assignment #3.xlsx

Upload: asflkhaf2

Post on 01-Jun-2018

235 views

Category:

Documents


0 download

TRANSCRIPT

  • 8/9/2019 Assignment #3.xlsx

    1/276

    el Corporation (NasdaqGS:INTC) > Financials > Income Statement

    Template: Standard Restatement: Latest FilingsPeriod Type: Annual Order: Latest on RightCurrency: Reported Curre Conversion: Today's Spot Rate

    Units: S&P Capital IQ Decimals: Capital IQ (Default

    ome Statement

    !enue "#$$% #)"" )#$)* ++# *+ +,#* * * #)"$er Re!enue . . . . . .otal Revenue 4,779.0 ,!44.0 !,7!".0 ##, "#.0 #$,"0".0 "0,!47.0

    ANNUAL GROWTH RATE st -f /oods Sold *#0+, *# $ 0#* * # $, $#)++ %#+,"

    %ross Pro&it ",4$'.0 ',"!7.0 , '0.0 ,94 .0 !,'9#.0 ##,$!'.0

    lling /eneral & Ad1in 23p $, +# +$ +#+,) +#""$ +#)"0 *#0**& D 23p ,+) $) %$ +#+++ +#*%, +#) )pre4iation & A1ort . . . . .ort of /ood5ill and Intangi6les . . . . . .er -perating 23pense7(In4o1e . . . . . .

    t(er Operatin) *+p., Total #,'!'.0 #,797.0 ",#'!.0 ", !.0 ',#'9.0 4,#'0.0

    peratin) ncome #,0!0.0 #,490.0 ','9".0 ','!7.0 ," ".0 7, '.0

    Millions of the reported currency, except perare items.

    t(e -iscal Period *ndin) #" mont(sDec "! #99#

    #" mont(sDec "$ #99"

    #" mont(sDec " #99'

    #" mont(sDec '# #994

    #" mont(sDec '0 #99

    #" mont(Dec "! #99

  • 8/9/2019 Assignment #3.xlsx

    2/276

  • 8/9/2019 Assignment #3.xlsx

    3/276

    Dec "! #99# Dec "$ #99" Dec " #99' Dec '# #994 Dec '0 #99 Dec "! #99$rrency USD USD USD USD USD USD2*T2sh And 2=ui!alents +# +% +#)"0 +#, % +#+) +#",0 "#+,ort Ter1 In!est1ents $ ) %%0 +#"$$ +#*0 %% 0#$"*ading Asset Se4urities . . . . . )$

    otal Cas( 3 2T nvestments ","77.0 ",!'$.0 ',#'$.0 ",4#0.0 ",4 !.0 7,994.0

    4ounts Re4ei!a6le ,%) +# ,% +#"") +#%$) 0#++, 0#$*0er Re4ei!a6les . . . . . .tes Re4ei!a6le . . . . . .otal Receiva les $9!.0 #,0$9.0 #,44!.0 #,97!.0 ',##$.0 ',7"'.0

    entory "** 0 )0) +#+,% *# " +#*%0epaid 23p +)+ . . . . .ferred Ta3 Assets# Curr . * 0+ * " ) $er Current Assets *, ", $ ) +++ + "otal Current 1ssets ',$04.0 4,$9#.0 ,!0".0 $,#$7.0 !,097.0 #',$!4.0

    ss Property# Plant & 2=uip1ent 0#,"" "#,") ,#0+0 )# +, ++#$%* +"#*,*CAPEX GROWTH RATE

    4u1ulated Depre4iation (+#")+ (+#)0* (*#0+$ (0#+"% ("#0*+ ( #$$t Property, Plant 3 *5uipment ",#$'.0 ",!#$.0 ' ,99$.0 ,'$7.0 7,47#.0 !,4!7.0

    ng.ter1 In!est1ents ") "%, +#"+, *#+*$ +#, 0 +#0 0d5ill . . . . .er Intangi6les . . . . .ans Re4ei!a6le Long.Ter1 . . . . . .ferred Ta3 Assets# LT . . . . .er Long.Ter1 Assets " ), +0 + *)0 *++al 1ssets $,"9".0 !,0!9.0 ##,'44.0 #',!#$.0 #7, 04.0 "',7' .0

    ance 2(eet as o&:

  • 8/9/2019 Assignment #3.xlsx

    4/276

    6 T *24ounts Paya6le +,% *)+ "*$ $ )," %,%4rued 23p ,+* $"+ %+) +#*0" +#0 " *# "ort.ter1 >orro5ings +$0 * * 0%% 00) 0", 0)%rr Port of LT De6t ++ %) +$% rr In4o1e Ta3es Paya6le + * 0 % 0%+ "*% ) + %),

    arned Re!enue# Current +** +"% * *,% 0 " "$"f Ta3 Lia6ility# Curr . . . . .er Current Lia6ilities . . . . .otal Current 6ia ilities #,""!.0 #,!4".0 ",4''.0 ',0"4.0 ',$#9.0 4,!$'.0

    ng.Ter1 De6t 0,0 *"% "*, 0%* " $*)arned Re!enue# 8on.Current . . . . . .nsion & -ther Post.Retire >enefits . . . . . .f Ta3 Lia6ility# 8on.Curr +"" +) *%$ 0)% ,* %%$er 8on.Current Lia6ilities +" 0$0 ,)) $"" $* *$al 6ia ilities #,!7 .0 ",$44.0 ',!44.0 4, 49.0 ,'$4.0 $,!$'.0

    11on Sto4? . +#$$, *#+%" *#0 , *# )0 *#)%$

    ditional Paid In Capital +#," . . . . .tained 2arnings *#$$$ 0#,,% #0 , ,#%,+ %# $ +0#%$easury Sto4? . . . . .1prehensi!e In4 and -ther . . . . . .otal Common *5uity 4,4#7.0 ,44 .0 7, 00.0 9,"$7.0 #",#40.0 #$,!7".0

    al *5uity 4,4#7.0 ,44 .0 7, 00.0 9,"$7.0 #",#40.0 #$,!7".0

    al 6ia ilities 1nd *5uity $,"9".0 !,0!9.0 ##,'44.0 #',!#$.0 #7, 04.0 "',7' .0

    sh Flow

  • 8/9/2019 Assignment #3.xlsx

    5/276

    rrency USD USD USD USD USD USD

    ncome !#9.0 #,0$7.0 ","9 .0 ","!!.0 ', $$.0 ,# 7.0pre4iation & A1ort "+) +) $+$ +# *) +#0$+ +#)))

    ort of /ood5ill and Intangi6les . . . . . .preciation 3 1mort., Total 4#!.0 #!.0 7#7.0 #,0"!.0 #,'7#.0 #,!!!.0

    er A1orti@ation +, +, +$ +% ) .in Loss Fro1 Sale -f Assets * $ 0, "* $ +*in Loss -n Sale -f In!est . . . . . .set 9ritedo5n & Restru4turing Costs . . . . . .4o1e Loss on 2=uity In!est . . . . . .

    o4?.>ased Co1pensation . . . . . .3 >enefit fro1 Sto4? -ptions 0 ,) ,+ ++, +%,er -perating A4ti!ities (+% +0 +* (+ 0", +$%ange in Trad Asset Se4urities . . . . . .ange in A44 Re4ei!a6le ++ (0$+ (0$% ( 0 (+#+0) (, $

    ange In In!entories ($ (++0 (0 0 (00+ ()0 $++ange in A44 Paya6le ("+ ++* +", +") *)% +ange in In4 Ta3es ()% * $ 0* 0) 0$* +)ange in -ther 8et -perating Assets +) $ +, 0*" (+ " ) %as( &rom Ops. #,'4!.0 #,$'$.0 ",!0#.0 ",9'7.0 4,0#$.0 !,74'.0

    pital 23penditure (%") (+#**) (+#%00 (*#""+ (0# (0# *"sh A4=uisitions . . . . .estitures . . . . .

    le (Pur4hase of Intangi6le assets . . . . . .est in ;ar?eta6le & 2=uity Se4urt ( + (* * (+#" " ("+) )$0 (*#*""

    (In4 De4 in Loans -riginated7Sold . . . . . .

    t(e -iscal Period *ndin) #" mont(sDec "! #99#

    #" mont(sDec "$ #99"

    #" mont(sDec " #99'

    Restated#" mont(s

    Dec '# #994

    Restated#" mont(s

    Dec '0 #99#" mont(

    Dec "! #99

  • 8/9/2019 Assignment #3.xlsx

    6/276

    er In!esting A4ti!ities . . . . . .as( &rom nvestin) #,4 !.08 #,4!0.08 ',''7.08 ",! 9.08 ",$77.08 ,"$!.08

    ort Ter1 De6t Issued . *% +%$ . . "0ng.Ter1 De6t Issued * . +") +*) . 0+$al De t ssued ".0 "9.0 '4 .0 #"!.0 '$0.0ort Ter1 De6t Repaid (0 . . (,0 (+$% .

    ng.Ter1 De6t Repaid ($ (* . (%) (" .al De t Repaid #0 .08 "0.08 #$#.08 #!'.08

    uan4e of Co11on Sto4? %) +0) +00 + +%* *,+pur4hase of Co11on Sto4? . . (0%+ (, ) (+# 0" (+#0 *

    11on Di!idends Paid . (*+ ()" (%* (++, (+")DIVIDEND GROWTH RATE

    al Dividends Paid "#.08 !4.08 9".08 ##$.08 #4!.08

    e4ial Di!idend Paid . . . . .er Finan4ing A4ti!ities +" "* 0"% $, ) ,as( &rom -inancin) 9.0 #$!.0 ' ".0 7.08 #,0 $.08 77'.08

    reign 234hange Rate Ad . . . . . .t C(an)e in Cas( #0#.08 '"4.0 #!4.08 479.08 "!'.0 ",70".0

    ee Cash Flo5 (Indire4t ;ethodsh Fro1 -perating A4ti!ities (CF- +#0") +#,0, *#) + *#%0$ "# +, )#$"0

    AP2B (+#" ) (+#") (0#00$ (*#) % (*#,$$ ( #*,)F (++ + , ( 0, $) +#00% 0#"$

    r1inal alue . 4urrent

    r1inal alue . histori4al

  • 8/9/2019 Assignment #3.xlsx

    7/276

    of FCF . 4urrent

    of FCF . histori4al

    CF . 4urrent1 of Pd Cash

    6tra4t De6tCF aluationCF7share . 4urrentCF . histori4al1 of Pd Cash6tra4t De6t

    CF aluationCF7share . histori4al

  • 8/9/2019 Assignment #3.xlsx

    8/276

    * # $ *,#*$0 *%#0)% 00#$*, *,# 0% *,#$," 0 #+"+ 0"#* % 0)#)*,. . . . . . . .

    " ,070.0 "$,"7'.0 "9,'!9.0 '',7"$.0 "$, '9.0 "$,7$4.0 '0,#4#.0 '4,"09.0 '!,!"$.0

    %#%" +*# )) ++#)0, +*#, +0#")$ +0#0" +0# "$ +"#0 + + #,0$# ,#" .0 #4,#! .0 #7, '.0 "#,07$.0 #',0 ".0 #',4"4.0 #7,094.0 #9,90!.0 "',#!9.0

    *#)%+ 0# $, 0#)$* # )% "#"," "#00" "#*$) "#, % #,))*#0"$ *# % 0#+++ 0#)%$ 0#$%, "# 0" "#0, "#$$) #+"

    . . . . . . . .

    . , "++ +# ), *#*+" "*+ 0 + +$% +*,

    . . . . . . . .

    ,"'!.0 ,$4#.0 7,'94.0 #0, 7".0 #0,474.0 !,7!9.0 !,9'9.0 9,$#$.0 #0,9 9.0

    9,!!7.0 !, 44.0 #0,# 9.0 #0, 04.0 ", 7!.0 4,$' .0 !,# .0 #0,"9".0 #","'0.0

    #" mont(sDec "7 #997

    Reclassi&ied#" mont(s

    Dec "$ #99!#" mont(s

    Dec " #999#" mont(s

    Dec '0 "000#" mont(s

    Dec "9 "00#

    Reclassi&ied#" mont(s

    Dec "! "00"

    Reclassi&ied#" mont(s

    Dec "7 "00'#" mont(s

    Dec " "004#" mont(s

    Dec '# "00

  • 8/9/2019 Assignment #3.xlsx

    9/276

    (*$ (0" (0, (0 ( , ()" (,* ( (+%,* %0 ,+) %* ,+ *%) *") 0 + $$' .0 9.0 !".0 !! .0 9.0 "#4.0 #!$.0 " #.0 !.0

    . . . . (0% . . .,0 . . . . . . . .,) +" (" (+ 0 (* , (** $

    #0, '.0 9,##7.0 #0,7'7.0 ##,'74.0 ',#"!.0 4,!"9.0 !,'47.0 #0, "#.0 #",79 .0

    . . . . . (+ , . . .

    . . . . (%) . (,+$ . .+ , +) ))0 0#$ % (,*0 (0$* (*)0 (* ("

    . . . ++$ . . . . .

    . . . . (*, (+*$ . . .

    . (+, (0%* (+ % (+%) (* ( . .

    . . . . . . . (+,* (+"

    . . . . . . . , .#0,$ 9.0 9,#'7.0 ##,""!.0 # ,#4#.0 ",#!'.0 4,"04.0 7,44".0 #0,4#7.0 #",$#0.0

    0#$+" 0# ,% 0#%+" "#, , )%* +# )$ +#) + *#% + 0#%",

    $,94 .0 $,0$!.0 7,'#4.0 #0, ' .0 #,"9#.0 ',##7.0 ,$4#.0 7, #$.0 !,$$4.0

    . . . . . . . .

    . . . . . . . .$,94 .0 $,0$!.0 7,'#4.0 #0, ' .0 #,"9#.0 ',##7.0 ,$4#.0 7, #$.0 !,$$4.0

    . . . . . . . .$,94 .0 $,0$!.0 7,'#4.0 #0, ' .0 #,"9#.0 ',##7.0 ,$4#.0 7, #$.0 !,$$4.0

    e1s are ADR.e=ui!alent

  • 8/9/2019 Assignment #3.xlsx

    10/276

    Dec "$ #99! Dec " #999 Dec '0 "000 Dec "9 "00# Dec "! "00" Dec "7 "00' Dec " "004 Dec '# "00USD USD USD USD USD USD USD USD USD

    "#+ * *# 0) 0#,% *#%$, $#%$ $#" " $#%$+ )#" $ $#0*"#,0 #*$* $#$ + #"%$ *#0 , 0#0)* # ,) #, " 0#%%

    +% 0+, 0)) 0 +#**" +#) + *#,* 0#+++ +#" )

    9,9"7.0 7,$"$.0 ##,7!!.0 #',!"'.0 ##, 0.0 #", !7.0 #$,#$4.0 #7,#7".0 #",77".0

    0#"0) 0# *$ 0#$ "#+*% *#, $ *# $" *#%, *#%%% 0#%+". . . . . . . .. . . . . . . .

    ',4'!.0 ', "7.0 ',700.0 4,#"9.0 ",$07.0 ", 74.0 ",9$0.0 ",999.0 ',9#4.0

    +#,%$ +# )* +#"$) *#*"+ *#* 0 *#*$, *# +% *#,*+ 0#+*,. . . . . . . .

    ,$, ,+) ,$0 $*+ % ) +#+0, %,% %$% +#+"%+*% +** +) *0, *, 0 * *$ *)$ *00

    # ,!$7.0 #',47 .0 #7,!#9.0 "#,# 0.0 #7,$''.0 #!,9" .0 "",!!".0 "4,0 !.0 "#,#94.0

    +)#+*$ *+# ,) *0# $ *)#* 0 0"#0 , 0,#%+* 0)#,%* 0%#)00 ""#+0*

    ($#",+ (%#" % (++#)"* (+0#*" (+,#*0 (+%# , (**# 0+ (*"# , (*$# *+#0,$$$.0 ##,$09.0 ##,7# .0 # ,0#'.0 #!,#"#.0 #7,!47.0 #$,$$#.0 # ,7$!.0 #7,###.0

    +#)0% #0, $#%++ 0#$+* +#"$" +#*0" *#0) 0#*+% "#,$*. * "#+*" "#%$$ "#00 "#00 0#$ 0#$+% 0#)$0. % )+ %," +# +" )0" + ,$$ , ". . . . . . . .. . . . . . . $ * 0

    ) %++ +#"$ *#+*% +#)*0 +# " +#0, . $$"!,!!0.0 '#,47#.0 4',!49.0 47,94 .0 44,'9 .0 44,""4.0 47,#4'.0 4!,#4'.0 4!,'#4.0

    RestatedDec "7 #997

  • 8/9/2019 Assignment #3.xlsx

    11/276

    +#" $ +#*"" +#0$ *#0)$ +#$,% +# "0 +#,, +#%"0 *#*"%*#,+ *#)0$ 0#+% 0#%+) *#%), *#%)" 0# $$ "#+ $ "# )

    *+* + % *0 0,) 0% *% +"0 +,) *%++ + +" +"+ )+ 00 +)

    +#+, % ) +#,% +#*%0 %)) +#+ $ $) +#+,0 +#%,

    +, , , , % ,$" "+) "$ ,00 %* ,0*. . . . . . . .. . . . . . . .

    $,0"0.0 ,!04.0 7,099.0 !,$ 0.0 $, 70.0 $, 9 .0 $,!79.0 !,00$.0 9,"'4.0

    "") $ * % $ $ +# %*% %0, $ 0 *#+ ,. . . . . . . .. . . . . . . .

    +# $, +#0)$ 0#+0 +#*,, %" +#*0* +#")* ) $ 0*# "+ * + +0 . . . . . )%9, ! .0 !,094.0 ##,'#4.0 #0,$"'.0 !, $ .0 !,7 $.0 9,"97.0 9, $4.0 #",#'".0

    0#0++ "#)** $#0+, )#"), )#)00 $#,"+ ,#$ " ,#+"0 ,#*"

    . . . . . . . .+ #%*, +$#% * *+#"*) *)#$0) *$#+ *$#)"$ 0+# +, 0*#*)) *%#)+

    . . . . . . . .) , 0 0#$%+ %) (+ 0 (* $, +") +*$

    #9,"9 .0 "','77.0 '", ' .0 '7,'"".0 ' ,!'0.0 ' ,4$!.0 '7,!4$.0 '!, 79.0 '$,#!".0

    #9,"9 .0 "','77.0 '", ' .0 '7,'"".0 ' ,!'0.0 ' ,4$!.0 '7,!4$.0 '!, 79.0 '$,#!".0

    "!,!!0.0 '#,47#.0 4',!49.0 47,94 .0 44,'9 .0 44,""4.0 47,#4'.0 4!,#4'.0 4!,'#4.0

  • 8/9/2019 Assignment #3.xlsx

    12/276

  • 8/9/2019 Assignment #3.xlsx

    13/276

    . (* , ($%% (%) (0% (00 (+%% (+" (++)$,! 9.08 $,7$".08 $,"49.08 #0,0' .08 ''0.08 ,7$ .08 7,090.08 ,0'".08 $,4# .08

    . . ,% +0) *0 . . *" +*,+$* +,% ++) $$ 0 , . . +#$"*#7".0 #$9.0 #!7.0 "# .0 '"9.0 .0 "4.0 #,!$!.0

    (+$$ ()0 . . . (+ + (+ * . .

