536,537
2,717,571 2,027,295 2,515,456 2,844,549 3,372,373

Red Blue Orange Grey Ochre

1,036,705 179,882 170,407 188,927 697,015

956,820 190,856 227,552 255,794 322,297
1,993,525 370,738 397,959 444,721 1,019,312

1,005,767 210,664 267,558 267,087 515,376

69,327 4,505 7,303 8,097 18,940
131,538 26,184 0 49,430 0
0 0 0 0 0
801,136 110,000 0 0 0
28,000 14,500 5,580 7,900 33,000
87,363 81,699 78,802 78,802 78,802
0 0 0 0 0
2,123,132 447,552 359,243 411,316 646,118

-129,606 -76,815 38,716 33,405 373,194

131,068 98,518 77,518 77,518 77,518

-260,674 -175,333 -38,802 -44,113 295,676

75,309 33,148 8,117 72,436 -4,051

-335,984 -208,481 -46,920 -116,550 299,727

0 0 0 0 113,896

-335,984 -208,481 -46,920 -116,550 185,831

Red Blue Orange Grey Ochre

742,718 558,268 439,268 439,268 439,268

0 0 0 0 0
39,913 6,925 6,561 7,274 26,835
524,011 2,000 507,877 1,217,140 1,108,305
1,306,643 567,194 953,706 1,663,682 1,574,408

290,000 300,000 300,000 300,000 300,000

0 0 0 0 0
-335,984 -208,481 -46,920 -116,550 185,831
 271,382 -255,956 135,254 -87,055 513,218
225,398 -164,438 388,335 96,396 999,048

1,009,789 509,789 509,789 1,509,789 509,789

0 167,550 0 0 0
25,000 45,000 45,000 45,000 45,000
46,455 9,292 10,582 12,498 20,571
1,081,244 731,631 565,371 1,567,287 575,360

1,306,643 567,194 953,706 1,663,682 1,574,408

Red Blue Orange Grey Ochre

-129,606 -76,815 38,716 33,405 373,194

1,185 -164 2,275 2,516 5,897
0 0 0 0 0
11,930 2,187 -1,395 -1,352 -8,027
-75,309 -33,148 -8,117 -72,436 4,051
0 0 0 0 -113,896
-191,801 -107,940 31,478 -37,867 261,219

0 0 0 0 0

-191,801 -107,940 31,478 -37,867 261,219

-100,000 0 0 0 0
-406,618 0 0 0 0
405,495 0 0 0 0
0 0 0 0 0
0 107,940 0 0 0
0 0 0 0 0
-101,123 107,940 0 0 0
-292,924 0 31,478 -37,867 261,219

816,935 2,000 476,399 1,255,007 847,086

524,011 2,000 507,877 1,217,140 1,108,305

Red Blue Orange Grey Ochre

1,031,806 332,792 598,074 684,436 760,723

 27,618 0 0 0 0
1,059,424 332,792 598,074 684,436 760,723

445,776 0 0 0 39,026
55,561 9,998 31,897 41,718 31,409
174,993 0 0 59,491 0
0 27,073 74,427 94,542 68,070
373,864 0 0 0 0
32,000 38,000 16,000 3,000 42,000
38,460 10,000 10,000 10,000 16,000
0 104,213 174,730 244,619 181,581
1,120,654 189,284 307,054 453,370 378,085

-61,229 143,508 291,020 231,066 382,637

142,800 0 0 0 20,400

-204,029 143,508 291,020 231,066 362,237

4,393 -40,548 -46,509 -36,326 -45,429

-208,423 184,056 337,529 267,393 407,666

0 40,492 74,256 58,826 89,687

-208,423 143,564 263,272 208,566 317,980

Red Blue Orange Grey Ochre

809,200 0 0 0 115,600
0 0 0 0 0
39,725 12,812 23,026 26,351 29,288
2,000 972,517 1,166,942 912,887 1,182,756
850,925 985,330 1,189,968 939,238 1,327,644

20,000 20,000 20,000 20,000 20,000

-208,423 143,564 263,272 208,566 317,980
877,234 845,339 927,602 728,135 1,009,332
688,812 1,008,903 1,210,875 956,701 1,347,312

151,074 0 0 0 0
-15,000 -25,000 -25,000 -25,000 -25,000
26,039 1,427 4,093 7,536 5,332
162,113 -23,573 -20,907 -17,464 -19,668
 850,925 985,330 1,189,968 939,238 1,327,644

Red Blue Orange Grey Ochre

1,499,360 279,968 167,542 60,034 360,614

123,881 7,345 9,643 1,851 7,075

46,624 9,371 10,125 1,944 14,859
28,000 19,800 7,600 8,100 28,000
10,000 10,000 10,000 10,000 10,000
984,438 86,643 52,822 11,175 140,716
1,192,943 133,159 90,189 33,069 200,650

