1. RRSP Saving Account
Annual Deposite 4532.9
Interset Rate 3.50%
Year Amount
Start 4533
1 9225
2 14080
Dollars
3 19106
4 24308
5 29691
6 35263
7 41031
8 46999
9 53177
10 59571

2. RRSP
$100,000
$90,000
$80,000
$70,000
$60,000
Dollars
$50,000
$40,000 Series1
$30,000
$20,000
$10,000
$0
Start 1 2 3 4 5 6 7 8 9 10
Year

3. Series1

4. Audio International
sales in $ millions
Automotive Home personal Commercial Total
Beverly hills 10 11.4 8.2 5 34.6
Dubai 2 3 3 5.3 13.3
Geneva 18 21.3 5 9 53.3
Tokyo 4.3 8 1 22 35.3
Total 34.3 43.7 17.2 41.3 136.5
25
20
15 Beverly hills
10 Dubai
5 Total Geneva
Geneva Tokyo
0
Beverly hills Total

5. Salesperson Order Amount
Buchanan ¥62,314.34
Callahan ¥128,324.52
Davolio ¥45,000.34
Dodsworth ¥93,123.34
fuller ¥165,321.12
King ¥45,123.45 Order Amount By Salesperson
leverling ¥203,412.22
Peacock ¥229,132.30
Suyama ¥73,612.39 ¥62,314.34
Grandtotal ¥1,045,364.02 ¥45,000.34
¥128,324.52
¥93,123.34
¥1,045,364.02
¥203,412.22
¥229,132.30
¥73,612.39
Buchanan Callahan Davolio Dodsworth fuller King leverling Peacock

6. sperson
¥45,000.34
¥93,123.34
¥165,321.12
¥45,123.45
¥203,412.22
¥229,132.30
Peacock Suyama Grandtotal

7. Cost of Capital, % NPV,$
0 450
5 200 500
10 45
15 3
20 -76 400
25 -180
30 -224
35 -290 300
40 -305
200
100
NPV,$
0
0 10 20
-100
-200
-300
-400
Cost of Capital, %

8. 20 30 40
ost of Capital, %

9. Country Electricity Prices, US Cents per KWH
Japan* 23.54
Italy* 12.19
Germany 14 Cheaper in Ame
Britain 11.6
France 10.5
US 8
US
France
Britain
Germany
Italy*
Japan*
0 5

10. Cheaper in America
8
10.5
11.6
14
23.54
10 15 20 25

11. Exchange Rate Interantional Value
Date (YYYY/MM) ($USD/$CAD) ($CAD/$USD)
Jan-99 81.13 1.23
Feb-99 82.74 1.21
Mar-99 81.89 1.22
Apr-99 83.6 1.20
May-99 85.21 1.17
Jun-99 84.99 1.18 130
Jul-99 83.87 1.19
Aug-99 83.13 1.20
120
Sep-99 83.79 1.19
Oct-99 83.64 1.20
Nov-99 84.41 1.18 110
Dec-99 84.21 1.19 R
Jan-00 85.7 1.17 a 100
Feb-00 86 1.16 t
Mar-00 85.46 1.17 i
90
Apr-00 85.15 1.17 o
May-00 84.2 1.19 s
Jun-00 84.88 1.18 80
Jul-00 84.89 1.18
Aug-00 84.89 1.18 70
Sep-00 85.08 1.18
Oct-00 83.86 1.19
Nov-00 82.24 1.22 60
Dec-00 83.01 1.20 0
Jan-01 83.95 1.19
Feb-01 83.08 1.20
Mar-01 81.39 1.23
Apr-01 81.58 1.23
May-01 82.51 1.21
Jun-01 83.65 1.20
Jul-01 83.36 1.20
Aug-01 82.3 1.22
Sep-01 80.76 1.24
Oct-01 80.69 1.24
Nov-01 79.74 1.25
Dec-01 80.57 1.24
Jan-02 79.75 1.25
Feb-02 80.09 1.25
Mar-02 80.38 1.24
Apr-02 80.59 1.24
May-02 81.92 1.22
Jun-02 82.47 1.21
Jul-02 81.22 1.23
Aug-02 80.14 1.25