    (0 . . (", (+ (+) (+0$ (0+ (+%477.08 !'.08 4$.08 #0.08 ##9.08 "!9.08 '#.08 #9.08

    0 $ *#+*$ "0 $%$ $,* ,)+ %,$ )%" +#* *(0#0$* (,#$) ("#,+* ("# $ ("# ) ("# +" ("# +* ($# +, (+ #,0$

    (+) (*+$ (0,, ("$ ( 0) ( 00 ( *" (+# ** (+#% )

    #!0.08 "#7.08 '$$.08 470.08 '!.08 ''.08 "4.08 #,0"".08 #,9 !.08

    . . . . . . . .*)) " * . . . . . *

    ',"#".08 4,749.08 4,""!.08 ', ##.08 ',4$ .08 ',9'0.08 ',! !.08 7,$ #.08 9, #9.08

    . . . . . . . .$'.08 ",0$4.08 #,$ 7.0 7#9.08 4,994.0 $$.08 $7.0 4'$.0 #,0!'.08

    + # ) %#""$ +*#+0" +*#)*$ )#$)% %#+*% ++# + +0#++% +"#) +(,#) % (,#$,* (,#*"% (+ # 0 (00 ( #$, ($# % ( # 0* (,#"+

    0#+"% *#,) #)) *#$%* )#" % 0#0," "#"* )# )$ )#"0,

  • 8/9/2019 Assignment #3.xlsx

    14/276

  • 8/9/2019 Assignment #3.xlsx

    15/276

    *

    0 #0)* 0)#00" 0$# ), 0 #+*$ "0#,*0 0#%%% 0#0"+ *#$ ). . . . . . . .

    ' ,'!".0 '!,''4.0 '7, !$.0 ' ,#"7.0 4',$"'.0 ',999.0 ','4#.0 ",70!.0 $,0 7., 0

    +$#+," +)#"0 +,#$"* + # ,, + #+0* * #*"* * #+% *+#+)$ *0#),#!,"#!.0 #9,904.0 "0,!44.0 #9, $#.0 "!,49#.0 '',7 7.0 '',# #.0 '#, "#.0 '",#9".

    ,#+0) #" + #" * #*0" ,#0 % $#,$ )# $ )# )) )#0"0#)$0 #$ #$** #, 0 ,# $, )#0 + #+") + #,++ + #* ,

    . . . . . . . .

    . +, , 0 +) *, 0 ) *%+ *%

    . . . . . . . .

    #",0##.0 ##,#7".0 ##,#!0.0 #0,9"".0 #",90'.0 #$,"!0.0 #!, #'.0 #!,990.0 #!,!4#

    $,"07.0 !,7'".0 9,$$4.0 !,$'9.0 # , !!.0 #7,477.0 #4,$'!.0 #", '#.0 #',' #.#

    Reclassi&ied#" mont(s

    Dec '0 "00$#" mont(s

    Dec "9 "007

    Reclassi&ied#" mont(s

    Dec "7 "00!#" mont(s

    Dec "$ "009#" mont(s

    Dec " "0#0#" mont(s

    Dec '# "0###" mont(s

    Dec "9 "0#"#" mont(s

    Dec "! "0#'

  • 8/9/2019 Assignment #3.xlsx

    16/276

    (*" (+ () (+ ("+ (% (*"" (*"",0, ) " %* +,) ++% %) %$ + " + "$#".0 7!9.0 !4.0 #$7.0 ##9.0 7.0 7.0 #40.08 #40

    . 0 (+#0) . . . . .

    . . )* (" $* ) 0 ""(** (+$ (*0$ 0, ()* () %* (,0

    $,797.0 9, 07.0 !,7#'.0 !,!0".0 # ,$97.0 #7, #".0 #4,740.0 #",'7".0 #',"#0.

    ( ( +, ($+ (*0+ . . . (*". . . . . . . .

    *+" + " (0$, (+$ 0") + +00 "$%,+* *+ % . . . . .

    . . . . . . . .

    . . . . . . . .

    . . . (*#,%$ . . . .

    . . . . . +," . .7,0$!.0 9,#$$.0 7,$!$.0 ,704.0 #$,04 .0 #7,7!#.0 #4,!7'.0 #",$##.0 #',"#0.

    *# *" *#+% *#0%" +#00 "# )+ "#)0% 0#),) *#%%+ 0# "*

    ,044.0 $,97$.0 ,"9".0 4,'$9.0 ##,4$4.0 #",94".0 ##,00 .0 9,$"0.0 9,$$!

    . . . . . . . .

    . . . . . . . .,044.0 $,97$.0 ,"9".0 4,'$9.0 ##,4$4.0 #",94".0 ##,00 .0 9,$"0.0 9,$$!

    . . . . . . . .,044.0 $,97$.0 ,"9".0 4,'$9.0 ##,4$4.0 #",94".0 ##,00 .0 9,$"0.0 9,$$!

  • 8/9/2019 Assignment #3.xlsx

    17/276

    Dec '0 "00$ Dec "9 "007 Dec "$ "009 Dec " "0#0 Dec '# "0## Dec "9 "0#" Dec "! "0#' *USD USD USD USD USD USD USD USD

    ,# %) $#0 $ 0#0 0#%)$ #"%) # , )#"$) #,$" $#,"+*#*$ #"% #00+ #*) ++#*%" #+)+ 0#%%% #%$* #%$+#+0" *# ,, 0#* "#, 0 #+ % "#,0 #$+) )# $ )# $

    #0,00".0 # ,'$'.0 ##,!!#.0 #',9" .0 "#,9 #.0 #4,!!#.0 #!,#9 .0 "0,"#$.0 "",#!'.9

    *#$ % *# $, +#$+* *#*$0 *#),$ 0#, 0#)00 0# )* "#* +. . . . . +%+ ),, , ,. . . . . 00 * 0 + 0 + 0

    ",709.0 ", 7$.0 #,7#".0 ","7'.0 ",!$7.0 ',!74.0 4,90".0 ',7 0.0 4,4#9

    "#0+" 0#0$ 0#$"" *#%0 0#$ $ "# %, "#$0" "#+$* "#%. . . . . . . .

    %%$ +#+), +#0% +#*+, +#")) +#$ *#++$ *# %" *# %* ) +#0% +#+"" ) ) +# ") +#0*+ +#"+ +#0 * +#0

    #!,"!0.0 "',!! .0 #9,!7#.0 "#,# 7.0 '#,$##.0 " ,!7".0 '#,' !.0 '",0!4.0 !,!$!.

    "$# )" ",# * ")#++) "$#)** #")+ )# $0 ,,# ", $0#"+, )"#+ 0+" ,0

    (*%#")* (*%#+0" (0 # "" (0 # %$ (0*# )* (0"#"", (0)# ,0 ("+#%)) ("%#%#7,$0".0 #$,9#!.0 #7, 74.0 #7,"" .0 #7,!99.0 "',$"7.0 "7,9!'.0 '#,4"!.0 '4,#!!.0

    $#**+ %#*% $#0*% )#0,0 ,#$+" "#*)* $#+*% + # ) ++#*,0#),+ 0#%+, 0#%0* "#"*+ "# 0+ %#* " %#$+ + # +0 + #***

    %)$ %, $$ ))0 ), ,#*,$ ,#*0 #+ #+. . . *"% $"+ $+ ,"" % * %

    + *)+ ++ *$) *)% 00 0 ) "0" "0*,$ 0%, ") +% "+ $,$ %0" +#$)% +#$)

    4!,'$!.0 ,$ #.0 0,47".0 ',09 .0 $',#!$.0 7#,##9.0 !4,' #.0 9",' !.0 99,474

    RestatedDec "7 "00!

  • 8/9/2019 Assignment #3.xlsx

    18/276

    *#* , *#0,+ *#0% +#))0 *#*% *#% , 0# *0 *#%,% 0#*"0#* ) #""0 0#, " "#$,, ,# "" ,#, ) ,#,*) $#0 ) )#+)

    +$) +" + + 0) *"$ 0+* *)+* * )% *) +"0 $" + , +%+

    +#$%$ . +" . . . $++ "* "*

    %% ,* ",0 %0 $"$ +#%*% +#%0* *# %, *# %) . . . . . . ."+, . +# 0* "% , *+" +), +)+ +)+

    !, #4.0 !, 7#.0 7,!#!.0 7, 9#.0 9,'"7.0 #",0"!.0 #",!9!.0 #', $!.0 #4,"4$

    +#)") +#%) +#+) *# ) *# % $# %" +0#+ +0#+%" +0#,%. . . . *+ ", "$0 , ,. % ,$, 0+ ,%$ +#")0 +#%*, +#0 ) +#0

    *, "++ ", %*, *#,+$ 0#"+* "#0%$ "#0%%)% +#0,) +#* + , , ,% +# *, +#*)% +#+*% +#+*

    ##,$#$.0 #",!!9.0 #0,9"$.0 ##,'9#.0 #',7 $.0 " ,"0!.0 '',#4!.0 '4,#0".0 ' ,"!0.9

    $#)* ++#, 0 +0#" * +"#%%0 +,#+$) +$# 0, +%#"," *+# 0, *0#+*

    . . . . . . . .*)#%)" 0 #)") *,# 0$ *,#0+) 0*#%+% *%#, , 0*#+0) 0 #"$$ " #+$)

    . . . . . . . (0 +( $ *,+ (0%0 0%0 000 ($)+ (0%% +#*"0 +#*"

    '$,7 ".0 4",7$".0 '9, 4$.0 4#,704.0 49,4'0.0 4 ,9##.0 #,"0'.0 !," $.0 $4,#9'

    '$,7 ".0 4",7$".0 '9, 4$.0 4#,704.0 49,4'0.0 4 ,9##.0 #,"0'.0 !," $.0 $4,#9'

    4!,'$!.0 ,$ #.0 0,47".0 ',09 .0 $',#!$.0 7#,##9.0 !4,' #.0 9",' !.0 99,474

  • 8/9/2019 Assignment #3.xlsx

    19/276

    *USD USD USD USD USD USD USD USD

    ,044.0 $,97$.0 ,"9".0 4,'$9.0 ##,4$4.0 #",94".0 ##,00 .0 9,$"0.0 9,$$!"#, " "# ", "#0, "#$"" "#0%) #+"+ ,#0 $ ,#$% $#%

    * ) * * * , 0 ) *" %*0 +#+, +#*"* *%4,9#".0 4,79!.0 4,$#$.0 ,0 ".0 4,$'!.0 $,0$4.0 7, "".0 !,0'".0 !,"$!

    . . . . . . . .(,+* (*+ ( % . . (+," . .(*+" (+ $ 0$, 0% (*%% (+$+ (*% (0%*

    ,0 ," $% 0,) . . . *". . +#0) +0+ ("% % (++* (00

    +#0$ % * ) + ))% %+$ +# 0 +#+ * +#++)(+*0 (++) (0 (% (, (0$ (+"* ("%(0* (""0 ($% *$+ (", $% (*"* (%

    0*" (+#"*% +%0 *%% . . . .+#**% 0+, *, ( 0 ( )" (,$) (+$, *$+ (,,%

    (+#++, $ (0% $%, () , (*"0 (,*, ,0 ($$ + * *% ( , " $ %, ,$ *,$ *$

    (, (*") ()0" ++ 0 ,, **% +# +%(""" ,00 ($ ) (+ " +# ,* %* *), +# * )$*

    #0,$'".0 #",$" .0 #0,9"$.0 ##,#70.0 #$,$9".0 "0,9$'.0 #!,!!4.0 "0,77$.0 #7,$$!

    ( #), ( # ( #+%$ ("# + ( #* $ (+ #$," (++# *$ (+ #$++ (+ #$0$. ($, (+, () 0 (*+) ()#$*+ (,0) (%* (+#* %

    $ * 0* ) . . . .. . . . (+" (,, ()+ (0,

    + 0 ( #+$, ($$+ (*#0"0 ("#)0" )#% * (+#))* (,#, %. . . (0"0 ("%) ($* (,$ (,)

    Restated#" mont(s

    Dec '0 "00$#" mont(s

    Dec "9 "007#" mont(s

    Dec "7 "00!#" mont(s

    Dec "$ "009#" mont(s

    Dec " "0#0#" mont(s

    Dec '# "0###" mont(s

    Dec "9 "0#"#" mont(s

    Dec "! "0#'

  • 8/9/2019 Assignment #3.xlsx

    20/276

    (00 *%" 0" )% *0* 0$ 0,% 0*,4,9!!.08 9,9"$.08 ,!$ .08 7,9$ .08 #0, '9.08 #0,'0#.08 #4,0$0.08 #!,07'.08 ##,997

    . . . . *0 * % , .

    . +* . +#%) . "#%,* ,#+*" . #" .0 #,9!0.0 "'.0 ,#7#.0 $,#!9.0 00

    (++" (0% (" ()$ . . . (0+ ("$*

    ( )+ . . . (+ $ . (+* .$9 .08 '9.08 40.08 !7.08 # 7.08 #" .08 '#.08 47"

    +# ", 0# * +#+ " )$ *# " *#+++ +# )) +# ))("# %0 (*#$)) ($#+% (+#$,* (+#$0, (+"#0" ( #++ (*#"" (0 +

    (*#0* (*#,+) (0#+ (0#+ ) (0# 0 ("#+*$ ("#0 ("#"$% ("#%,+ %

    ",'"0.08 ",$#!.08 ',#00.08 ',#0!.08 ', 0'.08 4,#"7.08 4,' 0.08 4,479.08 4,9$7

    . . . . . . . .+%* *$) *+* % +"" + + (+*0 (+0,

    $,'70.08 #,990.08 9,0#!.08 ", $!.08 4,$4".08 ##,#00.08 #,40!.08 ,49!.08 ',70'.0

    . . . . . (0 (%7"$.08 709.0 ',9 7.08 $'7.0 #, ##.0 4''.08 ',4#'.0 ",!04.08 #,9$7

    + #,0* +*#,* + #%*, ++#+$ +,#,%* * #%,0 +)#))" * #$$, +$#,,) *("#%)) (%#%*, ( #), ($#%, (+ # 0% (+ #0 + (+"# , (+)# $0 (++#%%$ 0

    #,"" *#,%% # ,+ 0#* ,#+ 0 + #,,* "#)*" *#$ 0 #,$ %

  • 8/9/2019 Assignment #3.xlsx

    21/276

    #0+

    #+0

    0%+# 0) 0* #*+,

    (+0#,,,0%$# )) 0)

    +,+# +) 0)* #*+,

    (+0#,,, +,)# ,) 0)

    00 )"

    G-utstanding Shares on De4 0+GFor the Add Cash se4tion# I

  • 8/9/2019 Assignment #3.xlsx

    22/276

    Pro.Fo

    * + * +, * +$ * +) * +% * * * *+ * ** * *0 * *"

    9, '0." $',#"'.0 $$,!'#.! 70,$ #.7 74, 77.# 7!,$0#. !",7#7. !$,9#$.! 9#,#90. 9 , "!.7, +%E , "E ))E $*E ,E " E *"E )E " %*E " $,E

    * #0"0 ) *,#)$0 0 *)#" * 0 0 # $) 0+#$"% $ 00#",0 0 #*+ 0 0$# 0 + 0)#)** " #,,% "'4,#!$.4 '$,"49.7 '!,'79. 40, 7'." 4",!"7. 4 ,#'!. 47, 0"." 49,9#'.! ",'$!.0 4,! 9.'

    )#), ) %#0% , %#%"$ , + # +, * ++#+ ++#,%% +*#0+* + +*#%0$ * +0# $0 0 +"#*+%+ #)0) " ++#"%* +*#+,$ ) +*#),0 0 +0# $$ % +"#0+ , + # , + #)*" , +,#, * $ +$#0%*

    *%+ *%+ *%+ *%+ *%+ *%+ *%+ *%+ *%+ *%+

    #9,990." "#,#79.# "",40$.4 "',$70. "4,9$9.4 "$,'0#.# "7,$$'.# "9,0 ".! '0,4$7.0 '#,90".

    #4,#9$." # ,070.$ # ,97'.# #$,90".! #7,! !.0 #!,!'7.4 #9,!'9.# "0,!$#.0 "#,90#.# "",9 $.!

  • 8/9/2019 Assignment #3.xlsx

    23/276

    (* 0 " (*,* " (*$+ 0 (*) * (*)% + (*%) + (0 $ (0+ % (0*" ) (000 )+ " + " + " + " + " + " + " + " + " + "#49.48 # !.48 #$7.'8 #7$."8 #! .#8 #94.#8 "0'.08 "##.98 ""0.!8 ""9.!8

    #4,04$.! #4,9#"." # ,!0 .9 #$,7"$. #7,$7".9 #!,$4'.' #9,$'$.# "0,$49.# "#,$!0." "",7"7.0

    #4,04$.! #4,9#"." # ,!0 .9 #$,7"$. #7,$7".9 #!,$4'.' #9,$'$.# "0,$49.# "#,$!0." "",7"7.0

    0#$,, 0#%%) , "#*0) * "#") + "#$0) ) "#%%% #*, * # 0, % #)+0 0 ,# %"

    #0,"!0.' #0,9#'.$ ##, $7.7 #","4#. #",9'4.# #',$44.' #4,'70.! # ,##"." # ,!$$.9 #$,$''.0

    #0,"!0.' #0,9#'.$ ##, $7.7 #","4#. #",9'4.# #',$44.' #4,'70.! # ,##"." # ,!$$.9 #$,$''.0

    #0,"!0.' #0,9#'.$ ##, $7.7 #","4#. #",9'4.# #',$44.' #4,'70.! # ,##"." # ,!$$.9 #$,$''.0

    Pro.Fo

  • 8/9/2019 Assignment #3.xlsx

    24/276

    * + * +, * +$ * +) * +% * * * *+ * ** * *0 * *"

    + #0$) ) +0# "* + #, , $ +)#* + + * #) $ " *0# +* " *,#* $ % *%#+"+ + 0*#*+" % 0 # 0$ *#%$* #%$* #%$* #%$* #%$* #%$* #%$* #%$* #%$* #%$*)# $ )# $ )# $ )# $ )# $ )# $ )# $ )# $ )# $ )# $

    "4,9"0.! "7, !4.0 '0,#9!.7 '",79'.# ' ,'99.4 '!,0 4.4 40,799.9 4',$!'.# 4$,7 $.9 0,079."

    "# +" " "#$), % # ,) + #0 $ ) #, #%, $ ,#*$* ) ,# %+ 0 ,#%+ 0 $#*"" 0, , , , , , , , , ,

    + 0 + 0 + 0 + 0 + 0 + 0 + 0 + 0 + 0 + 04,$!".4 4,9 4.9 ,"'$.# , " .! ,!"'. $,#"!.7 $,440.! $,7 9.' 7,0!'.' 7,4#".'

    #**$ $ # "0 * #),) % ,#* " " ,# "% + ,#% * $#*,0 % $#,0* $ )# ) )#0)%

    *# %" *# %" *# %" *# %" *# %" *# %" *# %" *# %" *# %" *# %"+#0 * +#0 * +#0 * +#0 * +#0 * +#0 * +#0 * +#0 * +#0 * +#0 *9,#7'.7 9,4!9." 9,!#4.9 #0,# 0.4 #0,49 .# #0,!4!. ##,"09.9 ##, 7!.7 ##,9 4.0 #",'' .0

    % #%% % + )#%$0 * +*0#+ + , +0)#0) * + "#$)) % +$*#*), +% #) ) * *+ #*," ) *0 # "+ 0 * +#"%, )+" $E +0 *E +* %,E +* "+E ++ ),E ++ 0 E + $ E + * E % ,"E % %E

    ( )#,$" % (,)#+%+ " ($)# ) , ()%#)%" ) (+ *#+$* % (++ #"0) , (+*%#,%) $ (+""#%"+ % (+,+#+0$ (+$)#*00 $'7,'"#." 40,7!#.9 44, "#.# 4!,4! . ",$#$." $,!4!.# $#,#09.7 $ ,'"".9 $9,40'.9 7',"$'."

