Finance 380: Financial Modelling

jaymudda

F380.f19.exam1data2.xlsx

Home >Business & Finance homework help >Accounting homework help >Finance 380: Financial Modelling

EARLY

Loan Amount

Life (Years)

Interest Rate

RETIRE

ABALONE

Sex David: David: M=Male F=Female I=Infant (Indeterminate)	Length	Diameter	Height	Weight	Age
M	91	73	19	102.8	15
M	70	53	18	45.1	7
F	106	84	27	135.4	9
M	88	73	25	103.2	10
I	66	51	16	41	7
I	85	60	19	70.3	8
F	106	83	30	155.5	20
F	109	85	25	153.6	16
M	95	74	25	101.9	9
F	110	88	30	178.9	19
F	105	76	28	121.3	14
M	86	70	22	81.2	10
M	98	76	27	108.3	11
F	107	81	29	136.9	10
F	94	71	20	95.1	10
M	100	80	26	132.9	12
I	71	56	17	58.1	7
F	88	68	20	90.2	10
M	73	59	16	51.1	7
M	90	64	20	76.2	9
M	71	56	19	49.1	11
I	76	55	20	45.1	10
F	113	88	31	187.9	12
F	110	83	27	152.7	9
F	123	96	33	232.3	10
F	112	88	28	185.7	11
F	116	90	37	199.1	11
M	118	89	28	186.2	12
M	121	95	36	187.3	15
M	115	85	28	172.7	11
M	116	94	33	199.5	10
F	136	112	33	327.8	15
M	133	105	33	267.6	18
F	136	110	35	359.6	19
F	141	110	40	341.9	13
M	93	71	21	95.9	8
F	108	95	31	243.4	16
F	90	71	21	104.5	8
F	115	89	27	176.6	11
M	71	58	18	65.5	9
F	90	67	21	85	9
F	110	85	27	170.3	14
I	48	35	9	14	5
I	41	30	11	8.4	5
I	42	30	10	8.4	4
I	78	59	19	40.6	7
M	94	74	24	115.9	9
F	92	75	24	92.1	7
I	65	49	14	32.2	6
F	105	85	32	167.1	9
I	104	82	24	119	8
M	80	64	19	60.6	7
M	97	72	26	108.3	10
F	94	72	24	95.5	10
M	81	62	20	77	7
F	100	80	28	132.3	8
M	89	70	24	88.5	8
M	94	77	27	117.9	8
I	49	38	12	17.2	4
F	101	80	25	116.6	7
M	90	69	21	82.3	7
M	101	81	22	125	9
F	106	82	26	139.3	10
M	85	65	19	75.7	7
M	104	80	24	116	8
M	95	71	24	96	8
F	113	88	32	183	12
F	119	99	37	257	13
F	95	78	24	106.1	10
I	62	47	14	30.2	6
M	111	85	26	153.3	13
F	80	64	22	70.6	8
F	119	95	34	249.4	20
M	114	96	35	237	11
F	121	90	39	219.6	13
F	120	95	30	201.5	15
M	119	95	28	188.8	9
F	120	94	30	184.4	10
F	111	85	28	157.6	11
F	123	95	34	220.5	14
F	115	89	28	188.2	9
M	124	102	35	323	12
F	104	85	33	197.7	16
M	119	95	32	263.5	21
M	116	90	28	202.6	14
F	114	93	36	259	12
M	125	93	28	239	13
M	112	88	32	172.9	10
F	92	71	26	103.4	9
F	115	90	32	195.5	12
M	113	85	27	162.3	15
M	111	88	30	151	12
M	119	93	35	223	13
F	125	99	33	252.4	10
M	139	112	38	298.8	15
M	133	107	39	321.2	14
M	107	87	30	145	9
M	94	75	26	104.6	8
M	94	74	26	104.5	7
F	95	75	25	115.7	10
I	72	53	19	46.3	7
M	110	87	29	168.6	15
M	106	87	32	176.6	15
M	106	83	28	144.8	10
M	121	94	32	234.7	12
F	104	82	31	145.4	12
F	109	86	33	160.4	11
F	100	80	25	133.5	10
F	102	78	27	126.7	9
F	87	79	21	72.7	9
M	99	79	25	108.3	9
M	93	72	21	86.2	9
