Upload
vipin
View
218
Download
0
Embed Size (px)
Citation preview
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
1/451
This spreadsheet is for illustrative purposes in the context of Wharton's "I
In excel, you should turn on iterations and manual calculation.
Copyriht !ichael oberts
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
2/451
troduction to Corporate Finance" course. Please do not distribute or post
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
3/451
Scenario
Project Assumptions
1 Cost of Capital
Capital Expenditures & PP&E Information
2 Initial Investment (Fixed Cost, $mil)
3 Future Investment (% of initial Investment)
4 Future Investment (Annual Growt)
! ""# i&uidation 'alue
""# life for dere*iation (+ears)
Revenue Forecasts
Market Forecasts
Initial -ar.et /i0e (nits, million)
-ar.et Growt ate
-ar.et /i0e (nits, million)
(A*tual -ar.et /i0e, nits -il)
Market Share
15 Initial -ar.et /are
11 -ar.et /are Annual Growt ate
12 -ar.et /are
Pricing Strategy
13 Initial nit "ri*e ($6unit)
14 7i8Annual "ri*e In*reases ($6unit)
1! nit "ri*e ($6unit)
Taxes
1 9ax ate (255 9otal 9axes 6 "re89ax In*)
Operating Expenses
1 C:G/ 6 /ales (% /ales)
SG&A
1 1% of 255 Coman; /G#A ($mil)
1 /G#A xense Growt ate
25 #< front ($mil)
21 #< for 'ersionin= ($mil)
or!ing Capital Assumptions
Cash Requirements
22 % of /G#A
23 % #< xenditures
COGS
R&D
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
4/451
Inventory
24 Inventor; le 6 /ales)
2
Incremental Earnings Forecasts2/ales
2C:G/
35 Gross Pro!it " #$% ' #$(
31/G#A32#e, ten t
i=li=t te 2 x ! matrix of *ells wit te ?"' *ell in te lower left and 7rea. ven arameter vten te values for ea* s*enarioB 9en sow te s*enarioB /iml; sow 7ase /*enario to
1B5%
7ase x (185B51) 7ase 7ase x (1E5B51) lasti*it;
11B% 12B51% 12B13%
5B42 Err;1)0 Err;1)0 Err;1)0 Err;1)0
22!B4 22B 235B5
5B42 Err;1)0 Err;1)0 Err;1)0!5% !5% !1%
5B42 Err;1)0 Err;1)0 Err;1)0
4B! !B55 !B5!
5B42 Err;1)0 Err;1)0 Err;1)0
5B 1B55 1B51
5B42 Err;1)0 Err;1)0 Err;1)0
24!% 2!55% 2!2!%
5B42 Err;1)0 Err;1)0 Err;1)0
24B!% 2!B55% 2!B2!%5B42 Err;1)0 Err;1)0 Err;1)0
4B!% !B55% !B5!%
5B42 Err;1)0 Err;1)0 Err;1)0
1B55 255B55 252B55
5B42 Err;1)0 Err;1)0 Err;1)0
4B4 4B !5B4
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
95/451
5B42 Err;1)0 Err;1)0 Err;1)0
2!% 2!B4!% 2!B5%
5B42 Err;1)0 Err;1)0 Err;1)0
B!% 5B% 1B4%
5B42 Err;1)0 Err;1)0 Err;1)0
B B! 5B25B4 Err;1)0 Err;1)0 Err;1)0
2!% 2!% 2!%
5B4 Err;1)0 Err;1)0 Err;1)0
1B55 255B55 252B55
5B4 Err;1)0 Err;1)0 Err;1)0
24B! 2!B55 2!B2!
5B4 Err;1)0 Err;1)0 Err;1)0
!5% !5% !1%
5B4 Err;1)0 Err;1)0 Err;1)0% 155% 151%
5B4 Err;1)0 Err;1)0 Err;1)0
B!5 B! B
5B4 Err;1)0 Err;1)0 Err;1)0
2!% 2!% 2!%
5B4 Err;1)0 Err;1)0 Err;1)0
3B11 3B4 3B
5B4 Err;1)0 Err;1)0 Err;1)0
5B2 1B!4 2B15B4 Err;1)0 Err;1)0 Err;1)0
ute 1% down from >ase and 1% u from >aseB
e >ottom left *orner and >aseD(1E5B51) in te uer ri=tB /ele*t row *ell and enter te *ell fro
=e *an=e in te ?"'
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
96/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
97/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
98/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
99/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
100/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
101/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
102/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
103/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
104/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
105/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
106/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
107/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
108/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
109/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
110/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
111/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
112/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
113/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
114/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
115/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
116/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
117/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
118/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
119/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
120/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
121/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
122/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
123/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
124/451
Initial -ar.et /i 1B55
2!55B55% .+,2)3 4203
-ar.et /i0e ( 1B5 +52) 142/ 5024
9ime 1 2 3 4
1.0 60.0 116.3 195.4
e arameter *ell ;ou want to find te >rea.even oint forB 9e arameter *ell will >e te >ase
lue in te uer ri=tB Coose row8*ell and *li*. on te arameter inut in te fore*ast drivereturn all arameters to >ase values
Bad Scenario
Initial -ar.et /i 5B15
1!22B34% 642.3 62)3
-ar.et /i0e ( 5B1 .25 +24 /2.
9ime 1 2 3 4
1.0 60.0 116.3 195.4
1 2 30.0
50.0
100.0
150.0
200.0
250.0
Forecast (NPV 708) Actual
Year
Market Size (Mil Units)
1 2 3 4
0.0
50.0
100.0
150.0
200.0
250.0Forecast (NPV -697)
Actual
Year
Market Size (Mil Units)
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
125/451
m te fore*ast driver se*tion
Cost of Ca ?"'
1% 1352B3!2% 1233B5
3% 11B1
4% 115B1!
!% 154B43
% 2B!
% 3B42
% B1
% 45B! 200.0
400.0
600.0
800.0
1000.0
1200.0
1400.0
NPV
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
126/451
15% 4B3
11% !5B5
12% 5B
13% B5
14% 35B
1!% !4B!4
1% !!B41% !2B4
1% 44B3
1% 44B1
25% 434B
21% 45B5!
22% 35B2
23% 3!4B3
24% 335B52
2!% 35B42
2% 23B2% 22B54
2% 241B1
2% 221B15
35% 251B3
31% 13B31
32% 1!B4
33% 14B3
34% 131B
3!% 11B55
3% 155B2
3% B51
3% 1B3
3% !B1
45% 4!B55
41% 32B35
42% 25B5
43% B24
44% 83B1
4!% 814B1
4% 824B5
4% 83!B54% 844B
4% 8!4B!
!5% 83B2
-200.0
0.0
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
127/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
128/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
129/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
130/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
131/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
132/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
133/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
134/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
135/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
136/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
137/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
138/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
139/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
140/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
141/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
142/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
143/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
144/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
145/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
146/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
147/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
148/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
149/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
150/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
151/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
152/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
153/451
+/2.43 +02)53 +12))3 +52)+3 +62.+3 +,2/+3
tat re*overs te >ase ?"'B +ou need to enter te ri*e into te arameter set and te find t
e initial mar.et enetration *ell in te row >ox sin*e values for tis
ox sin*e values for tis arameter are in a *olumnB
.,,/2613 +.002/13 +1))2))3 /)+02.+3 /4)12/+3 1,642003
Forecast = Actual
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
154/451
Initial -ar.et /i 2B55
/213 3524B12% .102+3
562. -ar.et /i0e ( 2B5 5+21 .1,2,
! 1 2 3
229.0 1.0 60.0 116.3
*ase arameter *ell >etween A and 7GB 9e >ase *ase values are ard *oded in A2 tr
se*tion (7ase Case)B It will fill in te ?"' values and udate automati*all; wen ;ou *an=e
/2/3
/2+
!
229.0
5 1 2 30.0
50.0
100.0
150.0
200.0
250.0Forecast (NPV 3,173)
Actual
Year
Market Size (Mil Units)
5
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
155/451
IRR = 43.72%
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
156/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
157/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
158/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
159/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
160/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
161/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
162/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
163/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
164/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
165/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
166/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
167/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
168/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
169/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
170/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
171/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
172/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
173/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
174/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
175/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
176/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
177/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
178/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
179/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
180/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
181/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
182/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
183/451
5B42
5B414! 5B42
Simulation Anal9sis
+425/3 /.2)63 Scenario ?
1
2
3
4
!
15
11
12
13
14
e initial mar.et sare tat re*overs te >ase ?"' usin= = 1!
1
1
1
1
25
45,)2543 ./66)2.53 21
22
23
24
2!
2
2
2
2
35
31
32
33
34
3!
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
184/451
3
.)263 /213 3
.612, .,+2. 3
4 ! 3
195.4 229.0 45
4142
43
44
4!
4
4
4
4
u= 7G2 !5
ne of te data ta>le arameter values !1!2
!3
!4
!!
!
!
!
!
51
2
3
4
!
5
1
2
3
4
!
4 5
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
185/451
5
12
3
4
!
51
2
3
4
!
155
151
152
153
154
15!
1515
15
15115
111
112
113
114
11!
11
11
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
186/451
11
11
125
121
122
123
12412!
12
12
12
12
135
131
132
133
13413!
13
13
13
13
145
141
142
143
144
14!
14
14
14
14
1!5
1!1
1!2
1!3
1!4
1!!1!
1!
1!
1!
15
11
12
60%
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
187/451
13
14
1!
1
1
1
115
11
12
13
14
1!
1
1
1
115
11
12
13
14
1!
1
1
1
1
15
11
12
13
14
1!
1
1
1
1
255251
252
253
254
25!
25
25
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
188/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
189/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
190/451
2
2
355
351
352
353
35435!
35
35
35
35
315
311
312
313
31431!
31
31
31
31
325
321
322
323
324
32!
32
32
32
32
335
331
332
333
334
33!33
33
33
33
345
341
342
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
191/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
192/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
193/451
433
434
43!
43
43
43
43445
441
442
443
444
44!
44
44
44
444!5
4!1
4!2
4!3
4!4
4!!
4!
4!
4!
4!
45
41
42
43
44
4!
4
4
4
4
4541
42
43
44
4!
4
4
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
194/451
4
4
45
41
42
43
444!
4
4
4
4
45
41
42
43
444!
4
4
4
4
!55
ata Ta@le
Scenario ?1
2
3
4
!
1511
12
13
14
1!
1
1
1
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
195/451
1
25
21
22
23
24
2!2
2
2
2
35
31
32
33
34
3!3
3
3
3
45
41
42
43
44
4!
