Professional Documents
Culture Documents
BM/APR 2011/FIN262/260/242
INSTRUCTIONS TO CANDIDATES 1. This question paper consists of two (2) parts : PART A (2 Questions) PART B (5 Questions)
2.
Answer ALL questions in PART A and any three (3) questions in PART B in the Answer Booklet. Start each answer on a new page. Do not bring any material into the examination room unless permission is given by the invigilator. Please check to make sure that this examination pack consists of: i) ii) Hi) the Question Paper an Answer Booklet - provided by the Faculty a f o u r - page Appendices
3.
4.
DO NOT TURN THIS PAGE UNTIL YOU ARE TOLD TO DO SO This examination paper consists of 7 printed pages
Hak Cipta Universiti Teknologi MARA CONFIDENTIAL
CONFIDENTIAL PART A
BM/APR 2011/FIN262/260/242
QUESTION 1 Lexus Company is applying for a loan from NBB Bank to finance its project. As a financial manager of the bank, you are required to evaluate the company's financial performance in comparison with the industry. The following information is given for the analysis. LEXUS COMPANY BALANCE SHEET AS AT 31 st DECEMBER 2010 RM 30,000 600,000 830,000 400,000 2,140,000 RM 460,000 270,000 150,000 200,000 1,000,000 80,000 240,000 1,600,000
Cash Marketable securities Account receivables Inventories Net plant & equipment
Account payables Notes payable Accruals Other current liabilities Long term debt Common stock Paid in capital Retained earnings
Total Assets
4.000.000
LEXUS COMPANY INCOME STATEMENT FOR THE YEAR ENDED 31 st DECEMBER 2010 RM 8,000,000 3.600.000 4,400,000 3,700.000 700,000
Sales (100% Credit) Less: Cost of goods sold Gross profit Less: Operating expenses Earnings before interest & taxes Less: Interest expenses Earnings before taxes Less: Taxes Earnings after taxes
INDUSTRY AVERAGE RATIOS Current ratio Acid test ratio Debt ratio Times interest earned 2 times 1.8 times 55% 5.8 times Average collection period (based on 360 days) Inventory turnover Net profit margin Return on assets 40 days 7 times 6.5 times 19%
CONFIDENTIAL
CONFIDENTIAL
BWI/APR 2011/FIN262/260/242
Based on the above financial statements: a) Calculate the indicated ratios for Lexus Company. (12 marks) b) Evaluate the overall performance of the company according to liquidity, activity, profitability and leverage ratios. (8 marks) QUESTION 2 a) Jati Corporation is evaluating two mutually exclusive projects. Below is the after-tax cash flows for both projects. EAR 0 1 2 3 4 5 i) PROJECT C (RM) (500,000) 50,000 150,000 250,000 200,000 100,000 PROJECT D (RM) (480,000) 132,000 132,000 132,000 132,000 132,000
ii) Calculate the net present value of each project at 10% annual rate of return. (6 marks) iii) Calculate the internal rate of return for project C. Do interpolation. (4 marks) iv) Which project would be selected? Why? (2 marks) b) Differentiate between mutually exclusive project and independent project. (4 marks)
CONFIDENTIAL
CONFIDENTIAL PARTB
BM/APR 2011/FIN262/260/242
QUESTION 1 a) Suzika expects to receive RM3.500 annually at the end of the next three years. She will deposit these payments into an account, which pays 10% compounded semi-annually. What is the cumulative value of this deposit at the third year? (4 marks) b) Mirna borrows from you RM67,000 now and promises to pay RM183,229 in the future with an interest rate of 9% annually. How long will it take for her to fulfill the promise? (3 marks) c) Using the following information, prepare a pro-forma income statement for the year ending 2011 for Sinar Corporation. 2010 RM1,000,000 N/A 40% 25% 6 times 30% 0.40 (13 marks) QUESTION 2 a) Smart Corporation has to raise RM5,000,000 for its 5-year budget. The corporation has the following three (3) financial sources to be considered: Source I Issue preferred shares that pays 10% dividend on par value of RM100. The current market price of the preferred share is RM75 per share and its floatation cost is at 5% of the par value. Source II Issue bonds that pay 8% interest and mature in ten years. The corporation is planning to sell the bonds at 5% discount. The underwriting fee is 3% of the selling price. The current tax rate is 40%. Source III Issue common shares at RM40. The corporation has just paid RM1.75 per share dividend and the dividend is expected to grow at a constant rate of 6% indefinitely. Floatation cost is 2.5% of the selling price. 2011 N/A Increase by 15% of 2008 actual sales
Sales: Actual Projected Gross profit Operating profit margin Times interest earned Tax rate Dividend payout ratio
CONFIDENTIAL
BM/APR 2011/FIN262/260/242
(5 marks)
(4 marks)
(3 marks)
(2 marks)
i)
(2 marks)
(2 marks)
XYZ Sdn Bhd is estimating its cash requirement for the third quarter of year 2011. The company's projected sales are as follows: Months March April May June July August September October Sales (RM) 170,000 160,000 140,000 180,000 200,000 220,000 195,000 180,000
i)
Cash sales are 10% of the current month's sales, while 90% of them were sold on credit. 60% of the month's credit sales are paid in the month following the sale, while 30% of it are paid in the second month following the sale. Another 10% is bad debt.