I	87	64	16	66.5	9
M	85	70	21	78.6	9
F	109	82	25	138.7	11
F	106	83	23	118.3	11
F	98	75	27	122.5	11
M	88	68	21	80.4	10
F	112	86	30	176.5	9
M	81	61	17	52.1	8
F	94	73	21	84.1	9
I	77	59	17	50.7	7
F	103	85	28	153.2	14
M	74	53	15	42.8	6
I	72	56	16	35.1	6
I	54	39	12	14.6	5
I	75	55	18	47.6	6
I	77	58	17	50.1	8
M	140	107	32	345.1	19
M	142	108	33	391.8	18
M	119	96	33	252.4	17
F	88	70	25	80.7	9
F	65	52	18	38.3	7
I	70	52	19	42.2	7
I	53	40	13	19.5	7
F	85	66	23	81.2	8
F	61	46	16	31.2	7
M	69	51	18	40.1	9
F	81	65	22	71.1	9
M	75	57	19	50.6	9
F	113	89	31	165.2	10
F	110	90	29	148.2	10
M	130	104	38	268.9	16
M	112	91	31	159.4	11
M	95	75	26	103.5	10
F	98	76	25	109.8	10
M	92	70	24	103	10
I	56	41	16	25.4	9
I	35	26	11	6.3	5
I	34	26	19	6	4
M	118	95	29	210.6	15
F	121	100	37	223.7	9
F	127	103	38	274.3	10
F	121	97	32	211.3	10
F	113	90	27	197.7	12
M	103	81	26	144.4	10
F	115	92	38	198.8	13
M	129	97	43	302.8	16
F	116	91	34	181.5	13
F	115	92	33	224.8	13
M	121	93	33	211.2	13
F	121	97	32	244.4	13
M	122	97	35	248.9	12
F	145	112	42	428.2	18
F	130	109	46	350.4	16
M	145	114	38	510	14
F	145	115	35	424.8	20
F	136	114	41	368.4	20
M	141	112	44	396.2	14
F	136	103	35	323.7	12
M	139	110	43	391.3	14
F	106	79	29	155	7
M	105	87	31	213	8
F	104	81	23	155.2	8
I	47	32	8	9.6	5
I	72	52	18	35.7	7
I	63	42	12	25	5
I	63	49	17	28.7	8
I	45	32	9	9.3	4
M	116	95	30	194	11
M	114	96	36	187.9	14
M	128	102	35	273.6	21
F	112	90	32	204.7	10
F	124	95	35	203.3	10
F	129	102	40	313.5	12
M	124	98	38	243.6	13
F	126	96	30	210.5	12
F	126	100	37	276.6	10
F	126	96	32	239.8	11
F	117	92	34	186.5	9
M	123	96	36	231.9	13
M	122	97	34	204.5	12
M	116	90	30	185.4	14
I	71	55	17	44	8
F	102	80	28	162.9	10
M	100	81	31	154.4	12
F	101	82	30	128.8	11
M	128	100	37	260.7	16
M	112	90	32	184.4	15
M	117	92	37	184.4	10
F	90	69	24	83.3	9
M	100	80	33	165	13
F	100	80	29	126	12
F	106	87	34	163.1	13
M	84	67	23	73.8	8
F	88	68	28	96.4	9
I	80	60	22	63	9
I	87	68	22	75.9	8
F	105	83	34	166.5	13
I	74	56	19	53.1	7
F	98	73	29	126.9	10
M	67	50	18	36.2	7
F	83	65	21	76	12
M	100	81	28	123.1	9
F	97	79	32	132	14
M	110	81	28	160.5	10
M	90	70	26	92	8
I	81	60	24	64.8	7
M	94	72	27	100.2	10
F	83	61	26	64	8
F	89	65	25	91	9
F	94	70	29	103.5	11
F	98	75	30	115.1	9
F	89	71	30	97	11
I	85	76	21	65.3	10
F	100	74	27	90	9
F	78	58	25	61.1	7
I	73	54	17	41	7
F	116	93	33	220.3	11
F	106	83	32	156.6	15
M	111	89	27	167.2	13
M	113	88	35	180.5	14
M	125	101	43	289.1	22
I	55	43	15	23.1	7
I	88	70	27	87	12
I	59	45	16	24.8	9
I	15	11	2	0.4	1
I	26	20	6	2.6	3
I	22	18	6	1.6	3
I	32	24	7	4.2	5
M	113	85	32	188.5	17