306,416 146,810 77,353 26,964 159,964

0 0 0 0 0

306,416 146,810 77,353 26,964 159,964

-2,325 -2,076 -1,691 -1,149 -2,000

308,741 148,886 79,044 28,113 161,965

95,710 46,155 24,504 8,715 50,209

213,032 102,731 54,541 19,398 111,756

Red Blue Orange Grey Ochre

0 0 0 0 0
57,725 10,779 6,450 2,311 13,884
502,279 463,993 365,332 239,318 456,436
560,004 474,771 371,782 241,629 470,320

20,000 20,000 20,000 20,000 20,000

213,032 102,731 54,541 19,398 111,756
330,408 371,397 316,480 222,085 357,720
563,440 494,128 391,021 261,483 489,475
 0 0 0 0 0
-10,000 -20,000 -20,000 -20,000 -20,000
6,564 644 761 146 844
-3,436 -19,356 -19,239 -19,854 -19,156

560,004 474,771 371,782 241,629 470,320

Red Blue Orange Grey Ochre

11,393,882 6,026,352 7,721,197 5,039,211 13,392,637
29,000 30,000 30,000 30,000 30,000
393 201 257 168 446
407 214 267 183 401
0.88 0 0 0 0
n/a 159 28.50 45.23 21.76
21.11 2.18 8.71 -2.29 24.79

Red Blue Orange Grey Ochre

3.24 26.94 43.49 31.22 50.36
-4.44 14.51 35.21 22.92 44.98
-9.29 4.77 28.94 11.94 33.85
54.37 66.03 79.12 46.21 84.09
8.97 -56.86 -76.89 -65.39 -78.91
-5.31 5.92 13.94 7.73 26.92
-17.47 2.87 14.61 8.85 24.35
-11.43 1.26 9.03 3.71 20.52

Red Blue Orange Grey Ochre

33.74 6.92 13.14 13.90 20.09

0 8.81 23.93 25.32 19.68

67.96 5.86 0 0 26.17
100 0 0 0 0
100 0 0 0 0

Red Blue Orange Grey Ochre

 350 280 280 280
2 2 2 2
318 609 675 1,047
318 609 675 1,047

299 600 380

4 1 1
2,542 114 1,063
2,542 114 1,063

399
2
693
693

Red Blue Orange Grey Ochre

41.65 5.57 7.84 8.69 27.16

0 9.49 18.14 20.11 31.21

68.35 3.07 0 0 28.58
0 0 0 0 0
100 0 0 0 0

Red Blue Orange Grey Ochre

2,700 2,000 1,750 2,000

2 2 2 2
700 2,658 3,477 2,299
700 2,658 3,477 2,857

2,499 4,000 3,400

3 1 1
2,298 267 636
2,298 267 636
 2,899
2
1,182
1,182

Red Blue Orange Grey Ochre

22.09 6.14 16.87 22.07 18.63

0 6.15 23.38 30.57 20.22

71.78 8.35 0 0 19.87
100 0 0 0 0
0 0 0 0 0

Red Blue Orange Grey Ochre

200 150 280 150

2 2 2 2
480 804 154 0
480 804 154 880

259 400 220

7 1 1
2,634 263 1,179
2,634 263 1,179

359
2
1,104
 1,104

Red Blue Orange Grey Ochre

50.11 9.97 10.77 2.07 15.81

0 21.07 35.24 6.77 0

64.61 6.46 0 0 28.93
0 0 0 0 0
100 0 0 0 0

Red Blue Orange Grey Ochre

1,498 4,070 3,805 2,983

3,664 405 2,737

1,798

363
1,710 142
482

400
1,400 240 100

100
700 300
700

21 62 58 45
44 6 41

22
34 73 38 42 13
 66
44 26
13

43 0 0 0 8

3,235 432 609 675 2,110

967 2,658 3,377 2,431

3,481 100 505

3,627 744 804 154 1,179

112

15 13 12 12 12
7 1

15 13 12 12 12
7 1

15 13 12 12 12
14 1

Red Blue Orange Grey Ochre

0 0 0 0 0
0 28 28 27.19 23.19
12.47 12.60 12.60 12.60 12.60

76.72 65.73 70.18 63.29

107 236 119

342

54.69
116 135
 515

93.97
93.96 109 118

126
144 156
106

76.72 65.73 72.45 63.29

103 189 119

342
154 106 65.73 72.45 91.52

76.72 65.73 73.98 61.93

124 189 123
273

174 108 65.73 73.98 75.15

76.72 65.73 72.45

104 189 119

342
174 116 65.73 72.45 119

1.48 1.40 1.42 1.43

1.58 2.27 1.68

2.45

2.26
2.66 2.96
6.71
Red Blue Orange Grey Ochre

1,498 4,070 3,805 2,983

0 0 400 0
0 0 0 0
1,498 4,070 4,205 2,983
-318 -609 -675 -1,047
-700 -2,658 -3,377 -1,936
-480 -804 -154 0
575 1,276 2,465 0
0 0 0 0

0 0 0 363
0 0 100 0
700 2,658 3,377 1,936
700 2,658 3,477 2,299
-700 -2,658 -3,477 -2,299
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 558