ii) Purchases are 50% of sales and were made one month before sales. iii) Payments on accounts are on 30% of current month's purchases plus 70% of the previous month's purchases. CONFIDENTIAL
CONFIDENTIAL
BM/APR 2011/FIN262/260/242
iv) Wages and salaries amounting to 10% of the preceeding month's sales. v) An 8% semi-annually interest payment on RM100,000 notes payable is to be paid in July 2011. vi) The company plans to pay RM6.500 in cash for a brand new computer in August. vii) A quarterly dividend of RM10,000 will be paid to ABC Corporation in March, June, September and December. viii)The firm's ending balance for June 30, 2011 is RM56,000 and the minimum balance the firm wishes to have for every month is RM25,000. Prepare a cash budget for XYZ Sdn Bhd for the third quarter of year 2011. (20 marks) QUESTION 4 a) Shazlan wants to buy RM850.000 commercial paper. Bank EDC agrees to sell the commercial papers that mature in 180 days at an interest rate of 9% annually. The bank charges a total placement fees of RM30,000. Calculate the effective interest rate. (3 marks) b) Sweet Inc. needs to raise RM500,000 in short term loan for six months. The company has a line of credit of RM800,000 with 2.5% commitment fees on the unused fund, and a 9% stated interest rate. A compensating balance of RM40,000 is to be kept in its checking account. Sweet Inc. has RM28,000 checking account balance that can be used to meet part of the compensating balance requirement. What is the effective interest rate? (5 marks) c) PTC Superstore is trying to determine whether or not to take a cash discount from XYY supplier. The supplier offer terms of 3/10, net 60. The manager of PTC Superstore also had an options to get a bank loan of RM175,000 for 6 months at 10% interest rate, on a discount basis, with a 10% compensating balance requirement. i) Compute the effective interest rate on the loan. (4 marks) ii) Compute the cost of not taking the discount. (2 marks) iii) Which one should the manager choose? Why? (Use 360-day). (2 marks) d) Differentiate between effective interest rate and nominal interest rate. (4 marks)
CONFIDENTIAL
CONFIDENTIAL QUESTION 5
BM/APR 2011/FIN262/260/242
a) Zen Company has inventory of 90 days, average collection period of 40 days and average payment period of 30 days. i) What is the length of the firm's cash cycle? (3 marks) ii) If the company's annual sales are RM2.5 million and 80% of the firm's sales are on credit. Calculate the company's account receivables. (3 marks) b) Ting Enterprise has estimated that it requires 25,000 units of teddy bears as its inventory for the year 2011. One unit of teddy bear will be purchased at RM7.50. The supplier will deliver the order 14 days after it has been placed. Costs per order are estimated at RM125 and carrying cost will be 15% of the purchase price. Usually the company carries 2,000 units of safety stock. The company works 360-day per year. i) Determine the optimal EOQ. Orders must be placed in 100 units. (4 marks) ii) How many orders will be placed annually? (2 marks) iii) What is the average inventory? (2 marks) iv) What is the reorder point? (2 marks) v) What are the company's total inventory costs for the year? (4 marks)
CONFIDENTIAL
CONFIDENTIAL
APPENDIX 1
BM/APR 2011/FIN262/260/242
in CO CM
O)
CO CO
<> 3
CM
c o
CO
CO CO
CM
00 CM CO CM
CO CO
-* <
o >
T-
CM
&
o
CO ,
CD
T-
c n
CM
h -
d T
'
CO
r ^ T T - _
c b
o in
CO
T-
CM
to"
CO
* ~
o in
CO CO
i n o o T
en
CO
e n
CM CO
r( O ( D
r* ,
CM CM
CM
in
o
CM CM
I-CM
S
CM
N-
^ in -
r*
00
e n
*
o
cn
1 T~
00 CM
c o T
N00 lO
O) O
3 CO
o
CO
" a> t
CO in
~
o o
CM CO CM
CO
CM CO
o
CM
3 CM
CM
c o
T
m "r f o o CO T o
O)
ii r
* "
s
T
CO
~
d
CM CO CO CM
m d o> Tj"
CO
CO
CO
T-
i e n n
Si
CO CM r-
* "
< o
CO
m CM
CO
^
CM CM
W CO CO
% S
* "
" ~
CO
* " "
s CM
CO CM CM
! in * hCM O
<t
~ T ~ - r.
m
00 CO
*
CM
". q *
a>
CO CM
CO
r q r ^
CD CO
, _
* ~
CO CM CM
s CO
t o
CM
in
e n
CM CO
' *
CO CO
o C M
00
CO
*
CM * CO
CO CM
m
CM
CO in C)
o
o cn
CO
T-
CO c t m in n o CO ^ m r CO
CM
(6
*i
CM
* "
CM O
r CM
r*
O)
^
CO CO
^ ~
O) 00
CM
CO
q i n ^ m f
s CO
N-
^ .
in CO
CD CM O
T-
Tt-
o >
* ~
CD CM
^ f t o c n
CO
CO
m m
to
CO in CM
< * ^ ~
?
TJ
CO rCD
r CO 00 00
CO
h-
c o
rO) CO
^ r
h-
CM
CM
CO
c o T- m J t r c o - n e n
CO CO CO CO 1^ CM
CO
T-
, ^ _ 3
t.
t*~
r-o> o
m
00
o
CO CO O) CM CO CO
S i
**_
o
CM
* "
CM
o
CM CO CO
CM CO CO
o>
CM 'f O)
c n
CO
CO h-
* * ~ "
o
m CO
m
O) CO
CO
^ r
d ,
m
" *
e n
* '
t o
CM CM CO CM
q
-
CM
CM CO
CO
r CM
~
h *
c n
s m
o
CO CO
en
CO
o o
O)
^r
CO CO in in
00 CM
00 CM
o t -t > o
00 CM CO
t o
TT
CM CM
^ f
CM CO
+
'
II
<
*
00
T-
s
lO
* "
e n
* "
* ~
o > o tD
S * i * CO
CM CO
t
^ t
q
CO
r x f
00 CO CO CO in O) CO CM CO "J-
c c n n t o m t o
CM in CO CM CM CO CM h-
CO
CO
o
t^
CM CO
CO 00
T-
CD
s
*
o
00
c" o
CO CM
*f t
CM
^
CM CM CM
co
O) O) CO
c
LL
( m O
o
CO
* *
*
s
O)
o
CM
CO CM hCM
CO
Oi
<f
to
m
00 CM CO CO
CN CO
-
c o
00
in in
CO CO CM CO
e , , n ~ ~ e CM m n
CO CO CO CM
CM
^
^
^ _
r. ^_
r CM CM CM CD
^ _
CO CO
ci r
c o c o
CO
c o
*
s
CO
00
c o
CO CO
e hcn
in CM
m
in
m m o
CM
CO CO
r-co
CO in
o
CD CO
cri
d
CO h-
d
CM
to CM
> |I,,
d m
CM
en
o o 1^
in CM
CO CM
, _ hCO
^f
*
CO
r -
r -
r MCM CO CM
E o o
o o
T-
3 O a
1
y 0)
CM
s
*
m o
c r o 00 <* O)
^ ^ _ & r- , _
CM CM CO CM
*
r -
00 CO
CO
^ f
CO in
< *
-* < m
Ti-
CO CD
t o
CO CO
e n
s
-
o
m
e n
e rn ^ CM c o
h-
O
r h-
CO
CO CO
c o
h-
i W n o
*
m m
r r t c h o o T-
CO
O) CO
CO O
S
* CO CO
"r f
* "
* CO
CO
_ 8 ,
O
CM
t o
CO CO
*
e n
o
CO CM CO
CO O)
o >
T-
" *
CM
CO
00
"r f
in CO CO
e n
O) CO
CM
i n CM
CD CO CM O) ^J
1
CO CM CM
o CO
t o
CM CO
s CO s
CO CM CM CO
o e n CO
CO
ht
3 O
CD
"r f
m
h-
m o
CO
-
t o
CO
t o CO
in
CM h-
O) hCM
CO in
s
Tf
# < o
S
O
hCM
CO
-t m
(O NCO
o m
e o n
o o CO
e n r c o CO
* CM in CM
m CM
in CM CM
o > CM
in CO in CM
*
CO CM CM
h-
c o
CO CO in CO * -
c o
" *
CO CO
o t t m o
t o o
00
s CD
1^ O
CO CD
CM
S
tt
c S r o -
CM CO
CM
CO
o e n
CM
NCO CO
" *
m
00 CO CO
CM
*r f CM
O) CM
m e n CM
^J
hin * *
3
o u m u.
(0
*d
* h" * * TJ- *
CO CO CD CO 00 CO
t o f-
CM
e n
CM CM CO CM
^ o < o
= o S
in
CM
*- m J
m
CO
CO CO
O CM
^ ~
CM CO CO CO
i n CM
CD CM
s
CO CM
*
^ _
o CO
CM CO CO CO in CD CM
o ^r
CM
t
s ? hm
^ _
s hh-
CO
CM
CM
r r - c r- ' o t *
CO in CO CM
^ _
e n
in CO
o >
00 CM CO
o >
O)
r i n
l -
e CM n o
hO) CO
CM
O CM e n CM CM
O)
CM CO
in CM CO CO CM in CO in
f> CM
CO CO CM CO CO
c CO n o
CM
CM CO CO CM CO CM
CO CO 00 CM 00 CM
CO Tf
t n m
O h-
~ ^ ~
CO CO CO
CM CO
c
<x>
3 (0
^
*
<0 CM
_ T
CO in 00
rh-
s
CO CM
m CM
CM
, _
CM
e n
CD CO CM
h-
s ^ r CM
CO
CO CM CO CO CM
^ _ CO
o
CO
s CO
CM
o o m r ^
hto
^ _
^f
* o m.