I	54	40	14	20	5
I	46	35	13	12.9	5
I	60	46	16	25.5	8
I	66	51	17	33.1	8
I	70	52	17	34.8	10
I	64	49	16	31.7	13
I	72	55	17	39.5	9
I	61	49	15	31.2	7
I	69	54	22	42.7	7
I	66	50	21	34.3	7
M	118	94	36	224.7	13
F	119	91	31	212.1	12
F	115	92	37	218.8	15
M	120	99	33	248.3	15
M	112	90	35	202.2	15
M	112	90	37	214	19
M	109	92	32	179.5	10
F	127	101	34	283	15
F	118	95	32	220.3	13
F	108	95	31	185.6	11
F	114	88	25	173	12
M	106	84	33	178.9	11
I	49	39	12	19	4
M	54	40	16	24.1	6
F	92	76	26	127.8	11
M	104	90	30	179	14
M	70	55	22	58.5	8
M	94	78	30	127.1	9
F	90	72	25	99.9	13
F	128	105	43	355.8	22
M	118	100	40	237.4	16
M	124	97	41	243.8	14
M	126	101	45	305	15
M	126	103	31	251.8	13
M	131	108	43	368.8	22
F	132	106	37	269.7	12
M	122	100	48	328.4	18
M	127	105	41	296.8	20
F	103	85	27	142.4	11
F	107	83	37	168.3	15
I	72	57	21	48.3	7
F	91	71	24	89.9	9
M	97	79	28	125.9	14
M	103	76	35	191.3	14
F	107	83	34	175.8	10
M	106	87	31	139.8	10
F	99	80	31	128.9	17
M	88	71	25	95.5	9
F	107	87	32	162.1	10
M	108	87	36	199.2	17
F	113	101	42	255.3	12
M	122	95	33	223.2	15
F	113	91	35	202.6	19
M	120	99	39	211.5	26
I	59	43	17	25.6	6
I	55	41	15	22.1	6
I	56	42	17	21.3	4
M	98	79	28	109.8	11
M	74	56	21	46.8	9
F	81	61	19	69.7	9
F	108	87	35	178.4	13
M	74	56	20	50.4	8
M	72	54	20	43.4	6
F	94	72	26	94.4	10
I	40	29	12	7.4	4
I	33	24	6	4.3	3
M	129	103	48	308.3	13
M	110	82	25	152.1	14
M	114	87	29	181.1	10
F	126	97	38	248.7	21
M	112	88	28	194.2	14
M	119	91	39	266.1	19
F	124	94	40	245.1	23
M	126	97	35	260	23
I	90	71	22	91.7	8
F	127	107	38	248.4	14
M	90	70	20	73.5	10
F	116	91	31	167.3	18
I	66	51	19	34.4	6
I	53	42	12	19.3	5
I	38	29	8	7.6	4
M	77	62	20	56.9	11
I	53	41	14	21.1	5
M	67	53	21	44.4	7
I	71	55	18	50.2	7
I	64	51	20	35.1	7
M	102	80	26	128.7	12
M	72	59	21	48.2	8
I	72	56	18	45.1	8
M	100	76	31	119.1	12
F	80	65	24	63.7	8
I	60	44	16	24.2	5
I	47	35	8	14.1	5
F	148	120	39	394.8	16
M	124	93	38	268.3	11
M	120	95	38	217.5	14
M	118	90	37	256.6	16
M	124	95	37	265	13
F	113	90	39	200.7	15
M	115	91	29	233	14
F	124	102	41	269.5	14
M	124	93	37	254.8	12
F	101	75	36	113.6	12
F	92	85	31	149.2	8
M	98	78	28	141.4	13
F	105	84	32	151.2	9
I	68	52	16	40	6
I	75	61	23	54.3	8
M	122	96	30	240	14
F	122	99	37	230.6	8
F	117	90	34	173.7	22
M	114	92	28	190.7	12
M	116	91	34	186	9
M	127	103	34	255	16
M	140	116	41	426	20
M	135	105	37	317.4	13
F	129	105	38	361.7	18
M	149	117	43	499.8	17
F	137	109	36	353.6	16
M	121	98	36	245.4	18
F	118	93	30	199.4	12
F	130	105	35	284.5	20
F	120	96	30	205.8	16
F	124	100	35	237.2	12
M	126	103	32	203.2	19
M	116	93	29	177.4	11
F	116	91	24	214.7	10
