Oath 2 Thaw Value dh Move PN > "Present Vale FV, — > fobae Valo years. le 3 Bash ve acing ab We abe yoo ft => A Steow of tossland pelialle, cofsflorr — ale. (=> Tubes vatr q > Lapedt | pow dpb LEV of Shigle Amand £- Fy, 2 PVC) (lonpod Sloat) Ur)" fow sable LAVIE) Fy 2 ful tt xv) (Guple Valier Pa eo Refall 2- “Rul of 42 2 #2 Y Rte of 64 = m2ct+ 6¢ | - brmuate Rats 3- Iu 2000 _yerveurver ewe F100 Ju _Q0ID WAeures —wery 21000 — lace as ott, vole | too (1+9)" = 1000 | Cug)? = 10 | Hg = Wb | =(e26) 2%, iPug Stale ctruosrts Evy = Pv Cees” HOOD P |9 jb oO Ditte both tes by Uy”: | pv = yf i) [on _| t A b lE 3 ct)” = i e | : : Puy, Ar. Ar avn =2 Ap 3 | ey)” Cory Uany® 20 ES 2 | He S Py table a Deron, (il) so Year Cath lao ewe ~Awoust 2 4 1,000 0-92, xB. oe 2 2,000 Ont Say 2 | 3 2,000 OoHd LUrG, 2 3, @0 Ob36 [tok 4 OV of Case fon —> S814 2 | @ | Fv 6 “Hoty - o— s | cvs = # [pew] |v. o——+ —_ — Lorn ty] fy > foetal [evier | 7NHR n va al) | Tt == ee I=) > dow sete (Pree) DAD DDD ; bs be hye lt aaa eTT REE, a ca: cry +4 Pvd 6 = Alig)Cis Dilfoene blo Cm $y L fol = TeP +DcP 2 UP > RNP + LORCP + Fat P. Pouo Ook, __ Fedo) alos Propess Ges. RucP = . al Rao Matos! ein } wsalesial Couowpiow pudiau Loi Loutiuptton per day. I fin P__ = -Ave dyle al Lebdied nds Cows piupe dai r otal Couse pi 26S pep: DPeblowg 360 _(arleaa_avensge Crredit-& cls “colds pod. Not = Gor-CpP Casle.a (arts ouvenfou DP> Creditors 240 iba ieNankeb §, Demavd Covd#lfous. 3 = Késpe ds fio, lunwestment Cnkrcat sch Etyoutt Se =~ | Light vs Pfteltity: Risk Reborn. Tae of = =o Poses for faanblag Comeud fsetr ___ MS | te oagtornd Lay Maldkg 4 are eS | w Agreifve | of shovttoou (ey Spouthaucove Zz aud lagten | M WA, ‘ rd _Dkte— NPV ad Oller lwextureut COheSa. : C Catl Ealgeig) / 4 6, k ou aNAV ule le _vansugdlicooud reli 4. ~ t (ye 1p “16% | = L290 ano, Stop oon Diy C= yoo. Woon = 35b4 Cre iys) Tele Pol &. = Goo - O00 - Sely Cea) G4E%) Cur) Cis) Cr of; ~ Yano - 4608 Cratyy Cot) Cig) NAV > 3809+ 28y+4Eme —t000 = —3583| | tt A = Pyb-1 .xe—t I = | Rites’ | Be ABR le Se | >] 20 Avept | a tif \ Z\ 4\ Re Lt 1 o I Fumot = 2. Ct | et Gant |, i fae athe nl sige — | y > Tee T 2 Ley | eek Tix NEU, ‘ese knoe he Brood vette avd woe cletemfue NPV. Got NPV =O aud clolewuiby 1 pue _d@souut wale n l~ailira lA lA\A| A! A! Ae Be ema me Clr le _Dertou Pale 2 Alvept t+ TRL > Coitol Cofitia ‘ ° © & of ‘ fete s_TRe oth. tapNPV_avd ERP vel Phlems Stee we Cue) _ Matified tee Cal of Robo | Pvc = G fo “Trane Step) 3. Caluilitty “Tu C Tem®ual walueal cash Puffa A TW: K (ork 9, Yous Cs tO Step 3° pee | PyvZ= Tv Gere MiRRS” ‘Hey becke Posed $- Bu bak pestael fs He leupets o| AKA Cheat vate: | | Ly Me Quem Te pat oie 8 F | Eta an uel diag! “asenage salad, Coftat ce Pehl: 22 Prgfuoe Sbore [> Spty_coptl = Cotosted Park D3> wsiied ved J 2 Debt conse dent saab