4
4
4
4
!5
!1
!2
!3
!4
!!
!!
!
!
5
1
2
3
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
196/451
4
!
51
2
3
4
!
51
2
3
4
!
5
1
2
3
4
!
155
151152
153
154
15!
15
15
15
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
197/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
198/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
199/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
200/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
201/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
202/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
203/451
3
35
31
32
33
34
3!3
3
3
3
35
31
32
33
34
3!3
3
3
3
455
451
452
453
454
45!
45
45
45
45
415
411
412
413
414
41!
4141
41
41
425
421
422
423
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
204/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
205/451
4
45
41
42
43
44
4!4
4
4
4
45
41
42
43
44
4!4
4
4
4
45
41
42
43
44
4!
4
4
4
4
!55
-in
-ax
er imits
8355
82!58255
81!5
8155
8!5
5
!5
155
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
206/451
1!5
255
2!5
355
3!5
455
4!5!55
!!5
55
!5
55
!5
55
!5
55
!51555
15!5
1155
11!5
1255
12!5
1355
13!5
1455
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
207/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
208/451
ata Ta@le
Scenario ?
2
3
4
!
15
11
12
13
14
1!
1
11
1
25
21
22
23
24
2!
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
209/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
210/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
211/451
11
11
11
11
125
121
122123
124
12!
12
12
12
12
135
131
132133
134
13!
13
13
13
13
145
141
142
-in
-ax
er imits
84
824
1
2
!1
15112
1!1
1
251
22
2!1
2
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
212/451
351
32
3!1
3
451
42
4!14
!51
!2
!!1
!
51
2
!1
512
!1
51
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
213/451
:ase 12B51% 22B5
'ax 1!B55% 23B!
'in B2% 1!B13
$ame Cost of Capital Initial Investment *mil-
7ase 12B51% 22B5
..3 .4,2/+
.+3 .,,2)0
.+3 .,6240
.13 .4520/
..3 +.12.,
..3 +/,2+6
./3 .4.25,
./3 +5/251
.+3 +0.2,1
.03 +.,264
.)3 +512./
.)3 +..241
./3 +),2/4
.03 +.02..
..3 +/62.)
.)3 +04204
./3 +562)+
.03 .402)4
.)3 +/12.0
.03 +5/26,
..3 +5.2/.
.03 +6)24+
./3 +)6251
.)3 +/62/0
.03 +5,2).
.03 +,/2.)
..3 +562),
.03 +1.2+4
.+3 +,+2.,
.)3 .,,2.+
.13 .412/0
./3 .,1200
.+3 +562.1
.13 +1,201
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
214/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
215/451
..3 +.52.1
..3 +612..
.03 ++/2,0
.+3 +/425/
./3 .,121/
.13 +.42,4
.)3 .4,2,5
.+3 +/02++
.+3 +)1250
./3 +.)216
..3 +55240
.+3 .,524,
..3 +06256
.+3 +5424+
..3 +6,2.+
.+3 +1426/
.+3 +++2)1
.13 +++2)1
.)3 .4.25)
.13 +0,2+6
..3 .,5265
.+3 +1.2)1
.)3 +6,216
.13 +1/2.5
..3 +512..
..3 .46215
.+3 +)+2)4
..3 +042,.
.03 ++/2+0
.03 +,)2,0
..3 +6/2,5
.+3 .4.2/4
./3 +))2)1
.03 +0/244.)3 +,)255
..3 +)52).
.+3 +112.)
..3 +.62+1
.13 ++5250
.03 +)425+
.+3 +1.2+5
.+3 ++62,+
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
216/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
217/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
218/451
..3 +.+2++
.03 +6.20+
.+3 +)+25+
.+3 +./2,5
.03 +6521)
.+3 +.+254
.+3 +1)2++
.03 +0+2+,
./3 +.)21/
.03 .,526/
.13 .4)2,,
..3 +0624.
..3 +10210
.+3 +)12/.
.13 +5621+
..3 +6.211
..3 +,.25..+3 .,6215
..3 .4621/
.)3 .,42+1
./3 +0+2/+
.+3 +1)2)1
.03 .,120,
.13 +.42/4
./3 +6/240
.+3 ++62,0
..3 +.62,1
.+3 +1,211
.13 +/02),
.03 +.+25.
.13 .4+2,0
./3 ++62,4
./3 .,,2,0
.+3 +,/21)
.+3 +5,261
.13 .45251
.+3 .4,24+
./3 +14266
.)3 +.,2)1
..3 +/,26/
.03 +0+2/6
.03 +6/2,0
.03 +1,2+4
.03 +10205
.13 +/52.6
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
219/451
.)3 +.42,+
.03 +11201
./3 .4620/
..3 .,62,1
.+3 +102+/
..3 +)42+,
./3 +5.26.
./3 +6025+
..3 ++4246
..3 +0)2++
..3 +//2.,
..3 +,+25)
./3 +,.2++
.13 +552/.
./3 +++2)1
.03 +0,2),
./3 .4,25../3 +)12,)
.)3 +)5204
./3 .4020/
./3 +.424+
..3 +)/2.0
..3 +0+24/
./3 +0.21/
..3 +/,246
.13 +1+206
.+3 +042/1
.03 +102.4
.+3 +)+2)1
.03 +5)26/
..3 +).2/)
./3 ++42/4
.03 +6)2.0
.)3 +/62/,
.)3 +5620.
./3 +512.0
..3 +..2,,
..3 +552,0
.03 .4.211
.+3 +,/256
.13 ++/25.
..3 .442+)
.03 ++,241
.03 +.024+
..3 +502+)
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
220/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
221/451
.)3 +6+2/6
.+3 +)42.4
.+3 .,4200
.)3 +11241
.03 .4421/
.)3 ++,25+
.+3 +1+2,6
./3 +142/+
./3 +/.246
.03 +/42+6
.03 +1526/
.)3 +/)24/
.13 +.+2/4
.03 ++,2.0
./3 .41245
.)3 +.52+6
.03 +0,26..)3 +..2)4
..3 +.0210
.03 +,+26.
.)3 +.52.4
.)3 .4,2/4
./3 +)12+0
.+3 +1.2+5
.)3 +5,2+0
./3 +)521,
..3 +5+2+1
.)3 ++)20)
..3 +1520+
..3 +01264
.13 +052/4
.13 +//2+1
..3 +562++
./3 +1/240
./3 +002..
.13 .4,2//
./3 +.5254
.03 +6)211
.03 +)1205
.03 +)625,
.+3 +.,261
.03 +.42+5
./3 +1026.
./3 +))2.+
.03 +,/216
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
222/451
./3 .45244
./3 +.4254
.+3 +602,+
..3 +1/2+,
./3 +14246
..3 +66265
.)3 +)6244
..3 +10210
./3 +.421/
..3 +)024)
..3 .,,26.
.03 +0)2+1
.)3 +.+2+,
.03 +/+2)1
.03 +65245
.03 +)1241
.13 +6+24/.03 +//261
./3 +)+26/
.+3 +1.24.
.)3 .,52,.
..3 +/1241
.03 +,/2/5
.13 .442/6
..3 .4,2.1
.+3 +0.2/.
.03 +6026.
.+3 +6+26,
.)3 ++52+,
.)3 +5+2),
.03 +1)204
.)3 +,/2,0
.+3 +6)2).
.13 +)4204
.03 +.1201
.+3 +512/0
./3 +0/2)6
./3 ++,26)
./3 +.+24.
.03 +502./
.)3 +5/24+
.03 +/421,
.03 +5,26+
.03 +/)2))
.)3 +662+)
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
223/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
224/451
.+3 ++521+
..3 .46245
.13 +/)25.
.03 +642.)
.)3 +66260
./3 +++256
.)3 +.+20,
..3 +1/2.6
.03 +552)+
.13 +5.2+4
.03 +).2.1
./3 +562+4
.+3 ++625.
./3 +512/4
.03 .4)2/6
.)3 +5,2+6
.+3 +6,2/).03 ++62+4
.)3 +/421)
.)3 +5)24.