M	126	98	36	226	12
F	138	112	43	343.8	17
F	130	109	33	313.2	16
F	132	113	39	352.1	16
F	136	116	40	357.4	19
F	140	115	34	262	14
M	137	104	30	268.6	13
F	135	109	39	346.9	20
M	126	98	38	235.5	11
F	117	90	32	215.4	10
M	113	93	35	199	15
F	122	99	37	221.7	12
M	121	94	36	228.1	15
M	107	84	29	158.2	10
M	97	80	27	132.6	10
M	94	75	24	111.3	12
M	109	85	27	168.9	10
F	91	74	21	98.5	9
M	108	84	31	147.7	12
M	92	76	27	96.4	10
M	98	84	25	121.8	14
I	93	75	24	94.2	9
I	83	65	20	64.3	10
M	95	75	25	118.6	10
F	94	75	25	112.3	10
I	73	59	19	50	9
I	69	55	19	39.9	6
I	78	62	20	60.4	11
F	100	79	28	143.1	10
M	94	76	29	117.3	8
M	107	88	30	135.3	12
M	117	91	30	197.4	11
F	97	73	24	117.7	9
M	103	91	27	144.5	9
F	87	65	22	86.7	7
F	103	83	28	138.7	10
I	88	69	24	73	7
F	105	88	30	168.5	12
M	90	71	23	95.8	8
M	118	97	24	182.2	16
M	111	90	29	183	11
M	114	88	19	165.4	8
M	118	100	33	220.9	15
M	117	95	24	189	14
F	116	92	24	198.7	11
M	109	88	24	171.3	12
F	121	99	34	247.7	14
F	124	94	28	206.5	15
F	126	100	34	262.7	20
M	126	103	33	270.4	20
F	126	100	31	201	16
M	109	82	28	125	13
F	134	108	33	300.3	14
I	98	76	24	105.8	11
F	98	78	27	115.7	13
I	58	45	14	20.2	8
I	52	40	14	18.4	6
M	116	90	35	213.6	13
F	122	97	33	218.3	18
M	120	100	32	203	19
F	112	91	25	188.6	21
F	115	90	34	209.5	18
F	114	90	35	191.1	18
M	120	94	31	207.2	20
M	113	91	34	181.3	18
M	109	84	28	150.1	22
I	88	69	20	73.2	13
M	100	82	30	132.4	11
I	72	55	19	43.4	7
I	77	61	19	50.4	14
M	78	60	18	61.1	9
M	100	83	33	137.7	13
I	72	55	22	46.7	10
I	67	52	20	38.4	8
F	101	85	28	170	19
I	79	59	20	54.3	10
F	82	65	21	72.7	10
F	112	91	38	142.8	9
M	113	87	37	196.3	13
M	113	91	37	185.3	16
M	121	100	35	219.6	12
F	113	91	30	164.1	18
M	145	113	43	378.2	16
F	135	107	32	282	16
F	133	111	39	287.7	17
F	113	98	31	184.9	11
F	129	110	35	258.3	14
M	115	94	28	167.5	11
F	128	108	35	244.2	15
I	72	56	21	39.8	9
I	83	62	22	59.3	10
F	105	82	27	141.7	11
M	76	57	20	53.3	11
F	117	93	34	198.3	12
I	48	37	14	14.3	6
I	44	33	11	10.9	5
I	51	39	14	14.7	6
I	35	25	10	4.7	5
F	134	110	38	278.1	12
M	131	106	39	277.6	13
F	136	110	42	348.9	17
M	135	111	40	287.7	21
F	106	88	27	156.7	9
F	103	81	24	129.2	10
I	86	68	24	71.5	9
F	104	81	24	125.4	11
F	109	83	32	154.3	10
M	106	83	35	147.9	17
F	93	70	23	84.2	9
M	133	108	35	269.4	17
M	147	118	45	351.2	21
M	132	109	37	264	16
F	140	117	37	361.5	29
M	115	80	31	186.5	17
M	114	93	25	169.8	15
F	116	92	30	199.1	19
M	126	96	29	202.3	12
F	117	93	28	181.6	13
M	110	90	26	184	11
F	125	103	30	248.3	15
M	108	84	27	161.5	11
F	114	91	33	211.9	14
M	118	91	29	214.6	14
M	116	92	26	184.2	13
F	131	102	31	257.9	11