of fateoat > lense qualtfies fou ~te dedaoletton. Tepoe #_ppasfcle tan sheds Pespeteal clebt $- \ = Awwal futewst ahaa ewvsessenaaan Ka (ie) eel ovis §& SU oy uP. ier te CAE) (4-0) t 2 don rat > SV oN P Exes Before Son Cook « & dete: ‘ Kae Taw adlf oH) ere| Tou! nity 364 aa (2) pay Gt yote Dscouut ta he pain I Cg) V = 1,00,000 = 10 of |.00,000 } \ = (0,000 eS Te ky Uo): 10,000 0.1 = 10Fe | (,00,000 | ky (At) = 10,000 (i= 36%) a, c6S= 6S I (,00,000 [pSV = 0e.c00 — C0" diivaout’) 1 = tofodf 09000 | = 90,000. ~ (9,900. Ky (be) = 10,000 ou = eo. Qo ,000 Ky (ne) > 0e90(t-30le) 0092.2 aa 40,009 _(@P) sv = 1,00,000-+ 10% PronPays | = 10 ogo = 1,109,000 ky ChE) = 10,000 9,04 140, 000. I ky CA) = 6,069. 0.54 = Ve | (10 C00 SCUGHHYUDHP SH OO Ce Cem aee yt TPPeree eyReedowable Debe- Xj (bb = + CRv-Pd Lue (ev bie) | dey Cas Tt Che D + Cey nD | rt Chu asP) |. i ofatfan Lort- > Discount on aoe of deboutsre. = ee on Pegv0eo debeutne, Ra AR ARAMA Rm © w Sans —Be_10's—cheenton of fce la ——— oi danvato U'le fetttotene Cost cles OUA vw reppin clebeuto?, tan atid C2) paw C82) 1 Hiccoud C8) Ole preadioh Fvz 1,000, |= 10leef 1900 Te St FC = UL, ef 1on0 Ry = 1000 ky CALY = tt le: E+ (ev— NPD! Noy (py +NP) | (teco-+ 160) Q ch ky (AD = ino C1 = SS.) +(1000 — 2860) =460)/10 € « € € 4 7 { ‘a US 4 9.0 5 ess, ST). 7 | 90 | 1 = ! cee —, C48) Key (at) = Jon 1-SS%1)-( topo = R60) [ho J | 1Sod-850) | ai ee et ry z oH 2 US 1Y 0-068 = 6.8, | “ea. 480 CH) ey (AL) = 1000 | Sry) +-(too0 —tot)/to — | a US + (-6) | oop 3.440 10. 20 ° > Dulce Suterot aurea re | oe 2 dat : lor dedoel? He, | pid _o| asoriug lon IrL0iPlay _ lala as ora er | Tredlewmable shove’ | | Pepa ky = i TP ke = p(t) Coole _ARRdend sion Ss vous | Ni —Pecae poheeuce slave | be O+ CRW —WP)IN (Ryne) |J I Ev=100 N= to pte eges Cev) Mv = \o0 ich) kes p(y we) in I CeveNP)lo ! = ud joo -ID/1 Uf Croo 49s) fe. 2UtOS ~ O.UF2 UWFIe I OHS | ge) kep 2 tt + (tn -90)/ to (lam+20) fv = Ut On1163> ty. 68%, as CRP) itp = +C100 & =o [19 (100 +HoS) fas — | Or. S >t te (0.5) . Orlov 2 10.24%.mutt eon. oy ste pay = fiance => =< t at Ou avertvaut Puatet i oud na aud He wovleet a ae pale et ee - { acls f ; = —> Eaufiuas = Pte Pasf dpePAAAR A & @ : = Re . Pep net akc on isk Joe Cuvalnd de at 4- (Ivo Cap Appranch : ky = (Oh i | p= 1s0 ; Ru = 412.6 Fo. | 1 Kes tobe 1 (lei — 10%) " > 1o+ 1.502.955 | = (Ot3.4S Ro. —1Digatect Aanage Cok of. Capital eee Aonage fake Lot | cfuvdls Quer tte_toug won faaid ba tndialifug Hue by ts Proporétou. fu_ te luvs capita duntoue . | | fo LT fe imialal al alae eoaeearhren| Book Value cefot 5. Out. Cesk ol clebt _— le | Coxe of Proferene — tu. | Copa _ghyvduve, Debt _— ae | thief Cen ae ~1(0,.00,080_ cy Coy ty Gy Caxu) | Soaee Ayioad: | Popaution. lost | | Debt 300000 0:2(20) 8 | pry crm ,00060 | 0:2. (20) lute | ome [9 90000 | 0. cfs) (2% | 