    +*# *$ * +0#$), ) + # ", " +,#0 , +$# , , +)#)* * * # )" ) *+#0"" " **#, " *0#),0 ,%#%0+ %#," %#0"% %# ) )#$,$ )#"$, )#+) $#)%" $#, 0 $#0+*#+ #+ #+ #+ #+ #+ #+ #+ #+ #+

    % * % * % * % * % * % * % * % * % * % *"0" "0" "0" "0" "0" "0" "0" "0" "0" "0"

    +#$)% +#$)% +#$)% +#$)% +#$)% +#$)% +#$)% +#$)% +#$)% +#$)%#0$,!!#.' ##4, $#.! #"",49#.' #'0,$4'.! #'!,99#.7 #47, 0 .! # $,# .# #$4,907.4 #7',7'0.# #!", 90."

  • 8/9/2019 Assignment #3.xlsx

    25/276

    0#""% 0#, $ * 0#)$* + "# %0 " "#0* ) "# " "#$%* # 0 ) #*)0 " # 0" $%#+ , + + #*") $ ++#"$+ , +*#)" +"#0$* $ +,# )$ ) +)# $ " * #+ , * **# ,+ " * #* 0

    "* "* "* "* "* "* "* "* "* "*

    *# %, *# %, *# %, *# %, *# %, *# %, *# %, *# %, *# %, *# %,

    +)+ +)+ +)+ +)+ +)+ +)+ +)+ +)+ +)+ +)+# ,4"4." #$,7"4.9 #!,#$".7 #9,7 ".9 "#, #". "',4$0.7 " ,$#!.9 "!,0##.0 '0,$$'.7 '',$07."

    +"#+%" +"#,%" + #+%" + #,%" +,#+%" +,#,%" +$#+%" +$#,%" +)#+%" +)#,%", , , , , , , , , ,

    +#0 ) +#0 ) +#0 ) +#0 ) +#0 ) +#0 ) +#0 ) +#0 ) +#0 ) +#0 )"#0%$ "#0%$ "#0%$ "#0%$ "#0%$ "#0%$ "#0%$ "#0%$ "#0%$ "#0%$+#+*% +#+*% +#+*% +#+*% +#+*% +#+*% +#+*% +#+*% +#+*% +

    '$,9 !." '!,7 !.9 40,$9$.7 4",7!$.9 4 ,04$. 47,494.7 0,# ".9 ',04 .0 $,#97.7 9,$4#."

    *"#$+* *,#0 *$#))) *%#"$, 0+# ," 0*#, * 0"#*" 0 #)*) 0$#"+, 0%# "

    ""#%,) ) "%#)0 ) "#$,, * %#$", ) ,"#$, " ,%#)+ 0 $"#)$ % $%#%0) ) # , + % # ,% +(+# ) (+# $, (*#+ * $ (*#, % + (0#+*$ " (0#,%" " ("#0 + % ( #+"$ + (,#+0* % ($#0,$ *+#*"0 +#*"0 +#*"0 +#*"0 +#*"0 +#*"0 +#*"0 +#*"0 +#*"0 +#*"0

    $9,9"'.0 7 ,!0".! !#,794.4 !7,! $.7 9',94 .0 #00,0#0.9 #0$,00".# ###,!$".4 ##7, '"." #"",94!.9

    $9,9"'.0 7 ,!0".! !#,794.4 !7,! $.7 9',94 .0 #00,0#0.9 #0$,00".# ###,!$".4 ##7, '"." #"",94!.9

    #0$,!!#." ##4, $#.7 #"",49#." #'0,$4'.$ #'!,99#.$ #47, 0 .7 # $,# .0 #$4,907.' #7',7'0.0 #!", 90."

    Pro.Fo

  • 8/9/2019 Assignment #3.xlsx

    26/276

    * + * +, * +$ * +) * +% * * * *+ * ** * *0 * *"

    #0,"!0.' #0,9#'.$ ##, $7.7 #","4#. #",9'4.# #',$44.' #4,'70.! # ,##"." # ,!$$.9 #$,$''.0)#$ % %# +, , + #0)% + ++#0+" * +*#*$) + +0#*, , +"#*, + + #*"0 0 +,#+% , +$# %, *

    *%+ *%+ *%+ *%+ *%+ *%+ *%+ *%+ *%+ *%+9,000.0 9,!07.$ #0,$!0.# ##,$0 ." #", $9.# #', $.$ #4, #.# # , '4.' #$,4!$.$ #7,'!7."

    (*,0 " (*$* (*)+ 0 (*)% $ (*%$ $ (0 * (0+* + (0+) (0*" + (0*%

    (0 (0+ (0* $ (00 (0"" $ (0 0 " (0,+ " (0,) ) (0$ 0 (0)+* + * * ) * *+" % **+ 0 **$ " *00 * *0) *"0 0 *"$ , * + 0

    %$, + +# %* , +#*** % +#0,) % +# 0* * +#$+ +#%+% $ *#+") ) *#" * *#,%*

    #9,!!9.' "#,4'4.0 "',07!.7 "4,!##.! "$,$"0.4 "!,490.$ '0,40$. '",' #.4 '4,'0$.! '$," '.7

    (++#)"* 0 (+*#%$$ 0 (+"#+*) 0 (+ #*$) , (+,#" ) ) (+$#"%$ , (+)# *+ $ (+%#" , , (* #*$, (* #%(+#* % , (+#* % , (+#* % , (+#* % , (+#* % , (+#* % , (+#* % , (+#* % , (+#* % , (+#* % ,

  • 8/9/2019 Assignment #3.xlsx

    27/276

    #',#0#.98 #4,"'$.98 # ,'!7.98 #$, '!."8 #7,$$!.48 #!,7 7."8 #9,7!#.'8 "0,7#$."8 "#, '$.#8 "","# .#8

    00.0 00.0 00.0 00.0 00.0 00.0 00.0 00.0 00.0 00.0

    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 (++# $+ *E + + E % $$E % 0%E % *E ) ,"E ) *,E $ )%E $ +E $ +"E,4!9.78 $,04$.$8 $,$'7.'8 7,"$0.!8 7,9# . 8 !, 99. 8 9,'#0."8 #0,044.78 #0,799.'8 ##, 70.08

    4,0 0. 8 4, ''.98 ,07$.08 ,$79."8 $,'4 .!8 7,07!.48 7,!79.78 !,7 #.98 9,$97.08 #0,7#$.'8

    ",7'$.9 ",$$'." ",$#4.7 ", 94.4 ",$0$.' ",$ .0 ",74 . ",!!'.' ',07'.7 ','"".'

    +%#))% 0 *+#"0" *0# $) $ *"#)++ ) *,#,* " *)#"% , 0 #" , 0*#0 + " 0"#0 , ) 0,#* 0 $(+0#+ + % (+"#*0, % (+ #0)$ % (+,# 0) * (+$#,,) " (+)#$ $ * (+%#$)+ 0 (* #$+, * (*+# 0, + (**#*+ +

    ,#$)$ " $#+%$ + $#,% $ )#*$0 , )#% * + %#$00 " + #,* * ++#,0 * +*#$$ $ +"# 0) ,

  • 8/9/2019 Assignment #3.xlsx

    28/276

    #% % #%*+ * #%*) % #%$, , ,# % ,#+$0 " ,#0+" $ ,#"$% ,#,," ,#)," 0

    # $+ + #0 * #+)+ " # "#% " "#)$, " "#)** $ "#$)" , "#$ $ ) "#$0)

    +0 Referen4ed fro1 Cell B+)" (Total Shares -utstanding on >alan4e Sheet Date GTotal Cash and ST In!est1ents instead of ust Cash

  • 8/9/2019 Assignment #3.xlsx

    29/276

    * * * *, * *$ * *) * *% * 0 * 0+ * 0* * 00

    99,9"0.$ #04,' 4.! #0!,!#9.# ##','00.$ ##7,7! .$ #""," 9.9 #"$,709.0 #'#,##7. #' ,470.0" , E " ""E " *)E " +*E 0 %,E 0 ) E 0 ,"E 0 ")E 0 0*E

    "*# 0% + ""#"*, % ",#0*$ ")#*0 " #+"" ) *# "% $ 0#%"0 $ #)* , $#,$0 ,7,'!#. 9,9"7.9 $",49#.$ $ ,0$ ." $7,$40.! 70,"#0.' 7",7$ ." 7 ,"9$.9 77,79$.4

    +"#)$* $ + # 0* ) +,#+%$ 0 +,#)," 0 +$# 0+ % +)#+%$ % +)#), + +%# +, 0 * #+," ++)#+%* + +)#%%% " +%#)+* * * #,*) + *+#""" $ **#* % 0 *0# ,% 0 *0#)$* *"#,," "

    *%+ *%+ *%+ *%+ *%+ *%+ *%+ *%+ *%+

    '',' .9 '4,!"'." '$,'00. '7,7!'.4 '9,"$7.$ 40,74!." 4",""0.4 4',$79.' 4 ,##9.

    "4,0" .$ " ,#04.7 "$,#9#.# "7,"!#.7 "!,'7'." "9,4$".# '0, 44.! '#,$#7.7 '",$7$.9

  • 8/9/2019 Assignment #3.xlsx

    30/276

    (0"* $ (0 + , (0, , (0,% (0$) " (0)$ 0 (0%, 0 (" * ("+" ++ " + " + " + " + " + " + " + " + ""'!.78 "47.$8 " $.$8 "$ . 8 "74.48 "!'.'8 "9".'8 '0#."8 '#0.#8

    "',7!$.9 "4,! 7.# " ,9'4.$ "7,0#$.' "!,09!.! "9,#7!.! '0," ". '#,'#$. '",'$$.!

    "',7!$.9 "4,! 7.# " ,9'4.$ "7,0#$.' "!,09!.! "9,#7!.! '0," ". '#,'#$. '",'$$.!

    ,#0$) * ,#,, * ,#% " + $#*"" * $# 0" " $#)*" )#+++ % )#0%$ * )#,$) )

    #7,40!.7 #!,#9#.9 #!,9!0. #9,77".# "0, $4.4 "#,' 4.7 "",#40.$ "",9#9.' "',$!7.9

    #7,40!.7 #!,#9#.9 #!,9!0. #9,77".# "0, $4.4 "#,' 4.7 "",#40.$ "",9#9.' "',$!7.9

    #7,40!.7 #!,#9#.9 #!,9!0. #9,77".# "0, $4.4 "#,' 4.7 "",#40.$ "",9#9.' "',$!7.9

  • 8/9/2019 Assignment #3.xlsx

    31/276

    * * * *, * *$ * *) * *% * 0 * 0+ * 0* * 00

    0%#+$+ 0 "0#+) " "$#, + *#," " )#*" 0 ,"# 0+ * $+# )" $%#")" 0 ))#0+*#%$* #%$* #%$* #%$* #%$* #%$* #%$* #%$* #%$*)# $ )# $ )# $ )# $ )# $ )# $ )# $ )# $ )# $

    ',7#'.' 7,7"7.4 $",#9'. $7,#!7.4 7",7!7.' 79,07'." !$,#"$.0 94,0"$.' #0",! 4.0

    $# $$ " $#%+0 $ )#* * * )# %* )#%0* * %#*$+ %#, ) % %#%"0 * + #*$0 *, , , , , , , , ,

    + 0 + 0 + 0 + 0 + 0 + 0 + 0 + 0 + 07,74 .4 !,0!#.7 !,4"0." !,7$0.0 9,#00." 9,4'9. 9,77$.9 #0,###." #0,44#."

    )#$$" , %#+," %# , + %#%"% , + #0"0 + #$0, " ++#+*$ + ++# +" * ++#)%, "

    *# %" *# %" *# %" *# %" *# %" *# %" *# %" *# %" *# %"+#0 * +#0 * +#0 * +#0 * +#0 * +#0 * +#0 * +#0 * +#0 *

    #",7"0.$ #',##0.0 #', 0".# #',!9 .$ #4,"!9. #4,$!".4 # ,07'.# # ,4$0." # ,!4".4

    *$*#%," ) *%"#$ " * 0+,#, + + 00)#"*+ $ 0 %#)+ , 0) # ,% % " #"+" "+%# $$ + "0,#*)% ,) "E $ %)E $ "0E , ))E , 0*E $$E *+E " ,,E " ++E

    (+%,#+ $ (*+"#)++ ) (*0"# ) (* 0#)*+ $ (*$0#)$ % (*%"# ,* $ (0+"#+)" , (00"# 0 (0 0#0$) +7$,!07.9 79,94". !", 7#." !4,$00.# ! ,9'9.7 !$, 07.' !$,""9.9 ! ,04$.7 !",9##.

    * #+*0 * *,#0)* ) *$#,"* " *)#% * 0 #+,+ , 0+#"*+ * 0*#,) ) 00#%" " 0 #*$# *+ ,#$0 ,#"0% ,#+") #) $ # ,, #*$ "#%)" "#,%0#+ #+ #+ #+ #+ #+ #+ #+ #+

    % * % * % * % * % * % * % * % * % *"0" "0" "0" "0" "0" "0" "0" "0" "0"

    +#$)% +#$)% +#$)% +#$)% +#$)% +#$)% +#$)% +#$)% +#$)%#9#,4 $.4 "00,"99.' "09,09'.' "#7,!#!." ""$,4$0." "' ,0#4.$ "4',4!$.$ " #,!9'.! "$0,"$7."

  • 8/9/2019 Assignment #3.xlsx

    32/276

    #$)% * ,# ", + ,#0 " $ ,# ," " ,#)*" * $# )0 $#0"+ * $# %, $ $#)") )*)#*,, % 0+#,0% % 0 #"+ " 0%#,"+ " ""#0$+ , "%#,,, 0 # %* ) ,*#**, ,%#, + )

    "* "* "* "* "* "* "* "* "*

    *# %, *# %, *# %, *# %, *# %, *# %, *# %, *# %, *# %,

    +)+ +)+ +)+ +)+ +)+ +)+ +)+ +)+ +)+'$,!7 .# 40, 0 .0 44, '9.# 49,0"4.! 4,0#4.9 9, $!.! $ ,7 '.# 7",$4"." !0,'#9.$

    +%#+%" +%#,%" * #+%" * #,%" *+#+%" *+#,%" **#+%" **#,%" *0#+%", , , , , , , , ,

    +#0 ) +#0 ) +#0 ) +#0 ) +#0 ) +#0 ) +#0 ) +#0 ) +#0 )"#0%$ "#0%$ "#0%$ "#0%$ "#0%$ "#0%$ "#0%$ "#0%$ "#0%$+#+*% +#+*% +#+*% +#+*% +#+*% +#+*% +#+*% +#+*% +#+*%

    $',409.# $7, '9.0 7",07'.# 77,0 !.! !", 4!.9 !!,$0".! 9 ,"!7.# #0",$7$." ##0,! '.$

    " # %* "*#+) "0#$,) " #0 , ",#%"" ")# 0* #+* +#$ ) 0#*%,

    % #+* + #+$, , + #**, , ++ #*)0 $ ++ #0 % , +* #",% % +* #,0" " +0 #)$, ) +0,#**" ,()#%+0 0 (+ #)0% " (+0#*+$ (+,#+*0 " (+%#,0 0 (*0#)00 * (*)#$%) (0"#,+ 0 ("+#0+#*"0 +#*"0 +#*"0 +#*"0 +#*"0 +#*"0 +#*"0 +#*"0 +#*"0

    #"!,047." #'",7$0." #'7,0"0.# #40,7 9.' #4',9##.' #4$,4##.7 #4!,#99. #49,"#7. #49,4#'.

    #"!,047." #'",7$0." #'7,0"0.# #40,7 9.' #4',9##.' #4$,4##.7 #4!,#99. #49,"#7. #49,4#'.

    #9#,4 $.' "00,"99." "09,09'.' "#7,!#!.# ""$,4$0." "' ,0#4. "4',4!$.$ " #,!9'.7 "$0,"$7.#

  • 8/9/2019 Assignment #3.xlsx

    33/276

    * * * *, * *$ * *) * *% * 0 * 0+ * 0* * 00

    #7,40!.7 #!,#9#.9 #!,9!0. #9,77".# "0, $4.4 "#,' 4.7 "",#40.$ "",9#9.' "',$!7.9+$#%*0 0 +)#, " ) +%#*,) * +%#$"+ $ * # " 0 * #+), $ * #+** +%#)" % +%#0"$ ,

    *%+ *%+ *%+ *%+ *%+ *%+ *%+ *%+ *%+#!,"#4.' #!,94 .! #9, 9." "0,0'".7 "0,'4 .' "0,477.7 "0,4#'.0 "0,#'$.9 #9,$'!.$

    (000 + (00, 0 (00) (00% ) (0" + (00% 0 (00$ " (00" 0 (00 +

    (0) $ (0)% " (0%* (0%0 (0%0 % (0%* % (0% $ (0)$ + (0)* ** " * , % * ) $ * % , * % % * % * * $ ) * " * * *

    0# +0 " 0#0$0 0#$$ "#**, "#$0 0 #*%" $ #%*, ,#,00 $ $#"* 0

    '!,#7".# 40,04#.9 4#,!4'." 4', 7.0 4 ,#$ .! 4$,$ 4." 4!,009.! 49,""'.! 0,"9#.7

    (*+#",) (*+#$)% " (*+#)%, % (*+#$$ , (*+#0%0 % (* #$ " 0 (+%#)"" , (+)#,,* , (+$#*+* "(+#* % , (+#* % , (+#* % , (+#* % , (+#* % , (+#* % , (+#* % , (+#* % , (+#* % ,

  • 8/9/2019 Assignment #3.xlsx

    34/276

    "",7"7.$8 "',049.08 "',# $. 8 "',0'0."8 "",$ '. 8 "",0#'.98 "#,#04."8 #9,9""."8 #!,47".08

    00.0 00.0 00.0 00.0 00.0 00.0 00.0 00.0 00.0

    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" *, $,E , 0)E , +E ,0E *,E " ))E " E " +0E 0 $ E

    #",' "."8 #',#40.!8 #',9'0.48 #4,7# .08 # ,4!!. 8 #$,"44.48 #$,97$.#8 #7,$7$.98 #!,'40."8

    ##,!#0.48 #",97!.98 #4,""0.$8 # , '".98 #$,9#".48 #!,' 4.'8 #9,! ".!8 "#,40#."8 "",99#.98

    ',$'4." 4,0#4.0 4,4$$.# 4,99'.9 , 99.9 $,"! .9 7,0 ".! 7,900.' !,!"7.!

    0)#+$* + " # "+ % "+#)"0 * "0# $ " #+, ) ",#, " * ")# % ) "%#**0 ) #*%+ $(**#$*$ , (*0# "% (*0#+ , (*0# 0 * (**#, 0 (**# +0 % (*+#+ " * (+%#%** * (+)#"$*

    + #""" +,#%%* % +)#,), $ * # *, ) **# +* 0 *"#," * *,#% , *%#0 + 0+#)+% $

  • 8/9/2019 Assignment #3.xlsx

    35/276

    $# $, + $#*% 0 $# +$ * $#$0$ $#% + )#+ )#0"" )# +" ) )#,," 0

    "#$** % "#$ $ ) "#,% 0 "#,,$ ) "#,0) "# %% + "# "% ) "#")% + "#"+, ,

  • 8/9/2019 Assignment #3.xlsx

    36/276

    * 0"

    #'9,7 0.0 +,E

    %#"% %!0," 4.$

    * #) + ** #""0 )

    *%+

    4$, '$.0

    '',7#!.$

  • 8/9/2019 Assignment #3.xlsx

    37/276

    ("*0+ "'#9.08

    '','99.