M	131	106	35	252.7	15
M	125	100	39	273.8	17
F	125	100	30	190.6	15
F	128	104	35	249.6	12
F	121	97	33	202.1	19
F	123	105	31	207.7	11
M	111	90	35	174.8	10
F	116	88	36	170.8	12
F	124	104	45	236.7	23
F	124	94	45	223	15
F	120	101	38	225.8	13
F	125	97	38	234.9	17
M	120	94	35	221	15
M	112	92	47	167.9	12
M	117	91	45	211	15
M	112	87	36	177.8	11
I	112	89	31	174.7	16
I	136	106	37	221.9	10
F	91	70	28	103.7	10
F	98	76	29	134.5	10
M	62	44	17	29.2	6
F	55	39	14	16	5
M	54	39	16	20	6
M	80	58	23	55.9	9
M	56	40	16	18.3	5
M	65	46	18	29.4	4
F	69	50	18	40.6	6
M	42	30	10	7.7	3
F	72	54	18	37.7	5
I	73	52	23	43.6	9
M	40	28	11	7	5
M	47	32	12	10.9	4
M	35	25	8	4.8	4
M	31	22	8	3.1	3
F	114	89	31	146.6	14
F	114	90	32	194.3	12
M	77	60	19	48	9
I	106	84	37	150.4	20
F	92	71	26	91.6	13
I	94	74	24	94.1	12
F	87	67	22	76	9
I	94	74	28	99.7	10
I	93	76	26	90.8	11
I	104	81	28	115.5	11
M	58	46	15	23.3	7
M	55	41	14	18.8	5
F	75	58	23	54.1	10
F	100	75	28	120.8	15
F	88	71	23	83	11
M	84	65	23	57.7	15
M	89	70	23	72.3	8
F	76	58	21	51.4	10
M	64	49	15	31.1	11
M	51	39	13	16	8
M	41	31	9	8.5	7
F	113	90	32	159	12
I	111	85	36	175	11
I	130	103	32	232.5	17
I	123	98	31	197.7	13
I	112	88	33	160	12
I	96	74	24	102.8	13
I	97	78	25	118.2	9
I	100	77	30	125.3	10
I	105	81	30	159	14
F	132	100	33	238.1	12
F	132	106	34	265.2	13
I	104	80	29	132	13
F	88	68	21	72.8	8
I	103	80	24	131.8	13
F	95	70	23	90.4	11
F	109	83	30	146.7	11
F	94	71	26	109.3	14
M	70	51	13	35.8	10
I	97	71	26	116.2	12
I	87	66	25	81.2	12
M	56	42	16	21.7	7
F	82	64	23	77.4	11
I	90	70	28	94.8	16
I	90	69	27	88.6	14
F	118	91	31	213.2	20
F	114	88	28	190.7	17
I	122	95	30	193.3	10
F	122	95	28	226.6	11
I	112	85	28	183.5	10
F	117	87	35	196.4	10
I	116	89	30	177.3	11
F	126	96	35	273.5	17
F	125	98	35	246.6	11
I	110	85	30	161.2	14
F	129	105	38	292.7	19
I	92	71	28	98.7	13
F	82	61	20	72.6	11
I	99	78	25	133.1	11
I	104	85	34	136.1	10
F	110	82	29	165.7	13
M	90	67	28	92.5	14
F	81	62	24	61.9	13
I	102	80	30	149	13
F	74	58	23	50	9
I	105	82	35	174.8	18
F	132	104	36	302.8	19
M	107	84	30	139.9	12
I	115	91	36	170.5	13
F	110	86	28	142.7	9
I	121	94	28	187.8	13
I	121	99	29	210.8	12
F	112	89	39	196.2	16
I	107	84	29	185.2	17
F	77	63	22	57.2	10
F	78	60	20	53	13
I	94	69	23	97.7	11
I	103	78	28	111.1	12
I	85	69	25	85	13
M	69	54	18	39	9
I	97	74	26	91.6	10
M	74	57	20	45.6	10
M	70	53	18	35.5	12
F	88	69	34	81.7	12
M	39	29	10	6.4	4
M	65	48	15	31	9
I	99	74	25	95.5	18
I	90	70	29	105	15
M	83	69	27	77.3	13
F	94	71	28	86.6	12
M	64	48	17	34	7
M	62	45	15	25.9	9
M	47	34	11	10.3	7
M	69	51	16	33.8	10
I	97	76	28	134.6	18
