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
.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 47.95705521
Max 100
Min 0
Employee Sales
Chris 1 46
Chris 2 8
Chris 3 17
Chris 4 89
Chris 5 39
Chris 6 71
Chris 7 44
Chris 8 19
Chris 9 26
Chris 10 1
Chris 11 19
Chris 12 72
Chris 13 94
Chris 14 92
Chris 15 56
Chris 16 21
Chris 17 62
Chris 18 54
Chris 19 50
Chris 20 78
Chris 21 82
Chris 22 2
Chris 23 37
Chris 24 7
Chris 25 80
Chris 26 48
Chris 27 42
Chris 28 47
Chris 29 22
Chris 30 38
Chris 31 20
Chris 32 20
Chris 33 74
Chris 34 2
Chris 35 51
Chris 36 61
Chris 37 71
Chris 38 9
Chris 39 81
Chris 40 61

16. Chris 41 32
Chris 42 12
Chris 43 99
Chris 44 9
Chris 45 33
Chris 46 33
Chris 47 90
Chris 48 30
Chris 49 46
Chris 50 86
Chris 51 61
Chris 52 95
Chris 53 58
Chris 54 33
Chris 55 13
Chris 56 37
Chris 57 30
Chris 58 68
Chris 59 84
Chris 60 13
Chris 61 41
Chris 62 71
Chris 63 6
Chris 64 24
Chris 65 27
Chris 66 9
Chris 67 63
Chris 68 80
Chris 69 2
Chris 70 25
Chris 71 81
Chris 72 63
Chris 73 42
Chris 74 24
Chris 75 60
Chris 76 5
Chris 77 50
Chris 78 19
Chris 79 57
Chris 80 51
Chris 81 88
Chris 82 0
Chris 83 24
Chris 84 35
Chris 85 3
Chris 86 84
Chris 87 7

17. Chris 88 72
Chris 89 72
Chris 90 48
Chris 91 31
Chris 92 87
Chris 93 84
Chris 94 44
Chris 95 58
Chris 96 34
Chris 97 9
Chris 98 17
Chris 99 90
Chris 100 14
Chris 101 71
Chris 102 0
Chris 103 17
Chris 104 15
Chris 105 41
Chris 106 50
Chris 107 66
Chris 108 15
Chris 109 9
Chris 110 28
Chris 111 23
Chris 112 10
Chris 113 35
Chris 114 43
Chris 115 56
Chris 116 70
Chris 117 75
Chris 118 29
Chris 119 84
Chris 120 12
Chris 121 69
Chris 122 23
Chris 123 32
Chris 124 12
Chris 125 32
Chris 126 96
Chris 127 95
Chris 128 19
Chris 129 100
Chris 130 7
Chris 131 93
Chris 132 2
Chris 133 18
Chris 134 89

18. Chris 135 15
Chris 136 42
Chris 137 41
Chris 138 88
Chris 139 32
Chris 140 39
Chris 141 79
Chris 142 52
Chris 143 77
Chris 144 32
Chris 145 8
Chris 146 4
Chris 147 89
Chris 148 33
Chris 149 44
Chris 150 11
Chris 151 50
Chris 152 32
Chris 153 77
Chris 154 67
Chris 155 63
Chris 156 83
Chris 157 23
Chris 158 40
Chris 159 18
Chris 160 86
Chris 161 42
Chris 162 20
Chris 163 68
Chris 164 51
Chris 165 34
Chris 166 75
Chris 167 20
Chris 168 33
Chris 169 59
Chris 170 78
Chris 171 19
Chris 172 82
Chris 173 2
Chris 174 26
Chris 175 63
Chris 176 65
Chris 177 68
Chris 178 23
Chris 179 72
Chris 180 89
Chris 181 75