.)3 +.12,/
.)3 +1,2+6
./3 .4,2,1
escription $P% IRR
7ase 5B42 43B%:ase 6),20+ 0/263
) 6),20+ ..02,3
6),20+ .1/2+3
6),20+ ..42.3
6),20+ 6,243
6),20+ 4.2)3
6),20+ 402,3
6),20+ 012)3
6),20+ ,,2/3
6),20+ ..12/3 6),20+ +)243
6),20+ +0263
6),20+ .,253
6),20+ .542.3
6),20+ .+52,3
6),20+ ..2+3
6),20+ ,,2,3
6),20+ +5263
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
225/451
6),20+ +.2/3
6),20+ 012,3
6),20+ /.203
6),20+ ./52)3
6),20+ 1.2+3
6),20+ 5.2+3
6),20+ 1253 6),20+ /.253
6),20+ .)2+3
6),20+ 5,2.3
6),20+ ./203
6),20+ 6.2.3
6),20+ /)2/3
6),20+ 1.2.3
6),20+ .++253
6),20+ 112/3
6),20+ /+253 6),20+ 46213
6),20+ .5)213
6),20+ .+1213
6),20+ 4,213
6),20+ ,)243
6),20+ ..0253
6),20+ ,02/3
6),20+ .)/243
6),20+ 5.2.3
6),20+ ,+2,3
6),20+ ..02)3
6),20+ 14253
6),20+ .02,3
6),20+ .1/2,3
6),20+ +1253
6),20+ .+)203
6),20+ 602+3
6),20+ .1,2.3
6),20+ ./+253
6),20+ /)2,3
6),20+ 8+2)3 6),20+ ,5203
6),20+ .002/3
6),20+ 4.253
6),20+ 5)2/3
6),20+ .)42/3
6),20+ 0.2)3
6),20+ ./2,3
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
226/451
6),20+ .)1263
6),20+ 06243
6),20+ //2.3
6),20+ 6243
6),20+ .+,243
6),20+ ++2+3
6),20+ 4,2)3 6),20+ .0,253
6),20+ 6.2+3
6),20+ /+263
6),20+ ,4253
6),20+ 4,2)3
6),20+ 452+3
6),20+ ,62,3
6),20+ 60213
6),20+ .++243
6),20+ 54263 6),20+ +/2,3
6),20+ 652/3
6),20+ 5.2+3
6),20+ .+42+3
6),20+ .)52,3
6),20+ ./+203
6),20+ ./2/3
6),20+ 6+2+3
6),20+ ./,213
6),20+ 56263
6),20+ ,213
6),20+ 1)253
6),20+ 8+6253
6),20+ +1203
6),20+ 45243
6),20+ 5/2)3
6),20+ +,2+3
6),20+ .)/2)3
6),20+ ,+2/3
6),20+ 02)3
6),20+ .+)2+3 6),20+ .0+2)3
6),20+ /)2+3
6),20+ 012/3
6),20+ 6+2+3
6),20+ .5243
6),20+ ++263
6),20+ +5213
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
227/451
6),20+ ,+2)3
6),20+ +42.3
6),20+ /4263
6),20+ +/253
6),20+ 5+2)3
6),20+ /.263
6),20+ .6263 6),20+ 5,253
6),20+ 0+2)3
6),20+ 56253
6),20+ 85243
6),20+ /42+3
6),20+ .)1263
6),20+ 8.)2/3
6),20+ .)/263
6),20+ .+)213
6),20+ ..2)3 6),20+ .6203
6),20+ 1213
6),20+ .++253
6),20+ /4243
6),20+ 6,203
6),20+ ./+2)3
6),20+ .+52)3
6),20+ .10243
6),20+ +5253
6),20+ 14243
6),20+ +)2/3
6),20+ .203
6),20+ .+2)3
6),20+ 8.2,3
6),20+ 11263
6),20+ .+4203
6),20+ ,,2.3
6),20+ +52)3
6),20+ .62.3
6),20+ ..+263
6),20+ 4)2+3 6),20+ 8..2,3
6),20+ ./0243
6),20+ .)6213
6),20+ ..,253
6),20+ 1,253
6),20+ ,42)3
6),20+ ,+213
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
228/451
6),20+ .),2,3
6),20+ ..)2/3
6),20+ 6.2)3
6),20+ ,62+3
6),20+ .16203
6),20+ .0)2+3
6),20+ ,12.3 6),20+ 6)2.3
6),20+ ...203
6),20+ +,2)3
6),20+ 4)243
6),20+ 52)3
6),20+ .//213
6),20+ 652,3
6),20+ 4213
6),20+ 5213
6),20+ 50243 6),20+ ,1213
6),20+ 842/3
6),20+ ,5243
6),20+ .1/2)3
6),20+ +1243
6),20+ 542+3
6),20+ 412+3
6),20+ /1253
6),20+ /+2,3
6),20+ .1+2/3
6),20+ .6.2)3
6),20+ .+/253
6),20+ .552,3
6),20+ .)12+3
6),20+ 0/253
6),20+ .)1213
6),20+ .)52/3
6),20+ ./0203
6),20+ 8.,2.3
6),20+ .152+3
6),20+ ..6243 6),20+ .)+2/3
6),20+ 66243
6),20+ .//2+3
6),20+ .//2/3
6),20+ .)4213
6),20+ 4.243
6),20+ ./6263
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
229/451
6),20+ .+213
6),20+ 4/203
6),20+ .6213
6),20+ ,/213
6),20+ .)5253
6),20+ .+.2)3
6),20+ 41243 6),20+ 0)2,3
6),20+ .).263
6),20+ 512)3
6),20+ ./.2,3
6),20+ .).213
6),20+ 1/243
6),20+ ,+243
6),20+ 10243
6),20+ +02+3
6),20+ .5+2,3 6),20+ 4+243
6),20+ 5+203
6),20+ .5)2,3
6),20+ .,+2.3
6),20+ 1243
6),20+ .)/2/3
6),20+ 662)3
6),20+ +)213
6),20+ 1,213
6),20+ .04263
6),20+ ./253
6),20+ 5,2.3
6),20+ 0.2)3
6),20+ 552.3
6),20+ 1.203
6),20+ 01243
6),20+ /6243
6),20+ 15263
6),20+ ,,2,3
6),20+ 4,203
6),20+ .+,243 6),20+ 552+3
6),20+ /6253
6),20+ 66243
6),20+ /12+3
6),20+ 6+2+3
6),20+ 4.263
6),20+ ,/2,3
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
230/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
231/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
232/451
6),20+ 61253
6),20+ ,0213
6),20+ /,2.3
6),20+ .)12,3
6),20+ ./12,3
6),20+ .)42)3
6),20+ .+12)3 6),20+ +)/2.3
6),20+ .152,3
6),20+ 6+213
6),20+ 55263
6),20+ 56263
6),20+ .6.213
6),20+ .)5253
6),20+ 1+203
6),20+ .253
6),20+ 0)2.3 6),20+ 0+2+3
6),20+ 012+3
6),20+ 0243
6),20+ .1.243
6),20+ ,42,3
6),20+ .)243
6),20+ /+2+3
6),20+ /+2/3
6),20+ .6.213
6),20+ /+2)3
6),20+ 8/,253
6),20+ 56243
6),20+ 06263
6),20+ /.2+3
6),20+ .02,3
6),20+ ../2.3
6),20+ .052,3
6),20+ .+/2+3
6),20+ ,)2,3
6),20+ +./2.3
6),20+ 10243 6),20+ +,2.3
6),20+ 6)213
6),20+ .52.3
6),20+ .)6203
6),20+ 14243
6),20+ 452+3
6),20+ ,62)3
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
233/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
234/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
235/451
6),20+ ...2,3
6),20+ ,6203
6),20+ ,+2)3
6),20+ 1.253
6),20+ +)243
6),20+ /1213
6),20+ 0)2/3 6),20+ 402)3
6),20+ 6)2/3
6),20+ 54213
6),20+ /12,3
6),20+ 442)3
6),20+ 50253
6),20+ .162.3
6),20+ +.+2.3
6),20+ )2,3
6),20+ .50243 6),20+ 1/2+3
6),20+ .0/253
6),20+ .),253
6),20+ .52,3
6),20+ 56263
6),20+ /02,3
6),20+ 0/203
6),20+ 40263
6),20+ .0+213
6),20+ ,12+3
6),20+ .)1253
6),20+ 4.2+3
6),20+ 402/3
6),20+ +0243
6),20+ ,6243
5B42 (5B3)
5B42 2B13
Fre&uen*; %
5 5B55%
5 5B55%5 5B55%
5 5B55%
5 5B55%
5 5B55% 9is varies wit different drawsB
5 5B55% 5B55%
5 5B55% 155B55%
5 5B55%
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
236/451
5 5B55%
5 5B55%
5 5B55%
5 5B55%
5 5B55%
5 5B55%
5 5B55%5 5B55%
5 5B55%
5 5B55%
5 5B55%
5 5B55%
!55 155B55%
5 5B55%
5 5B55%
5 5B55%
5 5B55%5 5B55%
5 5B55%
5 5B55%
5 5B55%
5 5B55%
5 5B55%
5 5B55%
5 5B55%
5 5B55%
!55
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
237/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
238/451
escription $P% IRR
$5B55 5B55 5B5%
:ase .),24) /)243
) ,62+, /)243
) ..+214 /)243
) .)020) /)243
) ..)2.0 /)243
) .)42), /)243) .),214 /)243
) 4)2)/ /)243
) .)026, /)243
) ..02), /)243
) ,52/5 /)243
) .)42/5 /.2)3
) ...2.+ /.2+3
) .),2)) /)2,3
) ...20. /.2+3
) .)42/4 /.2)3) ...2)6 /.2+3
) .)6204 /)2,3
) .)6265 /)2,3
) ...2)5 /.2+3
) .),2,/ /)243
) 462,5 +,2/3
) ,.2.0 +02,3
) .+)2+1 //243
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
239/451
) 15215 +)2+3
) 4,2,. +,213
) .)12.4 /)2)3
) 5,2.. ++2/3
) ,62/6 +52)3
) 14216 +)263
) 502,5 +.263) .,/210 0/203
) .,12// 0/263
) 162/1 ++2.3
) .4021. 012+3
) 0/2)0 .4253
) .6)26) 0.2/3
) 0/2/+ .4263
) .++204 //2+3
) ,62,/ +6203
) .,521. 0/243) .)420, /.2)3
) .)62++ /)263
) ...2.0 /.2/3
) .)62/1 /)263
) .),25. /)243
) .),2)1 /)2,3
) .)4255 /.2)3
) .)42)/ /)243
) ..)2+, /.2.3
) .),2/1 /)2,3
) 542+. +02+3
) .+.24/ //2.3
) .052+) /62+3
) ,)24. +52+3
) .0/241 /52,3
) .6/2/6 0.263
) .162// /42)3
) .102+4 /,213
) 052+, +)2+3
) 142+4 ++203
) 0525) +)2+3) .)12.4 /)2/3
) .0,25/ /6253
) 642)1 +1243
) .5/254 0)2.3
) 502.) +/2/3
) /4246 .42.3
) 6/2/5 +0243
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
240/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
241/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
242/451
5 5B55%
1 5B25%
5 5B55%
1 5B25%
5 5B55%
5 5B55%
5 5B55%5 5B55%
1 5B25%
2 5B45%
1 5B25%
5 5B55%
5 5B55%
5 5B55%
1 5B25%
1 5B25%
5 5B55%5 5B55%
5 5B55%
5 5B55%
5 5B55%
141
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
243/451
!5% !B55
4B% B
35B52% 3B55
PP&E Biuidation %alue PPE Bife for epreciation *(ears-
!5% !B55
1.3 12+
143 /20
543 /26
6.3 /26
1.3 /25
0,3 02+
/53 52,
543 126
5.3 124
543 525
103 526
553 521
0/3 02+
/63 52,
/.3 021
013 520
/43 12,
163 02+
5+3 02+
0/3 02)
6/3 52+
/53 024
/+3 524
/63 02.
603 52)
/03 /2,
/43 52)
103 /21
0/3 52)
103 52/
1+3 12+
0+3 526
153 12,
/63 02)
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
244/451
0,3 524
003 524
503 /24
/03 125
163 12+
6+3 52/543 12,
5.3 52,
1+3 /2,
1)3 02,
/)3 /25
/.3 02)
/43 12)
1+3 02,
5.3 /2+
/,3 02+163 /24
0)3 525
/+3 /25
503 12,
5)3 52.
6)3 62)
6/3 121
513 12.
1+3 62)/43 02/
003 /25
163 /2/
163 520
5,3 12)
043 521
143 12.
063 /2/
/,3 126553 02/
5/3 12/
5+3 /20
153 026
1,3 02+
0+3 02/
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
245/451
1+3 /2)
013 524
6)3 020
513 12.
563 52.
