(************** Content-type: application/mathematica ************** CreatedBy='Mathematica 4.2' Mathematica-Compatible Notebook This notebook can be used with any Mathematica-compatible application, such as Mathematica, MathReader or Publicon. The data for the notebook starts with the line containing stars above. To get the notebook into a Mathematica-compatible application, do one of the following: * Save the data starting with the line of stars above into a file with a name ending in .nb, then open the file inside the application; * Copy the data starting with the line of stars above to the clipboard, then use the Paste menu command inside the application. Data for notebooks contains only printable 7-bit ASCII and can be sent directly in email or through ftp in text mode. Newlines can be CR, LF or CRLF (Unix, Macintosh or MS-DOS style). NOTE: If you modify the data for this notebook not in a Mathematica- compatible application, you must delete the line below containing the word CacheID, otherwise Mathematica-compatible applications may try to use invalid cache data. For more information on notebooks and Mathematica-compatible applications, contact Wolfram Research: web: http://www.wolfram.com email: info@wolfram.com phone: +1-217-398-0700 (U.S.) Notebook reader applications are available free of charge from Wolfram Research. *******************************************************************) (*CacheID: 232*) (*NotebookFileLineBreakTest NotebookFileLineBreakTest*) (*NotebookOptionsPosition[ 14135, 452]*) (*NotebookOutlinePosition[ 19535, 605]*) (* CellTagsIndexPosition[ 19019, 584]*) (*WindowFrame->Normal*) Notebook[{ Cell[CellGroupData[{ Cell[TextData[{ StyleBox["DCF", "Title", FontSlant->"Italic", FontColor->RGBColor[1, 0, 0]], StyleBox[" Example (finite case, personal tax) by \ Kruschwitz/L\[ODoubleDot]ffler", "Title", FontColor->RGBColor[1, 0, 0]] }], "Section", CellFrame->True, CellDingbat->None, ShowCellBracket->False, TextAlignment->Center, Background->GrayLevel[0.811765], CellTags->{"b:15", "c:1"}], Cell["", "Text", ShowCellBracket->False, CellTags->"b:15"] }, Open ]], Cell[CellGroupData[{ Cell["Parameters of the Model", "Section", Editable->False, CellFrame->True, CellDingbat->"\[FilledSquare]", ShowCellBracket->False, Background->GrayLevel[0.811765], CellTags->{"b:16", "c:2"}], Cell[TextData[{ "We are dealing here with an (unlevered) company,which will bear three \ years of payments to its owners.They, however, cannot be predicted with \ certainty. We know that the firm will live for T years and the free cash flow \ after tax will form a geometrical series starting at ", Cell[BoxData[ \(TraditionalForm\`C\_1\)]], ": The free cash flow of year 1 will be ", Cell[BoxData[ \(TraditionalForm\`\(\(C\_1\)\(,\)\)\)]], " the free cash flow of year 2 will be ", Cell[BoxData[ \(TraditionalForm\`\((1 + g)\) C\_1\)]], "etc. " }], "Text", CellFrame->True, ShowCellBracket->False, FontWeight->"Plain", FontVariations->{"CompatibilityType"->0}, CellTags->"b:16"], Cell[BoxData[{ \(T = 3; \ C\_1 = 100; \ g = 0.1; \ \[Tau] = 0.5; \ r\_f = 0.1;\), "\[IndentingNewLine]", \(\(Array[FCF, \ T];\)\[IndentingNewLine]\), "\[IndentingNewLine]", \(For[t = 0, t \[LessEqual] T, FCF[t] = \(\((1 + g)\)\^\(t - 1\)\) C\_1; \(t++\)]\)}], "Input", CellFrame->False, CellGroupingRules->"InputGrouping", AutoIndent->Automatic, StyleBoxAutoDelete->True, TextAlignment->Left, ParagraphIndent->0, FontWeight->"Bold", CellTags->{"parameter of the model", "b:16"}] }, Open ]], Cell[CellGroupData[{ Cell["Valuation concept: the unlevered company", "Section", CellFrame->True, CellDingbat->"\[FilledSquare]", ShowCellBracket->False, Background->GrayLevel[0.811765], CellTags->{"b:17", "c:3"}], Cell[TextData[{ "To value the firm we need to know the cost of capitel of the (unlevered) \ firm. These cost of capital are expected returns of holding the firm's share \ for one period. This allows us to value the unlevered company.\n\nNotice that \ due to some limitations of ", StyleBox["Mathematica", FontSlant->"Italic"], " we will use a slightly different notation for the cost of capital than in \ the ", StyleBox["DCF", FontSlant->"Italic"], "-book. For more details see ", StyleBox["DCF", FontSlant->"Italic"], ", chapter 3.1. " }], "Text", CellFrame->True, ShowCellBracket->False, FontWeight->"Plain", FontVariations->{"CompatibilityType"->0}, CellTags->"b:17"], Cell[CellGroupData[{ Cell[BoxData[{ \(\(\(k\_u = 0.15;\)\(\[IndentingNewLine]\) \)\), "\[IndentingNewLine]", \(V\_u = Sum[FCF[t]\/\((1 + k\_u)\)\^t, \ {t, \ 1, \ T}]\)}], "Input", CellFrame->False, CellGroupingRules->"InputGrouping", AutoIndent->Automatic, StyleBoxAutoDelete->True, TextAlignment->Left, ParagraphIndent->0, CellTags->{"the unlevered company", "b:17"}], Cell[BoxData[ \(249.69178926604755`\)], "Output"] }, Open ]] }, Open ]], Cell[CellGroupData[{ Cell["Autonomous retention", "Section", CellFrame->True, CellDingbat->"\[FilledSquare]", ShowCellBracket->False, Background->GrayLevel[0.811765], CellTags->{"b:17", "c:3"}], Cell[TextData[{ "With autonomous retention, the retetntion is deterministic.\n\nNotice that \ due to some limitations of ", StyleBox["Mathematica", FontSlant->"Italic"], " we will use a slightly different notation for the cost of capital than in \ the ", StyleBox["DCF", FontSlant->"Italic"], "-book. For more details see ", StyleBox["DCF", FontSlant->"Italic"], ", chapter 3.3.1. " }], "Text", CellFrame->True, ShowCellBracket->False, FontWeight->"Plain", FontVariations->{"CompatibilityType"->0}, CellTags->"b:17"], Cell[CellGroupData[{ Cell[BoxData[{ \(\(Array[A, \ T - 1, 0];\)\), "\[IndentingNewLine]", \(A[0] = 10; A[1] = 20; A[2] = 0;\), "\[IndentingNewLine]", \(V\_l = V\_u + \((1 - \[Tau])\) A[0] + Sum[\(\[Tau]\ \((1 - \[Tau])\)\ r\_f\ A[t]\)\/\((1 + \(r\_f\) \((1 - \ \[Tau])\))\)\^\(t + 1\), \ {t, 0, \ T - 1}]\)}], "Input", CellFrame->False, CellGroupingRules->"InputGrouping", AutoIndent->Automatic, StyleBoxAutoDelete->True, TextAlignment->Left, ParagraphIndent->0, CellTags->{"the unlevered company", "b:17"}], Cell[BoxData[ \(255.38339924337183`\)], "Output"] }, Open ]] }, Open ]], Cell[CellGroupData[{ Cell[TextData[StyleBox["Retention based on cash flows", Editable->True]], "Section", Editable->False, CellFrame->True, CellDingbat->"\[FilledSquare]", ShowCellBracket->False, Background->GrayLevel[0.811765], CellTags->{"b:18", "c:4"}], Cell["\<\ A firm is following an earnings retention policy based on cash flows if the \ retention is a determinate multiple of the free cash flow of the unlevered \ firm.