    '','99.

    )#% )

    "4,44'.!

    "4,44'.!

    "4,44'.!

  • 8/9/2019 Assignment #3.xlsx

    38/276

    * 0"

    %)#+"#%$*)# $

    ##",$!7.

    + # %$ ),

    + 0#0,7$ .!

    +*#*$* 0

    *# %"+#0 *

    #$,"#!.'

    " +#$%0 ,0 E

    (0$+#%%)79,79 .#

    0,#" % ,"#" *#+

    % *"0"

    +#$)%"$!,$ '.4

  • 8/9/2019 Assignment #3.xlsx

    39/276

    )# %, )$$#%,0 +

    "*

    *# %,

    +)+!!,!7!.9

    *0#,%",

    +#0 )"#0%$+#+*%

    ##9,9#".9

    "#))"

    +"+#$ %("%# %

    +#*"0#4!,740.

    #4!,740.

    "$!,$ '.4

  • 8/9/2019 Assignment #3.xlsx

    40/276

    * 0"

    "4,44'.!+)#,* "

    *%+#!,9##.4

    (0*" ,

    (0$ %*")

    )#0++ 0#,"#'.9

    (+ # "(+#* % ,

  • 8/9/2019 Assignment #3.xlsx

    41/276

    #$,7$'.$8

    00.0

    0.0

    +# ))($#$"

    (+)#% % 00 0)E

    #!,9 9.'8

    "4,$#$.!8

    9,!''.

    +#*+0 %(+,#$,0 ,0"#" 0+

    % 0#$+) 0"

    ") #%$* "

  • 8/9/2019 Assignment #3.xlsx

    42/276

    )#$)% % P H *"0#00$ 0

    "#00* + P H , #")* +$

    0%$# )) 0)

    +,)# ,) 0)00 )"

  • 8/9/2019 Assignment #3.xlsx

    43/276

    Re!enue /ro5th , 0 E

    C-/S as E of Re!enue "* $ES/&A as E of Re!enue +" ))ER&D as E of Re!enue +) *+EInterest 23pense (E .+ $%ETa3 Rate *, )+E

    A7R as a E of Re!enue $ )EIn!entory as a E of C-/S * ,0E

    A7P as a E of C-/S +0 ,+E

    Depre4iation as a E of 8et PP&2 *0 0"E/ross PP&2 /ro5th Rate +" ,0E

    A44rued 23penses /ro5th Rate ++ %0E

    A!erage Cash A4=uisitions (+#* % ,

    Co11on Sto4? Di!idend /ro5th Rate + % E

    Ter1inal /ro5th 0EShares -utstanding De4 0+# * +0 "%,$+ ear /o!ern1ent >ond De4 0+# * +0 * ),E

    Jistori4al 2ffe4ti!e Interest Rate * ) EJistori4al Rf " ,,E2;RP E

  • 8/9/2019 Assignment #3.xlsx

    44/276

    /eo1etri4 a!erage * * . * +0

    A!erage * * . * +0 A!erage * * . * +0 A!erage * ++ . * +0Interest 23pense E for * +0

    A!erage * * . * +0

    A!erage * * . * +0 A!erage * * . * +0 A!erage * * . * +0

    A!erage +%%+ . * +0/eo1etri4 a!erage +%%+ . * +0/eo1etri4 a!erage +%%+ . * +0

    A!erage +%%+ . * +0

    /eo1etri4 a!erage * . * +0

    /i!en Also is 4lose to the yearly inflation rate

    -6tained fro1 :S Treausury 9e6site

    Cal4ulated 6y getting the a!erage of the effe4ti!e interest rates fro1 +%%0.* +0 A!erage of the + year go!ern1ent 6ond yield fro1 +%%0.* +0/i!en

  • 8/9/2019 Assignment #3.xlsx

    45/276

    /eo1etri4 a!erage annual gro5th rate +%%+ . * ++ 0E/eo1etri4 a!erage annual gro5th rate * * . * , 0 E

    Arith1eti4 a!erage annual gro5th rate +%%+ . * +* $ E

    +%%+ +%%* +%%0 +%%"Total Re!enue "#$$% #)"" )#$)* ++# *+ear.o!er.year E 4hange ** *)E *$E 0+ +%E

    -r

    -r

    The differen4e 6et5een the geo1tri4 andarith1eti4 a!erages suggests that the annual4hanges e3perien4ed 6y Intel de!iatedsignifi4antly fro1 the a!erage

    The path of Intel's re!enue# represented 6ya4tual re!nues# 5as different than the totale3perien4e a!eraged o!er the +%%+ . * +0 ti1eperiod

    There 5as enough !olatility in Intel's annualre!enue nu16ers to 4reate a differen4e in thearith1eti4 and geo1etri4 1eans

  • 8/9/2019 Assignment #3.xlsx

    46/276

    +%% +%%, +%%$ +%%) +%%% * * + * *+,#* * * #)"$ * # $ *,#*$0 *%#0)% 00#$*, *,# 0% *,#$,"

    " ,0E *) ,$E * *,E " ) E ++ ),E +" $,E .*+ 0+E ) E

  • 8/9/2019 Assignment #3.xlsx

    47/276

    * 0 * " * * , * $ * ) * % * +0 #+"+ 0"#* % 0)#)*, 0 #0)* 0)#00" 0$# ), 0 #+*$ "0#,*0

    +* ,*E +0 E +0 E .) )$E ) 0"E .+ % E ., "E *" +%E

  • 8/9/2019 Assignment #3.xlsx

    48/276

    * ++ * +* * +00#%%% 0#0"+ *#$ )

    *0 $%E .+ **E .+ +%E

  • 8/9/2019 Assignment #3.xlsx

    49/276

    +%%+ +%%* +%%0 +%%" +%%C-/S as E of Re!enue ") ",E "0 $ E 0$ 0E ") " E ") *+ES/&A as a E of Re!enue +, +E +$ " E +0 0 E +* ,E ++ 0)ER&D as a E of Re!enue +* %0E +0 0 E ++ E % ,"E ) ETa3 Rate 0+ ",E 0+ %%E 0" %%E 0, E 0, $ E

    A7R as E of Re!enue +" ,+E +) *%E +, "%E +$ +$E +% *0EIn!entory as a E of C-/S +) **E * %*E * $$E * %,E * ,,E

    A7P as a E of C-/S $ 0 E + %%E +0 +0E + 0+E ++ ,EDepre4iation as a E of 8et PP& +% 00E +) 0%E +$ %"E +% + E +) 0 E

    2ffe4ti!e Interest Rate + 0 E % ,0E "*E , *$E 0 )%E

  • 8/9/2019 Assignment #3.xlsx

    50/276

    +%%, +%%$ +%%) +%%% * * + * *"0 %,E 0% ,$E ", +E " *$E 0$ +E )*E "% )"E++ +"E ++ 0E ++ $+E +0 +$E + %E +, )*E +, +%E) ,$E % 0,E % E + %E ++ E +" 0 E + $E

    0 E 0" )"E 00 %E 0" ),E 0 "*E " ),E * ),E+$ ),E +0 $+E +0 "*E +* %E +* *"E % )*E % ,*E+" ++E +$ ,E +0 %E +* "%E +$ $*E +, $ E +$ ,E+ $E +" + E + *%E ++ $E +) )$E +0 +*E ++ $E** * E * E *" +)E *$ * E *+ ,"E ** ) E *, * E

    * *"E 0 +E 0 % E 0 "E 0 *0E 0 )"E , + E

  • 8/9/2019 Assignment #3.xlsx

    51/276

    * 0 * " * * , * $ * ) * %"0 *%E "+ ) E " *$E ") +E ") )E "" "E "" 0+E+" +%E +0 ,*E +" , E +$ 0 E +" %E +" +E +" % E+" "$E +0 %$E +0 * E +, , E + +E + **E +, %E*" * E *$ ) E 0+ *%E *) ,"E *0 )%E 0+ + E *0 " E

    % )*E ) $$E + )E $ ,,E , $*E " E , "$E+% 0+E +) 00E +% %%E * +0E +) *%E ** 0,E +) ),E+* $*E +0 %E +" 0)E +0 +"E +* )+E +" *)E +* + E*$ %*E *% ++E * 0%E *, ""E *, )$E *" )+E *$ "E

    0"E 0E $%E + +)E $+E )E "E

  • 8/9/2019 Assignment #3.xlsx

    52/276

    * + * ++ * +* * +00" ,%E 0$ "%E 0$ ) E " * E+" ",E +" * E + + E + 0"E+ $E + ",E +% *E * +0E*) E *$ *+E *, +E *0 $*E

    , $E , $,E $ +%E , ) E*" )0E * *"E *0 " E +% ,%E+ +0E +" , E +" %$E +" +E*" $E *+ $,E ** $*E *+ , E

    E E ,,E + $%E

  • 8/9/2019 Assignment #3.xlsx

    53/276

    Intel Sto4? Pri4e S&P Inde3 Le!el Intel Daily Return S&P Daily Return+7"7+%%0 * $ "0 0)+7 7+%%0 * )" "0" 0" * E . *"E+7,7+%%0 0 ) "0" * ) 0)E "E+7$7+%%0 0 ++ "0 $0 + +E . )$E+7)7+%%0 0 % "*% . ))E . 0%E

    +7++7+%%0 0 * "0 % 0 ,$E ""E+7+*7+%%0 0 +% "0+ " . 0$E *E+7+07+%%0 0 "" "00 0 $ %$E ",E+7+"7+%%0 0 * "0 %" * 0)E ,$E+7+ 7+%%0 0 "% "0$ + . )%E *)E+7+)7+%%0 0 ," "0, )" " 0,E . $E+7+%7+%%0 0 % "0 +0 .+ ,+E . 0%E+7* 7+%%0 0 * "00 0$ .+ ) E . " E+7*+7+%%0 0 "0 "% . E "%E+7**7+%%0 0 ") "0, ++ . " E +"E+7* 7+%%0 0 * "" + + +*E )%E+7*,7+%%0 0 $ "0% % + ""E . +E+7*$7+%%0 0 * "0) ++ .+ 0E . "*E+7*)7+%%0 0 "+ "0) ,, .0 **E +0E+7*%7+%%0 0 0" "0) $) .* ,E 0E

    *7+7+%%0 0 ") ""* * " **E ) E*7*7+%%0 0 ") ""* E +E*707+%%0 0 " ""$ * .* +0E + E*7"7+%%0 0 "+ ""% , 0"E 0E*7 7+%%0 0 0" "") %0 .* +$E . +"E*7)7+%%0 0 0* ""$ ) . $ E . *"E*7%7+%%0 0 " "" 00 " +*E . ,E

    *7+ 7+%%0 0 ) "", *0 0 ,*E * E*7++7+%%0 0 + ""$ ,, .+ ),E 0*E*7+*7+%%0 0 "$ """ ) .+ **E . ,%E*7+,7+%%0 0 0+ "00 %+ ." ,*E .* " E*7+$7+%%0 0 0% "00 0 * ")E . +"E*7+)7+%%0 0 "" "0+ % + 0)E . 0*E*7+%7+%%0 0 ,+ "0" ** " )%E "E*7**7+%%0 0 ) "0 *" . $,E *0E*7*07+%%0 0 " "0" ) .+ %E . + E*7*"7+%%0 0 ,) "" )$ 0 %$E + " E*7* 7+%%0 0 ,% ""* 0" *+E 00E*7*,7+%%0 0 ," ""0 0) .+ *$E *"E

    07+7+%%0 0 , ""* + .+ $E . 0+E07*7+%%0 0 $0 ""$ % 0 ,%E + 00E0707+%%0 0 $ ""% *, 0+E 0 E07"7+%%0 0 $+ ""$ 0" .+ "E . "0E07 7+%%0 0 ,* "", ++ .* "*E . *$E07)7+%%0 0 $* " " $+ * )+E + %0E07%7+%%0 0 ,% " " " . )"E . $E

    07+ 7+%%0 0 ,, " , 00 . $"E "*E07++7+%%0 0 , " 0 $* . *+E . $E07+*7+%%0 0 ,) ""% )0 ,"E . ),E

  • 8/9/2019 Assignment #3.xlsx

    54/276

    07+ 7+%%0 0 $+ " + "0 ) E 0,E07+,7+%%0 0 $" " + 0$ % E . +E07+$7+%%0 0 % "") 0+ ." +)E . ,)E07+)7+%%0 0 ,* " + )% )$E ) E07+%7+%%0 0 " +) .+ $0E . 0)E07**7+%%0 0 0 "") )) . ,,E . *%E07*07+%%0 0 * "") $, . ""E . 0E07*"7+%%0 0 $ "") $ + ,E . + E07* 7+%%0 0 ,+ " )) %)E ,0E07*,7+%%0 0 $ ""$ $) .+ )E . ,%E07*%7+%%0 0 $ " $$ ++E ,$E070 7+%%0 0 ,+ " + %$ + %E *$E070+7+%%0 0 % " + ,$ . "0E . $E

    "7+7+%%0 0 ") " 0 .0 "E . 0 E"7*7+%%0 0 0, ""+ 0% .0 %E .+ %)E"7 7+%%0 0 "" ""* *% * ""E * E"7,7+%%0 0 ") ""+ +, + * E . *,E"7$7+%%0 0 , ""* $0 * *"E 0,E"7)7+%%0 0 0 ""+ )" . ))E . * E

    "7+*7+%%0 0 ,$ "") 0$ 0 %)E + ")E"7+07+%%0 0 * ""% ** ." + E +%E"7+"7+%%0 0 * "") ,, ++E . +*E"7+ 7+%%0 0 "% "") " .+ E . ,E"7+,7+%%0 0 "" "") %" .+ ",E +*E"7+%7+%%0 0 ""$ ", .++ +"E . 00E"7* 7+%%0 0 +, "" + 0 0*E . 0E"7*+7+%%0 0 *+ ""0 ,0 + $0E . 00E"7**7+%%0 0 "0% ", ., $E . %"E"7*07+%%0 * % "0$ 0 .0 0%E . E"7*,7+%%0 * $0 "00 " . ) E . ) E"7*$7+%%0 * )$ "0) + *%E + 0E"7*)7+%%0 * % "0) * * $*E E"7*%7+%%0 * %% "0) )% + 0*E * E"70 7+%%0 * %$ "" +% . , E 0 E

    707+%%0 0 0 ""* ", + %$E *E7"7+%%0 0 +$ """ " +E 0,E7 7+%%0 0 +$ """ * +*E ++E7,7+%%0 0 +, ""0 *, . * E . *)E7$7+%%0 0 +% ""* 0+ $"E . *+E

    7+ 7+%%0 0 * ""* ) "%E ++E7++7+%%0 0 ++ """ 0, .* %0E 0 E7+*7+%%0 0 , """ ) .+ +E + E7+07+%%0 0 , "0% *0 . +0E .+ * E7+"7+%%0 0 "0% , . 0)E )E7+$7+%%0 0 % "" 0$ + "E +)E7+)7+%%0 0 +, "" 0* * *$E . +E7+%7+%%0 0 *$ ""$ $ 0 *+E + , E7* 7+%%0 0 *, " % . *"E ,$E7*+7+%%0 0 *0 "" )" . $*E .+ E7*"7+%%0 0 * "") ")E ")E

  • 8/9/2019 Assignment #3.xlsx

    55/276

    7* 7+%%0 0 *" "") ) . *"E +%E7*,7+%%0 0 " " 0 "" , +E + *E7*$7+%%0 0 * " * "+ * "E . *0E7*)7+%%0 0 ", " +% .+ ,,E . "%E,7+7+%%0 0 ,+ " 0 )0 " +$E )+E,7*7+%%0 0 % " 0 ) . , E E,707+%%0 0 , " * "% . $,E . 0 E,7"7+%%0 0 * " , . %%E . "E,7$7+%%0 0 ,0 ""$ ,% 0 + E . 0E,7)7+%%0 0 " """ $+ .* )E . ,$E,7%7+%%0 0 "% "" $) .+ 0*E *"E

    ,7+ 7+%%0 0 "+ "" 0) .* *"E . %E,7++7+%%0 0 0 ""$ *, 0 "0E "*E,7+"7+%%0 0 $ ""$ $+ + ++E + E,7+ 7+%%0 0 ,+ "", *$ + %E . 0*E,7+,7+%%0 0 0 ""$ "0 .* +,E *,E,7+$7+%%0 0 + "") " . ,,E * E,7+)7+%%0 0 ", ""0 ,) .+ 0"E .+ )E,7*+7+%%0 0 "", ** * ")E $E,7**7+%%0 0 "$ "" %0 .* * E . ,E,7*07+%%0 0 "" ""0 +% . % E . ,+E,7*"7+%%0 0 0, "", ,* .* *$E $$E,7* 7+%%0 0 "+ ""$ , + ,0E **E,7*)7+%%0 0 " + ) * *E % E,7*%7+%%0 0 0 " ,% )%E . *,E,70 7+%%0 0 "" " 0 .* , E . "E

    $7+7+%%0 0 0) ""% * .+ )*E . 0"E$7*7+%%0 0 0$ "" )" . *0E . $+E$7,7+%%0 0 00 ""+ "0 .+ +,E . %%E$7$7+%%0 0 *% ""* )0 .+ +$E 0*E$7)7+%%0 0 "* "") ," " "E + 0+E$7%7+%%0 0 "") ++ * *)E . +*E

    $7+*7+%%0 0 ") "") %) . ,$E +%E$7+07+%%0 0 "+ "") % .* *E . * E$7+"7+%%0 0 0" " ) .* ,E ""E$7+ 7+%%0 0 0 ""% ** .+ +$E . +%E$7+,7+%%0 0 +, "" $ ." *$E . $$E$7+%7+%%0 0 +) "", 0 $"E ,E$7* 7+%%0 0 * ""$ 0+ * *+E *%E$7*+7+%%0 0 * ""$ +) .+ ,)E . 0E$7**7+%%0 0 +0 """ + .* * E . , E$7*07+%%0 0 *0 ""$ + 0 E )E$7*,7+%%0 0 0 ""% % * +$E " E$7*$7+%%0 0 0+ "") *" *"E . +%E$7*)7+%%0 0 0 ""$ +% + +)E . *0E$7*%7+%%0 0 0+ " *" .+ +$E ,)E$70 7+%%0 0 *$ "") +0 .+ "*E . "$E