F	100	77	23	135.7	12
F	100	77	21	99.6	17
I	93	72	21	99.6	15
F	105	81	32	131.6	12
F	85	67	19	64.4	10
F	76	61	19	56.3	8
I	106	83	29	188.8	21
M	68	53	17	36.7	10
I	95	73	23	98	9
F	86	68	24	78.2	7
M	92	73	25	93.4	10
I	94	72	26	104.5	9
M	72	59	20	42.1	9
M	71	53	18	33.6	8
M	76	47	20	51.6	7
M	71	52	17	38.1	6
I	88	69	24	97.4	14
F	102	80	26	114.7	13
M	65	48	17	34.6	7
I	124	97	36	235.7	13
F	118	90	32	180	19
M	66	51	19	37.5	7
M	90	68	26	74.3	9
I	89	66	24	69.4	11
M	66	43	15	22.9	6
M	96	75	29	155.4	9
I	92	70	24	97.7	11
F	95	72	25	89.4	9
M	51	36	13	15.8	5
I	67	49	18	33.3	6
I	94	70	26	93.2	11
M	62	45	16	26.9	7
F	74	56	22	46.1	10
M	59	43	15	25.8	7
F	111	87	33	194	17
F	123	103	34	228	16
I	116	98	39	263.3	18
F	117	95	37	191.7	11
I	130	105	36	325.2	18
I	107	90	34	156.2	11
F	83	68	26	73.5	10
F	76	61	21	56.2	12
I	90	71	24	82.4	19
F	79	59	19	44.9	10
M	91	70	24	96.7	11
F	97	76	30	121	15
M	110	85	31	183.5	13
F	90	70	29	108.5	13
M	95	77	29	123.5	14
F	100	76	31	131	17
F	106	82	33	162.3	19
M	98	78	30	114.6	21
F	98	77	30	157.3	23
F	104	79	36	128	22
M	108	83	29	148	12
F	100	75	23	118.9	11
F	90	76	33	163.3	23
F	74	55	20	44.5	8
I	74	55	20	45.9	7
M	97	74	28	114.5	10
F	87	65	23	78.3	7
M	107	81	37	166.9	16
M	102	80	28	130.3	10
M	113	88	37	181.8	15
F	107	80	30	160.9	13
F	107	81	25	185.4	16
M	105	80	34	146.1	11
M	118	88	30	191.1	11
M	100	75	30	127.2	10
I	51	38	15	17.3	5
F	86	65	23	77.3	11
M	76	58	24	56.6	9
I	33	22	4	3.8	4
I	63	46	18	25.7	7
I	31	21	10	3.5	4
M	56	41	20	23.3	5
F	86	67	24	88.8	13
F	79	63	21	70.3	16
M	77	57	21	58.1	12
F	96	77	27	107.2	14
F	89	66	21	90.5	9
M	79	59	23	63.2	12
M	80	60	25	83.4	9
M	83	65	28	83.4	10
M	63	50	18	40.6	11
F	69	52	18	41.4	10
M	72	59	26	55.3	10
I	59	45	18	22.1	7
I	65	50	16	35.2	7
M	75	60	20	49.3	11
I	56	41	11	22.7	7
M	71	53	17	40.2	8
M	70	51	16	38.3	9
I	55	40	13	20.7	7
I	58	41	14	19.5	8
I	50	38	12	15.3	6
I	36	25	7	5.3	4
I	30	20	5	3	2
I	32	22	5	3.6	3
M	111	91	32	211.5	13
M	111	88	30	218.4	15
M	105	82	26	198	15
M	93	72	16	97.6	11
F	98	72	22	100.1	17
M	80	61	17	59.4	10
F	96	75	21	105	12
M	101	80	25	154	13
F	104	80	24	130.3	15
M	105	80	26	165.9	11
M	109	84	26	175.8	13
M	104	80	24	164.6	15
M	101	76	26	131.2	13
M	105	85	24	173.3	18
M	102	78	25	131.3	10
M	104	77	23	133.8	12
F	104	81	25	128.7	12
M	107	82	27	172.4	14
M	89	69	18	75.9	10
M	106	88	41	167	14
F	72	53	18	41.3	8
F	107	84	30	147.3	14
F	104	81	28	163.5	17
M	106	83	26	168.5	20
F	106	84	26	200.2	17
F	132	104	40	335.2	17
M	104	77	28	131.9	9
M	107	84	26	161.1	14
M	139	103	35	303.3	15
F	102	78	21	122.4	13
M	97	71	24	109.4	10
F	121	92	34	224.4	13