A d r M
in
o >
o > o > CM
CM
CO CO CO CM
01
CM
*
c o
CM CO in in
^ r
CM
, _
00 CO
< *
t o
CM CM in
CO fCM
^
, _ t o
CD
e o n
CM CO
e n
CO CO CO
t
CD CO in
re n
e n CO r* m
t CM
>
3 + 3 U.
o o
O
, _ -f
o
h-
T-
o
CM
e n
CO
CO CM
e n
CO
CM CO
CO
e r o n -
t o
*
"f t 00
t o
O
e o n
CD CO CO CM O) CO 00
*
t o o
CM CD CO CM CO
^ _
r
hO
, _
00
^
1-
o
o> o
s
<t
" * ^ _
s
CM CM
' ^
s
r ^ - t
CM CM
e n t o
CM
CM
3
CM CM CM
f-
r c o
CO
CM
c r o <
re
, -
CM
CO
^,
CO
r -
CO
CM
CO
CO
h-
CO
c n
O CM
CM
CO CM
S i
m
CM
o
CO
m
CO
o to
CONFIDENTIAL
CONFIDENTIAL
APPENDIX 2
BM/APR 2011/FIN262/260/242
o
CO
o o o q
o o o
CO CM
o o o>
CD
o
CO CD CO <*
CO
m rCM
CO CO
in
co m 00
CO CM
in o
CN CO
CD
to
CM
m o
-
rCN CO
m
CM CD
5)
CN
CO CN CO CD CN
co'
CD
cd m
CO
o m"
CO CN
CM
in
CO
O)
CO CO
CM CM
CO
tn
CO CO CO
o
CO
d
CO CO
o> o 10
CO
d CN CO CO LO CO CO CD
to o
o
CO
CO CO
o d
CO
CO CM CM CO
CO
s
CN CO CO
-*
cn
CO
cn
CO
o CM
ts o I OJ IO to
CO
co
00
CM CO h -
Si
CO CM
o o o q
o o
CO CM CM
CD CO CO CO
w o
CD
o> o> O) CD CO
CD CO CM
s
m
CO CO
CO CD CM CM
CO CO CO
CO CD
o>
CO
IO
CO
^ '
to
o
CO CO CO
CO h -
m
CM
CM CO
CM
to
CO CO
a>
CN
d m
iri
CD
ai o
o o
CM CO
CO
5
m
CO CD
co'
CO CM
d o
CO
tri
CO CO
Tf d Tt o
CM CO CO
00 IO o
CM
o
CN
CO OJ to
55
CO
s
t-
CD CM
o o o q
o o
CO CM CM
CD fCO CO
* -
9
CO
in
CM CO CD
00 CD CO 00
5
in o
CO
TT
m tri
00 00 m d
CM
s
to
CN CN
SE S
CO
CO
CO CO
o IO
r-
r-
in
CO
CD CN
CO CO
CO
o> in
CM CN
CO CO CD
CO CO
CO CM
to 00
CM CM CO CO
tD
CO CO CM
CO CN
Tf co o Tf
IS
in
CO CO
a> to
CO
in
o to
CM
r^
CO CO
oi
00
CO
CD
o
CO
Tf O)
CO
in
CM
O) fOJ
CO
5 it
o
Tf
CM
o o o q
CD
o
TT
CM CM
!"fCO
*<*
00 o
CO
to
CO
CO CM CO
iri
CM CM
O) d
q
CM CO
CO CO CM
to d
CO
CM CO
in
CM
h--
O)
CO
CO
o
CD CO
<*
o
d TT CM CO CD to
CO
d IO
i
to
d o
in
iri
OJ
1
m
CM
o
CO
CD Til-" r-co tn
CO
to o cri
CD
CO CD CM CO
to TlCO CM
cn o
CO
O)
CO
o> d Tf
CO CM
CM
d m hrto
CO CM I*CN CM
5
CO
IO
CO
CO CD
CM CM
o o o q
o o
CM CM CM
Tf
CO O fCO
CD CO CO
CM
m in o
CO CO CO
r-
3
d
CD CD CM CD CD
s
CO CD O)
CM
CM CO
o
CD CN CM
rin
CO CO CM
co
3
CO
iri
IO
o o oi
CD
CM CO
CO CO
CM
iri
CO
o d
CM
<*
CO
cn tn r^ to
CM
3
ID m
CO CO
m
CM CO CO CM CO CN
0)
ai
CM CO
CD 00 IO
CO
12
CM CO
to
CD 1^
d m
CD
to
CO CO
co cn
CN
IO
CM
to
S
CO CO
to
CO CM CD CM CO
s
C0 Tf to r-
O CM
o o o q
o o o
CM CM
o o
CD
s
CO CM
CD CO <* CD
CO CO
CD
m
CO
o in
CM CO
to m
CO CO
to
CO
O) CO
CD
o
CM CO
IS
m
iO Ttm
CM CM
d CN CD 00 o
CO
in
CM
iri o
O) to CD 00
o in
CM CM
q
CM
TT
CM
CO CO
q 00
CO CO
cn
CO
cn
CO
cn
CN
TJ-
s
CM CO
5
CM
CO
o o o q
o
CO CM
w
CO
in to
CD CD
s 3
co
CD
O CM
CM
Tf
CM
CM CO
CN
m m cb
CN
CO
CO CO
m
CO CM
8
o tn
CO
m
CD CO
CM CM
CO CO CO CM
CO CO
o
CO
5
CO
to
CO
d m
CN CO
d to o
CO
CO CM
CO CD CO
CM O
CO CD O CN
o> Tj"
O) TT
o
CD CM
m
CO CD CO
CO CO CM
3
CM O
oi
CO CM
d
CO
Tf co
CM
to TT
tO
o o o q
o o CD CM
CD
to o m
CO
12
OJ
o IO
5
O CO CO CO CN
Tf
CO
CM CO CN
CO CO
CD CO N-
IO
CM CO
CO
(D
5
CO
CO
00
CO CO
CO
o
CO CO CO
to
00 in m
CO
iri
CM
d
CO
tb
CO
s?