0.095- (©,00,000. (00 (100) Ool(St Gore = 18: 4‘fo,reese i shove £4 Ralfued cand vgs | } | Moyle Vole 40 000 t Debt oe oa al “ots (L, $0,000 oo | e | Kez ttt. Kar © ep rtd. $ | £v. of e4.uRb4. EF S$ ohore > 4,00 ,000- = | cankvas > 100,000 _ S$ & © € € Radley oBuee € € | > QlBud eon®rage fis covstdove. ak ¢ eg Sty Cag lal Only for this colislatfon __¢ € :(00000 { TT Slt, 2 S6lo»4.C0 0900 RE» 26x #80000 ;- Seumues Movkel Jae “Pept lof Wwe pete QHOoo0 org gil. 0-013 > f 0.8 a | $4 Sek Capita) 6,00,000_ 0.4u8 LAT 0 0816 PE 80,000 Owe LAL. 9. 0204 Total. 2,50,000 1.0 aay JUBGUEEREESEE DCCC Ce NNet Siatonse ce, autial te n fina ae caked aCu iF le {lewibi lity of Haws On A Sderd chee'si ou——=——_~!Now Aste Move wedow Vverdne Carpe ck = lost of dekt £ Cou of Gp. $e 54~4 ied ty EBT ae lee Value ef Deb| a ESIT= 2,00,000 ce = lovle kK, > 6b ! Debt Capital =< €,09b00 Debt =1,00,000 fobts 2,000 ¢ OQ) &) (4 | ¥ | PayPealow, 4 zu 3 4 t 4 | Debt 2reogn —_ S0,000 4.6320 ! Eeit 2,00,000 2,00,000___ 2,002,900 _, ©) Tutenest (Cid, 000) __{.30000) (42000) EBT Lgeo0o 140,000 1, $8,000 ke tole wile Lolo | Vebe of Seif ty. \¢,go,q00 1100000 _1§ $0900 _ vole ofdebt- 200,000 __S, e000 100,08 Mele of fie 20,820,600 _ 22,09000. 22,02 TT oace Hastasd—4.itle 0 77 ( I 1 ; Groat 15 6'lo 2) Ton ts Stilo Bud —Waie YD Ww to bowaua. 20 Yona? 40 | fh) Wee Drurdenst Grows 10 3 1% fotos Movbet pee \ frou 10 > 10S fev so> 1 Solotfon, pee ee gee epee ©. aap a 1h 20.698 Tokal dapecae lake Spxty = DeAdewsl Pu Movteel prive | oe tS € Move Appr tz) Gest of 584° EPS ia Kee 0, MP 19 4-6 = Wile (AG too ps ile ——_. ey se ih CRY> > > = > ER Te 200000 ost (Ia lol. tect > £* > | Debé » 000% uge.c00 _Go00 0. : | ‘Panta. 4. 2. 3 = _ Debt 2,00000 §o0000 __ Swoova = EeiT 1-09000 00 900 10000 = atk lo’. None tof. = I Value of Cty 20,00 000 20:00,000 20 00,0 ee) t- 290000 40000 0000 (4,00,a00 00 L¥,aqo00 | (£000 24 008 domo. (S000 (4600040000 0. \0F\ o.U 0.1133Gel Grustoe aT: i _ i) oh sce veto > Teneting ow votioual Se tno “el i MAL Mok Mabel [ > Vole of digas CEs bec oa a = > Noe Hom leeds of nmNate ef lexoesl ver 2 119900 ¢Dept 1 60,000 + $0,060 ky > 244. E@tT2 (6,000. Taverns bald (0%, Sse Cgrvla —__ ! ete _of On (eeed (iw 2 (Q0000 ie) ERIT: 0000, Turevta bald ote | besererlf be ! b= 110,000 ( febt +89) (Copot bed ee le el ee ee ee ee Hh ig Fcdwent» 6000 (10%, of -60,000 Reto = 10,000 — Bocce (_6%/. So 000) Preece mere cee wc ee ce 2 000 0'le of 000 2 700 ele ee ee) eal ae yng Tromtnet - = _~+6,000—Crofe—apepnity, SCH Saver ©0900 onodug > S900 @64a » \\,000 | Trasghout = 10,000 Qehon = EBLT 2 10,000 tolo > (9008 TEETER SeeGafitel Greadug Clark of Tie 6) Debt Palio. - Debt — Sqthy Pat Losaoge Rabe — SF Poe PAT | No. of anes. oie a BD Higiolioog pPoanhAnnpnann poopie Roe = PT | Tale uty Roe: (e Bit — (NT) U-T) OM ephyolo volw 4 F [ aleld| xS =o a =e FReaucial “Plau = ss zag | - ee Egy Debt a Buty — eee ee L,20,000 1,10, 00 Sp less Tutt © (34500) x fe eed 1,20, 000 argo a I Leu’ Tam. (60,00) Cut2so) = t ae 60,000. unrE0. = | : 0,00 2S000 L __No St => Eps. Ls oc =~ t oe ©. (A100. 