12. Sep-02 79.9 1.25
Oct-02 79.84 1.25
Nov-02 79.98 1.25
Dec-02 80.5 1.24
Jan-03 80.96 1.24
Feb-03 82.58 1.21
Mar-03 84.6 1.18
Apr-03 85.57 1.17
May-03 89.39 1.12
Jun-03 91.43 1.09
Jul-03 89.86 1.11
Aug-03 89.15 1.12
Sep-03 90.98 1.10
Oct-03 93.29 1.07
Nov-03 93.91 1.06
Dec-03 93.34 1.07
Jan-04 94.08 1.06
Feb-04 91.69 1.09
Mar-04 92.13 1.09
Apr-04 91.48 1.09
May-04 89.31 1.12
Jun-04 90.36 1.11
Jul-04 92.66 1.08
Aug-04 93.48 1.07
Sep-04 95.28 1.05
Oct-04 98.11 1.02
Nov-04 101.63 0.98
Dec-04 99.18 1.01
Jan-05 99.08 1.01
Feb-05 97.95 1.02
Mar-05 99.74 1.00
Apr-05 98.39 1.02
May-05 97.01 1.03
Jun-05 98.73 1.01
Jul-05 100.41 1.00
Aug-05 101.53 0.98
Sep-05 103.9 0.96
Oct-05 104.39 0.96
Nov-05 104.42 0.96
Dec-05 106.11 0.94
Jan-06 106.05 0.94
Feb-06 107.11 0.93
Mar-06 106.32 0.94
Apr-06 107.38 0.93
May-06 109.85 0.91
Jun-06 109.84 0.91
Jul-06 108.31 0.92

13. Aug-06 109.05 0.92
Sep-06 109.51 0.91
Oct-06 108.39 0.92
Nov-06 107.33 0.93
Dec-06 105.36 0.95
Jan-07 103.69 0.96
Feb-07 104.06 0.96
Mar-07 104.06 0.96
Apr-07 106.88 0.94
May-07 110.85 0.90
Jun-07 114.05 0.88
Jul-07 115.19 0.87
Aug-07 114.36 0.87
Sep-07 117.51 0.85
Oct-07 123.33 0.81
Nov-07 123.93 0.81
Dec-07 119.67 0.84
Jan-08 118.3 0.85
Feb-08 119.44 0.84
Mar-08 117.9 0.85
Apr-08 116.5 0.86
May-08 118.43 0.84
Jun-08 116.46 0.86
Jul-08 116.64 0.86
Aug-08 113.03 0.88
Sep-08 113.07 0.88
Oct-08 102.42 0.98
Nov-08 100.08 1.00
Dec-08 98.09 1.02
Jan-09 98.9 1.01
Feb-09 98.01 1.02
Mar-09 96.68 1.03
Apr-09 99.41 1.01
May-09 104.99 0.95
Jun-09 107 0.93
Jul-09 107.11 0.93
Aug-09 110.36 0.91
Sep-09 110.65 0.90
Oct-09 113.31 0.88

14. The Value of the Canadian Dollar
January 1, 1999 - October 31, 2009
20 40 60 80 100 120 140
Years
Exchange Rate Interantional Value

15. Average 50.62944785
Max 100
Min 0
Employee Sales
Chris 1 93
Chris 2 63
Chris 3 11
Chris 4 7
Chris 5 68
Chris 6 4
Chris 7 0
Chris 8 36
Chris 9 80
Chris 10 58
Chris 11 1
Chris 12 45
Chris 13 90
Chris 14 59
Chris 15 94
Chris 16 5
Chris 17 92
Chris 18 18
Chris 19 9
Chris 20 15
Chris 21 93
Chris 22 92
Chris 23 35
Chris 24 67
Chris 25 98
Chris 26 20
Chris 27 6
Chris 28 68
Chris 29 1
Chris 30 67
Chris 31 98
Chris 32 17
Chris 33 69
Chris 34 32
Chris 35 13
Chris 36 68
Chris 37 60
Chris 38 30
Chris 39 52
Chris 40 62