CO
in
CM CO
d
CD
iri
O)
CO CN
s
o
CO CO
oi
CM
co d to m
CO
CO
to
CO
CO
d
CM
d to
CO CM
Tf o
in
Tt-
o o o q
O O TT CM
CO
o>
CO
o
CN
m
CO
TT
CO
cn
CO CO
m
CO
co'
o to
CO CO CD
s
CO CN
CO CO CM
o
CO CO
CO
o
CM CO
m
CO
s
CO
CO
to
CO CO I--
m
CN
q
CO
3
d
CM
o
CO
to to
CO
CO CO
si
<2
CM
s?
o
CO CM N* CO
d m
CO
CO
00
CO
00 CO
IO
to m
CO
in
m to o> to to to
CO
o
CM
Tf co
m TT CO O)
in
CO
m
CO
a c
3
Q>
CM
O o o q
O o
CM CM
5
rco
CO
CO
CO CM
CM
h -
m
CO CD
m
CO
CD CO
o o
CO CM
CD
CD
Tj* o
o d
S
cn m CO
CO CD
m IO
CO
CO CM
d
CN
q co'
CM
CO CO CM CO
m
CM
CO CO CO
o m hto
tri
1
CO CD CO
CM
in o
CN
cn cn to
CO
CO o
o
CD
to 00
tn
CM CO
s
CO
CO CO CO CO
CO CO
CD
TIT
CM
o r--' CD 1^. OJ m
CM
o d o
TT CN
tp
o E o o
Q.
o o o q
O O O CM
o o
CO
to'
i
TT CO m
in o
CO
to m
h-*
CM h-
CO CO
00
TT
m
CO
CO
CO CO CM
CO CM
m O) CN
CM
o m
CO
IO m d
"3-
CO CO
to
CM
CM
IO
m IO
CO
o o
CO
CO O
iri
iri
CO CO
oi
4
o
CO
s
oi
CM CO
IO o
CO
tn TT 00 00 o cn
h CD
CD
CM
CO
00
TT CO CO en
q Tf to
CM
co'
CO
3
CO CO CO
s
o
CO CO
o o o q
O O CD O CM
CO hCM CO
Tf
CO
CO CO CM
s
o
CM CD CO CM CM CD CO
CO CN
o> in
CD CD CD CO
CN o CO
CO CO
to to
CO
O) o to
CM
CO
IO
CO CM CM
to
CO
to
to CO
ai
CM
o o to
CO
CD
to
CO
o CD Tito
in to to m
CO CM
CO
00
CM
in
o rCO
CO
to
CO
tri
CM
h-i
CO CO
in
CM CD h-
to
ai
CO CO CO CO
o tri
CO
re 3 C
I
CM CO
CO
o o o q
o
CO
s
Si
CO
CD
o
CM
c < o p S
-5
o m Tl* en CD CO T* Tj*
CO
o> to
CO CO
r-co
CO
00 00 CN
00
m
CO
m
CM
CM
o
CO
m
CN CM
in
d
CM CO
12
CO CO
o m
CO
lO
m
TT
lO
d m m
CD CO
iri
to to
d to
CO CO
s
CO CO CO
to o co" I-cn TT CM CO CD m
CD CO
CO CM CO
CM CO CM
to o ai m
CM
rcb
lO
m
CM
o o o q
O O
r*o
CM
0) Tf
CM CO
o m r-tri
CO CO
o
CO CM
CO O)
CD 00 CO
CO lO
s
CD CO CO CO
CO CO CO
5
d
CN CN CO CO CO
o m m
CM CN
CO CM
CO CO CO
h-* CM
o
"JCO
iri
CM
d
CO
CO CO CO CO CO
CO h -
co
N-' CO
to cn
CO
-<*
to
CO
3
CO
o o oi
co' in
to TT
IO to 00 d m
CM
-^
CO CO
co' CO
Tf to
CO
CM
cri
O) CD Tf IO
IO to o
to
CO CO
o o o q
o o
CO
CO CO CO CO
CO CO CO
o
CM
s
CO
m rCD
co
CO CO
IO r<n
CO CD
CO
CO CO
CM
iri
CD
co o 1
o co to
m q
CM
CO
CO
CO CM CO CM
rCN CO CM OJ to
CM
rto
to o
CO
o
CD f -
CN
iri
CM
d
CO
cb
CO
to
CO
cn cn a>
CO
cn
CO
CD CO CO
m o
CO TT
CO
to'
to TT o
CO
s
CO CO ^t
co d cn
CM
cb
CO
in
10
o o o q
o o in o
CM
W CM
CD
o
CO
m
CN
in
CO
o
CO CD
o CN Tf" CO CO CO CD CO
CO CO
Tf m
CD
in in
CO CD
s
CO
CN q
o
lO CM CM
CO
co iri to
CD CO
m
CO CO CM
o
CO
CM CO CO CM
CO CO
m
CO
iri
CN
in d
CO
to to o
CO CO
cn
iri
CO
in o in
CO CO
o IO
o
CM CO
o
CO
IO
CO
CO
CM
in
CO
5CO CD
3
CO CO
Tf
CO
tD
CD
d
CO
d
CM
oi o
CM
m
CO
w
c
2
0)
T-
o o o q
o o o
CM
CD CM CO
o
CO CO CD CD
CO CO
CN
iri
CO CO
m d
to o o
CM*
CD CO CO
s
01
CM CO
CN CD CN CO
in
CM
o d
CM
CM CO CM
CO CO CD CO CM
s
in
CN
CO CD
cn to
CO CO
00
TT
CO
m
CO
CM
to
CM
ai
CN CM
CO CO
o oi
CO
5
O) m
CD CO
o to in m m
to
CO CO
o iri
OJ
to
CM
cn OJ CO CM in o cb to
IO
O 3 re > 3 U.
CO
o o o q
o o
CO
o
CO
CO
o
CM
o
CO
00 Tf CD
CM
o
CO
iri
TjCO CD TT CO
IO
CN CD CO
CO CN CO CO CO
CO
TlCO
CO
CO
m d CO fr to CD in o to
CD
o
CO CM
CD CO
CO CO
CD
m d
CM
CN CD
o co co'
CD f-
CO
to
CO
co
CO CM
m"
iri
CM
CM
CM
CD CM
co in d CO O) CO CN
CM
in *r
CM CO
to CM TT n"
CO
CM CO
o
iri r-CM
o
CO CN
Tf d to
CM
o o o q
o
CM O CM
^o
CO
CO
o
CO*
s
CM
CO o
CO CD
o
CO CO
o
CD CM
s
in
CO CM
in
CO
5
CO
CO
to
CO
"*'
CO CO CN
iri
CO CO CD CO
CN
CN
o d
CN CM
5
CO CN CN
CD CM CM
CO CO
in TtCO CO CM
CM CM
o
CO
CO CD
CO lO
r-. iri
CM CO CO CN CO CM
Tf d
CO
o
CM CO
in o
CO
m d TT in CO hTT CO
CO CO
oi o
d
CD CO
CN m o Tf
fJ
0)
S
o 'C co a
o o o q
O O O CN
s
CD
o o
iri
o
CM
CM
CO
in
CD
m
CO CM
o
CO
CO CD CO
00
co'
to Tf d
to iq CM
o
CO CO
CO
m
CM
m
CO CO
O) o
CM CM
CM
CD
o to
5
CO
r-
TJ-
oi
d
CM
si
CN CM
riri
CM
co CO CN
CO h-
CO
Si
CO CM
to to
CD CO CO
CO CD
co'
CO
3 re I-
CM
CO
Tf
IO
CD
r-
00
CD
CM
CO
CD
r-
CO
a>
O CM
CM
CO CN
TT CM
m
CM
o
CO
to
CO
o m
o
CD
CONFIDENTIAL
CONFIDENTIAL
APPENDIX 3
BM/APR 2011/FIN262/260/242
s?