063 0261.3 124
0/3 020
1)3 12,
//3 /20
103 125
103 020
/63 /25
563 52+
553 /2+553 52/
063 020
/13 525
/.3 /2+
/,3 /2.
043 126
1)3 121
6+3 12/
5.3 12)6+3 121
1.3 120
/03 52+
103 12,
063 024
143 52)
013 02.
1/3 526
/+3 121
/43 52+603 021
1.3 62)
/,3 526
0)3 524
0.3 /2,
5+3 521
053 52+
503 02/
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
246/451
/.3 /2+
103 52+
/03 /20
5+3 /26
1,3 026
0,3 024
103 /20153 02,
153 525
1,3 /2,
113 12+
/63 520
1.3 52)
0+3 /20
163 /25
0+3 02/
553 62)5)3 02+
063 /26
1.3 12.
//3 12+
/43 52+
0,3 521
013 /2/
/03 /2)
1.3 /21
543 02)
/43 525
//3 526
163 526
5)3 02,
5/3 024
/53 126
113 520
/,3 /2.
503 /26
143 02,
1,3 52.513 62)
/13 52.
1.3 525
5.3 12+
1)3 02.
613 02.
6+3 520
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
247/451
//3 12/
1)3 12/
/,3 120
/13 /26
163 /2+
0+3 02)
003 0215/3 520
163 /21
103 02)
003 12/
153 /20
1+3 02,
103 025
0)3 52.
0.3 120
5.3 126113 12+
/03 126
0)3 026
/+3 12.
6+3 52,
113 12+
/03 525
103 52)
1/3 62)
5,3 024
143 /24
053 12,
163 52)
/,3 521
1.3 525
563 525
/,3 024
/03 /25
5,3 02)
113 520
0)3 1205,3 02.
113 525
513 12.
043 /2)
143 125
/,3 525
553 62)
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
248/451
6/3 02)
063 521
/.3 020
6+3 520
1.3 02.
553 52,
513 /25553 52)
113 02,
143 52)
6)3 52+
/03 02.
063 62)
063 025
/63 520
//3 121
103 126553 12+
0)3 /20
5/3 121
5.3 /2.
553 /2.
1.3 /24
5)3 526
5)3 /2,
6/3 /21
/63 52)
563 52,
/63 524
//3 124
103 02,
0)3 52.
/+3 52.
5+3 125
5+3 021
/63 126
1)3 /20
103 525143 12+
503 02)
6.3 520
5+3 12)
6.3 62)
603 /20
/)3 52+
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
249/451
//3 520
563 /20
/+3 02/
503 /25
043 02/
153 121
053 52,153 /21
6+3 /2,
0/3 /21
0.3 /21
0/3 12)
/13 52)
103 /2,
1/3 12.
/,3 /21
1+3 02)0/3 52,
0+3 02/
503 02,
5,3 02+
163 /2+
0)3 125
0+3 020
0/3 52/
1.3 52)
/53 125
5.3 025
603 52/
1.3 02+
/,3 /21
543 124
0,3 02)
143 520
/)3 525
/53 /20
0.3 02,
6.3 025063 /25
//3 021
0/3 52/
6)3 52.
063 12.
153 520
5.3 /26
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
250/451
/43 525
0+3 526
/03 /26
053 12)
163 026
1,3 /2/
6)3 12+513 52.
6+3 026
1+3 12+
003 124
5.3 526
063 52,
5,3 52+
043 52+
6)3 62)
6)3 /26/03 /20
5+3 020
513 52,
/03 120
113 02.
/.3 526
143 52+
6+3 126
1/3 52.
1)3 52+
113 524
/63 /21
1.3 /25
6.3 52,
5/3 121
//3 520
/63 52,
013 02.
0,3 12,
543 /20
1,3 52.1,3 524
5/3 024
0)3 /20
143 02)
6.3 /20
6.3 125
/13 02/
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
251/451
613 52)
/53 020
553 12.
/,3 /2/
103 /25
513 025
/03 52+0,3 12.
6)3 /2/
103 /2.
6+3 02.
0)3 52)
543 /2)
0.3 12.
553 52+
013 526
/53 5251+3 52.
0)3 52,
0,3 12+
1+3 12/
/+3 124
0+3 12)
5.3 125
513 52.
0/3 524
063 12.
//3 /25
163 02/
6/3 12)
143 020
/03 12,
6.3 126
013 02.
1+3 020
/,3 52.
603 520
0.3 /215)3 52+
1)3 525
053 /2+
1+3 520
513 /24
003 126
553 021
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
252/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
253/451
103 /2+
6/3 024
/03 024
1.3 025
613 521
5.3 12.
003 525563 120
103 52+
043 /2.
1/3 12/
0)3 121
1/3 025
6)3 026
/43 12.
6.3 121
5)3 121/43 52+
1)3 520
0.3 02,
6+3 125
613 12,
/,3 12.
563 024
603 024
003 /2.
603 52+
503 /2+
1+3 125
6+3 12)
/.3 12,
6+3 52.
563 526
0.3 /2.
563 /26
5.3 52)
503 /2.
063 124053 120
1,3 /2+
1,3 024
513 02+
/.3 02,
103 12)
/+3 /2/
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
254/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
255/451
++253 84)213
+/263 8+2+3
+.203 842,3
.62.3 )243
+02/3 52)3
.6263 8.02,3
+/263 8+02.3.4263 8/.243
.,2,3 8+/2,3
.42)3 52+3
.6243 842+3
.,213 8.2.3
+/2.3 865203
.,2+3 8+2+3
+02,3 80213
.62.3 8.243
+)2/3 8..2+3+02)3 8+4213
+12+3 02,3
.4243 12/3
+12.3 8.)213
+)2,3 81213
.42+3 8.)203
.,2.3 8,2)3
+0243 8.42.3
.42+3 8/1243
.4263 8..213
+.253 5253
.6253 80+253
.,2)3 80)2)3
++2/3 52.3
+.253 8.1203
+0253 8.0253
+.2/3 81263
.4263 62.3
.62,3 .263
+/2+3 80+243
.1243 8/,2+3
.4203 8+263
.4213 52)3
+/2,3 8+)263
+/263 +2/3
.52,3 8./253
+02,3 8.,203
.,2.3 8.+243
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
256/451
+/253 86243
.52)3 81/203
+0263 8/243
++253 8..253
.6203 81253
++2+3 80)2.3
.4213 8+0253++203 86213
+1253 8.0263
.,253 8012/3
++243 80+2+3
.42.3 8.)243
.5203 812,3
.1263 8/2,3
+.2,3 8.)2/3
+)2,3 8+2.3
++253 /2,3.,253 81.203
.12,3 8/.2)3
.6213 8/2/3
.6263 86253
.52,3 84253
+.2.3 852,3
+/203 8562.3
+/243 85213
+)263 86263
.4203 86213
.12,3 8.,2.3
.,243 8062)3
+)2+3 81)2+3
.6243 8.)2+3
+)2.3 8/62,3
+.213 8.+2)3
++213 8/02,3
+0263 81263
+)253 812+3
++263 805263
+.243 0203+02)3 8.203
++213 854203
+)2,3 8102/3
+/253 52+3
+/243 8+,243
.,243 8+/213
.,2)3 8.52)3
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
257/451
.52+3 8.52/3
+/203 8..213
+02+3 8+.243
+.203 8/42.3
.,2.3 8//2/3
++203 8/6213
++243 8.0213+0253 +253
+.263 85203
.62+3 /2)3
.1243 81)253
+1203 842)3
++2.3 /2+3
.6263 8+5243
+/2/3 8,2/3
+)2,3 8,2+3
.4263 85.263.1263 8.6213
.52,3 85/2)3
+/2,3 81243
+/2/3 1253
+12+3 802+3
+)2)3 8.2,3
.5203 8+203
+/213 02,3
+)263 8+.2.3
.,2/3 8/.2+3
+.2/3 85/2/3
+/2)3 8/)203
.,213 8,253
.5203 8.,2,3
+/2.3 85/2)3
.,203 8+)203
+1253 84243
+1203 8.52)3
+/2.3 8+6203
.,2)3 8./2,3
+.253 8.+2/3.5203 8++253
+/253 8+2)3
.4263 8.2+3
++2/3 8./2.3
+/203 1253
+.2,3 8+0203
+1263 8/1243
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
258/451
+/243 02,3
+.203 8/2/3
.42+3 8.,2.3
.42.3 8/.2+3
+/253 1263
+/2+3 812+3
+12/3 8.253.5243 8.62+3
+)263 )2,3
.,203 8/263
+0253 8+12,3
.,2.3 8/02)3
+0213 /2/3
+/2+3 )2)3
.,203 8.,243
.42)3 85.2+3
+.2+3 8+62.3+)2)3 )2)3
++263 80+253
.5253 8++213
+)2/3 /2+3
.1243 8+4203
.62+3 8+42,3
+/253 842/3
.62+3 )2/3
.4263 816253
.42+3 52.3
+/2/3 8.2,3
+1263 5253
.42.3 8)263
++243 862,3
.,2)3 862,3
.6213 8..2)3
+)263 8.62+3
.62.3 8+243
.42,3 8162+3
+)2.3 52)3
+12/3 8.62+3+02/3 8..203
+.253 8++263
+0263 .213
+12.3 1253
+12.3 8.203
+1213 .)2.3
+/2.3 8.2,3
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
259/451
.1263 84263
+12.3 8,243
.,2/3 812.3
+02,3 ,2/3
.4243 8.02)3
+1213 .2/3
+/203 802+3+.243 8/+2)3
+.203 802)3
.6243 8./2+3
+/2)3 02)3
+)2)3 8/253
.,2)3 86243
.52/3 8+253
+/213 8.+253
.4253 860253
+1213 +2,3++243 842/3
.4243 8.+253
+0263 5213
.42)3 52.3
.62,3 8+1263
+/2,3 .253
.,2+3 84203
+/2/3 8+02/3
+.213 8.02)3
.,2.3 .263
+02+3 8+52,3
+)2/3 8.+2,3
++263 8.02+3
+)203 81.2.3
.5203 80.243
+.2.3 8.243
.62+3 8.1253
+/2/3 84253
+)2/3 8+6203
.6263 0203
+0203 42+3+/263 8+2/3
.52.3 8.+2/3
.6243 8.+2,3
++213 .263
+02/3 86+263
.62.3 80253
+.2.3 .2)3
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
260/451
+02,3 02.3
+02/3 8/5253
.1263 8//2.3
++213 80/203
+12.3 6213
.52,3 8+4203
.52.3 8.2+3++2,3 8,243
+0213 8+)2/3
+.2,3 86243
+0203 +213
+.2.3 8.2/3
+/253 02/3
+12+3 8,2.3
.62/3 8//253
+/263 8/12+3
+.203 ,253+/203 812,3
.62+3 8.4253
.62)3 8.)203
+)213 +2.3
+/2+3 12+3
.6213 8.52+3
.6253 8.,2.3
+/263 ,243
+0213 8)213
.62+3 8.02/3
+)203 8.62)3
.52.3 8.,2+3
.4203 )263
++213 8..2.3
+02)3 /2+3
.,2/3 8.0203
+/263 80/2)3
+12+3 8+12)3
+02+3 8.263
+)2/3 8+213
+12.3 52+3+0213 8.2,3
.42/3 8.,243