16. Chris 41 17
Chris 42 6
Chris 43 61
Chris 44 16
Chris 45 7
Chris 46 61
Chris 47 29
Chris 48 72
Chris 49 7
Chris 50 1
Chris 51 69
Chris 52 95
Chris 53 71
Chris 54 57
Chris 55 46
Chris 56 97
Chris 57 74
Chris 58 95
Chris 59 0
Chris 60 5
Chris 61 50
Chris 62 32
Chris 63 10
Chris 64 53
Chris 65 80
Chris 66 32
Chris 67 84
Chris 68 63
Chris 69 88
Chris 70 69
Chris 71 20
Chris 72 41
Chris 73 44
Chris 74 31
Chris 75 16
Chris 76 63
Chris 77 37
Chris 78 60
Chris 79 92
Chris 80 1
Chris 81 48
Chris 82 57
Chris 83 74
Chris 84 32
Chris 85 68
Chris 86 34
Chris 87 98

17. Chris 88 36
Chris 89 25
Chris 90 99
Chris 91 48
Chris 92 31
Chris 93 43
Chris 94 51
Chris 95 16
Chris 96 37
Chris 97 51
Chris 98 64
Chris 99 2
Chris 100 80
Chris 101 28
Chris 102 56
Chris 103 56
Chris 104 27
Chris 105 15
Chris 106 25
Chris 107 15
Chris 108 66
Chris 109 31
Chris 110 78
Chris 111 100
Chris 112 5
Chris 113 85
Chris 114 4
Chris 115 88
Chris 116 33
Chris 117 94
Chris 118 14
Chris 119 60
Chris 120 71
Chris 121 22
Chris 122 68
Chris 123 84
Chris 124 75
Chris 125 35
Chris 126 38
Chris 127 87
Chris 128 40
Chris 129 39
Chris 130 86
Chris 131 51
Chris 132 3
Chris 133 22
Chris 134 18

18. Chris 135 51
Chris 136 59
Chris 137 48
Chris 138 30
Chris 139 26
Chris 140 53
Chris 141 9
Chris 142 67
Chris 143 18
Chris 144 17
Chris 145 1
Chris 146 16
Chris 147 8
Chris 148 39
Chris 149 2
Chris 150 17
Chris 151 14
Chris 152 74
Chris 153 33
Chris 154 23
Chris 155 85
Chris 156 60
Chris 157 17
Chris 158 77
Chris 159 39
Chris 160 22
Chris 161 8
Chris 162 75
Chris 163 67
Chris 164 81
Chris 165 66
Chris 166 43
Chris 167 20
Chris 168 36
Chris 169 30
Chris 170 56
Chris 171 6
Chris 172 20
Chris 173 72
Chris 174 17
Chris 175 16
Chris 176 21
Chris 177 38
Chris 178 58
Chris 179 42
Chris 180 57
Chris 181 48

19. Chris 182 3
Chris 183 53
Chris 184 94
Chris 185 52
Chris 186 81
Chris 187 50
Chris 188 15
Chris 189 5
Chris 190 94
Chris 191 92
Chris 192 12
Chris 193 54
Chris 194 39
Chris 195 77
Chris 196 71
Chris 197 6
Chris 198 91
Chris 199 18
Chris 200 58
Chris 201 66
Chris 202 85
Chris 203 18
Chris 204 55
Chris 205 26
Chris 206 41
Chris 207 75
Chris 208 62
Chris 209 88
Chris 210 26
Chris 211 99
Chris 212 21
Chris 213 65
Chris 214 72
Chris 215 20
Chris 216 3
Chris 217 40
Chris 218 82
Chris 219 72
Chris 220 88
Chris 221 92
Chris 222 86
Chris 223 2
Chris 224 74
Chris 225 82
Chris 226 31
Chris 227 68
Chris 228 8