\ \>", "Text", CellFrame->True, ShowCellBracket->False, FontWeight->"Plain", FontVariations->{"CompatibilityType"->0}, CellTags->"b:18"], Cell[CellGroupData[{ Cell[BoxData[{\(Clear[\[Alpha]]; \ Array[\[Alpha], \ T - 1, 0];\), "\[IndentingNewLine]", RowBox[{\(For[t = 0, t < T, \[Alpha][t] = 0; \(t++\)];\), " ", RowBox[{ StyleBox["(*", "Text", FontWeight->"Plain", FontVariations->{"CompatibilityType"->0}], StyleBox[" ", "Text", FontWeight->"Plain", FontVariations->{ "CompatibilityType"->0}], \(\[Alpha]\ runs\ from\ 0\ to\ T - 1\), " ", "*)"}]}], "\[IndentingNewLine]", RowBox[{\(\[Alpha][0] = 0; \ \[Alpha][1] = 0.1; \[Alpha][2] = 0.2;\), "\[IndentingNewLine]"}], "\[IndentingNewLine]", \(V\_l = V\_u + \(\((1 + r\_f)\) \((1 - \[Tau])\) \[Alpha][0] FCF[0]\)\/\(1 + \ \(r\_f\) \((1 - \[Tau])\)\) + \(\(\(\[Tau]\ \(r\_f\) \((1 - \[Tau])\)\)\/\(1 \ + \(r\_f\) \((1 - \[Tau])\)\)\) \(Sum[\(\[Alpha][t]\ FCF[t]\)\/\((1 + k\_u)\)\ \^t, \ {t, 1, \ T - 1}]\)\(\ \)\)\)}], "Input", CellFrame->False, CellGroupingRules->"InputGrouping", AutoIndent->Automatic, StyleBoxAutoDelete->True, TextAlignment->Left, ParagraphIndent->0, ButtonBoxOptions->{Active->True, ButtonStyle->"MainBookLink"}, CellTags->{"Cashflow-orientierte Finanzierung", "b:18"}], Cell[BoxData[ \(250.29490385781997`\)], "Output"] }, Open ]] }, Open ]], Cell[CellGroupData[{ Cell["Retention based on dividends", "Section", CellFrame->True, CellDingbat->"\[FilledSquare]", ShowCellBracket->False, Background->GrayLevel[0.811765], CellTags->{"b:19", "c:5"}], Cell["\<\ A firm is following a retention policy based on dividends if a prescribed \ certain dividend before taxes should be payed in the first n", "Text", CellFrame->True, ShowCellBracket->False, FontWeight->"Plain", FontVariations->{"CompatibilityType"->0}, CellTags->"b:19"], Cell[CellGroupData[{ Cell[BoxData[{ \(Clear[Div]; \ Array[Div, \ 1, T - 1]; \ n = 2;\), "\[IndentingNewLine]", \(A\_0 = 0; \ Div[1] = 40; \ Div[2] = 40;\[IndentingNewLine]\), "\[IndentingNewLine]", \(V\_l = V\_u + \((1 - \[Tau] + \(\((\(1 + r\_f\)\/\(1 + \(r\_f\) \((1 - \[Tau])\ \)\))\)\^\(n - 2\) - 1\)\/\(\(r\_f\) \[Tau]\))\) A\_0 + \[Tau]\ \(r\_f\) Sum[\((FCF[t]\/\((1 + k\_u)\)\^t - \(\((1 - \[Tau])\) \ Div[t]\)\/\((1 + \(r\_f\) \((1 - \[Tau])\))\)\^t)\) \((1 + \((\(1 + \ r\_f\)\/\(1 + \(r\_f\) \((1 - \[Tau])\)\))\)\^\(n + 1 - t\))\), \ {t, 1, \ n}]\)}], "Input", CellFrame->False, CellGroupingRules->"InputGrouping", AutoIndent->Automatic, StyleBoxAutoDelete->True, TextAlignment->Left, ParagraphIndent->0, CellTags->{"financing based on market values", "b:19"}], Cell[BoxData[ \(263.47212181494615`\)], "Output"] }, Open ]] }, Open ]], Cell[CellGroupData[{ Cell["Retention based on market values", "Section", CellFrame->True, CellDingbat->"\[FilledSquare]", ShowCellBracket->False, Background->GrayLevel[0.811765], CellTags->{"b:21", "c:7"}], Cell["\<\ The firm is following a retention policy based on market values if the \ relation of retention and value of the firm.