.6263 8+)2.3
.5263 8/4213
+.2/3 )2.3
.4263 8++263
+/2/3 4203
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
261/451
++203 .2)3
.4213 8/.203
.4263 8+5213
+02/3 8/02.3
.,2,3 8..263
.12,3 8+52,3
+.2)3 8+12+3+.263 80253
++2)3 02/3
.5213 8..2+3
+.203 80+2/3
.6263 .253
++2+3 8./263
.42/3 81/2.3
.62.3 8562/3
.42)3 8+.2.3
.6253 8.2,3.4243 8/.2,3
+1203 8./203
+0253 8552)3
.52.3 8+)2+3
+/263 8,2.3
.62.3 )2.3
+02,3 12.3
.62+3 806213
.62)3 8++2,3
.52)3 8/62/3
.,263 8+)2+3
+/2)3 8)253
+)213 8.+203
.6253 8.+2/3
+/203 02.3
+)2,3 81213
+1263 85243
.42,3 )2)3
.52+3 8/02+3
+/2)3 8.6213
.52,3 812,3+0203 ,213
.4263 /2,3
+1213 8012)3
.12,3 8+263
+/2/3 8/1253
+/2/3 8+2.3
.,2/3 8+/2/3
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
262/451
.4203 )213
.,2.3 8.2+3
+)2/3 8/02,3
+0203 8.+243
++243 ./2,3
++243 812,3
+.2,3 +2,3+1203 ,243
+0243 ./2/3
++2/3 8/243
.52+3 8+6243
+.2.3 8/02+3
+/213 42)3
+/2+3 8.)2)3
+02+3 8+)2)3
.,253 8+.213
.5243 8)2,3+.2.3 81/253
+12)3 12,3
.5213 8+/253
+.2.3 1243
.42/3 8+/2,3
+)243 84203
.4253 8+4203
+/2+3 8/)2+3
.,213 8+2)3
.42+3 8+/243
.,253 8,+213
.,243 8+5213
+/263 8.+213
+)243 80253
.62.3 8442.3
.,213 )213
++2)3 .2+3
+0213 842/3
+/2+3 8.02.3
+.2)3 4203
.42/3 8.42,3+/2+3 80263
+)2+3 8+.2)3
.,253 8.12.3
.5243 81253
.,243 8+)243
+)2)3 8.243
++203 8.12)3
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
263/451
.5203 .2,3
+)203 8+2)3
+.2+3 81213
+1263 .2.3
.6243 85243
+)253 8/0263
.5263 8+.2.3
.1243 .2+3
+12+3 8)2+3
.52,3 8+5263
.5203 8.12)3
+02+3 /2)3
+/213 842,3
.,2/3 86243
+12/3 6253
+/2)3 8.203
.,263 8.6253+0213 6213
+02,3 8+12+3
+1263 8..243
+1253 ,2/3
.52.3 8+6203
+)2/3 12,3
+.203 )2+3
.1243 8+42+3
.52,3 80.2.3
.52)3 8.02+3
.,2.3 865253
.5253 8/5253
+.203 /253
.4203 /2,3
+0263 8+1213
.4253 +2)3
+0243 8+2)3
.42+3 8/2,3
.6213 8..243
+)263 862+3
++2.3 8.+2+3.42/3 8+2.3
.52+3 862+3
.42.3 814213
.1243 8+,203
.,2)3 8/.2.3
.42)3 8,0213
++253 02,3
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
264/451
+1263 8652.3
.5243 85/213
+/203 8+.213
.5253 864253
.52+3 8+253
.5253 8/)203
.42,3 80)2)3+0213 8+1263
++203 8+2/3
+0243 8.+2,3
+02,3 8,2)3
.62.3 8.4243
.42+3 8.0203
+12/3 .)243
.52)3 8052/3
+12/3 /2.3
+12)3 8/2/3+)2+3 /263
+.2+3 81,2.3
+02,3 842,3
.4263 8,203
+.203 80.2,3
+.2.3 .263
+.253 52/3
.52+3 8,253
+1203 8.,203
.5253 8.+243
.,213 8+52,3
.1263 81)2/3
.52+3 80263
.62+3 80.213
+12+3 8,203
+)263 862/3
+/2,3 8+4243
+.2.3 8/52+3
.62/3 8+/2.3
.5253 81/2.3
.12,3 8./2+3+1213 861213
.6243 802)3
.4243 8.5253
.4253 8.02)3
+0213 8042)3
+0253 8./2.3
.4203 80.203
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
265/451
+0243 12+3
.1243 8.,2+3
.42,3 8//253
+12)3 8/+2)3
.62/3 8..+2.3
+.203 812,3
.5253 8.02.3
.,2+3 8./2)3
.52,3 8+)213
+1203 52.3
+/253 8.,2)3
.,203 8.52,3
.4213 8.0253
+02,3 12+3
+)2)3 ,2+3
.62.3 8+5253
+/2/3 62,3.4263 8.)203
.52.3 8/263
+)263 8..203
+0263 8/,203
+)2.3 8+12/3
+02,3 8+12/3
+.2.3 81.213
++263 )2/3
.,2)3 802.3
+12.3 8/.2+3
.,253 8+,253
+0203 8+)2)3
+02/3 8)203
.,203 8/12)3
++263 8+52.3
5B1 (1B12)
5B2 5B14
60.00%
80.00%
100.00%
120.00%
Percentage
22.22% 77.78%
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
266/451
0.00%
20.00%
40.00%
NPV
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
267/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
268/451
=ross 'argin Operating 'argin
5B5% 5B5%
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
269/451
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
270/451
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
++2,3 42/3
+/263 .)2.3
+1253 .+2.3
.1253 +2.3
+,2+3 .0263+42)3 .1213
+52+3 .+263
+5213 ./2)3
+52+3 .+253
+.263 ,2+3
.42+3 /2)3
.42+3 0243
.42+3 1263
.42+3 12.3
.42+3 1263
.42+3 5253
.42+3 0213
.42+3 02+3
.42+3 12+3
.42+3 0203
.42+3 12,3
.42+3 1203
.42+3 1253
.42+3 1263
.42+3 1253
.42+3 12,3
.42+3 1253
.42+3 1263
.42+3 1263
.42+3 1253
.42.3 1253
.42.3 1253
.42.3 1253
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
271/451
.42.3 1253
.42+3 1263
.42+3 1263
.42)3 1213
.42+3 1263
.42+3 1263
.42.3 1253
.42+3 1203
.42+3 12,3
.42+3 1203
.42+3 52)3
.42+3 12,3
.42+3 52)3
.42+3 1213
.42+3 1203
.42+3 1263
.42+3 1243.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
.42+3 1253
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
272/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
273/451
1B55 2!55% 2!%
2B55 4% 34B%
5B!5 1552% 1!B51%
Iniital 'ar!et Si>e *Dnits 'il- 'ar!et =ro#t" Rate Initial 'ar!et S"are
1B55 2!55% 2!%
)21+ 0)+13 +53
.266 /)6/3 ++3
.2/5 0),)3 +53
.266 ./5/3 +)3
.2+6 /.1,3 +63
.25+ 0...3 .,3
.260 .,)03 +/3
.215 .51.3 /+3
)2,4 +))53 +03
.2/6 .1163 .63
)2,5 ...+3 +,3
.254 04+63 +13
)21, /,6)3 +,3
.206 +/+43 /)3
.244 /66/3 +53
)25, .6,53 .53
.2,+ +)/13 /03
.240 +6653 +53
.25. /.6,3 +/3
.201 +//53 .63
.2+5 066)3 ++3
.2+1 01.43 +)3
.204 /+++3 .53
)2,4 016,3 /+3
.2/, +1+13 .53
.2)1 0,443 +43
.2/6 /5/+3 +,3
)25, /.5,3 ++3
.246 //,+3 /.3
.211 /50,3 +/3
)25/ +00+3 //3
.2.4 0)4/3 +13
.260 .16.3 /)3
.2.0 /)6)3 +53
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
274/451
)244 04403 +/3
.2,) /0)03 .43
.2,0 /,643 +13
.240 0)/63 //3
.256 //5/3 //3
.20+ +,143 +)3 .2/6 .4,)3 +,3
.2+/ +0++3 +13
.2./ .5++3 /+3
.2., /1513 .53
.2// ..6)3 /+3
)2,, 065)3 //3
.2+4 +),/3 /03
.2)1 /6.63 +)3
)241 +6+)3 .63
)244 0)5/3 .,3 .2,1 /.)/3 +63
.2/. .44+3 +03
.254 +)/53 /.3
)216 +6,.3 .63
)2,1 +1563 .,3
.24/ /+5,3 /+3
)26. /+/63 .,3
.2.6 0)/53 +03
.2++ /+4+3 +63 .26+ +.5,3 .63
.2+/ 005)3 .53
.24+ +)/43 .13
.2,5 +/)03 +)3
.210 //1/3 //3
.2+5 06+43 .43
.260 051)3 /.3
)26, .6.63 +,3
)2,) +,+)3 ++3 )26/ 0++53 //3
.2+1 /4.,3 .63
)2,4 .).43 /03
.265 +56)3 ++3
.200 /+0+3 .,3
.20+ 0/.)3 +63
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
275/451
.2., /.503 +/3
)24) +6,63 +)3
.2.) /,/53 +/3
.2,) /16.3 .53
.264 +6503 //3
)250 /6/.3 +/3 .25, //113 /+3
.2). +,.13 +63
)2,. /.6,3 +,3
)215 +,1.3 /+3
.2+) .5/03 .53
.2,. 00043 +,3
)2,6 ..+.3 .63
)254 /0/43 .13
)25. /,)53 +43 .24, +,0+3 .43
.21, 0+4.3 +,3
.2,5 +10,3 .,3
.2)1 0,503 +)3
.25/ .))+3 /)3
)211 .),63 ++3
.250 01403 /.3
.26, 0/013 +53
)26. +/4,3 ++3 )250 ./013 /03
.200 /.103 .63
.2,6 00653 +63
.2.6 .6.63 /)3
.265 00643 /+3
)25+ +01/3 ++3
.2+/ 061)3 .13
.206 00113 /.3
.2)1 ./..3 /03
.2+. 06+43 //3 .2.+ //),3 .,3
.255 00),3 +,3
.254 054+3 +43
.2.6 +0063 +)3
)25, +40.3 +03
.211 /+..3 +,3
.2)0 056.3 +53
.24) /)4,3 +53
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
276/451
.2++ /6/.3 /)3
)26. 0.113 /+3
)2,. .)/03 .43
)26) 0+503 +,3
.205 /0+)3 .53
.2)5 .,/53 /13
.2/. +,443 .,3 .25) ++6.3 .63
)25+ .)./3 //3
.250 +.0/3 ++3
.2). /5.+3 +43
.250 +.+03 /13
.25) .4543 +13
.264 /0/.3 +13
)211 +5),3 /03
.2/+ /4+)3 +53
.266 0))53 +03 )2,/ .15)3 .53
)2,0 /.)+3 .13
)210 /5603 +53
)246 .1,43 +/3
)2,/ +)).3 .,3
.24+ /00)3 /03
.21+ +66+3 +/3
.25. .0,03 +)3
.246 +14/3 //3
)2,/ /6,)3 /)3
)216 +/6,3 +.3
)2,. 00.43 .43
)21, .0,13 +53
.2,. .)6+3 /13
.26/ 0)//3 +.3
.2+4 +.043 .53
)260 ..)43 .63
.20) .)403 +63
.26. +0))3 +,3
.210 .+6+3 +43
.2/0 0)163 /.3 )2,6 +6+53 .,3
)246 /)6)3 +)3