    )7*7+%%0 0 *% " + $*E " E)707+%%0 0 0+ ""% *$ $+E . * E)7"7+%%0 0 "" "") " 0 $$E . +,E

  • 8/9/2019 Assignment #3.xlsx

    56/276

    )7 7+%%0 0 ") "") +0 + 0,E . %E)7,7+%%0 0 ) "") ,) * ,%E +*E)7%7+%%0 0 ,+ " $* )$E " E

    )7+ 7+%%0 0 ""% " .+ +E . *)E)7++7+%%0 0 ,$ " ", 0 0 E **E)7+*7+%%0 0 ,) "") %, *+E . 00E)7+07+%%0 0 $0 " +" + "%E *,E)7+,7+%%0 " * " * 0) $ $"E E)7+$7+%%0 " , " 0 +0 %$E +$E)7+)7+%%0 " % " , " $$E ,"E)7+%7+%%0 " " , "0 .* *%E %E)7* 7+%%0 0 %) " , +, . 0%E . ,E)7*07+%%0 " * " *0 $)E . * E)7*"7+%%0 0 %$ " % $$ .+ +$E + E)7* 7+%%0 0 %+ ", +0 .+ $E )E)7*,7+%%0 0 %, ",+ " + " E * E)7*$7+%%0 0 %) ", " 0%E . ++E)70 7+%%0 " ",+ % %E 0 E)70+7+%%0 " * ",0 , 0%E 0,E

    %7+7+%%0 0 %$ ",0 + .+ +$E . %E%7*7+%%0 0 %" ",+ 0 . $%E . " E%707+%%0 0 %* ",+ 0" . " E +E%7$7+%%0 0 )) " ) * .+ * E . ,+E%7)7+%%0 0 %" " , , + ,+E . "+E%7%7+%%0 " " $ * $)E +%E

    %7+ 7+%%0 " % ",+ $* + +,E %*E%7+07+%%0 " ",* , .+ + E $E%7+"7+%%0 0 % " % % .* 0*E . "$E%7+ 7+%%0 " ",+ , * $E 0$E%7+,7+%%0 " " % "0 .+ 0 E . "$E%7+$7+%%0 " * " ) )0 0%E . +0E%7* 7+%%0 " $ " + 0,E . )*E%7*+7+%%0 " ) " * % +%E . ",E%7**7+%%0 " * " , * 0 $E $*E%7*07+%%0 " *$ " $ $" + ,$E 0"E%7*"7+%%0 " 0 " $ ,0 E . *E%7*$7+%%0 " " ",+ ) * 0,E %+E%7*)7+%%0 " ",+ 0 0 0$E . ,E%7*%7+%%0 " ) ", ++ ,%E . 0+E%70 7+%%0 " "* " ) %0 .0 "+E . *,E+ 7+7+%%0 " ",+ *) * )0E +E+ 7"7+%%0 " ",+ 0" E +E+ 7 7+%%0 " 0) ",+ * .0 $)E . 0E+ 7,7+%%0 " 00 ", $" .+ $E . + E+ 7$7+%%0 " 0 " % +) . $*E . 0"E+ 7)7+%%0 " 0% ", 0+ * +)E * E

    + 7++7+%%0 " % ", )) ., $,E +*E+ 7+*7+%%0 " , ",+ +* . $,E E+ 7+07+%%0 0 %$ ",+ "% .* 0+E )E+ 7+"7+%%0 " ",, )0 + %$E + +,E

  • 8/9/2019 Assignment #3.xlsx

    57/276

    + 7+ 7+%%0 " ",% E $E+ 7+)7+%%0 0 %" ",) " .* $ E . **E+ 7+%7+%%0 0 )% ",, *+ .+ +%E . ")E+ 7* 7+%%0 0 %* ",, $ ) E . 0E+ 7*+7+%%0 " 0 ", 0, * $%E . + E+ 7**7+%%0 " * ",0 *$ . 0%E . " E+ 7* 7+%%0 0 %$ "," * .+ +$E * E+ 7*,7+%%0 0 %) "," 0 0%E *E+ 7*$7+%%0 " 0 "," ,+ + +)E $E+ 7*)7+%%0 0 %$ ",$ $0 .+ E ,$E+ 7*%7+%%0 0 % ",$ )0 . 0%E *E

    ++7+7+%%0 0 % ",% + E *$E++7*7+%%0 0 %* ",) "" . $%E . +"E++707+%%0 0 ) ",0 * .* %%E .+ +,E++7"7+%%0 0 ,% " $ "% .0 )E .+ +%E++7 7+%%0 0 ) " % $ * %$E " E++7)7+%%0 0 $ ", *+ .+ *0E +"E++7%7+%%0 0 )+ ", 00 + ,$E 0E

    ++7+ 7+%%0 0 %$ ",0 $* " + E $"E++7++7+%%0 0 %) ",* ," 0%E . *0E++7+*7+%%0 0 %* ", 0% .+ $E %E++7+ 7+%%0 0 $ ",0 $ ." 0)E . 0 E++7+,7+%%0 0 $) ",, $" )0E ,"E++7+$7+%%0 0 ,) "," )+ .* ,%E . "+E++7+)7+%%0 0 ,* ",0 ,* .+ $ E . *,E++7+%7+%%0 0 ",* , .+ $0E . **E++7**7+%%0 0 % " % +0 + + E . $ E++7*07+%%0 0 ,) ",+ 0 * 0%E "+E++7*"7+%%0 0 $ ",* 0, + %+E *%E++7*,7+%%0 0 $$ ",0 , "*E + E++7*%7+%%0 0 $" ",+ % . ,*E . * E++70 7+%%0 0 )" ",+ $% * $+E . *E+*7+7+%%0 0 %* ",+ )% * 0E *E+*7*7+%%0 0 %" ",0 ++ " E *,E+*707+%%0 0 %$ "," )% $%E 0)E+*7,7+%%0 0 $* ",, "0 ., 0 E 00E+*7$7+%%0 0 $+ ",, $, . *+E $E+*7)7+%%0 0 $* ",, *% *+E . + E+*7%7+%%0 0 ,0 "," +) .* *E . " E

    +*7+ 7+%%0 0 * ",0 %0 .0 *E . E+*7+07+%%0 0 % ", $ * **E 0)E+*7+"7+%%0 0 % ",0 , E . $E+*7+ 7+%%0 0 ,$ ",+ )" * +$E . *,E+*7+,7+%%0 0 ,$ ",0 0" E 0*E+*7+$7+%%0 0 ,0 ",, 0) .+ *)E ,,E+*7* 7+%%0 0 ,, ", ) ),E . ++E+*7*+7+%%0 0 $* ", 0 + $+E . +*E+*7**7+%%0 0 ), ",$ 0* 0 $)E "0E+*7*07+%%0 0 )) ",$ 0) ,+E +E+*7*$7+%%0 0 %* "$ " + +E ,)E

  • 8/9/2019 Assignment #3.xlsx

    58/276

    +*7*)7+%%0 " "$ %" + %%E %E+*7*%7+%%0 0 % "$ ) .+ 0$E . )E+*70 7+%%0 0 %" ",) ," . * E . "+E+*70+7+%%0 0 )) ",, " .+ %E . "$E

    +707+%%" 0 )0 ", "" .+ *+E . **E+7"7+%%" 0 %) ",, )% " )E 0+E+7 7+%%" " * ",$ $)E +"E+7,7+%%" " ",$ +* . 0%E . %E+7$7+%%" " +* ",% % * %0E , E

    +7+ 7+%%" " +% "$ *$ + $+E + +"E+7++7+%%" " +$ "$" +0 . 0$E . *"E+7+*7+%%" " *$ "$" +$ * "0E +E+7+07+%%" " * "$* "$ . E . 0,E+7+"7+%%" " *) "$" %+ $"E *E+7+$7+%%" " +" "$0 0 .0 *)E . 0"E+7+)7+%%" " * "$" * + +E * E+7+%7+%%" 0 %+ "$" 0 .$ ,E +E+7* 7+%%" 0 %) "$" %) * E +"E+7*+7+%%" " $ "$" $* * +,E . E+7*"7+%%" " % "$+ %$ )E . )E+7* 7+%%" " $ "$ %* . $E . **E+7*,7+%%" 0 %) "$0 * .* 0 E ")E+7*$7+%%" " * "$$ %)E )+E+7*)7+%%" " $ "$) $ + 0,E 0 E+70+7+%%" " ) ")+ ,+ +%E ,+E

    *7+7+%%" " " "$% ,* . %,E . "+E*7*7+%%" " ) ")* %$E E*707+%%" 0 % ") $+ .0 $E . *$E*7"7+%%" 0 ), ",% )+ .* 0$E .* *$E*7$7+%%" 0 )) "$+ $, " E "*E*7)7+%%" 0 %$ "$+ * "*E . + E*7%7+%%" 0 %% "$* $$ %E 0$E

    *7+ 7+%%" 0 % ",) %0 .+ +$E . )+E*7++7+%%" 0 %) "$ +) %%E *$E*7+"7+%%" 0 %% "$ *0 * E +E*7+ 7+%%" " , "$* * + $,E "%E*7+,7+%%" " +% "$* $% 0 )E ,E*7+$7+%%" " +, "$ 0" . $ E . *E*7+)7+%%" " +$ ",$ ,% 0)E . ,E*7**7+%%" " 0 "$+ ", 0 E )+E*7*07+%%" " *% "$ ,% . +)E . +,E*7*"7+%%" " *0 "," *, .+ *)E .+ 0$E*7* 7+%%" " *$ ",, $ $"E 0%E*7*)7+%%" " 0 ",$ +" $0E *0E

    07+7+%%" " +$ "," "" .* %+E . )E07*7+%%" " +, "," )+ . +%E )E0707+%%" " * ",0 + * ,E . 0%E07"7+%%" " 0 "," $" * 0%E 0$E07$7+%%" " " ",, %+ * 00E "$E07)7+%%" " "* ", )) . $ E . **E

  • 8/9/2019 Assignment #3.xlsx

    59/276

    07%7+%%" " ") ",$ , + *"E * E07+ 7+%%" " 0) ",0 % .* %E . ,)E07++7+%%" " *% ",, "" .* +"E E07+"7+%%" " 0) ",$ 0% * E * E07+ 7+%%" " " ",$ + + $%E . )E07+,7+%%" " "% ",% "* ))E *E07+$7+%%" " * "$ % *E 0*E07+)7+%%" " "$+ , . 0 E 0E07*+7+%%" " * ",) " 0 E . 0E07**7+%%" " ",) ) . 0 E ,E07*07+%%" " "$ ",) " . ,%E . ,E07*"7+%%" " 0% "," 0 .+ $ E . )%E07* 7+%%" " 0, ", ) . $+E . )+E07*)7+%%" " *% ", .+ ,+E . +0E07*%7+%%" " +" " * ") .0 ",E .+ ,0E070 7+%%" " +" "" E .+ 0E070+7+%%" " ** "" $$ + )%E E

    "7"7+%%" " * "0) %* . 0$E .+ "E"7 7+%%" " 0 "") *% * *0E * +0E"7,7+%%" " 0 "") + *$E . E"7$7+%%" " "+ " )) + ""E ,0E"7)7+%%" " 0" ""$ + .+ $$E . )"E

    "7++7+%%" " 0* ""% )$ . *$E ,*E"7+*7+%%" " ++ ""$ $ ." %$E . +E"7+07+%%" 0 %) "", *, .0 "E . *%E"7+"7+%%" 0 $" "", 0) ., )E 0E"7+ 7+%%" 0 $0 "", +) . *+E . "E"7+)7+%%" 0 ,, ""* ", .* %E . )0E"7+%7+%%" 0 % ""* " .+ $+E *E"7* 7+%%" 0 % ""+ %, E . +0E"7*+7+%%" 0 $$ "") $0 " $)E + 0E"7**7+%%" 0 $$ ""$ ,0 *+E . * E"7* 7+%%" 0 %0 " * $+ " +"E + +0E"7*,7+%%" 0 % " + )$ , E . +%E"7*)7+%%" 0 ), ""% + .* "$E . ,+E"7*%7+%%" 0 )+ " %+ .+ ++E " E

    7*7+%%" 0 $) " 0 * . )*E "$E707+%%" 0 $+ " 0 0 .+ ),E E7"7+%%" 0 ,, " + $* .+ 0$E . *%E7 7+%%" 0 ,% " + 0) ) E . )E7,7+%%" 0 $0 ""$ )* + ,E . $%E7%7+%%" 0 ,, ""* 0* .+ $)E .+ *0E

    7+ 7+%%" 0 $* "", + + "%E )0E7++7+%%" 0 $* ""+ "% E .+ +E7+*7+%%" 0 ,, ""0 $ .+ )E +E7+07+%%" 0 , """ +" . 0*E %E7+,7+%%" 0 % """ "% .+ E )E7+$7+%%" 0 ," ""% 0$ + 0 E + + E7+)7+%%" 0 ,) " 0 ,% + +)E %,E7+%7+%%" 0 $, " , ") * +E ,+E

  • 8/9/2019 Assignment #3.xlsx

    60/276

    7* 7+%%" 0 $0 " " %* . ,*E . 0"E7*07+%%" 0 $* " 0 * . "*E . 0)E7*"7+%%" 0 )" " " )+ 0 0,E 0,E7* 7+%%" 0 )0 " , 0" . "+E 0"E7*,7+%%" 0 $) " $ , .+ **E +,E7*$7+%%" 0 )" " $ 00 + " E ,E70+7+%%" 0 %+ " , + )0E . +)E,7+7+%%" " " " $ ,0 0 0$E * E,7*7+%%" " 0 " $ , . +$E E,707+%%" 0 %" ", +0 .* 00E "E,7,7+%%" 0 ), " ) )) .* )E . *$E,7$7+%%" 0 )" " ) *+ . 0 E . + E,7)7+%%" 0 $0 " $ , .* ) E . * E,7%7+%%" 0 ,% " $ ), .+ *,E +)E

    ,7+ 7+%%" 0 $ " ) ,$ + ,$E +)E,7+07+%%" 0 $* " % + . )+E %E,7+"7+%%" 0 )0 ",* 0$ * %"E $+E,7+ 7+%%" 0 )+ ", ,+ . +E . 0)E,7+,7+%%" 0 $) ",+ %0 . $*E *%E,7+$7+%%" 0 $ " ) " . )0E . $ E,7* 7+%%" 0 ,) " ") .+ )$E . , E,7*+7+%%" 0 ,0 " + 0" .+ "%E . %+E,7**7+%%" 0 $0 " 0 % * ) E 0%E,7*07+%%" 0 , ""% ,0 .* + E . $,E,7*"7+%%" 0 , ""* ) E .+ *E,7*$7+%%" 0 $0 ""$ 0+ * 0,E + *E,7*)7+%%" 0 $$ "", $ )"E . *)E,7*%7+%%" 0 $+ ""$ ,0 .+ " E 0 E,70 7+%%" 0 ,, """ *$ .+ "$E . $ E

    $7+7+%%" 0 ,% "", * ) E "0E$7 7+%%" 0 ,+ "", 0$ .* +*E "E$7,7+%%" 0 "", +0 .+ ,*E . E$7$7+%%" 0 ,* "") 0) + )$E E$7)7+%%" 0 $ ""% * +,E *,E

    $7++7+%%" 0 $, "") , + ,$E . 00E$7+*7+%%" 0 $, ""$ % 0E . *E$7+07+%%" 0 ), "") $0 * $ E +$E$7+"7+%%" 0 )" " 0 "+ . " E + "E$7+ 7+%%" 0 $* " " +, .0 * E +$E$7+)7+%%" 0 ,, " ** .+ "$E *0E$7+%7+%%" 0 , " 0 ), .* $$E . 0 E$7* 7+%%" 0 0 " + , . ))E . E$7*+7+%%" 0 ,, " * ,+ 0 +E **E$7**7+%%" 0 ,* " 0 ++ .+ "E ++E$7* 7+%%" 0 ,+ " " * . ++E * E$7*,7+%%" 0 ) " 0 0, . ),E . * E$7*$7+%%" 0 " * $ . )$E . +$E$7*)7+%%" 0 ,* " " *" + )$E 0$E$7*%7+%%" 0 $ " ) *, * 0)E ))E

    )7+7+%%" 0 $0 ",+ + ,0E , E

  • 8/9/2019 Assignment #3.xlsx

    61/276

    )7*7+%%" 0 $* ", , . *+E . + E)707+%%" 0 ,% ",+ " . )"E +%E)7"7+%%" 0 ) " ) " .* %$E . ,,E)7 7+%%" 0 ,0 " $ % + 0E . *%E)7)7+%%" 0 ,0 " $ )% . *+E +)E)7%7+%%" 0 $ " $ %* * +,E +E

    )7+ 7+%%" 0 $0 ", 0 )"E *E)7++7+%%" 0 $$ " ) )) + E . 0+E)7+*7+%%" 0 $, ",+ %" . 0+E ,$E)7+ 7+%%" 0 ) ",+ *0 %0E . + E)7+,7+%%" 0 ) ", + + 0"E )*E)7+$7+%%" 0 %) ", +$ 0 E 0E)7+)7+%%" 0 %, ",0 +$ . ,+E . "0E)7+%7+%%" 0 %, ",0 ,) +*E ++E)7**7+%%" 0 %) ",* 0* "%E . *%E)7*07+%%" " * "," + $)E "$E)7*"7+%%" " + ",% 0 . + E %$E)7* 7+%%" " $ ",) ) + ",E . * E)7*,7+%%" " +0 "$0 ) + 0"E + **E)7*%7+%%" " +0 "$" % +%E +$E)70 7+%%" " +% "$, $ + 0*E 0+E)70+7+%%" " ++ "$ "% .+ )$E . +*E

    %7+7+%%" " * "$0 +$ .* *)E . "%E%7*7+%%" " + "$ %% . *E . ",E%7,7+%%" " ) "$+ ), + )E +)E%7$7+%%" " + "$ %% + $*E . +)E%7)7+%%" " +) "$0 +" $ E ",E%7%7+%%" " ++ ",) +) .+ ,)E .+ E

    %7+*7+%%" " 0 ",, *+ .+ % E . "*E%7+07+%%" " ) ",$ + + +,E *)E%7+"7+%%" " % ",) ) +%E *)E%7+ 7+%%" " +% "$" )+ * "%E + *)E%7+,7+%%" " +) "$+ +% . +%E . $,E%7+%7+%%" " * "$ ) ,E . $E%7* 7+%%" " +0 ",0 0, .+ ),E .+ %E%7*+7+%%" " % ",+ ", . % E . "+E%7**7+%%" " 0 ",+ *$ .+ 0"E . "E%7*07+%%" 0 % " % ,$ .+ %"E . 0 E%7*,7+%%" 0 %+ ", )* . %%E * E%7*$7+%%" 0 %+ ",* . * E *$E%7*)7+%%" 0 )" "," )" .+ , E , E%7*%7+%%" 0 ) ",* *" * E . ,E%70 7+%%" 0 )" ",* $+ . * E + E+ 707+%%" 0 $$ ",+ $" .* 0E . *+E+ 7"7+%%" 0 ,0 " " % .0 $0E .+ E+ 7 7+%%" 0 ,$ " 0 * + *%E . *"E+ 7,7+%%" 0 ,) " * 0, 0*E . *,E+ 7$7+%%" 0 $+ " + ) E ,+E

    + 7+ 7+%%" 0 $) " % " + ,)E )$E+ 7++7+%%" 0 $) ", $% + E + "$E

  • 8/9/2019 Assignment #3.xlsx

    62/276

    + 7+*7+%%" 0 $0 ", "$ .+ *"E . $E+ 7+07+%%" 0 ,) ",$ $% .+ ",E E+ 7+"7+%%" 0 ,, ",% + . ,"E *)E+ 7+$7+%%" 0 ," ",) %, . 0E . 0E+ 7+)7+%%" 0 ," ",$ ,, ++E . *)E+ 7+%7+%%" 0 $ "$ *) 0 E ,E+ 7* 7+%%" 0 $% ",, ) + + E . $0E+ 7*+7+%%" 0 $) "," )% . 0+E . "*E+ 7*"7+%%" 0 $* ", )0 .+ , E . )$E+ 7* 7+%%" 0 ,) ",+ 0 . % E + E+ 7*,7+%%" 0 $ ",* ,* + ) E *"E+ 7*$7+%%" 0 $) ", ) )0E $ E+ 7*)7+%%" 0 )% "$0 $$ * )%E + $ E+ 70+7+%%" 0 )) "$* 0 . * E . 0 E