480 804 154 0

0 0 0 0
480 804 154 0
-480 -804 -154 0
0 0 0 880

Red Blue Orange Grey Ochre

3,664 405 0 2,737

1,400 240 100 0
0 0 0 0
5,064 645 100 2,737
-2,542 -114 0 -1,063
0 -267 0 -495
-2,522 -263 0 -1,179
461 2,598 330 880
0 0 0 0

1,710 0 0 142
 700 0 300 0
0 267 0 495
2,410 267 300 636
-2,298 -267 0 -636
0 0 0 0
-112 0 0 0
215 0 0 45.49
0 0 0 0

2,522 263 0 1,179

112 0 0 0
2,634 263 0 1,179
-2,634 -263 0 -1,179
0 0 0 0

Red Blue Orange Grey Ochre

0
0
0
0
0
0
0
0
0

482
700
0
1,182
-1,182
0
0
1,443
0

0
0
0
0
0

Red Blue Orange Grey Ochre

1,798
 0
0
1,798
-693
0
-1,104
2,327
0

0
0
0
0
0
0
0
0
0

1,104
0
1,104
-1,104
0

Red Blue Orange Grey Ochre

0 0 0 0
0 0 0

28.00 28 27.19 23.58

0 28 21.77
0

12.60 12.60 12.60

12.42 12.60 12.60

12.60

Red Blue Orange Grey Ochre

 0 111,447 170,407 188,927 293,147
0 0 0 0 0
0 24,428 40,006 48,883 66,257
0 0 0 0 0
0 0 0 0 0
0 3,821 7,303 8,097 12,563
0 28,250 47,309 56,980 78,820
0 83,197 123,098 131,947 214,327
0 7,000 5,580 7,900 13,000
0 76,197 117,518 124,047 201,327

Red Blue Orange Grey Ochre

760,035 68,435 0 0 403,868

0 0 0 0 0
262,411 21,564 0 0 126,822
0 0 0 0 0
0 0 0 0 0
61,006 684 0 0 6,377
323,418 22,248 0 0 133,199
436,617 46,187 0 0 270,670
14,000 7,500 0 0 20,000
422,617 38,687 0 0 250,670

Red Blue Orange Grey Ochre

0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0

Red Blue Orange Grey Ochre

276,670 0 0 0 0
0 0 0 0 0
237,013 0 0 0 0
0 0 0 0 0
0 0 0 0 0
8,321 0 0 0 0
245,334 0 0 0 0
31,336 0 0 0 0
14,000 0 0 0 0
 17,336 0 0 0 0

Red Blue Orange Grey Ochre

0 212,481 598,074 684,436 517,330

0 0 0 0 0
0 0 0 12,558 19,854
0 53,666 174,730 244,619 122,536
0 19,587 74,427 94,542 54,215
0 8,394 31,897 41,718 27,591
0 81,647 281,054 393,437 224,196
0 130,834 317,020 290,999 293,134
0 18,000 16,000 3,000 20,000
0 112,834 301,020 287,999 273,134

Red Blue Orange Grey Ochre

646,188 120,311 0 0 243,392

0 0 0 0 0
284,481 0 0 0 19,172
0 50,547 0 0 59,045
0 7,486 0 0 13,855
41,373 1,604 0 0 3,818
325,853 59,637 0 0 95,889
320,334 60,674 0 0 147,503
16,000 20,000 0 0 22,000
304,334 40,674 0 0 125,503

Red Blue Orange Grey Ochre

385,619 0 0 0 0
0 0 0 0 0
322,480 0 0 0 0
0 0 0 0 0
0 0 0 0 0
14,189 0 0 0 0
336,668 0 0 0 0
48,950 0 0 0 0
16,000 0 0 0 0
32,950 0 0 0 0

Red Blue Orange Grey Ochre

0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
 0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0

Red Blue Orange Grey Ochre

0 133,545 167,542 60,034 0

0 0 0 0 0
0 0 0 0 0
0 36,854 52,822 11,175 0
0 6,053 10,125 1,944 0
0 5,765 9,643 1,851 0
0 48,671 72,589 14,969 0
0 84,874 94,953 45,064 0
0 9,300 7,600 8,100 13,000
0 75,574 87,353 36,964 -13,000

Red Blue Orange Grey Ochre

948,277 146,423 0 0 360,614

0 0 0 0 0
0 0 0 0 0
418,221 49,789 0 0 140,716
32,709 3,318 0 0 14,859
110,629 1,580 0 0 7,075
561,559 54,688 0 0 162,650
386,718 91,736 0 0 197,964
14,000 10,500 0 0 15,000
372,718 81,236 0 0 182,964

Red Blue Orange Grey Ochre

0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
Red Blue Orange Grey Ochre

551,083 0 0 0 0
0 0 0 0 0
0 0 0 0 0
566,217 0 0 0 0
13,915 0 0 0 0
13,252 0 0 0 0
593,384 0 0 0 0
-42,301 0 0 0 0
14,000 0 0 0 0
-56,301 0 0 0 0