20. Chris 229 8
Chris 230 0
Chris 231 12
Chris 232 41
Chris 233 50
Chris 234 86
Chris 235 34
Chris 236 97
Chris 237 39
Chris 238 0
Chris 239 90
Chris 240 92
Chris 241 53
Chris 242 97
Chris 243 80
Chris 244 15
Chris 245 29
Chris 246 40
Chris 247 40
Chris 248 85
Chris 249 57
Chris 250 52
Chris 251 20
Chris 252 48
Chris 253 81
Chris 254 8
Chris 255 70
Chris 256 50
Chris 257 52
Chris 258 29
Chris 259 27
Chris 260 80
Chris 261 90
Chris 262 18
Chris 263 2
Chris 264 32
Chris 265 84
Chris 266 44
Chris 267 94
Chris 268 18
Chris 269 41
Chris 270 41
Chris 271 57
Chris 272 6
Chris 273 20
Chris 274 75
Chris 275 66

21. Chris 276 93
Chris 277 45
Chris 278 50
Chris 279 94
Chris 280 91
Chris 281 21
Chris 282 55
Chris 283 61
Chris 284 90
Chris 285 41
Chris 286 83
Chris 287 92
Chris 288 47
Chris 289 49
Chris 290 78
Chris 291 14
Chris 292 33
Chris 293 92
Chris 294 34
Chris 295 44
Chris 296 56
Chris 297 19
Chris 298 87
Chris 299 36
Chris 300 5
Chris 301 32
Chris 302 5
Chris 303 42
Chris 304 4
Chris 305 79
Chris 306 78
Chris 307 73
Chris 308 17
Chris 309 82
Chris 310 55
Chris 311 8
Chris 312 12
Chris 313 66
Chris 314 81
Chris 315 50
Chris 316 39
Chris 317 19
Chris 318 80
Chris 319 57
Chris 320 47
Chris 321 99
Chris 322 68

22. Chris 323 83
Chris 324 7
Chris 325 5
Chris 326 37
Chris 327 52
Chris 328 5
Chris 329 5
Chris 330 16
Chris 331 80
Chris 332 97
Chris 333 50
Chris 334 47
Chris 335 40
Chris 336 31
Chris 337 91
Chris 338 41
Chris 339 66
Chris 340 73
Chris 341 30
Chris 342 24
Chris 343 67
Chris 344 31
Chris 345 20
Chris 346 45
Chris 347 78
Chris 348 13
Chris 349 100
Chris 350 6
Chris 351 20
Chris 352 33
Chris 353 21
Chris 354 94
Chris 355 17
Chris 356 43
Chris 357 96
Chris 358 2
Chris 359 48
Chris 360 61
Chris 361 75
Chris 362 48
Chris 363 18
Chris 364 97
Chris 365 8
Chris 366 53
Chris 367 97
Chris 368 36
Chris 369 40

23. Chris 370 37
Chris 371 92
Chris 372 50
Chris 373 40
Chris 374 7
Chris 375 6
Chris 376 71
Chris 377 74
Chris 378 71
Chris 379 44
Chris 380 42
Chris 381 68
Chris 382 35
Chris 383 98
Chris 384 94
Chris 385 44
Chris 386 91
Chris 387 7
Chris 388 100
Chris 389 70
Chris 390 34
Chris 391 86
Chris 392 9
Chris 393 26
Chris 394 51
Chris 395 32
Chris 396 30
Chris 397 92
Chris 398 87
Chris 399 52
Chris 400 6
Chris 401 69
Chris 402 20
Chris 403 57
Chris 404 10
Chris 405 78
Chris 406 22
Chris 407 50
Chris 408 59
Chris 409 13
Chris 410 81
Chris 411 23
Chris 412 87
Chris 413 90
Chris 414 61
Chris 415 56
Chris 416 21