    ++7+7+%%" 0 )" ",) "* .+ *+E . )0E++7*7+%%" 0 %+ ",, + + )0E . "+E++707+%%" 0 )$ ",$ %+ .+ E 0 E++7"7+%%" 0 $$ ",* *) .* "*E .+ * E++7$7+%%" 0 $, ",0 $ . "+E +$E++7)7+%%" 0 ) ", , + +"E ,E++7%7+%%" 0 )0 ", " $*E . E

    ++7+ 7+%%" 0 )* "," 0$ . * E . **E++7++7+%%" 0 $% ",* 0 . )*E . "0E++7+"7+%%" 0 )% ",, " * ,)E ) E++7+ 7+%%" 0 ) ", 0 .+ + E . **E++7+,7+%%" 0 )* ", ,* . $+E +0E++7+$7+%%" 0 )) ",0 $ + ,"E . ""E++7+)7+%%" " ",+ "$ * %*E . " E++7*+7+%%" " +0 " ) 0 0 "*E . ,%E++7**7+%%" " " % .* )E .+ $%E++7*07+%%" " $ ""% %0 )E . "E++7* 7+%%" 0 %% " * *% .+ %*E *E++7*)7+%%" " ) " " +, * + E "+E++7*%7+%%" " % " +$ 0)E **E++70 7+%%" 0 % " 0 ,% .0 ,0E . 00E+*7+7+%%" 0 %+ "") %* . $%E .+ E+*7*7+%%" 0 %0 " 0 0 " E %)E+*7 7+%%" " + " 0 0* + %%E E+*7,7+%%" " 0 " 0 ++ )E . E+*7$7+%%" " " + *0 0%E . "+E+*7)7+%%" 0 %* "" " .0 %E .+ *)E+*7%7+%%" 0 %* "", %, E 0"E

    +*7+*7+%%" 0 $$ ""% "$ .0 $)E ,E+*7+07+%%" 0 $) " + *+E + E+*7+"7+%%" 0 $$ " " %$ . *+E + $E+*7+ 7+%%" 0 ,, " 0" .* % E )E+*7+,7+%%" 0 $* " ) ) + "%E $,E+*7+%7+%%" 0 ,+ " $ %+ .* )"E . +%E+*7* 7+%%" 0 )0 " $ + % E . +)E+*7*+7+%%" 0 %+ " % ,+ * *"E E

  • 8/9/2019 Assignment #3.xlsx

    63/276

    +*7**7+%%" 0 % " % ,) ) E *E+*7*07+%%" 0 %0 " % )0 . 0 E 0E+*7*$7+%%" 0 %, ",* "$ ,$E $E+*7*)7+%%" 0 %+ ", ), .+ 0,E . 0 E+*7*%7+%%" " * ",+ +$ 0 E $E+*70 7+%%" 0 %% " % *$ . $)E . "+E

    +707+%% 0 %) " % ++ . * E . 0E+7"7+%% 0 %) ", $+ . * E 0 E+7 7+%% " + ", 0" $%E . )E+7,7+%% " , ", ,) + 0,E $E+7%7+%% " +0 ", )0 + "E 0E

    +7+ 7+%% " +, ",+ ,) % E +)E+7++7+%% " +" ",+ ,, . ,E E+7+*7+%% " * ",+ ," + 0*E E+7+07+%% " *, ", %$ + "%E %"E+7+,7+%% " *, ",% 0) E $0E+7+$7+%% " +% "$ .+ , E +"E+7+)7+%% " 0" ",% $+ 0 "E . $E+7+%7+%% " "* ",, % + )%E . %E+7* 7+%% " 0 "," $) .* , E . ",E+7*07+%% " " ", )* * *$E **E+7*"7+%% " "$ ", ), + , E +E+7* 7+%% " "0 ",$ "" . )$E 0"E+7*,7+%% " " ",) 0* . ,*E +%E+7*$7+%% " "" "$ 0% ) E ""E+70 7+%% " 0) ",) + .+ "+E . " E+70+7+%% " 0" "$ "* . )%E "+E

    *7+7+%% " "+ "$ " + ) E E*7*7+%% " + "$* $% * *+E +E*707+%% " % "$) , + )*E + *"E*7,7+%% " , ")+ +" +$E *E*7$7+%% " , ") )+ . ) E . $E*7)7+%% " $% ")+ +% " %$E )E*7%7+%% " )" ") +% + +"E . *+E

    *7+ 7+%% " )" ")+ ", . +,E *,E*7+07+%% " )* ")+ , . 0*E "E*7+"7+%% " %+ ")* + $)E +%E*7+ 7+%% " %) ")" " + %E "+E*7+,7+%% " %% ") ** +,E +"E*7+$7+%% " %0 ")+ %$ .+ 00E . ,$E*7*+7+%% " %" ")* $* *"E +,E*7**7+%% " %) ") $ $%E "%E*7*07+%% " )) "), %+ .+ %,E 0)E*7*"7+%% " %+ ")) ++ ,E * E*7*$7+%% " )% ")0 )+ . *"E . ))E*7*)7+%% " %) ")$ 0% + )"E $"E

    07+7+%% " %* ") , .+ * E . 0,E07*7+%% " %" ") +0 0 E . ++E0707+%% +* ") "* 0 ,,E ,E07,7+%% +" ") ,0 ",E "E

  • 8/9/2019 Assignment #3.xlsx

    64/276

    07$7+%% * ")* +* .* *)E . $*E07)7+%% " %) ")0 +" . $)E *+E07%7+%% + ")0 +, E E

    07+ 7+%% 0 ")% $ 0%E + 00E07+07+%% % "% + %E + E07+"7+%% + "%* )% + *0E )E07+ 7+%% +* "%+ )) . ,+E . * E07+,7+%% % "% "+ . 0E $*E07+$7+%% , "% * . ,$E *E07* 7+%% *+ "%, +" 0 $E +0E07*+7+%% * "% $ . + E . **E07**7+%% *$ "% ,$ + 0 E +*E07*07+%% 0" "% % + +%E ,E07*"7+%% 0) %$ ))E + +E07*$7+%% "$ 0 * + , E " E07*)7+%% 0 0 % + +"E +"E07*%7+%% "" 0 +* .+ ,*E . + E070 7+%% 0" * ** .+ %"E . +)E070+7+%% 0 $+ . %E . 0 E

    "707+%% 0 + ) " *$E *0E"7"7+%% "+ *" .* +%E ,)E"7 7+%% "+ $ $E $E"7,7+%% 0" , ) .+ 0 E + E"7$7+%% " , "* + % E $E

    "7+ 7+%% 0 $ + + )E +*E"7++7+%% $ 0 0 ++E . *%E"7+*7+%% $0 $ +$ E 0*E"7+07+%% %" % *0 0 "E "+E"7+$7+%% )) , +0 .+ E . ,+E"7+)7+%% )% 0$ 00E . + E"7+%7+%% )0 " %* .+ ,E . %E"7* 7+%% )+ *% . 00E $E"7*+7+%% ) ) "% . +0E ,0E"7*"7+%% , 0 +* )% 0 % E )$E"7* 7+%% , +" +* + + )+E . + E"7*,7+%% , *0 +* ,, + " E ++E"7*$7+%% , *% +0 + E +$E"7*)7+%% , " +" $+ + $"E *0E

    7+7+%% , + +" *, + $+E . %E7*7+%% , +" ), . +*E +*E707+%% , $+ * ") 0 * E + %E7"7+%% , )$ * " * 00E +E7 7+%% , $% * +* .+ +"E . )E7)7+%% , %) *0 %, * $,E $"E7%7+%% , % *0 , . 0"E . )E

    7+ 7+%% , ) *" 0, .* * E + E7++7+%% , )0 *" 0$ ",E E7+*7+%% , $% * . +E *0E7+ 7+%% , $$ *$ $" . *%E "*E7+,7+%% , ) *) +% ",E %E

  • 8/9/2019 Assignment #3.xlsx

    65/276

    7+$7+%% , %* *$ $ + $*E . *+E7+)7+%% , %* +% ) E .+ "*E7+%7+%% , %, +% +% ,E . )E7**7+%% $ +0 *0 , * 0,E ),E7*07+%% $ *) *) % * +%E %"E7*"7+%% $ *$ *) ,+ . *+E E7* 7+%% $ 0" *) % + )E E7*,7+%% $ *" *0 , .+ 0)E . %0E70 7+%% , %+ *0 ) ." ,"E . +E70+7+%% $ * 00 " + )E + ))E,7+7+%% $ +$ 00 "% * *0E *E,7*7+%% $ *) 0* + + 0E . +)E,7 7+%% $ *0 0 , . ,"E )E,7,7+%% $ * 0 .* %*E . +E,7$7+%% $ $ 00 +0 ,$E . " E,7)7+%% $ ++ 0* 0 ,+E . + E,7%7+%% $ *$ %" . %0E . )0E

    ,7+*7+%% , %$ 0 )) .+ E ,E,7+07+%% , %" 0, . E %$E,7+"7+%% $ 0 0, "$ + 0 E )E,7+ 7+%% $ * 0$ +* * 00E +*E,7+,7+%% $ *, 0% )0 )$E E,7+%7+%% $ $* " ** , 0 E + E,7* 7+%% ) +0 "" %) *,E . "E,7*+7+%% $ %, "0 %) .* $E . +)E,7**7+%% ) +$ + $ * $ E + 0 E,7*07+%% ) * "% $+ 0)E . * E,7*,7+%% ) +0 "" +0 . % E .+ *E,7*$7+%% $ )0 "* "0 .0 , E . 0+E,7*)7+%% $ )% "" $0 ) E "*E,7*%7+%% $ %) "0 )$ + %E . +,E,70 7+%% $ %+ "" $ . $)E +,E

    $707+%% $ %+ "$ % E "0E$7 7+%% $ %$ "$ *, ,%E 0E$7,7+%% ) +) 0 %% * , E + *0E$7$7+%% ) 0 , 0$ " 0 E "0E

    $7+ 7+%% ) $) $ +% * % E + E$7++7+%% ) ,+ " $) .+ %)E . "0E$7+*7+%% % 0 , )% " % E + + E$7+07+%% % * ,+ + % E *E$7+"7+%% % "" % )% * E . * E$7+$7+%% % ,* $* + *"E +E$7+)7+%% % +, ) ", ." +$E . $,E$7+%7+%% ) +, %) .+ %*E .+ 0"E$7* 7+%% ) , 0 " .+ + E ",E$7*+7+%% $ )$ 0 ,* .* "*E +E$7*"7+%% ) "+ , ,0 , ) E "E$7* 7+%% ) ,0 ,+ + * , E ) E$7*,7+%% ) * ,+ ,+ .+ *$E %E$7*$7+%% ) % , ** %*E ,"E

  • 8/9/2019 Assignment #3.xlsx

    66/276

    $7*)7+%% ) 0% ,* %0 .* 0,E . "+E$70+7+%% ) +0 ,* , .0 +$E . + E

    )7+7+%% $ %+ % ," .* ,%E . "0E)7*7+%% $ ,% ) ) .* $$E . + E)707+%% $ $$ ) $ + *E . +E)7"7+%% $ $ ) %" . * E 0E)7$7+%% $ %" , 0 * "*E * E)7)7+%% ) % , 0% + %$E ,E)7%7+%% ) *$ % $+ * +*E . +*E

    )7+ 7+%% ) 0 $ " .* )"E . " E)7++7+%% ) *$ ++ * %*E . "*E)7+"7+%% ) 0 % $" 0)E )0E)7+ 7+%% ) +% ) $ .+ 0*E . *+E)7+,7+%% ) 0" % %$ + %+E * E)7+$7+%% ) * % " .+ ,%E . +$E)7+)7+%% ) ++ % *+ .+ +"E 0E)7*+7+%% $ 0 ) ++ .$ +0E . * E)7**7+%% $ $) % * 0 0*E * E)7*07+%% $ ) $ +" * E . "0E)7*"7+%% $ ,0 $ ", .* + E ,E)7* 7+%% $ , + .+ )E "$E)7*)7+%% $ 00 % .* % E . +%E)7*%7+%% $ 0, , "0E +$E)70 7+%% $ , %* * E +,E)70+7+%% $ ,$ ,+ )) + ,,E +$E

    %7+7+%% $ ,+ ,0 )" . )+E 0 E%7 7+%% $ %, ,% +$ " ,*E % E%7,7+%% $ )+ $ +$ .+ ),E +)E%7$7+%% ) +0 $ *% " E *E%7)7+%% ) * $* ,) %,E "*E

    %7++7+%% ) * $0 %+ E *+E%7+*7+%% ) ++ $, + .+ +"E " E%7+07+%% ) ++ $) $$ E 0%E%7+"7+%% $ %, )0 ,+ .+ )0E )"E%7+ 7+%% $ $$ )0 0 .* " E . "E%7+)7+%% $ ), )* $$ + *+E . + E%7+%7+%% $ )" )" * . 0 E * E%7* 7+%% $ )" ), $$ E ""E%7*+7+%% $ ," )0 .* "$E . ,"E%7**7+%% $ , )+ $0 .+ E . **E%7* 7+%% $ )+ )+ . )0E +E%7*,7+%% $ "$ )+ "+ . "*E . $E%7*$7+%% $ "+ )+ " . $0E . ,E%7*)7+%% $ $0 ) )$ " 0*E )0E%7*%7+%% $ * )" "+ .* )0E . * E+ 7*7+%% $ 0% )+ $* .+ ,,E . ",E+ 707+%% $ ") )* 0" + +,E ++E+ 7"7+%% $ 0" )+ "$ .+ ))E . + E+ 7 7+%% $ ,+ )* ,0 0 $0E * E+ 7,7+%% $ $ )* "% + ) E . *E

  • 8/9/2019 Assignment #3.xlsx

    67/276

    + 7%7+%% $ * $) 0$ .0 *E . $+E+ 7+ 7+%% $ $ $$ * * "%E . + E+ 7++7+%% $ ), $% ", * 0E 0"E+ 7+*7+%% $ %$ )0 + + 0%E ,0E+ 7+07+%% $ )" )" .+ $E *"E+ 7+,7+%% $ )% )0 0 , E . * E+ 7+$7+%% ) +% ), $) 0 $,E ,"E+ 7+)7+%% ) "$ )$ "" 0 ""E ++E+ 7+%7+%% ) % , 0$E E+ 7* 7+%% ) 0% )$ ", .+ *%E . "E+ 7*07+%% ) "" ) , ,E . "+E+ 7*"7+%% ) ") ), " ,E * E+ 7* 7+%% ) 0+ )* "$ .* 0E . ,%E+ 7*,7+%% ) 0 $, $* . %E . %%E+ 7*$7+%% ) ") $% $ * +,E *E+ 70 7+%% ) $* )0 * * $,E ,+E+ 70+7+%% ) $0 )+ +)E . 0 E

    ++7+7+%% ) ), )" ** + "0E "$E++7*7+%% % ++ )% $* * )*E %"E++707+%% % , % $ . +E +"E++7,7+%% ) ) )) ", .* 00E . 0,E++7$7+%% ) 0 ), 0* ., *$E . 0,E++7)7+%% ) *" %+ $+ . ,,E %*E++7%7+%% ) ,0 %0 *, " ,"E *,E

    ++7+ 7+%% ) 0 %* $* .+ %E . %E++7+07+%% ) 0% %* 0 .+ , E . $E++7+"7+%% ) +" )% *% .* %)E . +E++7+ 7+%% ) % %0 %, . )E $%E++7+,7+%% $ ), %$ 0" .* % E $E++7+$7+%% $ )" , $ . * E ",E++7* 7+%% $ $$ %, ) .+ E . "E++7*+7+%% $ )) , *" + "+E $E++7**7+%% $ $0 %) " .+ $%E . 0+E++7*"7+%% $ )) %% %$ + )*E *,E++7*$7+%% $ , + 0* ." $,E *0E++7*)7+%% $ %$ , , " , * E ) E++7*%7+%% $ )) , $ ," .+ +)E * E++70 7+%% $ ,+ , 0$ .0 0$E . 0$E+*7+7+%% $ ,0 , , %) *+E *$E+*7"7+%% $ $* ,+0 ,) + *0E + + E+*7 7+%% $ ,$ ,+$ ,) . ,+E , E+*7,7+%% $ ,0 ,* +) . +E " E+*7$7+%% $ ,% ,+, +$ $*E . , E+*7)7+%% $ %+ ,+$ ") * ) E *+E

    +*7++7+%% $ %" ,+% * " E 00E+*7+*7+%% $ $) ,+) $) .+ %$E . +*E+*7+07+%% $ )0 ,*+ ,% , E "$E+*7+"7+%% $ ,+, %* ." +%E . $$E+*7+ 7+%% $ *) ,+, 0" .* %*E . %E+*7+)7+%% $ +, , , )+ .+ $*E .+ E

  • 8/9/2019 Assignment #3.xlsx

    68/276

    +*7+%7+%% $ ,++ %0 ",E )"E+*7* 7+%% $ " , %" .+ *"E . %)E+*7*+7+%% $ "" ,+ "% . *+E $ E+*7**7+%% $ 0) ,++ % . )"E *"E+*7*,7+%% $ "* ,+" 0 ,"E 0)E+*7*$7+%% $ 0, ,+" 0 . )"E "E+*7*)7+%% $ +" ,+" +* .* %$E . $E+*7*%7+%% $ % ,+ %0 . ,,E *%E

    +7*7+%%, $ 00 ,* $0 0 0 E $)E+707+%%, $ ** ,*+ 0* .+ "%E + E+7"7+%%, $ +% ,+$ $ . "0E . )E+7 7+%%, $ +% ,+, $+ E . +,E+7)7+%%, $ * ,+) ", **E *)E+7%7+%%, , )) , % " ." ,E .+ ",E

    +7+ 7+%%, , $$ %) ") .+ %E .+ ) E+7++7+%%, $ ++ , * ,% )E $ E+7+*7+%%, $ ) , + )+ . ""E . + E+7+ 7+%%, , ,$ %% )* . $"E . 00E+7+,7+%%, , %$ , ) "" " " E + ""E+7+$7+%%, , * , , 0$ .+ 0+E . 0"E+7+)7+%%, , 0) , ) *" * E 0+E+7+%7+%%, , "* ,++ )0 $"E %E+7**7+%%, , ,+0 " + **E *,E+7*07+%%, , % ,+* $% + 0*E . + E+7*"7+%%, , )" ,+% %, 0 %+E + +$E+7* 7+%%, , )0 ,+$ 0 . *0E . "$E+7*,7+%%, , )) ,*+ ,* ,%E $"E+7*%7+%%, , ) ,*" ** .+ *E "*E+70 7+%%, , $$ ,0 + . $E % E+70+7+%%, , % ,0, * * E %0E

    *7+7+%%, $ 0 ,0) ", + )"E 0)E*7*7+%%, $ % ,0 )" )%E . "+E*7 7+%%, $ 0+ ,"+ "0 0 )E ))E*7,7+%%, $ "" ,", 00 + $+E $,E*7$7+%%, $ *) ,"% %0 .* + E ,E*7)7+%%, $ *0 , , $ . ,"E %"E*7%7+%%, $ * , , 0$ **E E