8
ss
CM CO (O Is-
rCD
d
CO CO Is-
m d
< *
CM LO LO Tt
,_ o
to
CO
CO CD CD CM
CM Is-
CM
-siCD to r-
CO CM CM
3
CO
LO CM Is-
CO
d
CO CO Is-
d
LO CM IsCO
d o
CD CM
d
"s f t I CM CM
d
CD IsIs-
d
CO CO CO r-
d
< *
d
Is**
m o d
to CM CD CD O
CD CM
o o
^t o d
IsLO O
CO CO
s
CM O
to CD
o o d
LO
CD
co o o d
CO
CO CD
d
CD CO O
o d
Is-
d
o o
IO
8
d
o o d
TtCM CM CO
m o o d
CO
s d
o
CO LO
CO
o o
Tf CM
CO
"*
o o d
-fr
o o d
o o
d
IsCM
o o o d
CD
^ _ o
o o
d
CM
o o o o d
o o o o
d
o o o o
o o o o d o o o o d o o o o
o
CO
CO
k
ss
"fr
d
Is-
d
CD CD CM (0
d
CD CD CD
d
CO CD CD CO
d
CD *tf CO
d
CO CO
^ d
CO CO CD
v "
d
t h-
o d
CD ^f CM
CO
s
o
d
CM CD CO O
d
Is00 Is-
d
L0 CM CD O
-*
CD O)
^r
CM
CO CD
CO
CM Is-
d
CO CD CO
o d
CM CO
d
CO
d
IsCD
d
CD to
o o d
CO CD
o o
^. 3 o
o d o d
CM CD
o o
CM
o o
d
00 Is-
d
CD CO
o o o d o o o
o o o d
CO
,_ o
o o
d
o o o o d o o o o
& ^
co CD r-
d
in CD
d
<t
** d
LO MCM LO
d
o
CO CM
*
*
CM
tn
^r
d
CO CM CM
d
CD CO Isv -
d
CO
d
"t
i
o d
CO CO
d
I s
s
d o
CO
o d
CM CO
o d
CM O
d
o
CM CO O
o d
CO LO CM
d
CO
o d
00 CD
o o d
LO CO
o o d
CO
o o d
CO 00
CD TT
,_
CO
o o d
o o d
o o
o o o
,_ o
o o
d
CD
T f
d
CD
d
in
d
CM
d
o o o o d o o o o d o o o o
CO
d
Is-
o m to d co
Is-
,_
d
Is-
i
d o o
rts o I CM
d
CO CO
d
CD CO *<fr CM
d
CO CO
1
d o s
I CO
CD
en o
d
CD CO CO
d
CM CM
m o d o
Is-
^
o d
00
hCO CO
d
Is-
d
to
o d o
o o d
CM
o d
CO CM CM
d
Is00
o o d
,_
Is-
o o d
CD CM
o o
IsLO
d
CO
o o d
o o
d
CD to
o o d to o o d
CM
o o o
d
CO
o o o d
d
o o o o
s
se
co
CO
"*
LO
*
co
LO LO
d
CO CO CO CO
d
O) CD
d
hCO IsLO
d
CO CM CO T
t: CO d
CD
CO
CM
CM CO
a
Is-
d
O)
d
CO CM CO CM
* ~ d
CO CO CD
- d *d m
CD CD
TT
d
CM CM
T -
o d
LO CO CO
to o d
CO IsIs-
o m o d
CD
"fr CO
CD IsCM
s
o d
IsCM
d
t LO o d
CO
o d
LO
o d
CD Is-
o d
CO CO
o d
o d
CO
o o d
in CO
CM
o o
d
CD CM
o o d m o o
o o o d
Is-
o o d
* o
d m r-
d
CM CO Is-
d
CO CO
d
CO LO LO
s d
CO
,_
CD IsCM O CD CO CO
CO
T
d o
d
LO LO CM CM
d
CO CD
T -
d
CM h-
d
CO CD
T
o d
LO CO CD
*t CD o
^ _
CD CM
,_
LO
Is-
d
LO CO CO
"*
o d o o to o d
CM
co o
d
CO
d
CO
d
LO CD CO
o d
CO
d
CM CD CM
d
CM CM CM
o d
CO CO
d
o
CD
s
o d o s o o d
CD I -
o o d o
o o o d
CO
,_ o
o o d
CO
d
o o o o
^ -* |
CO
,_
IsT
(O
co
s
Is-
co
CD (D CM
_ T
CD
T -
co
d
CM CO C Is-
d
ro
d
CO CM LO LO
d
T -
d
CO CO to CO
d
o o
in CO
d o d m s o
d
I CD CM CM
s
d
t in CO
*d d
m
00 CO CM to 'St-
o d
CM in CM
o d
CD Is-
o o d o o d
Is-
o o d
LO
** "
o
o d
<r in
o o d
CO
CO
o d
CM CO CO
o d
CD CM CO
o d
"fr 00 CM
o d
LO <fr CM
o o d
in in
o o
o o o
d
CD CM O
d
CD O O O
d
o o o
1
ri?
,_
CM
to
CO
d
CM IsIs00
d
LO CD CD Is-
s
d
o
LO h-
CD Is-
s
TT
CO
to
d
CM CD LO
* <
CM
CO CD
d
CD LO LO 'tf
d
CD CD CD CO
d
CO
d
Is-
d
CD CD CO CM
d
CD Is-
d
CM 00
d
Is-
d
T -
o CO o d
00 Is-
^ ~
CD CD
to CD LO
CO
^ _
o d
CD
d
CO CM CO
o d
CO CM Is-
d
00 CO CD
o d o o d
CD CM CO
o d
o d
T -
o d
CO Is-
d
CD CD
o o d
o d
CO LO
d
T j -
*
II
<r o>
LO
d o>
co
LO CO
I CO
o>
CO CM
co
LO
CM
d
CM IsO) Is-
d
CO Is-
d
IO LO CO CO
d
Is-
d
CD CO
d
CO CM LO *r
d
CO CO
d
CD
d
o d m m
CM CM CO
d
LO Is00 CM
d
IsCD LO CM
d
CM CD CM CM
d
CO
-* <
d
IsCM 00
CD CM CM
o d
to
3 o
d
o o
CO
CD LO
,_
CD "fr
CM
co
o d
o d
Is-
d
CO CM CD
d
CO CO Is-
d
CD in to
co o
d
CO CO LO
o d
o o
d
CO CO
o o d
o o
s
o o d
d
u>
CO
^ & &
*
CM
^r
co
o>
CO
d
CD O
d
CO LO
d o
CO CO CD
m d
CD
o m
o
*
CD CO
d
IO
d
CM CO LO
d
in CD CD -<J-
d
^f CM ^r
d
to to CO
d
CD CO CO
d
IsCD CO CM
s d
CM CO CO CD CM
^
CO CD
d
CO IsCD
CD
co o
"*
CO CO
h-
d
to s
I CM
d
CD CO Is-
d
LO CO CD
d
CD CO
o d
in CO
o d
00 CM CM
o d
Is-
o d m o d
T j "
o d
CO CM CO
o d
CO IstO
o d
to LO CO
o o
^
o o
o o d
d
CO CO
>
s
CM CO
Q. 0)
O O
co
d
M-
d
Is<j-
rd
CM CM IsIs-
CM CD
d
t CO
d
CD CD
s d
LO CO
CO CO
-* o>
CO CM
,_
CM CM O
m o o d
CO
d
o s
I -
d
CO
d
Tf
d
*
d
in Is00 CO
d m m m
d
CM CD CM CO
d
CM CD CD CM
d
m
d
CO in CM
d
o
CM CM
d
LO
^ -
d
Is-
d
CM
d
CO Is-
d
o
to
o d
t
o d o
o o
d
CO CO
d
h-
r-. o>
CO
d
O) CM CO
d
CO hio CO
d
CO CO CD
o r-d o
LO CO Is-
to
s d
CD
CD LO
d
CM O CO CD
s d
in CO CO
o m
CD
d
CO
-*r d
CM
CM CM <f
CO
*
IsCM
^ _
CO CM
< *
CD
TT CO Is-
co o
CD
LO
co
CD CM
d
CM CO CD
d
CO CO CM Tf
d
IsIsCD CO
d m o
d
CM LO CO
d
CD CD CM
d
CO IsCM
d
CM
d
IsCM
d
LO
d
CO CO CO
d
CO Is-
d
IsIsLO
d o
m Iso d
CD
d
CD IsCO
3
o
d
o o d
to "3-
d
CO CM O
m o o d
CO CD
r-.