F	116	91	33	227.3	13
M	130	103	35	296.1	20
M	124	101	37	305.5	13
M	123	105	31	227.5	20
F	121	99	38	287.4	15
M	114	88	31	223.2	13
M	114	86	24	212.3	15
M	117	81	30	251.3	15
F	110	88	31	189.2	16
F	108	88	27	191.8	17
M	128	102	38	322.6	14
F	122	94	29	230.6	14
M	109	90	30	195.6	11
F	118	89	26	226.5	13
M	69	54	19	39.4	9
F	110	86	31	157	11
F	106	85	34	189.8	17
F	106	91	33	196.1	11
I	97	75	28	104.2	8
M	77	55	23	53.7	8
M	91	68	27	92.4	9
M	98	76	28	152.1	10
M	106	82	33	146.4	11
M	101	77	29	135.5	15
M	98	76	28	127.7	13
M	93	70	28	115.1	15
F	94	72	29	107.4	15
M	112	82	33	186	13
M	101	77	30	128.3	12
M	103	87	29	176.3	10
I	77	56	25	48.8	6
I	43	31	12	10.5	5
M	110	83	35	208.4	15
F	103	78	26	115.1	9
M	99	77	27	141.8	12
F	101	78	32	128.8	9
F	120	93	33	177.5	12
F	114	93	32	178.7	10
F	97	75	27	111.2	10
M	94	74	36	102	9
M	115	90	33	184.3	12
M	116	93	32	206.9	12
M	103	81	29	139	15
M	106	82	31	143.1	11
M	88	67	22	78.8	9
M	104	84	32	149	11
F	85	69	22	73.3	11
M	92	68	27	99	10
M	90	67	25	69.8	10
M	85	66	26	88.1	9
I	74	55	20	44	7
M	103	76	27	132.3	10
M	81	61	24	63.7	7
I	56	41	14	20.3	6
F	96	80	25	151.8	15
F	88	68	26	83.9	10
F	104	82	23	161.4	12
M	101	81	28	175	12
F	98	73	26	136.7	21
I	47	35	11	13.4	6
I	51	37	12	17.6	5
I	63	48	17	34.3	7
I	65	50	16	34.7	7
I	67	50	16	36.6	6
I	70	54	18	41.1	6
I	70	50	14	36	6
I	72	60	17	54	7
I	73	55	27	48	7
I	74	55	28	44.3	6
I	76	55	19	27.5	7
I	77	58	19	62.4	6
I	77	60	20	57.9	7
I	79	58	19	63.8	7
I	79	58	19	60.8	6
I	80	62	20	61.2	6
I	82	65	20	78.8	6
I	83	64	22	74.7	7
M	83	61	20	65	6
I	85	65	20	79.6	6
I	88	73	23	100.2	9
I	89	67	20	97.9	7
I	89	65	20	75.6	7
I	90	70	26	109.4	8
M	94	75	24	116.1	8
I	95	73	25	109.3	9
F	96	73	27	127.9	8
I	97	71	21	99.6	9
M	98	77	25	121.8	8
F	99	82	25	151.1	9
M	100	80	25	119.5	9
M	101	88	28	165.5	8
M	105	79	26	152.7	8
M	108	81	25	178.2	9
F	108	84	28	161	11
F	109	88	27	183.7	10
F	110	86	25	184.6	8
M	110	90	30	202.9	10
F	110	90	30	175	10
M	111	87	29	193.7	9
M	113	90	31	211.9	10
M	114	91	30	190.4	9
M	114	87	26	150.7	10
F	115	93	28	191.6	9
M	118	95	33	215.4	9
M	118	92	26	220.4	12
F	119	96	30	222	10
F	119	96	32	241.9	8
F	119	95	32	228.1	6
F	119	93	28	222.6	12
M	120	95	35	268.9	11
F	120	95	31	242	10
M	120	99	35	258	11
F	121	95	35	276.4	10
M	121	91	32	220.7	9
F	123	100	35	275.4	12
F	123	104	30	268.7	10
M	123	102	30	259.2	9
M	123	101	33	268	12
F	124	101	32	274.5	11
M	124	100	33	261.4	9
F	125	98	31	241.7	11
F	125	98	40	276.5	11
M	126	101	33	252	14
M	127	102	34	271.1	9
F	127	100	30	275.2	10
F	127	97	33	258.9	9
F	128	102	33	297.2	8
M	130	105	35	294.3	11