    *7+*7+%%, $ *) ,,+ " " E $$E*7+07+%%, $ +" ,, + .+ %+E . +"E*7+"7+%%, $ * , ) + 0E . $ E*7+ 7+%%, $ +% , + 0* . ),E . , E*7+,7+%%, $ * ,"$ %) ++E . +E*7* 7+%%, $ *0 ," , "E .+ +0E*7*+7+%%, $ "+ ,") + * 0)E + +,E*7**7+%%, $ ,0 , ) ), * % E + ,,E*7*07+%%, $ , , % ) . 0+E 0E*7*,7+%%, $ , ", . $*E .+ 0+E*7*$7+%%, $ 0 ,"$ *" . *+E . E*7*)7+%%, $ % ,"" $ )0E . 0)E*7*%7+%%, $ 0 ," "0 .0 +%E . ,$E

  • 8/9/2019 Assignment #3.xlsx

    69/276

    07+7+%%, $ + ,"" 0$ ." ,)E ,*E07"7+%%, , ), , )+ .* +*E + E07 7+%%, , %* , $% %+E $$E07,7+%%, , ,% , * .0 0%E . )E07$7+%%, , ," , 0 , . $ E * E07)7+%%, , ,% ,00 $+E .0 )E

    07++7+%%, , %+ ," * 0 *$E + 0E07+*7+%%, , ), ,0$ % . ,)E . ",E07+07+%%, $ * ,0) * *)E *0E07+"7+%%, $ * ," )$ E 0,E07+ 7+%%, $ 0, ,"+ "0 " % E %E07+)7+%%, $ "" , * , + ,E + $ E07+%7+%%, $ 0" , + ,% .+ *,E . + E07* 7+%%, , %" ,"% %) . 0E . *,E07*+7+%%, , %) ,"% +% ,)E . +*E07**7+%%, $ * , ,* " E **E07* 7+%%, , ), , " .* * E . %E07*,7+%%, $ * , * %$ * * E " E07*$7+%%, $ ) ,") %+ )%E . ,*E07*)7+%%, $ ,") %" . ""E E07*%7+%%, $ ++ ," )%E . 0E

    "7+7+%%, $ +" , 0 $0 ""E + *$E"7*7+%%, $ ++ , *, . ""E *0E"707+%%, $ * , )) + 0*E %E"7"7+%%, $ "+ , ), * )*E E"7)7+%%, $ ) ,"" *" * 0*E .+ $$E"7%7+%%, $ $0 ,"* +% * ,E . 0*E

    "7+ 7+%%, $ $* ,00 . * E .+ 0 E"7++7+%%, $ ,0+ +) .* +0E . 0$E"7+*7+%%, $ " ,0, $+ .+ 0"E ))E"7+ 7+%%, $ $ ,"* "% + $E %+E"7+,7+%%, ) ++ ," $ +*E 0%E"7+$7+%%, ) * ,"+ ,+ .+ ,E . 0E"7+)7+%%, ) ** ,"0 ,+ * "0E 0+E"7+%7+%%, ) +, ," $ . $,E *0E"7**7+%%, ) "$ ,"$ )% 0 )0E ""E"7*07+%%, ) + , + ) 0E $E"7*"7+%%, ) $) , +$ 0 +"E . **E"7* 7+%%, ) $ , * )$ . )%E "*E"7*,7+%%, ) ,, , 0 ", . "E %E"7*%7+%%, ) * , " +, .+ ,*E ++E"70 7+%%, ) "$ , " +$ . E E

    7+7+%%, ) ") , " ) +)E ,E7*7+%%, ) ,"0 0) +)E .+ $+E707+%%, ) % ,"+ ,0 + +E . *$E7,7+%%, ) % ," )+ %E . +0E7$7+%%, ) ") ,0) *, .+ *$E . " E7)7+%%, ) % ,"" $$ + *%E + *E7%7+%%, ) ) ," "" . +)E + E

    7+ 7+%%, ) ," , * % $0E + 0E

  • 8/9/2019 Assignment #3.xlsx

    70/276

    7+07+%%, ) %$ ,,+ + 0 ) E + ""E7+"7+%%, % ++ ,, , + $E ,*E7+ 7+%%, % ,, "* . ,%E . 0E7+,7+%%, ) %) ,," ) . ,%E . %E7+$7+%%, ) )% ,,) %+ .+ "E ,+E7* 7+%%, ) )) ,$0 + . +)E ,0E7*+7+%%, ) $) ,$* $, .+ ,E . ,E7**7+%%, ) $0 ,$) "* . 0E )"E7*07+%%, ) ), ,$, + "0E . 0,E7*"7+%%, ) )) ,$) + +)E 0$E7*)7+%%, % , ,$* *0 * ++E . %0E7*%7+%%, ) %* ,,$ %0 .+ E . ,"E70 7+%%, ) %" ,$+ $ +)E ,E70+7+%%, % "" ,,% +* %E . 0)E,707+%%, % ) ,,$ ,) + "%E . **E,7"7+%%, % " ,$* , . "+E $0E,7 7+%%, % ,+ ,$) "" $"E )$E,7,7+%%, % "+ ,$0 0 .* ++E . ) E,7$7+%%, % "+ ,$0 0+ E "E

    ,7+ 7+%%, % *$ ,$* +, .+ E . +$E,7++7+%%, % "+ ,$ %$ + *E . +)E,7+*7+%%, % % ,,% " + %%E . *%E,7+07+%%, % 0) ,,$ %* .* *)E . +$E,7+"7+%%, % +0 ,, ) .* ,$E . 0+E,7+$7+%%, % ,, +, .+ 0$E . + E,7+)7+%%, ) ) ,,* , .* *,E . "$E,7+%7+%%, ) %* ,,+ %, + "*E . *E,7* 7+%%, ) )% ,,* + . 0 E *E,7*+7+%%, ) %* ,,, )" 0 E $*E,7*"7+%%, % * ,,) ) 0 +0E 0 E,7* 7+%%, % ++ ,,) ") .+ E . ,E,7*,7+%%, % , ,," 0% . +E . ,+E,7*$7+%%, % *0 ,,) + % E ,0E,7*)7+%%, % +) ,$ ,0 . %E 0+E

    $7+7+%%, % 0% ,$ )) * 0 E $)E$7*7+%%, % 0" ,$0 ,+ . E . 0"E$707+%%, % 0, ,$* " +$E . +)E$7 7+%%, % * , $ "" .0 ,$E .* **E$7)7+%%, % +0 , * " + *+E . $ E$7%7+%%, % +$ , " $ +E 0"E

    $7+ 7+%%, % ++ , , , . ,)E * E$7++7+%%, ) ,% ," ,$ ." ,0E .+ )E$7+*7+%%, ) %+ ,", +% * *E )E$7+ 7+%%, ) ," ,*% ) .* %)E .* "E$7+,7+%%, ) $ ,*) 0$ + *$E . *0E$7+$7+%%, ) % ,0" $ * 0*E %+E$7+)7+%%, % , ,"0 , + **E + E$7+%7+%%, % % ,0) $0 0"E . $ E$7**7+%%, % 0 ,00 $$ . ,%E . $)E$7*07+%%, ) ,% ,*, )$ .0 )+E .+ %E

  • 8/9/2019 Assignment #3.xlsx

    71/276

    $7*"7+%%, ) ,0 ,*, , . $*E . "E$7* 7+%%, % * ,0+ +$ " 0E $*E$7*,7+%%, % *) ,0 % * % E $ E$7*%7+%%, % ++ ,0 %+ .+ ) E . $)E$70 7+%%, % 0 ,0 *, * ,E ,%E$70+7+%%, % 0% ,0% % + +E $"E

    )7+7+%%, % ,0 , * * E + $E)7*7+%%, % )" ,,* "% * *$E + %*E)7 7+%%, % $$ ,, *0 . $%E . 0"E)7,7+%%, % %) ,,* 0) * *"E 00E)7$7+%%, + *% ,," +, 0 ++E *$E)7)7+%%, + % ,,* % .+ % E . *"E)7%7+%%, + 0 ,,* + * +E . $E

    )7+*7+%%, + *$ ,, $$ . 0 E E)7+07+%%, + 0 ,, * .* *)E . )"E)7+"7+%%, + ** ,,* + )$E *)E)7+ 7+%%, + ** ,,* *) E 0E)7+,7+%%, + +0 ,, *+ . %*E ""E)7+%7+%%, + % ,,, ) . 0+E *+E)7* 7+%%, % %" ,, ,% .+ E . +0E)7*+7+%%, + 0 ,, $ %"E . %E)7**7+%%, + 0) ,$ ,) 0 "0E )"E)7*07+%%, + * ,,$ 0 .+ ,,E . "E)7*,7+%%, + +, ,,0 )) . ",E . "$E)7*$7+%%, + +% ,,, " 0+E 0)E)7*)7+%%, + +, ,," )+ . 0+E . *"E)7*%7+%%, + +$ , $ " + E .+ ++E)70 7+%%, % %) , + %% .+ %*E . )*E

    %707+%%, + * , " $* * *$E "*E%7"7+%%, + *) , ,+ $$E +"E%7 7+%%, + ) ,"% "" .+ %)E . %"E%7,7+%%, + +, , ,) $)E %,E%7%7+%%, + "" ,,0 $, * $$E + *0E

    %7+ 7+%%, + " ,,0 )+ %$E +E%7++7+%%, + ,0 ,,$ *) )*E *E%7+*7+%%, + ,$ ,$+ + ""E )E%7+07+%%, ++ * ,) " 0 **E + " E%7+,7+%%, ++ ) ,)0 %) $E +E%7+$7+%%, ++ $) ,)* %" , 0 E . + E%7+)7+%%, ++ % ,)+ "$ + ",E . **E%7+%7+%%, +* +0 ,)0 + ""E **E%7* 7+%%, +* +$ ,)$ 0 0%E %E%7*07+%%, ++ %$ ,), ") .+ ,$E . )E%7*"7+%%, +* , ,) ,+ $)E . +0E%7* 7+%%, +* +, ,) )0 $)E 0E%7*,7+%%, +* +$ ,) ), +0E E%7*$7+%%, +* ++ ,), +% . +E E%70 7+%%, ++ %0 ,)$ 00 .+ ")E +$E+ 7+7+%%, ++ %$ ,)% ) 00E * E+ 7*7+%%, +* 0) ,%" + 0 0%E $*E

  • 8/9/2019 Assignment #3.xlsx

    72/276

    + 707+%%, +* "" ,%* $) +E . +)E+ 7"7+%%, +* $+ $ + ", * * E + * E+ 7$7+%%, +0 % $ 0 0" 0 +E *$E+ 7)7+%%, +* $ $ ," .* %)E . 0)E+ 7%7+%%, +* ,+ ,%, $" . $"E . ,E

    + 7+ 7+%%, +* ") ,%" ,+ . %%E . 0+E+ 7++7+%%, +0 +$ $ ,, +E )$E+ 7+"7+%%, +0 " $ 0 " * +"E "+E+ 7+ 7+%%, +0 )% $ * $ 0 * E . +"E+ 7+,7+%%, +" ) $ " "+ + 0 E *,E+ 7+$7+%%, +0 )" $ , %% .+ ,,E 0$E+ 7+)7+%%, +0 $ $+ )* . ,)E "E+ 7*+7+%%, +0 "$ $ % ) .* E . +"E+ 7**7+%%, +0 +% $ , $ .* %E . ",E+ 7*07+%%, +0 ,$ $ $ *$ 0 ,$E + E+ 7*"7+%%, +0 "" $ * *% .+ $+E . $ E+ 7* 7+%%, +0 +$ $ %* .+ %)E . * E+ 7*)7+%%, +0 * ,%$ *, %E . *E+ 7*%7+%%, +0 $ + .+ 0E ,+E+ 70 7+%%, +0 0" $ % * *)E . %E+ 70+7+%%, +0 $0 $ *$ * %0E ,*E

    ++7+7+%%, +0 % $ 0 $$ .+ *E . *+E++7"7+%%, +0 ) $ , $0 + "%E "*E++7 7+%%, +" * $+" +" 0 *)E + E++7,7+%%, +" ), $*" % " *)E + ",E++7$7+%%, + *$ $*$ , * $0E "*E++7)7+%%, + *) $0 )* + E ""E

    ++7++7+%%, + ") $0+ )$ + 00E +"E++7+*7+%%, + +0 $*% , .* 0*E . 0*E++7+07+%%, +" %" $0+ +0 .+ *"E **E++7+"7+%%, +" %) $0 )) 0+E , E++7+ 7+%%, +" ") $0$ ,* .0 0"E *"E++7+)7+%%, +" "* $0$ * . "0E . )E++7+%7+%%, + % $"* +, " ,,E $ E++7* 7+%%, + ++ $"0 % + E *"E++7*+7+%%, +" ), $"* $ .+ , E . +,E++7**7+%%, + 0+ $") $0 0 E )+E++7* 7+%%, + +% $ $ 0 . )*E + ++E++7*,7+%%, + "$ $ %, + ) E . +"E++7*$7+%%, + )0 $ * 0*E . +0E++7*%7+%%, + ), $ $ * * E *$E+*7*7+%%, + )% $ , , * E . ,E+*707+%%, + $0 $") *) . %)E .+ %E+*7"7+%%, +, +% $" + * ))E . "*E+*7 7+%%, +, 0 $"" 0) . %$E . + E+*7,7+%%, + $+ $0% , .* E . ,"E+*7%7+%%, +, *$ $"% $, 0 0E + 0$E

    +*7+ 7+%%, +, +" $"$ " . $$E . 0 E+*7++7+%%, +$ ++ $" $0 , E . %+E+*7+*7+%%, +$ ++ $*% 0 E .+ "E

  • 8/9/2019 Assignment #3.xlsx

    73/276

    +*7+07+%%, +, $*) ," .0 *%E . %E+*7+,7+%%, + %+ $* %) .0 )$E .+ E+*7+$7+%%, +, * $*, " * +,E $ E+*7+)7+%%, +, %$ $0+ " " "*E $,E+*7+%7+%%, +$ +% $" $, + *%E + %"E+*7* 7+%%, +, )0 $") )$ .* %E "*E+*7*07+%%, +, 0 $", %* .+ $,E . *,E+*7*"7+%%, +, %" $ + 0 * ",E E+*7*,7+%%, +$ ) $ )* )0E ,"E+*7*$7+%%, +, %* $ , $% . %+E +0E+*70 7+%%, +, ,, $ 0 ) .+ $E . 0%E+*70+7+%%, +, 0$ $" $" .+ $"E .+ $"E

    +7*7+%%$ +, 0 $0$ + . "0E . E+707+%%$ +$ 0 $") 0 , +"E + E+7,7+%%$ +$ 0, $"$ , 0,E . E+7$7+%%$ +$ %* $ 0 *0 0 *"E $ E+7)7+%%$ +$ $) $") "+ . $)E . ,"E+7%7+%%$ +$ )) $ " ) 0E ),E

    +7+ 7+%%$ +) , $ % + E ,*E+7+07+%%$ +) 0, $ % + + ,"E E+7+"7+%%$ +) 0% $,) ), +$E + *0E+7+ 7+%%$ +$ $ $,$ * .0 ")E . **E+7+,7+%%$ +$ ) $,% $ *,E 00E+7+$7+%%$ +) + $$, +$ + +%E )0E+7* 7+%%$ +) +, $$, $ )*E $E+7*+7+%%$ +) + $)* $* + %"E $)E+7**7+%%$ +% * $), *0 * $"E " E+7*07+%%$ +) %$ $$$ , . * E .+ + E+7*"7+%%$ +) )+ $$ * . )*E . %+E+7*$7+%%$ +) $$ $, * . * E . $+E+7*)7+%%$ +) )) $, * )E E+7*%7+%%$ +% 0" $$* * ")E %)E+70 7+%%$ * * $)" +$ 0 "$E + +E+70+7+%%$ * *) $), +, + 00E * E

    *707+%%$ * ") $), $0 + E $E*7"7+%%$ * % $)% *, 0E 0*E*7 7+%%$ +% ,, $$) *) ." E .+ 0%E*7,7+%%$ +% +" $) + .* ,*E *"E*7$7+%%$ +% $)% , * +*E + *+E

    *7+ 7+%%$ +) % $) "0 .0 "E . *E*7++7+%%$ +) %$ $)% % )E 0E*7+*7+%%$ +% % ) * $$ 0 *%E + ,$E*7+07+%%$ +% ,0 )++ )* +,E + +0E*7+"7+%%$ +% 0+ ) ) ") .+ %E . "+E*7+)7+%%$ +% 00 )+, *% )E %$E*7+%7+%%$ +% *0 )+* "% . "%E . "$E*7* 7+%%$ +) $0 ) * ) .* , E .+ +%E*7*+7+%%$ +) 0 ) + $$ .* 0"E . +0E*7*"7+%%$ +) ,0 )+ *) + $%E + ,E*7* 7+%%$ +) ,+ )+* 0 . )E **E

  • 8/9/2019 Assignment #3.xlsx

    74/276

    *7*,7+%%$ +) 0 ) ,) .+ ,)E . $)E*7*$7+%%$ +$ "$ $% $ ." "E .+ 0*E*7*)7+%%$ +$ $0 $% )* + 0E . 0E

    0707+%%$ +) *0 $% 0+ * )*E $E07"7+%%$ +) 0 $% % 0"E . E07 7+%%$ +) ,% ) + %% * +0E + " E07,7+%%$ +) +$ $%) , .* $,E . "0E07$7+%%$ +$ %" ) " %$ .+ *%E ) E

    07+ 7+%%$ +) % )+0 , )$E + )E07++7+%%$ +$ %) )++ 0" . , E . *)E07+*7+%%$ +$ )" ) " *, . $)E . )$E07+07+%%$ +$ ,, $)% , .+ E .+ )0E07+"7+%%$ +$ *0 $%0 +$ .* 0%E ",E07+$7+%%$ +$ $% $+ .+ %E 0*E07+)7+%%$ +$ % $)% ,, *)E . $,E07+%7+%%$ +, ,$ $) $$ .* "$E . "%E07* 7+%%$ +, ,, $)* , . %E . " E07*+7+%%$ +, 0+ $)" + .* ,E +%E07*"7+%%$ +, 00 $% )% + E )$E07* 7+%%$ +, ,, $)% $ * +E . *0E07*,7+%%$ +$ ) $% 0E +)E07*$7+%%$ +$ 0% $$0 )) .+ $E .* + E070+7+%%$ +$ 0% $ $ +* E .* +$E

    "7+7+%%$ +$ "+ $ % ," +0E 00E"7*7+%%$ +$ +0 $ ++ .+ ,,E .+ * E"707+%%$ +$ ) $ 0* * , E 0E"7"7+%%$ +) +0 $ $ % 0 ++E + +E"7$7+%%$ +) +" $,* +0 %E ,E"7)7+%%$ +) 00 $,, +* + *E *E"7%7+%%$ +$ $) $, , .* %$E . $*E