24. Chris 417 3
Chris 418 65
Chris 419 58
Chris 420 14
Chris 421 59
Chris 422 69
Chris 423 18
Chris 424 21
Chris 425 84
Chris 426 55
Chris 427 79
Chris 428 44
Chris 429 38
Chris 430 79
Chris 431 10
Chris 432 56
Chris 433 6
Chris 434 63
Chris 435 76
Chris 436 63
Chris 437 71
Chris 438 96
Chris 439 61
Chris 440 7
Chris 441 85
Chris 442 79
Chris 443 47
Chris 444 51
Chris 445 67
Chris 446 77
Chris 447 92
Chris 448 53
Chris 449 96
Chris 450 85
Chris 451 77
Chris 452 71
Chris 453 88
Chris 454 70
Chris 455 80
Chris 456 11
Chris 457 68
Chris 458 70
Chris 459 53
Chris 460 96
Chris 461 37
Chris 462 63
Chris 463 76

25. Chris 464 69
Chris 465 39
Chris 466 96
Chris 467 91
Chris 468 3
Chris 469 62
Chris 470 7
Chris 471 22
Chris 472 3
Chris 473 35
Chris 474 0
Chris 475 64
Chris 476 61
Chris 477 65
Chris 478 39
Chris 479 82
Chris 480 73
Chris 481 60
Chris 482 9
Chris 483 39
Chris 484 85
Chris 485 91
Chris 486 99
Chris 487 27
Chris 488 87
Chris 489 2
Chris 490 82
Chris 491 76
Chris 492 76
Chris 493 34
Chris 494 44
Chris 495 6
Chris 496 85
Chris 497 48
Chris 498 93
Chris 499 78
Chris 500 41
Chris 501 79
Chris 502 19
Chris 503 74
Chris 504 52
Chris 505 75
Chris 506 11
Chris 507 49
Chris 508 88
Chris 509 38
Chris 510 89

26. Chris 511 75
Chris 512 88
Chris 513 38
Chris 514 76
Chris 515 10
Chris 516 52
Chris 517 58
Chris 518 69
Chris 519 27
Chris 520 74
Chris 521 40
Chris 522 3
Chris 523 82
Chris 524 64
Chris 525 76
Chris 526 15
Chris 527 36
Chris 528 75
Chris 529 51
Chris 530 77
Chris 531 81
Chris 532 39
Chris 533 26
Chris 534 63
Chris 535 33
Chris 536 1
Chris 537 90
Chris 538 80
Chris 539 98
Chris 540 61
Chris 541 57
Chris 542 59
Chris 543 74
Chris 544 42
Chris 545 62
Chris 546 71
Chris 547 20
Chris 548 32
Chris 549 33
Chris 550 75
Chris 551 54
Chris 552 68
Chris 553 3
Chris 554 50
Chris 555 23
Chris 556 44
Chris 557 71

27. Chris 558 63
Chris 559 63
Chris 560 50
Chris 561 22
Chris 562 63
Chris 563 57
Chris 564 100
Chris 565 88
Chris 566 55
Chris 567 76
Chris 568 87
Chris 569 41
Chris 570 4
Chris 571 40
Chris 572 97
Chris 573 86
Chris 574 43
Chris 575 29
Chris 576 32
Chris 577 72
Chris 578 29
Chris 579 94
Chris 580 52
Chris 581 10
Chris 582 69
Chris 583 6
Chris 584 9
Chris 585 45
Chris 586 67
Chris 587 28
Chris 588 63
Chris 589 1
Chris 590 81
Chris 591 39
Chris 592 35
Chris 593 51
Chris 594 80
Chris 595 36
Chris 596 31
Chris 597 30
Chris 598 60
Chris 599 79
Chris 600 81
Chris 601 54
Chris 602 91
Chris 603 79
Chris 604 53