CO CD
d
CO
d
TJ-
d
CO CD CO
d
CD CM CD Is-
d
o
CO
d
CO CD CD CD
m d
IsCM CM CD
o TT m d o
o o m d
CD CO -<j-
,_
IsCD CO
** d
CO CO O LO
d o 3: '
*
d
o
LO
T j "
s d
CO Is00 CO
o m
CM
co
*
CM
Is00 CD
CD
T j -
*
CO CO
d
rf CM CD CO
d
Is00 CO CO
d
CD CD CO
d
CD
d
LO CO IsCM
d
^ f
d
LO
d
Isin CM CM
d
CD
d
IsCD
d
CM
' ^
o d t
CO
o o
d
Is-
d
CO CO CO
d
CO Is-
s d
CO
CO
rco d o o co
d
CD CD CO CO
d
v CM CO Is-
d
CO IsTf I s -;
CM CO LO
^ _ m
Is-
d
o o s
to I -
m d
CD CO LO
CD CM
CO
CM
-<t
o
CM
CM
CO
d
CO LO LO
d
CO CD CM LO
d
o s
I -
d
00 00 CO
d
CO CM
d
CO Is-
d
CD CO CO CO
d
CO
d
LO CO CO
d
00 CO
d
CM
d
LO IsIsCM
d
00
d o s
I -
d
o d
CO in CD CM CO CO CM
co o d
CD
CO CD CD
o d
CM Is-
o d
CO
d
o CO o d
in CO in CO
.P u u.
(0
s s d
t CM W
_ T LO
CD CD
^ rCM CO
-*
d
"*
p
d
CO CO
CO
co
d
o s
I O CD
d
CO CO CO CO
d
IsCM CM CO
d
in CO CO Is-
d
CM CD
*
d
Is-
d
CO CD Is(D
d
CD CD
d
hCO LO
* d
CO CO LO LO
^r d
CO
3
d
o d
5 d
o
CO
*
LO CO
d
CO LO
*
d
IsLO CD CO
d
CO CD Is-
s d
CM CD CO to CO
to
CM
d
00
d
CD
-* d
CM
-*
rd
-flCO CM
CO
T "
co o
d
CO CO
d
o
CM
s
o d
CM Is00
o
Is-
CO CO CO
co
Is-
^r
d
CD CO
_ T
LO
CO LO
d
io CO
d
CO
d o
d LO d
LO CO CO CO
d
CD CM CO
d
CO
d
CD CD LO Is-
d
Is-
d
(O CM O Is-
d
CD
d
CD
d
CO
o m d
LO IsIs-
to
CO sr
m m
d
CO LO
d
CD CO CO in
5- d d
CD CO CD Tf
co
d
00 00 CO t
s
d o
CM CM
< *
CM CO
o
CO
d
IsLO
d
CO CO
d
Is-
d
CO CO
-*)d
o
CO CO CM
o d
Is-
o d
c a> 3
^ CM CD
CD CO CO
CO
CD Is-
CO Is-
m s
I (D
d
CO CM
^
d
CD CM CD CO
d
ts o I CO CO
d
CO
d
CO Is-
d
CD Is-
s d
CM CM Is-
-*
CM CD
o o d o
"*
CO LO
CD
<!
CD
LO
Is-
**
CD IO 'vt
d
t o
Is-
d
V
d
CD
d
CM CO CM
d o
^ ^ _ m_ o
co
TJ-
o d o
3
d
CO
to CM
d
CO IsLO
d
Is-
d
IO
d
CO CM LO
d
hCO
d
CD CD
d
ts o I IsTT
d
CD to
** <
d
,_ m
O)
o d
IsCO CD
*LO CD
^ 3 _
CO
s
d
CD
3
Is-
< *
CO CD
<D CD
LO
-*
Is00
d
CM CO CD
d
CO CM
<*
d
CO CO CM CD
d
IsLO
d o
d
CD O Is00
d
LO CO LO CO
d
CO
d
CO
d
LO CO CO Is-
d
o
CO IsIs-
d
CD IsLO Is-
i
d o
CO Tf Is-
to
o to
d
"fr
CO CM Is-
d
CM <t
m d
CM
d
*
co m m d o
r-co
in
CM
LO
'-t
d
CO CD LO CD
d
CO
d
CM
d
I CM CD
s
d
LO CD
5 d
CM in to
<t in LO CO
_ T 00
CM CM
CO
d
o o o
d
CD CM LO M-
d
LO Is-
d
00
n >
(0
^ o
o>
CO
d
o
d
CO
en
d
o
d o
CO CD
o a> d
in LO O)
CO CO CO
CO CD CO CO
CM CO
d
o
CM flCD
d
IsCM CO CD
d
LO CO CM CD
d
CO
d
CO LO
s d
CO CO CD CD CO
d
flIsCO
d
h00 Is00
d o o s d
d
CO CD CO
d
CO CM LO CO
r^ d 3
o o s
I -
CD CO CD
CO Is(D
d
o
CD CO CO
d
IsIsCM CO
d
in CD CO
d
"fr
CO
a>
^ _
CD CD
CO
CO CD
S n
d
CM
F*. d
CD CO
-*)CO
d
CD
CO
co
I 00
3: CO
^
s s d d -* s
to
CO
to
,_
CO
CO
LO
d
CD
d
CO CD s IsI -
d
CD in
d
IsIs-
co d o o d
s d
CO
-<*
CO
CD Is-
r-
00 Is-
CO CO
d
*r
d
LO
d
CO
d
Is-
d
CO
d
o
d
CM
d
CO
d
LO
d
CO
d
Is-
d
00
d
CD
d
CM
d
CM CM
d
CO CM
-*
Is-
o s
I -
d
o
d
LO CO
co d
o m m d
^r
o
CM
"*
CM
m
CM
o
LO
o
CD
CO
CONFIDENTIAL
CONFIDENTIAL
APPENDIX 4
BM/APR 2011/FIN262/260/242
CM
1d
>S
cn CD fCO
o> o (D
CO
^ _
to
CO
CM CO CO
T
CO
*~
CD CO
CM
~
to CO Tf
CM O CM CO LO CM
hCM
r-
N-
s
CM T
CM O CO CM
t CM
0> CM CO LO h-
o en o