19. Chris 182 85
Chris 183 76
Chris 184 66
Chris 185 60
Chris 186 17
Chris 187 82
Chris 188 94
Chris 189 74
Chris 190 42
Chris 191 42
Chris 192 38
Chris 193 22
Chris 194 49
Chris 195 87
Chris 196 53
Chris 197 18
Chris 198 99
Chris 199 4
Chris 200 31
Chris 201 19
Chris 202 64
Chris 203 8
Chris 204 49
Chris 205 8
Chris 206 86
Chris 207 40
Chris 208 21
Chris 209 3
Chris 210 98
Chris 211 68
Chris 212 75
Chris 213 24
Chris 214 38
Chris 215 34
Chris 216 78
Chris 217 66
Chris 218 95
Chris 219 71
Chris 220 99
Chris 221 7
Chris 222 70
Chris 223 1
Chris 224 46
Chris 225 29
Chris 226 76
Chris 227 70
Chris 228 34

20. Chris 229 26
Chris 230 45
Chris 231 75
Chris 232 64
Chris 233 99
Chris 234 4
Chris 235 49
Chris 236 10
Chris 237 39
Chris 238 34
Chris 239 22
Chris 240 64
Chris 241 76
Chris 242 51
Chris 243 86
Chris 244 96
Chris 245 25
Chris 246 17
Chris 247 56
Chris 248 61
Chris 249 38
Chris 250 21
Chris 251 78
Chris 252 40
Chris 253 36
Chris 254 93
Chris 255 69
Chris 256 100
Chris 257 79
Chris 258 76
Chris 259 11
Chris 260 72
Chris 261 74
Chris 262 72
Chris 263 90
Chris 264 27
Chris 265 65
Chris 266 83
Chris 267 58
Chris 268 47
Chris 269 45
Chris 270 22
Chris 271 81
Chris 272 76
Chris 273 37
Chris 274 45
Chris 275 54

21. Chris 276 41
Chris 277 85
Chris 278 49
Chris 279 54
Chris 280 5
Chris 281 45
Chris 282 44
Chris 283 57
Chris 284 51
Chris 285 58
Chris 286 69
Chris 287 76
Chris 288 75
Chris 289 75
Chris 290 44
Chris 291 72
Chris 292 26
Chris 293 29
Chris 294 84
Chris 295 39
Chris 296 33
Chris 297 52
Chris 298 35
Chris 299 33
Chris 300 34
Chris 301 71
Chris 302 95
Chris 303 44
Chris 304 8
Chris 305 18
Chris 306 11
Chris 307 79
Chris 308 27
Chris 309 17
Chris 310 40
Chris 311 34
Chris 312 43
Chris 313 86
Chris 314 51
Chris 315 52
Chris 316 24
Chris 317 80
Chris 318 31
Chris 319 86
Chris 320 49
Chris 321 51
Chris 322 87

22. Chris 323 63
Chris 324 11
Chris 325 52
Chris 326 22
Chris 327 77
Chris 328 98
Chris 329 93
Chris 330 97
Chris 331 11
Chris 332 39
Chris 333 89
Chris 334 97
Chris 335 58
Chris 336 96
Chris 337 93
Chris 338 31
Chris 339 47
Chris 340 41
Chris 341 5
Chris 342 61
Chris 343 57
Chris 344 29
Chris 345 3
Chris 346 4
Chris 347 24
Chris 348 94
Chris 349 59
Chris 350 90
Chris 351 43
Chris 352 55
Chris 353 62
Chris 354 95
Chris 355 17
Chris 356 12
Chris 357 4
Chris 358 8
Chris 359 21
Chris 360 94
Chris 361 24
Chris 362 2
Chris 363 36
Chris 364 3
Chris 365 9
Chris 366 63
Chris 367 99
Chris 368 80
Chris 369 85

23. Chris 370 50
Chris 371 90
Chris 372 51
Chris 373 4
Chris 374 55
Chris 375 20
Chris 376 85
Chris 377 50
Chris 378 70
Chris 379 19
Chris 380 20
Chris 381 66
Chris 382 83
Chris 383 25
Chris 384 52
Chris 385 68
Chris 386 97
Chris 387 1
Chris 388 84
Chris 389 10
Chris 390 12
Chris 391 87
Chris 392 1
Chris 393 22
Chris 394 89
Chris 395 84
Chris 396 100
Chris 397 55
Chris 398 54
Chris 399 5
Chris 400 7
Chris 401 63
Chris 402 9
Chris 403 76
Chris 404 15
Chris 405 36
Chris 406 12
Chris 407 85
Chris 408 7
Chris 409 78
Chris 410 88
Chris 411 3
Chris 412 72
Chris 413 38
Chris 414 10
Chris 415 59
Chris 416 69