28. Chris 605 81
Chris 606 86
Chris 607 60
Chris 608 45
Chris 609 34
Chris 610 89
Chris 611 28
Chris 612 82
Chris 613 19
Chris 614 47
Chris 615 69
Chris 616 18
Chris 617 74
Chris 618 44
Chris 619 69
Chris 620 32
Chris 621 45
Chris 622 20
Chris 623 58
Chris 624 29
Chris 625 17
Chris 626 48
Chris 627 70
Chris 628 45
Chris 629 38
Chris 630 1
Chris 631 20
Chris 632 86
Chris 633 62
Chris 634 13
Chris 635 2
Chris 636 13
Chris 637 55
Chris 638 20
Chris 639 65
Chris 640 66
Chris 641 3
Chris 642 34
Chris 643 3
Chris 644 3
Chris 645 43
Chris 646 86
Chris 647 87
Chris 648 75
Chris 649 41
Chris 650 77
Chris 651 57

29. Chris 652 34
Chris 653 84
Chris 654 54
Chris 655 34
Chris 656 0
Chris 657 65
Chris 658 43
Chris 659 84
Chris 660 95
Chris 661 54
Chris 662 38
Chris 663 71
Chris 664 1
Chris 665 34
Chris 666 39
Chris 667 36
Chris 668 99
Chris 669 84
Chris 670 80
Chris 671 72
Chris 672 45
Chris 673 30
Chris 674 12
Chris 675 51
Chris 676 73
Chris 677 51
Chris 678 22
Chris 679 63
Chris 680 69
Chris 681 31
Chris 682 94
Chris 683 25
Chris 684 71
Chris 685 61
Chris 686 83
Chris 687 50
Chris 688 97
Chris 689 21
Chris 690 88
Chris 691 84
Chris 692 67
Chris 693 95
Chris 694 13
Chris 695 53
Chris 696 90
Chris 697 87
Chris 698 60

30. Chris 699 82
Chris 700 48
Chris 701 87
Chris 702 17
Chris 703 61
Chris 704 65
Chris 705 17
Chris 706 37
Chris 707 10
Chris 708 34
Chris 709 80
Chris 710 76
Chris 711 16
Chris 712 82
Chris 713 81
Chris 714 56
Chris 715 62
Chris 716 8
Chris 717 69
Chris 718 39
Chris 719 67
Chris 720 84
Chris 721 36
Chris 722 96
Chris 723 7
Chris 724 61
Chris 725 48
Chris 726 10
Chris 727 11
Chris 728 56
Chris 729 44
Chris 730 62
Chris 731 75
Chris 732 93
Chris 733 33
Chris 734 93
Chris 735 33
Chris 736 47
Chris 737 7
Chris 738 4
Chris 739 27
Chris 740 9
Chris 741 8
Chris 742 80
Chris 743 58
Chris 744 32
Chris 745 35

31. Chris 746 9
Chris 747 11
Chris 748 90
Chris 749 66
Chris 750 59
Chris 751 34
Chris 752 66
Chris 753 14
Chris 754 71
Chris 755 80
Chris 756 95
Chris 757 50
Chris 758 48
Chris 759 91
Chris 760 96
Chris 761 12
Chris 762 91
Chris 763 93
Chris 764 94
Chris 765 30
Chris 766 9
Chris 767 12
Chris 768 67
Chris 769 21
Chris 770 96
Chris 771 15
Chris 772 50
Chris 773 48
Chris 774 72
Chris 775 38
Chris 776 42
Chris 777 91
Chris 778 84
Chris 779 85
Chris 780 54
Chris 781 32
Chris 782 85
Chris 783 34
Chris 784 65
Chris 785 85
Chris 786 47
Chris 787 2
Chris 788 4
Chris 789 90
Chris 790 27
Chris 791 57
Chris 792 92

32. Chris 793 72
Chris 794 38
Chris 795 92
Chris 796 99
Chris 797 79
Chris 798 23
Chris 799 20
Chris 800 56
Chris 801 23
Chris 802 28
Chris 803 96
Chris 804 9
Chris 805 58
Chris 806 59
Chris 807 24
Chris 808 81
Chris 809 42
Chris 810 80
Chris 811 60
Chris 812 20
Chris 813 17
Chris 814 48
Chris 815 97