CO CM TJ CO r-
LO
en o
CO
CO h<fr CO LO CO CO CO to CO
co o en
CO
* CO CO CO CO
CO CO CM CM CO CM
hCO Tf CM CO h00 LO TT
CM CO CD CM CO
CM CO CO CM CO to
CM O LO CO
CO Ti
en CM CO hhto CO LO O hr^ co
NCO O CO CO Tf
LO
o
CO CO
CO LO CO CO CO LO Tf LO CO CO CO o CO CO CO
CO
Tf
c n
CO CO Tf LO to
CO
CO CM CO CO CO LO LO
to CM
CO CO CM
CM hCM CO CO cn to LO
CO CM CO CO CO CO CM Tf Tf
to
CO CM CO CO
^ _ CM
CO CO CO CO
CM CO CO CO c ' C* o O
CO CO CO
CO CO CO CO CO Tf
LO
CO CO CO CO
d
Tf
1
^
CO
r- c , - n d T ~ ~ r- LD Tf *
CO O) hCO CM Tf CO CO LO Tf
* "
Tf CO to CO
o Tf CM
CM CM O CM CO CM CO
o>
LO
r CM
o
LO CO CO CM
o hco en
CM CO CO CO
e n
CO to CM CO
to
rCM Tf
o CO
ho
CM CO CM CM
s CO
CO
to LO CO
o
LO CO CM
cn
CM LO CO
cn
LO LO CO CO
CO hto to CO
CO LO
co
LO LO LO CO CO TT CM
co en Tjo> to
CO
Tt
to
CO CO CM CM CO CO
s s
CO CO Tf
1* --
e n CO to CO
Tf
CM o f- fto LO c ' CO o
CO
r ^ LO d d
CM
k
> s
CO CM
, _ LO
CO CM
en
CO CO
d
lO (D o CO
* '~ ~
c n
CM CM Tf O CM to to o
CM CO Tf
to
o c' o
CO CM CM CO LO LO
*
*
^ r CO
CO
to Tf CO
s
CO LO
en to o CO to
Tl-
to CM hCO CO o o
, _
CO O LO hCO CO CO CO
^ _ to
CO
LO CO O) r . hco CO cn cn ro
Tf
^ _ to
CO CO CM CM Tf
r* CM
CO CO
CM Tf CO
o to Tf
CO CO
CO LO Tf
CO CO
to Tf
CO
to Tf CO
d
to to to
Tf CM LO Tf LO
1
;
d r 0) CO
*" *
s Tf CM
to CO en Tf CM hco CO
LO CM
s T" l
hCM to CO to CO
CM
to o CM o
CO
e r. n ^
CO
-* <
to to to CO CO to CO co
to
CO CM CO CM
rrco
LO CO CO
en
CO CO CM TT
to to cn
CO CO
^ _ cn
LO
Tt CM LO CO
o Tf
hCD to
CO T* l CO
n"
hco cn o Tf LO
o
Tf CO o to
o o CO
Tf CM CO CO Tf Tf
, _ r^
CO
Tf Tf
* ~ o
CO Tf CO CO CO to
Tf
^ . cn J LO
Tf to Tf cn Tf LO
Tf LO CO Tf LO Tf
d r ^
to to
Tf Tf LO Tf
t <
LO CO cn Tf Tf
LO
&
k^ i
en Tf
d
CO CO CO CO
* ~
CO fCM LO
en to to CO LO LO CM CO CO CD hen
e n
CO CO CM
s
CO
N-
CO CO
en CO to CM
Tf hCM
* '
CO
h00 Tf
to
LO
TT
o CM
hCM CO to
*
s
CM Tf
o cn CO
Tf
Tl'
LO LO
TT CM CM CO Tf CM CO
1
Tf LO CO Tf CO
Tf CM
Tf Tf
r Tf Tf
CO cn CO
Tf
o ro LO Tf
hco cn Tf cn o LO
Tf LO
cn
CO LO Tf
s s
cn cn cn
Tf
t.
1
s?
d
to hTf CO
"
C* M CM
to O en o>
o o -r f o CO o CO
CO
CM
s to
CO LO CO CO
r* co CO
CO
^ n c r- CO n CM e TjCO
TT
t'
Ti en T
*
Tf CM CO cn rTf
to o to
TT
rco
Tf
en
CM
r Tt Tl CM CO LO LO CO
to cn CO
CO Tf
o cn Tf
cn cn o Tf id
CO
LO Tf CM cn Tf CM CO
to
fTf
c n Tf
cn to ID Tf LO hcn o
cn CO fcn
Tf 00
en
O) Tf CO CO CO lO
to CO cn cn Tf CM CO
en cn cn cn
Tf CO LO LO LO
+
^^
T" 1
5
s ?
(D lO CO LO
rT-
^ _ o
en CO
CM CM CO
r* CM
CO
* "
CM
CM
^ CO ~ *
CO *?
to hNo
CO CO
o to to CO
Tf
M"
to en o en
^ _ CO
o o
LO LO h-
to
*
LO
* *
CO
a> o to
to to hLO LO CM CM Tl tO cn o
CO CO
T
r> CM
to
00
to CO in to rrco id
hCM LO CO LO CO 00 CM O) LO
CO LO
hco CO
Tf
ti r
CM
to to id CM hfd
^ _
to ti r
CO
ti r
CO
s s
LO LO CO CO CM
id
CM
^ ~ CM
(D CO
II
* ^
to O to
c LT < u. > Q. o c
3
d
CM
en LO Tf CM
CM (O CM CO CM CO
to
en hCM fco en
CM CO
hCM CO
* to
CO
CO
o Tf
CO CO CO CM
*
CO CO
s ^
en
CO CO
to o to 't
Tl
CM CO CO CO
*
to
CO CM
^ _ hcn
LO CO
G!