\ \>", "Text", CellFrame->True, ShowCellBracket->False, FontWeight->"Plain", FontVariations->{"CompatibilityType"->0}, CellTags->"b:21"], Cell[CellGroupData[{ Cell[BoxData[{\(Clear[lev]; \ Array[lev, 1, T - 1]; \ \ Array[k, \ 1, T];\), "\[IndentingNewLine]", RowBox[{\(For[t = 0, t \[LessEqual] T - 1, {lev[t] = 0.1, \ k[t] = \((1 + k\_u)\) \((1 - \(\((1 + r\_f)\)\ \ \((1 - \[Tau])\)\ \ lev[t]\)\/\(1 + \(r\_f\) \((1 - \[Tau])\)\))\) - 1}\ ; \(t++\)];\), " ", RowBox[{"(*", " ", RowBox[{ RowBox[{ StyleBox["retainment", FontWeight->"Plain", FontSlant->"Plain", FontTracking->"Plain", FontVariations->{"Underline"->False, "Outline"->False, "Shadow"->False, "StrikeThrough"->False, "Masked"->False, "CompatibilityType"->0, "RotationAngle"->0}], StyleBox[" ", FontWeight->"Plain", FontSlant->"Plain", FontTracking->"Plain", FontVariations->{"Underline"->False, "Outline"->False, "Shadow"->False, "StrikeThrough"->False, "Masked"->False, "CompatibilityType"->0, "RotationAngle"->0}], StyleBox["and", FontWeight->"Plain", FontSlant->"Plain", FontTracking->"Plain", FontVariations->{"Underline"->False, "Outline"->False, "Shadow"->False, "StrikeThrough"->False, "Masked"->False, "CompatibilityType"->0, "RotationAngle"->0}], StyleBox[" ", FontWeight->"Plain", FontSlant->"Plain", FontTracking->"Plain", FontVariations->{"Underline"->False, "Outline"->False, "Shadow"->False, "StrikeThrough"->False, "Masked"->False, "CompatibilityType"->0, "RotationAngle"->0}], StyleBox["k", FontWeight->"Normal"], StyleBox[" ", FontWeight->"Plain", FontSlant->"Plain", FontTracking->"Plain", FontVariations->{"Underline"->False, "Outline"->False, "Shadow"->False, "StrikeThrough"->False, "Masked"->False, "CompatibilityType"->0, "RotationAngle"->0}], StyleBox["index", FontWeight->"Normal"], StyleBox[" ", FontWeight->"Normal"], StyleBox["run", FontWeight->"Normal"], StyleBox[" ", FontWeight->"Normal"], StyleBox["from", FontWeight->"Normal"], StyleBox[" ", FontWeight->"Normal"], "0", StyleBox[" ", FontWeight->"Normal"], StyleBox["to", FontWeight->"Normal"], StyleBox[" ", FontWeight->"Normal"], "T"}], "-", "1"}], StyleBox[" ", FontWeight->"Normal"], StyleBox["*)", FontWeight->"Normal"]}]}], "\[IndentingNewLine]", \(V\_l = Sum[\(Product[\((1 - \((1 - \[Tau])\) lev[h])\), \ {h, \ 1, \ s - 1}]\ \ FCF[s]\)\/Product[\((1 + k[h])\), \ {h, 0, \ s - 1}], \ {s, 1, \ T}]\)}], "Input", CellFrame->False, CellGroupingRules->"InputGrouping", AutoIndent->Automatic, StyleBoxAutoDelete->True, TextAlignment->Left, ParagraphIndent->0, CellTags->{"financing based on market values", "b:21"}], Cell[BoxData[ \(264.13680991786475`\)], "Output"] }, Open ]] }, Open ]] }, FrontEndVersion->"4.2 for Microsoft Windows", ScreenRectangle->{{0, 1280}, {0, 941}}, ScreenStyleEnvironment->"Working", ShowPageBreaks->False, WindowToolbars->{}, WindowSize->{1113, 533}, WindowMargins->{{1, Automatic}, {Automatic, 3}}, PrintingCopies->1, PrintingStartingPageNumber->10, PrintingPageRange->{Automatic, Automatic}, PageHeaders->{{Inherited, Inherited, Inherited}, {Cell[ TextData[ { CounterBox[ "DCF by Kruschwitz/L\[ODoubleDot]ffler"]}], ""], Inherited, Inherited}}, PrintingOptions->{"PrintingMargins"->{{54, 54}, {72, 72}}, "PrintCellBrackets"->False, "PrintRegistrationMarks"->True, "PrintMultipleHorizontalPages"->False}, TaggingRules:>{"PaginationCache" -> {{2003, 9, 15, 21, 52, 22}, {10, 10, 10, \ 10, 10, 10, 10, 11, 11, 11, 11, 11, 11, 11, 11, 11, 11, 12, 12, 12, 12, 