24. Chris 417 43
Chris 418 87
Chris 419 4
Chris 420 14
Chris 421 10
Chris 422 25
Chris 423 32
Chris 424 97
Chris 425 37
Chris 426 44
Chris 427 38
Chris 428 40
Chris 429 67
Chris 430 14
Chris 431 14
Chris 432 66
Chris 433 58
Chris 434 9
Chris 435 26
Chris 436 68
Chris 437 25
Chris 438 84
Chris 439 49
Chris 440 29
Chris 441 84
Chris 442 93
Chris 443 65
Chris 444 79
Chris 445 18
Chris 446 55
Chris 447 36
Chris 448 29
Chris 449 44
Chris 450 92
Chris 451 85
Chris 452 68
Chris 453 1
Chris 454 13
Chris 455 47
Chris 456 0
Chris 457 12
Chris 458 46
Chris 459 41
Chris 460 66
Chris 461 55
Chris 462 7
Chris 463 49

25. Chris 464 49
Chris 465 63
Chris 466 79
Chris 467 85
Chris 468 92
Chris 469 49
Chris 470 28
Chris 471 0
Chris 472 5
Chris 473 54
Chris 474 55
Chris 475 8
Chris 476 47
Chris 477 2
Chris 478 25
Chris 479 26
Chris 480 88
Chris 481 9
Chris 482 12
Chris 483 30
Chris 484 99
Chris 485 1
Chris 486 90
Chris 487 51
Chris 488 31
Chris 489 31
Chris 490 31
Chris 491 59
Chris 492 59
Chris 493 87
Chris 494 75
Chris 495 54
Chris 496 5
Chris 497 26
Chris 498 16
Chris 499 69
Chris 500 19
Chris 501 44
Chris 502 41
Chris 503 63
Chris 504 57
Chris 505 26
Chris 506 8
Chris 507 26
Chris 508 60
Chris 509 92
Chris 510 3

26. Chris 511 46
Chris 512 87
Chris 513 75
Chris 514 29
Chris 515 0
Chris 516 25
Chris 517 72
Chris 518 84
Chris 519 65
Chris 520 18
Chris 521 74
Chris 522 9
Chris 523 16
Chris 524 22
Chris 525 15
Chris 526 36
Chris 527 46
Chris 528 57
Chris 529 13
Chris 530 67
Chris 531 44
Chris 532 8
Chris 533 93
Chris 534 3
Chris 535 47
Chris 536 61
Chris 537 73
Chris 538 54
Chris 539 44
Chris 540 78
Chris 541 16
Chris 542 9
Chris 543 29
Chris 544 47
Chris 545 94
Chris 546 55
Chris 547 16
Chris 548 95
Chris 549 25
Chris 550 27
Chris 551 99
Chris 552 48
Chris 553 94
Chris 554 74
Chris 555 84
Chris 556 43
Chris 557 93

27. Chris 558 7
Chris 559 62
Chris 560 80
Chris 561 50
Chris 562 62
Chris 563 23
Chris 564 91
Chris 565 29
Chris 566 98
Chris 567 97
Chris 568 24
Chris 569 97
Chris 570 85
Chris 571 25
Chris 572 30
Chris 573 37
Chris 574 5
Chris 575 44
Chris 576 54
Chris 577 86
Chris 578 92
Chris 579 14
Chris 580 39
Chris 581 1
Chris 582 57
Chris 583 32
Chris 584 90
Chris 585 43
Chris 586 79
Chris 587 12
Chris 588 69
Chris 589 65
Chris 590 19
Chris 591 29
Chris 592 97
Chris 593 21
Chris 594 6
Chris 595 21
Chris 596 95
Chris 597 24
Chris 598 81
Chris 599 60
Chris 600 71
Chris 601 16
Chris 602 8
Chris 603 61
Chris 604 34