)255 00)13 .53
)24. .64.3 .43
)2,+ 00,.3 +,3
.25/ .4153 //3
)251 ++043 /+3
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
277/451
.201 01/13 .53
)24. ..5,3 ++3
+2)) +)+.3 +,3
.2,5 0,,53 +43
.2/. 00.03 +63
.2.6 .),43 /+3
.261 04/.3 .63 )261 .6043 .43
.25) +4013 +13
.201 ./643 +/3
)2,1 +.6.3 /03
.25/ 05,53 //3
.2/) .),03 .63
)24) +6,43 +43
.21. /1143 ++3
)21, .0063 +53
)256 .+153 /)3 .2)/ //+13 +03
)2,6 /),43 ++3
)24+ +)6)3 //3
.24) /0+13 +.3
.2// +..13 +.3
.2/. 01)63 //3
.2)+ .5/63 /)3
.2+4 +1503 .63
.206 /./53 +53
.206 .,603 .13
.26+ /4113 +.3
)2,+ /,1.3 +43
.20, .)1,3 +)3
.2,4 //163 ++3
.2+) 054+3 +.3
.2)5 +10/3 +)3
)256 .0103 .43
)244 0/163 /)3
)266 /1+13 /03
.20/ 05403 +53
)21, /0453 +)3 .2/5 /0/53 .63
.2)) +.4/3 /.3
)24) 04.13 /)3
.20, 040,3 .53
)21, .0103 ++3
)2,+ +/4,3 +03
.2.+ +5)13 +53
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
278/451
.2., .0563 .63
.265 0.+03 +13
)215 ./663 ++3
)244 /01,3 .63
.255 +,/+3 +)3
)215 ./4+3 /+3
)24. 04453 ++3 .2., 054)3 .53
)2,5 .15.3 /03
.26/ 0,/,3 .13
.214 ./453 +53
)261 /1613 ++3
)255 041+3 +03
.2+, ++))3 +.3
.25. ./+/3 +.3
.2+) 0)/53 //3
.265 04143 .63 .2)4 ++/13 /03
)24/ +0/13 /.3
.2/1 +40.3 +53
)2,. +/663 //3
)26) +++63 /.3
.2/+ .1)53 /.3
.2/+ ./4/3 +53
.2,1 04).3 /03
.26/ .4),3 .53
.20/ 0/4.3 +.3
.21/ 04503 +03
)25. 0+4/3 /+3
.20/ .),43 ++3
)26) /))/3 +)3
.25+ +,)13 .53
.2,5 +6/43 .,3
.2)1 0/,,3 /.3
)214 +1))3 +03
.2.+ .00)3 +53
.2), .6+43 .43
.2/1 .6),3 .53 )245 01.53 +,3
)25) /1063 +03
.2+5 /)6.3 /.3
.245 04163 +,3
.210 .6,03 +,3
.2.. /+1/3 .13
.205 0)043 .43
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
279/451
.2.) /6,43 +63
.200 01053 /)3
.2/5 .4453 .,3
.261 0+)+3 /+3
.2,, +0,.3 +13
.2,) .,003 .53
.26) +05)3 .53 .2/. +1403 .,3
.2)+ 05./3 +,3
)25, +.143 .13
.21/ 050/3 //3
.200 .+013 /03
.20. /,/+3 .,3
.2/1 .,0)3 .43
)246 .06)3 +03
.24, 05,+3 ++3
.2,5 .15/3 /)3 .200 /,++3 /03
.2,5 06113 +63
.2)6 06+53 /03
)26, .64+3 +63
.266 ./.,3 +43
.2)) 015)3 /)3
)265 .+1+3 .,3
)210 /54,3 /03
)2,/ /6/63 +43
.210 /),63 /+3
)216 .++)3 .13
.24+ +),.3 +/3
)21+ .))43 /03
.216 0.6)3 .63
.240 +,0.3 +43
.26/ +..+3 +03
)2,5 .1043 /)3
.264 /41,3 +43
)2,6 +.,+3 +,3
.26) .,5.3 .63
.2/. ../13 /+3 )21. /0+)3 /.3
)260 .5).3 //3
.2,+ /0653 +/3
.21. +,163 /03
)266 +)+03 .,3
.21. 045.3 +53
.2)4 +5,53 +53
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
280/451
.2/, ....3 +03
.2+/ .05.3 +03
.2.5 .4..3 /.3
.2+4 ++5,3 .,3
.215 0)/.3 .43
.24) /5,63 +43
)24, 0/0)3 +.3 )2,) 0+663 .53
.2+4 +/163 +53
.201 .,+43 .,3
)2,+ /6/+3 .43
.260 0,,43 .63
.2)/ +1,)3 /+3
)2,, .+0)3 .63
.20. +46+3 .,3
)2,) +64,3 +13
)2,) ..,/3 /+3 )241 .16)3 ++3
.20) .5)43 /+3
.2// 05103 +53
)264 0).+3 /13
.2.. 045/3 .43
.20. /)413 .13
)2,. ++,13 .63
.206 004,3 +63
.2/+ /0+.3 ++3
)24. +,013 .43
.20. 0)463 +/3
.25/ .1++3 /+3
.240 ./643 //3
.2/4 /0,43 /03
)21, /+013 //3
.2+) /)/43 +03
.25+ /+543 +53
.2+0 0++13 .,3
.241 0,513 +,3
.266 .4/)3 /03
)2,) 0/103 .63 .26/ .+163 +43
.2/. +0/.3 /13
.245 //)03 +,3
)246 ++6/3 .13
.21. .1413 +13
.201 +0553 .13
.2/. 0...3 +43
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
281/451
.2++ +1403 +43
)25/ .+/63 +/3
.2)) 0)453 /)3
)264 //563 /03
.25+ /4/53 ++3
)25) 0+).3 +,3
.2.4 /),03 .53 .2/, .0.)3 +)3
.2/+ /.5.3 /)3
.2,4 /0403 +13
)25) .+4+3 +)3
)246 .04)3 .53
.26+ 0,..3 /)3
)2,+ +66,3 /.3
.2.1 .+4.3 +)3
.2.1 /4/.3 +03
.20. 0,/13 .43 )254 .)103 ++3
.2/) 0.5.3 +)3
+2)) 0..43 .53
.2.) +5/03 +/3
)2,/ /.1+3 ++3
.26+ 0+143 +)3
.2+1 +.663 .63
.2,) /)103 /)3
.2., +,4)3 .53
)21, ./513 .43
.2,, .)++3 +/3
.26) +11,3 +13
.2,, 0+.53 +)3
.21) 045/3 /13
.240 .,0/3 //3
)24+ +6)/3 //3
.2., ++613 .43
)215 05+53 .53
.265 +.5,3 +)3
)21, +64.3 /)3
)25+ +5413 /+3 .210 +0)43 /.3
)25) 0)463 +/3
.2+, +).)3 +,3
)2,4 0.1/3 +63
)240 0+1.3 +/3
)245 /5.13 +13
)21, 0.+13 +63
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
282/451
.206 +51,3 +.3
)2,+ +41)3 .,3
.2.0 /,5)3 +63
.2/+ +..+3 /03
.241 +0/+3 +,3
)24. //603 .63
.2++ /)663 ++3 )2,6 +45/3 +03
.2/4 0+013 /.3
)244 .)+)3 +53
.2/4 /4.,3 //3
.21) 005/3 .63
.2,+ .+/03 /)3
)214 .5543 .,3
.2)+ 0)5,3 /)3
)245 ++4+3 +/3
.25) +)143 ++3 .25) /4153 /13
)214 /00)3 +43
.24) 00003 .53
.2/) +0+43 //3
.2// /+6+3 /.3
)26, 0//)3 +,3
.2)+ +/4,3 +53
)2,/ /./.3 +03
.245 ++463 +.3
)24. .,/43 //3
)241 014+3 /+3
.250 .+0)3 .63
)265 /0)+3 +,3
.25+ /41.3 +03
.2,) +/,/3 .63
.2)0 /./63 +53
)2,/ .6.,3 +03
)26, .,643 .43
)25+ /)4.3 /13
)2,0 /,553 +63
.201 .5+03 +63 )26, /0.03 +,3
.2,6 ./+53 //3
)2,+ ..)03 +,3
.201 +0.)3 +/3
.2)4 /,003 .,3
.2)/ .4413 /)3
)2,. +4153 +63
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
283/451
)25. ++)/3 +03
.261 0+413 +43
.2.5 /4503 +03
.2)5 +.5+3 /)3
)2,1 /6.13 +,3
.2/) /5.63 //3
.2,1 +14/3 +,3 )245 /4403 +03
.2/5 /0003 .53
)2,, 04,63 /13
.25, .01+3 +63
.2++ +0453 ++3
.254 ./,53 +.3
.25, +50/3 /.3
.20) /5113 +)3
.2/6 06,)3 ++3
)21) +.163 +.3 .215 .4)/3 /)3
.2+. 0,.43 /.3
.2)0 .)1/3 +/3
.2.1 +)0+3 /03
.266 .1+43 +63
.2+4 +0563 /)3
)24/ /16+3 .53
.24. +)6/3 +03
.2). +1463 /03
.2.) 04+.3 +43
.241 0.)53 .53
.2,5 +.603 .,3
.2)1 00443 +.3
)240 ++.03 +53
.240 +6643 ++3
.265 .56)3 .43
)2,5 ./553 +43
.256 +.)63 /.3
)21+ /,663 /)3
)264 +1613 +.3
.2,6 .0+/3 .63 .245 +6..3 /03
)26. +5+43 +43
.26) .5))3 +63
.20. +5043 +03
)241 +/603 /03
.214 /.603 .63
)2,, ..,53 .13
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
284/451
.2/6 /)//3 +13
.2/4 0.,43 +)3
)2,+ .,503 .53
)26. 0.603 +,3
)2,0 ./+13 /13
.2.0 .40.3 +)3
.2/0 /,,.3 +.3 )211 /5)43 .53
)25) .+0,3 //3
.2// /.0+3 +,3
.25+ 01)13 /)3
)21) +1163 +03
.2.) +4)63 +13
.21, +.163 +.3
)211 /6/63 +63
.244 /1/)3 /03
.2,+ /6+63 ++3 .2.4 +5.03 .63
)24) 0+,53 +,3
)245 +)443 /.3
.20. /)1)3 +53
.2+/ /)1+3 .,3
.241 .6113 /)3
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
285/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
286/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
287/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
288/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
289/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
290/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
291/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
292/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
293/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
294/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
295/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
296/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
297/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
298/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
299/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
300/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
301/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
302/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
303/451
!% 255B55 4B
B55% 24B3 B
1B55% 1!B53 2!B2
'ar!et S"are =ro#t" Rate Initial Dnit Price Price Increase
!% 255B55 4B
53 .662)1 5126+
53 ++,2,1 60265
53 .,/20/ 6.260
03 +.021) /,25)
.3 +0,2+) /624+
53 +/)20+ 6124.