16.5 Lo a = I ER Gnorases. Sa Cebt & Egfity comlSuchtion, Favamable > Ror > Thee ~ Ror 2 Tet Nettrod = ROL = Crreg FRU TUE Cee eee a did— = — _ 7 ~~ range Ve € Cocoa) —AMeeacly (0s, egy coflal of _10,00,000___@ Ave cons to hse _odPiovel (o.@mmo _¢ (A) “Tole Saf 6 () so aa! SD ‘+ _Deheuhoyer Of “fe WO Télel Debentaes @ 6'[0 CO) Seth Spitty SD te prepare tof am® EBIT = \,20,000 * Tot > 2.0%, . 10,000 cabstatius shaves @ 100'Ps reuslae © € Resarctel Plow | | OTE EE ELEE LER.frown_ (4) Wl on “Cole Acseby (£0,000) >» _| co Slo on Toled Acts: ( (9002) > | C88) 6 Sle on Tole _Araels. _( 180000) 3 Licey Sele 0% Tole Auseb (160000) 3 ty 10%fs__ bn Total Asseb - (10.0000) ‘ | 3 ou ts 35% « 0,000€ (ook - oan Poh Plon, : ‘aNGeows. Cy cu Nowy C5 Cv) ° ch 80,000 Loom (4e000___ 80000, Oa, @ @ lawtilos. 4 B i °. 2 BAT $0,000 $0,0% 6,600 0,000 Osi Tarek 0 (28000) (60,000) © OEE _ $0000 S'S000. 20000 £9000 (oh Tow. (2£000) _(_1axf0). oo) 280) af Ppt Swoo 38% (3000 - 52000 0h) Diuider|, = (_2s@o9 =@ —élat : 52000: 20S 6 (2000 22000 ag LS Noahlex. 20,000: _ 15000 (0,000 (S000. =3 2b, 2g le S Les: > coe — 7 Hit == = adda| Ht I i Aes ERT CoL = % Chavo Su ERIT oly Uleuge we Sales Pol : AERU Jeet A Sabor |Sods, Eeit> Saly —Vvatablecol — Fined cost- Q (S.Pov.t) — Fe AEB = AO (¢.Pev.o c& Teet fave HH HHH HH HO Dw IDAlinlialalal.es SD ee | Se | Ne hr =| I py Vb = 4k& £¢ = 2, 80.000 ‘ [tale tenant - { Salos . £ 00,000 i I vo (Y.00 806) | | GP 400,000 | I Fe. 0 0.00 j NPCERLD L,L0,000 - CoV aeeiil ear Lout8botPou , A Soles | eer t = 400000 2BR | (0,000 3. Svaples thot dov a given choge fu U Salbs ERT uci chase ba RBRtas : | Des "lo Chage %m CPs : fo Chavo Wu Ee ¢ PeL= Acts leps lt ooo eee SEBLT/ERT PEL2 ERil/eeTDeL sz Eeitleet ERT 2 $0,000 aud 0,000 Etre 30,000 Tan» So I, O.. Rares 2 10,005 | ERT Soe00 60,000 slut (e200) 0.000) ey 20,000 20,600. “Tom. 10.000 (§{00 PAT LO.Q00 1000 EPs 4 Lt. PEL = Jomo ©0,000 20 o00 20,000 RT 2 De Cc Conkivel) cat: Pol XDEL DOL: Coulfbotfou Der: Ee\T EAT ea | gi 2 Coutibstoy 4, ELT Geer eet 1 ; 3 ERT Sea eeeee Cem eee eCmRaTIEERRi ob & tae | 5 Fiend Breate Sion -Ptyb ed Cepretcon & € 1 Lin's Ltvod Fisaatial oldpaltns Bi ft. E@tT nequfved dn nreot tie Dera] Lrancial | “upost Yo) oe > | > : & Qveale Sven Phat = Inter gir deblr > ll > I SEP = Tictrenty. § Propoere EUR ~ > Ka =) »—| : | 4._Eett re? = Pogue (fieaelal evencge— a. ERTTZ ERP = Nogabive LuonGad | 7 Cvtnepe p—+— 24 EPS oP tt chape SOUL dhodln as ERI T = A+ __Loraest REP + Move pelt to shae baldee os yelper fb hic Cepia. . Cem h) Gas) oe eo “i 7 | ) ) )