28. Chris 605 12
Chris 606 1
Chris 607 65
Chris 608 11
Chris 609 93
Chris 610 48
Chris 611 49
Chris 612 55
Chris 613 58
Chris 614 94
Chris 615 10
Chris 616 63
Chris 617 21
Chris 618 55
Chris 619 82
Chris 620 33
Chris 621 5
Chris 622 97
Chris 623 69
Chris 624 74
Chris 625 17
Chris 626 75
Chris 627 14
Chris 628 78
Chris 629 32
Chris 630 30
Chris 631 67
Chris 632 38
Chris 633 39
Chris 634 3
Chris 635 36
Chris 636 48
Chris 637 14
Chris 638 42
Chris 639 100
Chris 640 75
Chris 641 42
Chris 642 53
Chris 643 15
Chris 644 14
Chris 645 44
Chris 646 42
Chris 647 53
Chris 648 19
Chris 649 55
Chris 650 51
Chris 651 83

29. Chris 652 50
Chris 653 99
Chris 654 65
Chris 655 46
Chris 656 78
Chris 657 22
Chris 658 65
Chris 659 52
Chris 660 26
Chris 661 23
Chris 662 35
Chris 663 74
Chris 664 68
Chris 665 61
Chris 666 8
Chris 667 50
Chris 668 8
Chris 669 5
Chris 670 1
Chris 671 24
Chris 672 4
Chris 673 74
Chris 674 56
Chris 675 55
Chris 676 70
Chris 677 72
Chris 678 52
Chris 679 85
Chris 680 12
Chris 681 20
Chris 682 21
Chris 683 5
Chris 684 98
Chris 685 43
Chris 686 1
Chris 687 38
Chris 688 44
Chris 689 58
Chris 690 21
Chris 691 11
Chris 692 84
Chris 693 83
Chris 694 88
Chris 695 12
Chris 696 58
Chris 697 32
Chris 698 57

30. Chris 699 35
Chris 700 93
Chris 701 26
Chris 702 67
Chris 703 77
Chris 704 34
Chris 705 20
Chris 706 28
Chris 707 5
Chris 708 71
Chris 709 48
Chris 710 78
Chris 711 0
Chris 712 32
Chris 713 8
Chris 714 9
Chris 715 97
Chris 716 30
Chris 717 50
Chris 718 38
Chris 719 4
Chris 720 72
Chris 721 64
Chris 722 7
Chris 723 79
Chris 724 63
Chris 725 92
Chris 726 24
Chris 727 9
Chris 728 64
Chris 729 71
Chris 730 69
Chris 731 72
Chris 732 24
Chris 733 49
Chris 734 76
Chris 735 55
Chris 736 84
Chris 737 12
Chris 738 41
Chris 739 37
Chris 740 55
Chris 741 31
Chris 742 45
Chris 743 87
Chris 744 40
Chris 745 89

31. Chris 746 61
Chris 747 16
Chris 748 73
Chris 749 40
Chris 750 100
Chris 751 14
Chris 752 15
Chris 753 82
Chris 754 84
Chris 755 73
Chris 756 18
Chris 757 27
Chris 758 92
Chris 759 96
Chris 760 83
Chris 761 71
Chris 762 90
Chris 763 20
Chris 764 53
Chris 765 47
Chris 766 98
Chris 767 75
Chris 768 46
Chris 769 42
Chris 770 1
Chris 771 8
Chris 772 74
Chris 773 41
Chris 774 56
Chris 775 74
Chris 776 97
Chris 777 9
Chris 778 53
Chris 779 99
Chris 780 25
Chris 781 5
Chris 782 51
Chris 783 11
Chris 784 25
Chris 785 15
Chris 786 78
Chris 787 13
Chris 788 93
Chris 789 91
Chris 790 55
Chris 791 70
Chris 792 52

32. Chris 793 29
Chris 794 92
Chris 795 8
Chris 796 58
Chris 797 94
Chris 798 89
Chris 799 71
Chris 800 47
Chris 801 61
Chris 802 47
Chris 803 64
Chris 804 95
Chris 805 9
Chris 806 63
Chris 807 39
Chris 808 13
Chris 809 21
Chris 810 69
Chris 811 17
Chris 812 21
Chris 813 58
Chris 814 38
Chris 815 53