LO
* o to to
LO
s
LO Tf CM Tt CO LO LO CO CM M" to Tt CO
co Tl LO
to to
LO
h00 LO Tf
^ _ CO
hO) LO
CO
3 o
d
to CM ho
(D
to
CM
1d
2
d
j
rrCO
O)
ftD
, _
CO CO CO CO
s
*
' * ^
CO CO
hCO CO CO CO
rto
CM CM LO
t
to
" *
to r* co en
TT
CO Tf en *f t
CM CO CM CO
, _
CM
to
CM O LO
LO hhco en
LO
o o to
CM CO CM
LO CD CM
to
O Tf
rto Tf to rcn Tf CM r^
Tf
s to
m to
CO lO
CO CM
to to
Ti-
cn CM Tf f-
^ _
CM
d ^_ c n LO
CO CO
d o o f~ oh LO to fV-
d o LO o r^
CO CO Tf CM
to Tf CM
cn Tf
CM
d
hCM CO h* LO
cn r-
CM f 00
d
CD
d
Tf CO
d
CO Tf CO
r^ CM o o r^
CM to to o d O) CD CM Tf ai
Tf
, _ o
Tf h" -
^? CM en CO
o en to
o Tf
CM
rco o
CO
* * ^ "
T" t CO LO
o to
CO CO CO
to
Tf
"
to
to to
CO
cn to
^ ~
hco
CO
to to hto
r* cn t' o
c n
T-
h" to
CM
( ^
o>
e n to Tf r" to
CO LO CO
3 to
lO
, _ CO
Tf
h" -
r CM CO CO CO CO CM
h- CO h : f" hTf 00 CO
<a
CM
s
CO
Tf CM CO
d
CM NCD
^ _ O)
O)
o
(0
1d
^
CO
LO LO CO N;
e n
to CO
Tf CM CO CO LO CM
en en to
CO
^ r
CO to CO
-*'
en
Tt CO CO LO CO
Tf
a
3 C
a>
hen
~ _ T en
to
o en hc* o
h-
to CO "f t en
LO CO
> *
o en to t^ to
CM LO
1 to
r h *
, _ to
en Tf to
CM LO O CO CO
to
o h* cn to CO
<D CO
r ^
CM
o CM
CO CD LO LO h00
CO
s m
CO
to
CM CM cn CM
h^ Ncd Tf CM
cn to to o h-
o ffo ai
CO CM CM CO
n 3 c* to r
hto LO fLO rd
LO CM
CO Tf
r c - n ci ci ai r r
CM
cn ai
CO
ren CO
CM CO
o
CO CO
r ^ d T ~ e CO n
LO
en co CO
C* O
Tt
LO T CO o CM LO CO
s
LO LO
en en
LO
CO
r^ o to i^
* -
to
CM CO CO TT LO CO CO CO CD
to
CO
TJ
to hCO CM CM CO
^ _ o
LO CO
r* r - ^
CO CO
s
CO CO CM
cn to CO o to
LO 00 CM
ci ci r r
CO CO
3
o
CO LO
r CM
o*
CO LO CM
to
ai
<
^
y l^
o o ^ S
CO r CO e f; r n - to d T CM ~ eg tD
^ _ CM
CO CO CM fCO CO CO
r CM CO CM
en
CM CM
en en
to
<t
to to "t hLO CO
en to
CM
^ r
to
CM LO U5
o en CO
p ^ CO
CD CO CM O t^
CO LO r1 h * - h00 en Tl
h1
^ _ CO
hCM
*
o cn r" hhLO CO CO
to cn to to
CO
t> J
* -
CO LO
ho
CM
s
o>
o CO o CO
T-
CO Tf CM to
CM O CO
o o
*
d S <o
* ^
to to to
en CO
CO LO
r CO h-
"' *
c n
Tf
^ LO
en
CO O) o CM CO CM CO
to ro CO CO
O) h^ CO CO CO CO CO CO CO to CO CO
LO CO CO
on k.
L.
s s Tf
e n d
Tf CM CO CO
* "
r to
CM CM CO CM
^ to
to Tf CO
'
CM CM
Tj-'
"t <
CM CO LO LO
^ _ o
to CO
o> to to CO
Tf
r^ r* - co o CO
CO o to
00
o u re L. L
( A
Ti
^ m ^
*
to
e n
LO CO
o to Tf
LO
to
e n
CM CO
fl"
e T r n d " CM
LO
rLO h* o
LO
TT
t' o
en en CM
CO CO
to hLO
CO
to to
* * * ~
hCM CO h<D
o ? to O r d ci ci ci r r r r o CM to r CO CM LO CM o r CO - CM TT to Ol 00 CM h- d d d CO ci ci r r to to o CO t o
CO cn CO CO cn CO CO CO CO CO
to to Tf hco
cn h*
ci ci ci ci r r r r CM c to Tf n
CO CO CO
d
CO
ci ci d r r c to n h- CM co LO r to d d d
CM hCM cn to Tf
Tf LO
d
LO LO
c n d
CO CO CM CM
Tf o
to
cn
ffco
C* M
to
CO CO
d
CO LO V
cn to
q
CM Tf o
CM
to
cn o Tf
CM
CO
a
C* M CO
CM CO CO C* O
o CO
d
CM CD
cn CO o Tf
1
o 3 r- f* Tf
CM
^J
co o CO CM Ol CO Tf CO h* to CO Tf
o LO LO CM
Ol c n hCO hTf CM LO
CO CO fCM Tf en o Tf CM CM to to
CO Tf 1^ * CO CM LO
to CD f-
cn Tf
Tf Tf
to Tf o
LO
to r- d ii r to
LO CM
a>
CD CO
ci r
CO
d
CO v-1
d
CM LO
hCM
,; _
to
CD CM
en to T-i
LO CO
o CM
Tf
to
Tf CM
^
CM CO CM
CO
to
CO
CM fco id
CM
cn
LO
rco d
LO CO
r' CO
d
CM CO Tf
V*
cn CM cn
SI
0)
to
, , _ _ <o LO
00 CO
* "
CO
e n d
en o rC> J
hhCM to
to
" * ^t
ren NLO
CM f t CM
id
CM
CM o o t' o
CO
en o
T-
c n
to CD CM
Tf LO
h-
co
CM
en
cn cn LO CO
to LO
d
CD
to
> ^rf
c a> u
c 0) 3
S S
CO
to CO en
d
Tf
CO CM CO CM"
! CO
rto
o CO
CM
^
to CO
^ r
ren o
to CO
h-
to
t-.' LO LO CM CO h" -
h ' CO CM CM CO
CO CD CM CO
o CO to
CO LO CM
LO
en
cn cri
LO LO
to
en CM
T-l
CO CO
cn
,; _ , to _ to to
LO CM CO CO CM
CO CO Tf CM CO Tf CO
o cn LO CO
fr* co Tf
cn CM o Tf to Tf id
LO Tf Tf
^ _
hco cn id
CO LO CO
o CM l< o o to
cn to hoS ai f00 Tf
CM
CO CM CO CM CM
.
d
CM
,: _
cn
Tt 00 CM
rco
CM
to CO cn
to
ci r
to cn CO
CM CM CO CO LO CM
vI CM
cn en cn Tf CM cn o ai CM
Tf LO CO
ci
CM LO LO CO f* CM LO CO CO CM CO
o CO fii r
CM Tf CM Tf TI CO CO
to hto h* CM to
hTf CO
to
^
CM
o e 5 n o> d T "
CO
e r n CO r CO o CO CO
CM
xf
o
CM
CO
c" o
? ^ Tr
o to
LO LO LO
r -
^ to
CM CO CM h-
* ~
o to to LO c' o
en
r e cri d n CO
00
s
1
to o CM Tt o o CO
rto
CO
cn
CM T" t
cn cn
Tf
r*
<D
^ ^ _ _ to
CO to to Tf o
CO
Tf
td
o r" fLO CO CO
cn
CM CO
f^
cn
CO
ci r
CO CM
o_
T> 0)
en en
, _ o
d
Tf fO)
T-
o
Tf
en
CM
o CM o en
CO
s
LO CO
^
r^
L0 T^
CO
en hLO
to
Ti-
CO CO CO
LO LO CM
Tf CO CM
m
to CO CO
00
<6
h-
en
d
T"
,; _
CM
r^ Tf
CM CD LO LO
CO
to
CM CM
o
CO CO
c n CO d
CO
CO LO Tf
CO Tf CM
r^ -
ci d r CM
CM CM
^
CM Tf CM
e n
ai
CO
LO LO
CM CM
cn
3
o to
re
l* -
CM
CO
Tf
LO
to
CO
CO
Tl
to
to
h-
cn
o
CM
CM
CO CM
LO CM
o
CO
o Tl
o to
CONFIDENTIAL