12, \ 12, 12, 12}}}, ShowCellTags->True, StyleDefinitions -> "Default.nb" ] (******************************************************************* Cached data follows. If you edit this Notebook file directly, not using Mathematica, you must remove the line containing CacheID at the top of the file. The cache data will then be recreated when you save this file from within Mathematica. *******************************************************************) (*CellTagsOutline CellTagsIndex->{ "b:15"->{ Cell[1776, 53, 402, 13, 117, "Section", CellTags->{"b:15", "c:1"}], Cell[2181, 68, 62, 2, 47, "Text", CellTags->"b:15"]}, "c:1"->{ Cell[1776, 53, 402, 13, 117, "Section", CellTags->{"b:15", "c:1"}]}, "b:16"->{ Cell[2280, 75, 204, 6, 89, "Section", CellTags->{"b:16", "c:2"}], Cell[2487, 83, 721, 19, 82, "Text", CellTags->"b:16"], Cell[3211, 104, 520, 13, 105, "Input", CellGroupingRules->"InputGrouping", CellTags->{"parameter of the model", "b:16"}]}, "c:2"->{ Cell[2280, 75, 204, 6, 89, "Section", CellTags->{"b:16", "c:2"}]}, "parameter of the model"->{ Cell[3211, 104, 520, 13, 105, "Input", CellGroupingRules->"InputGrouping", CellTags->{"parameter of the model", "b:16"}]}, "b:17"->{ Cell[3768, 122, 202, 5, 89, "Section", CellTags->{"b:17", "c:3"}], Cell[3973, 129, 707, 20, 101, "Text", CellTags->"b:17"], Cell[4705, 153, 374, 10, 99, "Input", CellGroupingRules->"InputGrouping", CellTags->{"the unlevered company", "b:17"}], Cell[5184, 172, 182, 5, 89, "Section", CellTags->{"b:17", "c:3"}], Cell[5369, 179, 552, 18, 101, "Text", CellTags->"b:17"], Cell[5946, 201, 530, 13, 99, "Input", CellGroupingRules->"InputGrouping", CellTags->{"the unlevered company", "b:17"}]}, "c:3"->{ Cell[3768, 122, 202, 5, 89, "Section", CellTags->{"b:17", "c:3"}], Cell[5184, 172, 182, 5, 89, "Section", CellTags->{"b:17", "c:3"}]}, "the unlevered company"->{ Cell[4705, 153, 374, 10, 99, "Input", CellGroupingRules->"InputGrouping", CellTags->{"the unlevered company", "b:17"}], Cell[5946, 201, 530, 13, 99, "Input", CellGroupingRules->"InputGrouping", CellTags->{"the unlevered company", "b:17"}]}, "b:18"->{ Cell[6581, 223, 248, 7, 89, "Section", CellTags->{"b:18", "c:4"}], Cell[6832, 232, 316, 9, 63, "Text", CellTags->"b:18"], Cell[7173, 245, 1238, 28, 139, "Input", CellGroupingRules->"InputGrouping", CellTags->{"Cashflow-orientierte Finanzierung", "b:18"}]}, "c:4"->{ Cell[6581, 223, 248, 7, 89, "Section", CellTags->{"b:18", "c:4"}]}, "Cashflow-orientierte Finanzierung"->{ Cell[7173, 245, 1238, 28, 139, "Input", CellGroupingRules->"InputGrouping", CellTags->{"Cashflow-orientierte Finanzierung", "b:18"}]}, "b:19"->{ Cell[8516, 282, 190, 5, 89, "Section", CellTags->{"b:19", "c:5"}], Cell[8709, 289, 303, 8, 63, "Text", CellTags->"b:19"], Cell[9037, 301, 821, 18, 146, "Input", CellGroupingRules->"InputGrouping", CellTags->{"financing based on market values", "b:19"}]}, "c:5"->{ Cell[8516, 282, 190, 5, 89, "Section", CellTags->{"b:19", "c:5"}]}, "financing based on market values"->{ Cell[9037, 301, 821, 18, 146, "Input", CellGroupingRules->"InputGrouping", CellTags->{"financing based on market values", "b:19"}], Cell[10458, 347, 3593, 98, 115, "Input", CellGroupingRules->"InputGrouping", CellTags->{"financing based on market