    "7+ 7+%%$ +$ +, $ ) 0" .0 +E . 0 E"7++7+%%$ +, 0+ $0$ , ." %*E .* $0E"7+"7+%%$ +, $* $"0 $0 * "%E )*E"7+ 7+%%$ +, 0) $ " $* .* ,E + ")E"7+,7+%%$ +, $ $,0 0 * *%E + +$E"7+$7+%%$ +$ * $,+ $$ * %%E . *0E"7+)7+%%$ +$ +" $,, 0" . ,0E , E"7*+7+%%$ +$ 0 $, 0$ %+E . $)E"7**7+%%$ +$ ,+ $$" ,+ + )+E + )$E"7*07+%%$ +) *) $$0 ," 0 )*E . +0E"7*"7+%%$ +) *$ $$+ +) . %E . 0*E"7* 7+%%$ +$ %) $, 0$ .+ "E . $ E"7*)7+%%$ +) 0 $$* %, + $"E %%E"7*%7+%%$ +) $ $%" * ")E * $0E"70 7+%%$ +% +" ) + 0" * )E %*E

    7+7+%%$ +% ** $%) 0 "+E . 0 E7*7+%%$ +% $ )+* %$ * *E + )+E7 7+%%$ * 0+ )0 *% 0 %E * +0E7,7+%%$ +% $ )*$ $, .* $$E . 0 E7$7+%%$ +% ") )+ ,* .+ 0"E .+ "$E

  • 8/9/2019 Assignment #3.xlsx

    75/276

    7)7+%%$ +% )" )* *, + )"E $E7%7+%%$ +% %" )*" $) "$E E

    7+*7+%%$ +% )% )0$ ,, . *"E + ,E7+07+%%$ +% )00 +0 ." *"E . "E7+"7+%%$ +% % )0, " * E 0 E7+ 7+%%$ +% $$ )"+ )) 0 *E $ E7+,7+%%$ +% 0% )*% $ .+ % E .+ ""E7+%7+%%$ +% 0" )00 *$ . *"E "*E7* 7+%%$ * +0 )"+ ,, " "E + +E7*+7+%%$ * 0+ )0% 0 %0E . *$E7**7+%%$ * +$ )0 ,, . ,%E . ""E7*07+%%$ * " )"$ 0 + +*E + 0,E7*$7+%%$ *+ +, )"% $+ 0 $ E 0*E7*)7+%%$ * )% )"$ *+ .+ *%E . *%E7*%7+%%$ * "$ )"" ) .* +E . 0$E70 7+%%$ +) %" )") *) .$ "%E E,7*7+%%$ +) $* )", 0, .+ +,E . *0E,707+%%$ +) +0 )" ") .0 +$E . + E,7"7+%%$ +$ )+ )" ++ .+ $*E . ,"E,7 7+%%$ +$ )% )"0 "0 " E " E,7,7+%%$ +) * ) ) + * E + $0E,7%7+%%$ +) ,, ),* %+ * *0E $E

    ,7+ 7+%%$ +) + ), *$ .* $*E *$E,7++7+%%$ +) "" ),% $ + %E E,7+*7+%%$ +$ %, ))0 ", .* ,+E + , E,7+07+%%$ +) % )%0 *$ $,E + ++E,7+,7+%%$ +) "+ )%0 % + $0E $E,7+$7+%%$ +) $+ )%" "* + ,,E ,E,7+)7+%%$ +) 0* ))% , .* %E . , E,7+%7+%%$ +) 0 )%$ %% . %E + E,7* 7+%%$ +) 0" )%) $ *+E )E,7*07+%%$ +) + )$) ,* .+ ,E .* *0E,7*"7+%%$ +) )%, 0" + %"E * *E,7* 7+%%$ +) 0" ))) %% . )%E . )*E,7*,7+%%$ +$ %, ))0 ,) .* E . , E,7*$7+%%$ +$ $) ))$ 0 .+ E "+E,70 7+%%$ +$ $0 )) +" . 0+E . *"E

    $7+7+%%$ +$ 0) )%+ 0 .+ %"E ,$E$7*7+%%$ +$ )) % " 0 * )0E + ",E$707+%%$ +) +* %+, %* + 0 E + "0E$7$7+%%$ +) "* %+* * + ,)E . +E$7)7+%%$ +) $ %+) $ + 0E $*E$7%7+%%$ +% ) % $ " * +E .+ **E

    $7+ 7+%%$ +) $$ %+0 $) .+ ,"E ,%E$7++7+%%$ +% *0 %+, ,) * ",E 0*E$7+"7+%%$ +% ,% %+) 0) * " E +%E$7+ 7+%%$ * *0 %* $, * $"E ) E$7+,7+%%$ ** % %0, % % *0E + +$E$7+$7+%%$ *+ % %0+ ,+ . ,"E . 0E$7+)7+%%$ *+ ,+ %+ 0 .+ $E .+ $ E

  • 8/9/2019 Assignment #3.xlsx

    76/276

    $7*+7+%%$ *+ "* %+* %" . )$E . *,E$7**7+%%$ ** +% %00 %) 0 $E * 0 E$7*07+%%$ ** 00 %0, , ,0E *)E$7*"7+%%$ ** "" %" 0 "%E " E$7* 7+%%$ ** 0 %0) $% . ,0E . +,E$7*)7+%%$ ** +" %0, " . $ E . * E$7*%7+%%$ ** 0 %"* *% . "%E ,*E$70 7+%%$ ** 0" % * *% + "*E + ,E$70+7+%%$ ** % % " 0+ * $0E *+E

    )7+7+%%$ *0 "+ %"$ +" + %$E . $ E)7"7+%%$ *" +% % 0 0 0"E 00E)7 7+%%$ *" %* % * 0$ 0 "E **E)7,7+%%$ * * %, 0* 0)E )0E)7$7+%%$ * * % + +% E . % E)7)7+%%$ *" " %00 " .* * E .+ ),E

    )7++7+%%$ *" 0 %0$ .+ $0E 0$E)7+*7+%%$ *0 )0 %*, 0 . ) E .+ +*E)7+07+%%$ *" % %** * + ++E . "%E)7+"7+%%$ *0 %$ %*" $$ . *E 0 E)7+ 7+%%$ *0 0 % )+ .0 %+E .* %E)7+)7+%%$ *0 ," %+* "% * , E + 0 E)7+%7+%%$ *" ") %*, + 0 "E + ")E)7* 7+%%$ * +0 %0% 0 * , E + ""E)7*+7+%%$ *" % %* .* ++E .+ *E)7**7+%%$ *" %*0 " .* **E . +,E)7* 7+%%$ *0 %* +, .* )E . 0$E)7*,7+%%$ *0 +$ %+0 * .+ %E . $)E)7*$7+%%$ *0 * %+0 $ + ")E $E)7*)7+%%$ *0 % % 0 ,$ .+ $%E .+ + E)7*%7+%%$ *0 0 )%% "$ . *$E . ",E

    %7*7+%%$ *0 $$ %*$ ) 0 +%E 0 +0E%707+%%$ *0 " %*$ ), .+ 0+E 0E%7"7+%%$ *0 ,, %0 )$ )$E 0*E%7 7+%%$ *0 ," %*% . $E . * E%7)7+%%$ *0 %) %0+ * + " E *0E%7%7+%%$ *" "" %00 ,* + )%E *,E

    %7+ 7+%%$ *0 )) %+% 0 .* 0 E .+ ,E%7++7+%%$ *0 )+ %+* % . *,E . $ E%7+*7+%%$ *0 , %*0 %+ .+ E + *"E%7+ 7+%%$ *0 * %+% $$ .* 0*E . " E%7+,7+%%$ *0 % %" ," " $E * )+E%7+$7+%%$ *0 %+ %"0 . +,E . *)E%7+)7+%%$ *0 $ %"$ *% . ,%E " E%7+%7+%%$ *0 ), % + ",E 0"E%7**7+%%$ *" % % "0 %)E *E%7*07+%%$ *" $) % + %0 * ) E . 0$E%7*"7+%%$ *0 %+ %"" ") .0 0E . $)E%7* 7+%%$ *0 *) %0$ %+ .* ,+E . $ E%7*,7+%%$ *0 *$ %" ** . $E $)E%7*%7+%%$ *0 )" % 0 0" * ")E ),E

  • 8/9/2019 Assignment #3.xlsx

    77/276

    %70 7+%%$ *0 ) %"$ *) .0 *+E . ,"E+ 7+7+%%$ *0 0+ % "+ + *E ),E+ 7*7+%%$ *0 *) %, ", . +0E 0E+ 707+%%$ *0 00 %, 0 * E ")E+ 7,7+%%$ *0 0) %$* ,% * E $%E+ 7$7+%%$ *0 )+ %)0 +* + )$E + $E+ 7)7+%%$ *0 ," %$0 )" . $*E . %"E+ 7%7+%%$ *0 ,$ %$ ,* +0E . 00E

    + 7+ 7+%%$ *0 * %,, %) .+ $)E . 0)E+ 7+07+%%$ *0 +" %,) + . "$E +*E+ 7+"7+%%$ ** % %$ *) . )+E *0E+ 7+ 7+%%$ *+ ,$ %, $* . )E . "$E+ 7+,7+%%$ *+ 0" % * .+ +E .+ )E+ 7+$7+%%$ * $ %"" +, .* $)E .+ +,E+ 7* 7+%%$ *+ * % ,+ + *)E + *+E+ 7*+7+%%$ *+ *) %$* *) + *,E + $"E+ 7**7+%%$ * %) %,) "% .+ " E . 0%E+ 7*07+%%$ * "$ % ,% .* ",E .+ )"E+ 7*"7+%%$ * %"+ ," .* *%E . % E+ 7*$7+%%$ +) ,% )$, %% ., ,E ., )$E+ 7*)7+%%$ *+ * %*+ ) +0 $+E +*E+ 7*%7+%%$ * , %+% +, . %E . *%E+ 70 7+%%$ +) %" % 0 ,) . ,+E .+ ,)E+ 70+7+%%$ +% * %+" ,* + , E + *+E

    ++707+%%$ +% ,0 %0) %% + % E * ,,E++7"7+%%$ +) %) %" $, .0 *,E +%E++7 7+%%$ +) ,, %"* $, .+ $0E *+E++7,7+%%$ +) 0) %0) 0 .+ +E . E++7$7+%%$ +% 0, %*$ + 0,E .+ +*E

    ++7+ 7+%%$ +) $) %*+ +0 .* %%E . ,%E++7++7+%%$ +% , %*0 $) + E *%E++7+*7+%%$ +) $0 % %, .+ $*E .+ %0E++7+07+%%$ +% ") %+, ,, " E + +)E++7+"7+%%$ +% ,% %*) 0 + "E + *)E++7+$7+%%$ * ++ %", * * +"E + %*E++7+)7+%%$ +% ,% %0) *0 .* + E . )"E++7+%7+%%$ +% $$ %"" % " E ,)E++7* 7+%%$ * ** % ) %) * *%E + *E++7*+7+%%$ * , %,0 % . $$E "0E++7*"7+%%$ +% 0 %", ,$ .* , E .+ $ E++7* 7+%%$ +% ++ % )* .* +,E ""E++7*,7+%%$ +% +, % + ," * E %E++7*)7+%%$ +% "+ % " + 0+E " E+*7+7+%%$ * 0) %$" $$ " %%E * 0E+*7*7+%%$ +% * %$+ ,) ." **E . 0*E+*707+%%$ +% ,0 %$, $$ ,E *E+*7"7+%%$ +% +$ %$0 + .* 0+E . 0)E+*7 7+%%$ +% 0% %)0 $% + +"E + + E+*7)7+%%$ +% ,+ %)* 0$ + +0E . +"E+*7%7+%%$ +) %+ %$ $) .0 %E . ,$E

  • 8/9/2019 Assignment #3.xlsx

    78/276

    +*7+ 7+%%$ +) ,$ %,% $% .+ *"E . ,+E+*7++7+%%$ +$ % % " %" .0 ) E .+ 0E+*7+*7+%%$ +$ ,0 % 0 0% .+ )0E . +,E+*7+ 7+%%$ +) 0 %,0 0% * 0 E + E+*7+,7+%%$ +$ ) %,) " .+ 0 E ")E+*7+$7+%%$ +$ 0) %, " .* 0$E . *,E+*7+)7+%%$ +$ *) % 0 . "E .+ ,E+*7+%7+%%$ +$ %", $) + *$E . )%E+*7**7+%%$ +$ ), % 0 $ * E $0E+*7*07+%%$ +$ %0% +0 .+ $ E .+ 0E+*7*"7+%%$ +$ , %0* $ %E . ,)E+*7*,7+%%$ +$ $* %0, ", )%E " E+*7*%7+%%$ +$ $ % 0 0 . %E + ) E+*70 7+%%$ +$ %* %$ )" + *"E + )0E+*70+7+%%$ +$ , %$ "0 .* +E . "E

    +7*7+%%) +) +, %$ " 0 0)E ")E+7 7+%%) +) ,0 %$$ $ * )E *+E+7,7+%%) +) *) %,, ) .+ ) E .+ $E+7$7+%%) +) +% %," . +E . *$E+7)7+%%) +) ) % , * + E . )*E+7%7+%%) +$ %$ %*$ ,% .0 *)E .* %$E

    +7+*7+%%) +) %+ %0% *+ **E + *"E+7+07+%%) +% *0 % * +* + $"E + 0$E+7+"7+%%) +) ), % $ %" .+ % E ,+E+7+ 7+%%) +) )0 % $0 . +$E . $ E+7+,7+%%) +) $ %,+ + . ,,E + +0E+7* 7+%%) +% , %$) , + %*E + $)E+7*+7+%%) +% +$ %$ )+ $E . ) E+7**7+%%) +% +0 %,0 " . *"E . ) E+7*07+%%) +% 0 % $ % % E . $E+7*,7+%%) +% "* % , % , E . $E+7*$7+%%) +% ) %,% * + %0E + *,E+7*)7+%%) * ** %$$ ", * +0E )$E+7*%7+%%) * %) "% + 0%E )*E+70 7+%%) * * %) *) .+ **E . 0E

    *7*7+%%) * $$ + + *$ * E * +"E*707+%%) *+ ) + , 0 %+E "$E*7"7+%%) *+ )% + , % + " E %E*7 7+%%) *+ ,0 + 0 " .+ *+E . 00E*7,7+%%) *+ )% + +* ", + *+E )%E*7%7+%%) *+ " + + $" .+ %)E . +$E

    *7+ 7+%%) *+ , + +% + +E )*E*7++7+%%) *+ *$ + * + .+ 0)E + E*7+*7+%%) *+ * + *" +" . $E " E*7+07+%%) * % + * % .+ " E . " E*7+$7+%%) *+ +, + ** $, %$E *,E*7+)7+%%) *+ $0 + 0* ) * $0E %+E*7+%7+%%) ** ," + *) *) " +$E . 0$E*7* 7+%%) ** % + 0" *+ + 0)E )E*7*07+%%) *0 + 0) +" * %E 0)E

  • 8/9/2019 Assignment #3.xlsx

    79/276

    *7*"7+%%) *0 % + 0 , .+ %*E . $0E*7* 7+%%) *0 + "* % + $,E + * E*7*,7+%%) *0 ) + ") ,$ .+ ) E E*7*$7+%%) ** "* + "% 0" .* )"E ,E

    07*7+%%) *+ %+ + "$ $ .* 0 E . +,E0707+%%) *+ 00 + * * .* ,"E "+E07"7+%%) *+ ,+ + "$ 00 + 0*E . " E07 7+%%) +) )% + 0 .+* )E .+ +$E07,7+%%) +% 0 + ,% 0 0%E + %%E07%7+%%) +) $$ + * 0+ .0 %*E . 0*E

    07+ 7+%%) +) )) + ," * )E + +0E07++7+%%) +) %$ + ,) "$ E " E07+*7+%%) +% % + ,% %* ,,E +"E07+07+%%) +% +, + ,) ,+ 00E . +*E07+,7+%%) +% "* + $% *$ + 0%E + E07+$7+%%) +% +% + ) " .+ *+E ++E07+)7+%%) +% * + ) * 00E "$E07+%7+%%) +% 00 + )% $" "+E 0%E07* 7+%%) +) %" + %% +, .* *E ),E07*07+%%) +) $$ + % . )$E . 00E07*"7+%%) +) ,+ ++ , . )$E %*E07* 7+%%) +% * ++ + %0 * +)E . 0"E07*,7+%%) +% ++ ) * $%E . + E07*$7+%%) +% $* + % "" ))E . "%E070 7+%%) +% 0" + %0 , .+ % E . +$E070+7+%%) +% * ++ + $ )%E $ E

    "7+7+%%) +% 0) ++ ) + . $*E )E"7*7+%%) +% % ++* + .+ " E + $E"707+%%) +% +% ++** $ "%E *"E"7,7+%%) +) "$ ++*+ 0) .0 $ E . +*E"7$7+%%) +) +, ++ % .+ ,%E .+ E"7)7+%%) +) +" ++ + , . %E . $+E"7%7+%%) +) "" +++ ,$ + ,"E )*E

    "7+07+%%) +% , ++ % ,% 0 0%E . %E"7+"7+%%) +% +++ $ . 00E E"7+ 7+%%) +) $* +++% 0* .+ ")E 0*E"7+,7+%%) +) % ++ ) +$ . ,$E .+ E"7+$7+%%) +) ) ++** $* + %E + 0+E"7* 7+%%) +% +0 ++*0 , + $ E )E"7*+7+%%) +% $0 ++*, ,$ 0 +%E *$E"7**7+%%) *+ * ++0 " , "%E 0"E"7*07+%%) * )+ +++% ) . %$E . %$E"7*"7+%%) * * ++ $ % .+ "0E .+ "E"7*$7+%%) * + ), " .* +E .+ %0E"7*)7+%%) +% )0 + ) ++ . ),E . +0E"7*%7+%%) * 0 + %" ,* + *E ))E"70 7+%%) * * ++++ $ ),E + ,E

    7+7+%%) * 0 ++*+ + ,*E )0E7"7+%%) * ++** $ . + E + E7 7+%%) * "$ +++ . + E . %E

  • 8/9/2019 Assignment #3.xlsx

    80/276

    7,7+%%) * 0" ++ " %* . ,+E . % E7$7+%%) * * + % +" . ",E . )%E7)7+%%) *+ * ++ ) +" 0 $)E + +%E

    7++7+%%) * ,0 ++ , ," .+ ),E . +"E7+*7+%%) *+ +" +++ $% * E )0E7+07+%%) *+ * +++) ), 0 E *)E7+"7+%%) *+ +" +++$ 0$ . *%E . +0E7+ 7+%%) * ) ++ ) $0 . 0E . $$E7+)7+%%) +% )" ++ )* .+ +$E . *,E7+%7+%%) +% )% ++ % * *"E 00E7* 7+%%) +% * +++% , .0 **E ),E7*+7+%%) +) 0 +++" ," .0 $0E . 0%E7**7+%%) +) ) +++ "$ * E . 0$E7*,7+%%) +) ,$ + %" * E .+ ")E7*$7+%%) +) ) + %* *0 . E . +,E7*)7+%%) +) 0) + %$ , .+ %E "%E7*%7+%%) +$ ), + % )* .* )+E . ,*E,7+7+%%) +$ + % %) ." )+E +E,7*7+%%) +$ 0+ + %0 ** + )"E *+E,707+%%) +, ") + )* $0 ." $)E . %,E,7"7+%%) +$ + %" )0 0 "+E + +*E,7 7+%%) +$ " +++0 ), * 0)E + $"E,7)7+%%) +$ 00 +++ $* . $*E +$E,7%7+%%) +$ +++) "+ + *,E *"E

    ,7+ 7+%%) +$ +" +++* *) .* 0*E . E,7++7+%%) +$ +" + %" ) E .+ %E,7+*7+%%) +$ ++ + %) )" . +)E 0%E,7+ 7+%%) +, $* +