03 +04250 462+5
/3 +0/2+, /02/0
.3 .4.24. 0,2)6
+3 +.0206 ,52,+
63 .,)2)6 46244
/3 .64261 1)2)+
+3 .,,24, 6,2),
03 +0.2.0 0,216
03 +.5240 ,5254
63 .4026+ +521)
/3 +/,20) 5024)
53 +).2/4 +426.
03 +/02+. 602/+
53 +)024, 0+2,5
+3 +/+2++ /62+0
13 ++1265 4.2/6
,3 +.425+ 052/4
03 .61210 6,214
,3 .,/2,1 1,24/
03 +),2.5 552//
/3 ++62,. 6/2./
63 .6524+ 0/2/1
,3 .642)0 602/.
03 +/,25) 6525.
03 +++2.. ,621)
13 .,/2)/ 162)1
,3 +/+26+ /52)1
+3 +))2+4 5+200
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
304/451
03 +).2/5 0.2,,
13 ++425) 5.2.,
13 .662./ ,,20/
13 .442)+ 1)2.)
53 +),2.4 112)6
+3 +))2.) ,,214+3 +/,21) 162/1
03 +/425, 542+6
53 .,12)6 112/0
03 .6120) 6125/
+3 +./216 4.201
/3 .,.214 +62,1
13 +/.2+6 6,214
53 +..2)1 6,2.5
/3 +)0205 4.261
13 .44266 ,)2+003 +.42/1 112+1
63 +.12,4 ,02,/
+3 ++/256 6)2,5
63 .6,2// /52)4
63 +)621, 1,2,4
13 +/.26) 6)20)
53 +.12+1 ,)241
63 +.0240 ,6260
03 .,+254 452/+/3 +.120+ /,2++
63 .,.2). /12//
+3 ++.2,1 ,)2).
63 ++5265 /+2/0
.3 +++20+ +,2+6
03 +/6265 /52)5
/3 .61260 0)214
63 .,.2,5 4626+
63 .642+1 1525/13 +)52,4 ,0260
13 .,.26. 012),
63 +/.215 50216
,3 ++12,6 06251
53 .4)2,, /+20.
,3 .,,2+6 5+264
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
305/451
,3 +./25. 0/2),
53 +/,206 6.2+4
,3 .612.+ +52)6
+3 .,6245 502,,
63 .,12)1 /,2+6
63 +//20+ /52,+03 .662+0 +42/0
03 .652)+ /+2/0
.3 .,+200 ,521+
53 .,/2+5 5.2,.
+3 +),2.) ,.2+4
+3 +.4246 012/0
63 .,/210 402.+
.3 +.62.6 6/265
13 +002/. 652+.53 ++62., 6+24,
53 .,.215 ,+2)+
+3 +/42.5 44206
13 .,/2)0 052.0
13 ++42)6 152..
.3 +..2/0 1+211
03 .,+2)/ 002,4
63 +++214 6/2.)
+3 +//216 6,20.+3 .,12,1 /+24/
.3 +)62)/ /.2./
+3 ++.2,1 /.2/0
53 +),26+ 542/0
13 +.02./ 4/26+
03 +)/2.5 66205
/3 +.+2.4 +524/
13 +/+24, /)264
13 ++02+) /625.
/3 ++.2.6 ,0254+3 +/02)+ +,2/,
13 +//2+0 ,125.
53 ++)2+, 5,2/5
03 .4620. 042+/
13 .4/26+ ,62))
+3 .4620) +5264
03 +/.2), 4)25/
63 .,,200 1+21,
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
306/451
13 +0,24, 15255
63 +),205 0026/
53 ++52+) ,52,+
53 .,42/4 4.246
/3 .40214 0424)
03 +)521. /42/5
63 .44244 6.2/403 .4/20. +42)6
.3 +.)245 45214
03 +)6264 142+5
63 +04265 1425/
+3 .4,24+ 44261
+3 +/.2,, +426/
13 +).24) 0/2,0
+3 +)52.+ 1,2++
+3 ++)265 4+20+
13 ++.25, 642)413 +),26. 0.25+
63 +/)210 052//
13 +)625) /120.
53 +//2++ 6+2,1
63 +/1251 +5264
,3 +)4256 11254
/3 +).26/ 0,2,,
.3 ++4210 552)5
+3 +/02.. 0021+
.3 +.6250 042)0
+3 .,42), /62).
63 +).24) 5,2++
/3 ++62,/ 042//
/3 +0.2,/ ,+246
53 +.42.1 4624,
+3 +.62)1 54254
13 +/52,. 44264
03 +.0265 5)2)+
,3 +0.2+. ,/24,
/3 .41264 /5245
53 +))2,+ 112/403 +/+2.+ 5/2./
03 .4/2., 5/2,4
53 +)02,1 /)20+
13 +042+4 6124)
/3 +)125. /)2,1
03 .,426/ /62)0
,3 +/+21/ 4+24/
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
307/451
,3 ++521/ /02.)
63 +//216 4/2,,
+3 +.021) 10210
13 .,/2.5 642)1
+3 +.,261 45261
63 ++.255 1,214
13 .,/2)6 ,+21653 ++624/ ,.24+
,3 +052/, 6426/
63 +0,201 0)25,
63 +)6204 16240
13 +/1250 062+1
/3 +.+2)4 162.,
53 +/126) 0)24/
13 .,62)+ 51214
63 +.62+, 552)1
63 +.4205 562+1+3 +)6201 6)25,
+3 .,12)0 ,12/0
13 ++.20. /12,,
63 .6424+ 142)+
03 +/,2)6 6+215
03 ++120, 142+1
13 ++/20, /4210
13 +/02/1 ,.2/1
13 +)62+5 /4244
03 .4/2.. /6260
03 ++)2,6 5)2,6
.3 .6524. 4)25,
+3 .,/2+6 4524/
63 +/+2,) 4)2,0
53 +)+244 ,)21/
63 .,)2,1 5)241
+3 +.+21+ //25)
,3 +)52.+ 112.)
03 +)1201 1/210
.3 +/121. 5.201
03 +)1214 /62)013 .4/2.5 5/2/+
03 +/,210 562).
+3 +052), 66264
+3 .4520+ 542,5
63 +00261 4,260
03 .46211 5+26/
53 +.12)5 6424,
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
308/451
13 +.024/ ,520,
03 +06255 44244
53 ++12,. 1421,
03 ++/2/+ 5+24.
63 .,02.1 5/2/.
63 +)12/. 1,250
63 +012/4 ,)25),3 .,)261 5/2++
+3 .,125, /420)
13 +0+21/ 51211
13 +./201 /)216
13 .,1204 512/0
63 +0021. 6,2+,
63 +)020, ,62/6
+3 ++426/ 00201
63 +./25. /.261
53 .4.2/0 6121553 +)02., 51216
/3 +062/, 142+,
/3 +./2// 0/200
/3 +0.25) 4524/
+3 +.52)6 ,425,
63 +/12+/ 142+)
53 +.,256 14264
/3 .6620/ 1.26,
53 +/+2/5 6+201
+3 .412+5 ,.250
63 +.42)/ ,,2/0
63 .612+/ 4,2+4
,3 ++12+) 4/2/1
03 .,42+1 +,24/
03 +/52,) 1521,
+3 +.+2.) 012.1
13 .6,2)1 562+/
53 .412,, 1/211
.3 .,+244 56214
.3 ++62,) 162.5
,3 +/+2), 1+20113 +/+200 ,0200
.3 +0+25+ 0,26.
53 +042,/ 5+2)4
63 +)+210 5/25+
+3 +./246 41205
53 +.,2// /)2,0
+3 +).2/4 1026/
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
309/451
13 .,5241 462/1
53 +++2/+ +,205
13 +/,2/+ 602.1
53 ++/264 5,206
13 +0126+ 5/24+
+3 +/12., 04266
.3 +.421) 0021.13 +/5241 1/26/
13 +012)0 /1240
03 +012/4 0.206
53 .61260 4+2.)
03 +).2)6 66205
53 ++.261 45205
03 +.6244 +1250
13 +)62,5 ,/26.
13 +)/21) 102+6
53 +/12.) 5/2)653 .,421, 1/2.1
/3 +042+4 ,)2.1
13 .4,2., ,12,.