values", "b:21"}]}, "b:21"->{ Cell[9963, 328, 194, 5, 89, "Section", CellTags->{"b:21", "c:7"}], Cell[10160, 335, 273, 8, 63, "Text", CellTags->"b:21"], Cell[10458, 347, 3593, 98, 115, "Input", CellGroupingRules->"InputGrouping", CellTags->{"financing based on market values", "b:21"}]}, "c:7"->{ Cell[9963, 328, 194, 5, 89, "Section", CellTags->{"b:21", "c:7"}]} } *) (*CellTagsIndex CellTagsIndex->{ {"b:15", 15460, 486}, {"c:1", 15613, 491}, {"b:16", 15704, 494}, {"c:2", 15995, 502}, {"parameter of the model", 16102, 505}, {"b:17", 16253, 509}, {"c:3", 16825, 524}, {"the unlevered company", 17009, 529}, {"b:18", 17294, 536}, {"c:4", 17598, 544}, {"Cashflow-orientierte Finanzierung", 17717, 547}, {"b:19", 17880, 551}, {"c:5", 18182, 559}, {"financing based on market values", 18300, 562}, {"b:21", 18611, 569}, {"c:7", 18916, 577} } *) (*NotebookFileOutline Notebook[{ Cell[CellGroupData[{ Cell[1776, 53, 402, 13, 117, "Section", CellTags->{"b:15", "c:1"}], Cell[2181, 68, 62, 2, 47, "Text", CellTags->"b:15"] }, Open ]], Cell[CellGroupData[{ Cell[2280, 75, 204, 6, 89, "Section", CellTags->{"b:16", "c:2"}], Cell[2487, 83, 721, 19, 82, "Text", CellTags->"b:16"], Cell[3211, 104, 520, 13, 105, "Input", CellGroupingRules->"InputGrouping", CellTags->{"parameter of the model", "b:16"}] }, Open ]], Cell[CellGroupData[{ Cell[3768, 122, 202, 5, 89, "Section", CellTags->{"b:17", "c:3"}], Cell[3973, 129, 707, 20, 101, "Text", CellTags->"b:17"], Cell[CellGroupData[{ Cell[4705, 153, 374, 10, 99, "Input", CellGroupingRules->"InputGrouping", CellTags->{"the unlevered company", "b:17"}], Cell[5082, 165, 53, 1, 29, "Output"] }, Open ]] }, Open ]], Cell[CellGroupData[{ Cell[5184, 172, 182, 5, 89, "Section", CellTags->{"b:17", "c:3"}], Cell[5369, 179, 552, 18, 101, "Text", CellTags->"b:17"], Cell[CellGroupData[{ Cell[5946, 201, 530, 13, 99, "Input", CellGroupingRules->"InputGrouping", CellTags->{"the unlevered company", "b:17"}], Cell[6479, 216, 53, 1, 29, "Output"] }, Open ]] }, Open ]], Cell[CellGroupData[{ Cell[6581, 223, 248, 7, 89, "Section", CellTags->{"b:18", "c:4"}], Cell[6832, 232, 316, 9, 63, "Text", CellTags->"b:18"], Cell[CellGroupData[{ Cell[7173, 245, 1238, 28, 139, "Input", CellGroupingRules->"InputGrouping", CellTags->{"Cashflow-orientierte Finanzierung", "b:18"}], Cell[8414, 275, 53, 1, 29, "Output"] }, Open ]] }, Open ]], Cell[CellGroupData[{ Cell[8516, 282, 190, 5, 89, "Section", CellTags->{"b:19", "c:5"}], Cell[8709, 289, 303, 8, 63, "Text", CellTags->"b:19"], Cell[CellGroupData[{ Cell[9037, 301, 821, 18, 146, "Input", CellGroupingRules->"InputGrouping", CellTags->{"financing based on market values", "b:19"}], Cell[9861, 321, 53, 1, 29, "Output"] }, Open ]] }, Open ]], Cell[CellGroupData[{ Cell[9963, 328, 194, 5, 89, "Section", CellTags->{"b:21", "c:7"}], Cell[10160, 335, 273, 8, 63, "Text", CellTags->"b:21"], Cell[CellGroupData[{ Cell[10458, 347, 3593, 98, 115, "Input", CellGroupingRules->"InputGrouping", CellTags->{"financing based on market values", "b:21"}], Cell[14054, 447, 53, 1, 29, "Output"] }, Open ]] }, Open ]] } ] *) (******************************************************************* End of Mathematica Notebook file. *******************************************************************)