+3 ++)2+6 /4201
+3 +).26, /.2,0
53 +),2+1 642).
53 +.52)1 //200
53 .4,20) 1620/
53 .4/24. 5+244
.3 ++.2)0 //251
63 +.)2)/ 6.241
13 +/5264 +624.
53 .612,4 /52.5
63 +/)211 6/260
53 +.52.6 152)/
/3 +)520. ,)26/
53 +./25, //2.)
.3 ++1205 042)0
+3 ++,214 54260
+3 .4121, ,.2/5
+3 +..25/ ,02+5,3 .,42/+ 4/241
53 +0+24+ ,,2+1
53 .462+1 042+6
13 +),2+4 61246
63 +),2+0 0/25/
+3 +),246 142+1
+3 +/)264 +12+,
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
310/451
13 .4521) 0,2+6
.3 +/.26, 5020.
53 .,62/6 15216
.3 .,.2.) 15216
.3 +)+25. 40205
53 +.,20+ ,62.4
+3 +.02)+ 5025+63 +0/2.1 4+24,
+3 +042+, 5)2/0
53 +0)250 552).
+3 ++4251 4.20.
13 +052)1 /.20)
53 ++52)4 6.2+5
63 ++)2,5 ,620.
53 .642,/ 4424.
+3 ++42++ 6.21,
63 +0)2/1 6/255/3 +.)266 5.2/+
/3 ++52.6 0+24.
13 ++,216 602+1
63 .4)2,0 6+2+1
/3 +0/2+. 5+201
/3 +.,2/0 1.2.1
13 .,5216 /,2),
/3 +/421, 51204
13 +.02), 4420,
53 +//20) 502)1
+3 +002)6 6/2+,
53 ++6206 +125,
63 .,+25, 4,216
/3 .662./ 60261
13 +/02.+ 0,2.,
13 .402.6 5+2,,
63 ++,260 0/2/)
,3 .,0200 1025/
53 +.,24/ 552)5
/3 +/52/1 502)+
/3 .4+2+1 /02/4+3 +)02), 5/2)0
+3 +00256 /02),
53 +++24, 64245
03 .,/26+ 002)4
13 .,+20/ 412+.
+3 +/.21/ 64211
.3 ++)2+4 542/5
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
311/451
/3 +)0245 +,2,+
03 .4425, //2/5
03 .4520+ ,62./
03 ++12// 6525,
63 .,125. 5420/
03 +/52)) 5521.
53 ++421. 5,2+/63 +.521. 56201
+3 +0,264 6+2.5
+3 ++/251 +,241
+3 ++5256 002+4
,3 +05250 ,626/
53 +/,2+0 ,52+)
03 .4,2.4 1)2)1
03 .66256 6)206
53 .,+25/ 6)2.,
53 +0,2)) 662)413 +.)2.0 ,62,5
63 +.)2+4 4620,
.3 +/5216 5)25/
63 +./25, 1524/
/3 +.,25+ 6.256
13 .,+201 ,42)6
63 +/1200 6020.
13 +.02+) 602//
13 +)620/ /.20.
03 +0520/ /626/
/3 ++025. 562).
63 .,+2,6 562).
13 .,625/ 5+2,4
.3 ++52/+ +,2)0
,3 ++)25/ +,2./
63 +/,20, 01254
+3 .,52+1 ,62,+
/3 .6,211 042//
13 +)02+/ /.2.4
63 +.020, 1)2+)
53 +/)2/) 4.2,)13 .642)5 052+0
53 +/62/1 ,52,0
13 +/0201 0625.
13 .4+25+ 4424)
.3 +./2)/ 562+/
+3 +)+2+0 0)2++
13 +)52// 5020.
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
312/451
63 ++/25) 44261
53 +0+25. 4025)
63 +052+0 5/2++
63 +0+206 ,/2+0
/3 ++6255 602.1
+3 +0/25) 0,2.4
63 +.,2/. ,12,.53 ++42/) 0,25+
/3 ++52/) 5/251
/3 +0/2,/ 6/210
+3 +.4254 452.)
63 +))2)/ 452+/
/3 .,1255 ,.21,
/3 +)4254 1/2/+
.3 +/,211 1626+
13 +0+2// ,)2/+
.3 .402.. ,02)0/3 +0624. 1+26,
13 +/+2)4 0+26,
63 +0/266 442/+
63 +))2)4 0021.
63 +.42,0 40205
+3 .,,21. ,/2/6
53 .452/+ 6125+
+3 .,+24, 4/2),
/3 +.0255 //206
03 +).201 0)2/5
/3 +0,216 /)25+
63 .61256 1+2.4
.3 +),215 +1261
63 .,02., 60214
53 +..211 ,+256
/3 +05215 152,4
+3 +002,) +1214
03 +0.24. 5.2,,
63 +)62,0 ,42/.
,3 +)52+0 ,.2)5
/3 .,/26, +,256+3 +.520, 11246
63 +0+2)) 1,2+0
+3 +/52.) 442,1
53 +)5245 16201
,3 +052+) /)2,0
+3 .,12)1 6.2++
/3 +/62). +625.
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
313/451
/3 .,02,, 162/.
/3 ++62+5 +52)/
03 ++42+6 /.2,+
63 ++12,5 542..
,3 +0/20) ,+2,+
+3 +/02). 0/2,6
63 +/5200 442//.3 +./2.. 652/1
+3 .61240 5)265
.3 +012/1 +,20,
/3 +0020) 1+2.0
,3 .,52)) 512/0
53 +)42/0 402.+
63 .6124+ 6620.
53 .6,2,. 1/214
,3 +)+2+0 4+21/
,3 +.525+ 4)21053 .,5216 652++
,3 +/5255 1/21.
03 +0)26. 6/2+)
,3 +/42,0 /4241
,3 +0.251 /42./
13 .,.2)0 06264
03 +/.24) 5+211
/3 +)02,1 4120+
,3 ++52)5 4421/
53 +.0244 5+255
.3 .4020) ,525)
03 +/)20, 062,)
63 +)520) 662/.
,3 +002.0 0)2+,
63 +)62+0 6,2+,
53 +/120/ /62/4
/3 +0,2/+ 6+255
13 .46260 542,0
53 .,42+6 5,2/4
13 +.12+) 51260
+3 +.12). 4/2/503 .452,6 ,/2.4
53 .662). 54240
13 .,521. +,2.6
03 ++125, ,.21/
63 .612,, 112+)
63 .,,2,/ /421,
,3 +.,25, 5+2)5
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
314/451
63 .6,21/ 0,256
,3 .,/2)6 012)/
63 .65214 /426,
.3 +))266 ,42/.
13 .6,204 062+)
63 ++.241 5)204
63 ++625+ 102/,.3 +)/24) 112./
63 +0+21/ +52,+
/3 .46215 +5246
/3 .6,250 412)0
03 +).2++ 562+1
53 +/5245 612/.
/3 +)12,) ,+2+1
13 .612)6 5/20/
,3 +0.2+. 0625+
63 .6524+ 4424.03 +0/26) 602/1
53 .612)/ ,6240
+3 +0+2,5 01204
/3 ++42), +52/0
.3 .,120+ 5)24+
,3 +)+2,, 6.2,+
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
315/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
316/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
317/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
318/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
319/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
320/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
321/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
322/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
323/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
324/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
325/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
326/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
327/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
328/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
329/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
330/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
331/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
332/451
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
333/451
2!% 1% B! 2!%
34B% 4B2% 4B2 2B%
12B!5% 4B2% 4!B1 1!B55%
Taxes CO=SSales S=&A Initial *mil- S=&A =ro#t" Ra
2!% 1% B! 2!%
+13 6,3 5)2)0 +53
/+3 653 6524/ +)3
+53 ,03 652.. +13
+/3 ,)3 5/20, +63
.13 6,3 052+5 +63
+.3 ,.3 502/) +/3
.63 6,3 5+254 +/3
+,3 663 ,.2)5 +53
.43 6,3 1,2)1 +53
.63 ,)3 102). .63
.63 ,)3 162)+ +43
+03 ,)3 1126+ .43
+/3 643 ,.2,6 +/3
+03 ,.3 ,021) +.3
+63 643 042/6 +.3
++3 ,/3 1+260 +)3
//3 ,)3 55205 /)3
./3 ,.3 1026+ +,3
.03 613 5/24+ .43
.53 ,+3 5121, +13
.13 ,+3 062+0 .63
/)3 ,.3 602,4 .,3
.13 613 6)26. ++3
+43 ,+3 5125, .43
+63 ,)3 6/2+6 .53
+,3 613 5+251 .53
.43 613 ,.245 +/3
.63 613 6,216 ++3
+,3 ,.3 1)2.0 +,3
.13 663 5+2.5 ++3
./3 643 ,0250 +43
./3 663 ,)2./ +63
/+3 ,+3 01265 .13
++3 ,.3 5426/ .53
7/25/2019 987852edfe86b724318c7dce9f2bf043 Tablet Case Spreadsheet
334/451
+63 ,03 14216 +43
+43 603 6)206 +,3
+53 653 ,0215 .63
+13 ,/3 ,.2/0 +43
.63 ,+3 562/5 +)3
.03 613 6.2)+ +63
./3 643 062+. +,3
//3 ,+3 6/2.. +03
.03 ,)3 1)2++ +43
+/3 ,/3 5/20) +53
+/3 643 142)1 .43
+,3 ,)3 1620) .,3
/+3 ,+3 6520. +63
/13 653 6.2)) .53
.43 ,/3 ,02./ +13
+13 643 1/24+ +,3/13 ,.3 05204 /)3
//3 ,/3 502.5 +63
/03 613 5)2+1 .,3
+13 ,+3 1)2/1 +13
+43 663 ,.256 +43
/03 ,)3 5/2,. +63
//3 6,3 ,0201 .63
/03 603 5626, .53
./3 ,)3 ,02)0 .63//3 613 6,2// +13
/)3 6,3 1+2+, +,3
/13 ,+3 112)1 .43
+)3 6,3 652.0 ++3
++3 653 5)210 ++3
.,3 ,)3 6/210 +.3
+)3 663 6)25, +53
+13 ,03 ,+246 +53
++3 663 ,)2,/ +.3+/3 ,+3 642+/ +/3
//3 643 5/2++ .,3
+,3 ,.3 042/+ .63
/)3 663 06216 ++3
+)3 643 602.+ .,3
.03 ,.3 5.2/1 .53
7/25/2019 987852edfe86b724318c7dce9f2bf043