M	131	104	33	281.9	9
M	131	116	41	416.1	17
M	132	106	34	278.1	15
M	132	104	38	311.6	10
F	134	117	32	261.8	10
F	135	105	34	361.9	12
F	135	105	31	295.7	9
F	136	112	39	355.5	11
F	137	108	32	333.5	11
F	139	112	44	366.8	11
M	146	119	46	565.1	17
I	41	28	10	9.2	6
I	48	35	11	14.1	5
I	48	35	13	13.3	3
I	51	38	10	16.6	6
I	51	36	11	16.6	4
I	53	39	12	18.4	6
I	56	24	15	23.4	4
I	59	46	16	32.5	5
I	60	47	16	26.2	4
I	60	46	19	27.7	6
I	61	44	14	28.2	5
I	63	47	15	29.7	6
I	63	46	14	28.8	8
I	64	48	18	31.5	5
I	65	48	15	37.4	6
I	66	53	17	39.2	6
I	67	50	15	36.5	7
I	67	50	15	37.2	7
I	68	50	15	35.7	5
I	68	50	14	44.5	7
I	69	53	20	49.1	7
I	74	58	19	49.8	6
I	74	56	19	57.3	7
I	75	56	18	43	6
I	77	53	16	50.2	6
I	82	62	18	67.8	7
I	82	61	18	70.7	7
I	82	62	18	66.7	6
I	83	66	18	71.9	6
I	84	64	23	75.2	5
I	84	63	20	68.7	6
I	85	68	20	76.4	6
I	85	63	20	75.4	6
I	86	65	20	72.9	7
I	86	65	18	85	7
I	87	65	24	79.9	8
I	87	68	23	78.5	6
I	88	69	26	89.9	6
I	88	65	18	70	7
F	89	67	22	87.1	6
I	89	70	26	83.9	7
I	90	72	26	95.6	7
I	90	71	21	88.9	8
I	90	69	22	94	7
I	90	67	21	89.4	7
I	91	71	25	106.5	7
I	91	75	24	99.4	6
I	92	72	20	92.7	7
I	92	69	21	89.8	7
I	93	73	23	93.4	7
I	93	74	23	106.8	7
I	93	69	22	88.3	7
F	93	70	25	96.4	6
M	94	73	24	122.4	8
F	94	73	24	116.4	8
M	95	74	25	107.4	9
F	95	72	24	118.3	6
M	96	75	23	135.3	6
M	96	77	29	128	6
M	96	72	20	87.8	8
M	96	73	24	120.3	7
F	97	74	23	95.7	7
M	98	77	25	129.8	8
M	99	79	27	126.7	8
M	99	80	27	122	7
M	100	78	27	131.9	6
I	100	77	24	112	8
M	100	77	27	128.5	7
M	100	80	25	134.5	7
F	101	78	26	134.8	9
I	101	78	30	137	8
M	101	82	25	128.4	9
I	101	71	25	120.2	8
M	102	78	27	153.8	8
I	102	75	20	115.7	7
I	102	81	27	153.8	7
M	102	81	30	140.7	8
M	102	82	29	159.2	8
F	103	86	28	166.8	8
M	103	78	31	142.5	7
F	105	83	28	144.8	8
M	105	80	28	146.5	11
F	106	85	26	151.7	8
F	106	85	30	169.9	8
M	106	81	25	130.3	7
F	107	80	27	164.3	8
M	107	86	28	143.3	8
M	107	87	28	174.8	8
F	110	89	31	198.1	9
F	110	86	28	162.1	9
F	112	91	32	193.4	9
F	113	80	26	139.5	8
M	114	90	31	239	10
M	114	90	31	238.7	10
F	114	91	30	221.4	8
M	114	89	28	212.7	8
M	114	92	34	180.7	7
M	115	95	32	222.8	9
F	115	92	32	220.6	9
F	116	92	30	223.1	7
F	116	92	36	210.3	8
M	116	91	30	202.4	10
F	116	90	29	227.4	8
M	116	98	26	226.7	9
M	118	93	31	227.2	11
M	118	94	32	241.2	8
F	118	91	29	212.6	8
F	119	94	31	224.2	11
F	119	90	30	222.8	11
M	119	95	33	242.6	9
F	119	92	28	200.9	9
M	119	91	30	208.8	9
F	121	98	30	226.9	9
M	121	95	31	232.2	9
M	121	94	33	246.3	11
M	122	94	30	232.5	11
M	122	95	31	233.6	10
F	123	96	32	250.5	8
F	124	102	36	266.3	11
F	125	96	34	270.5	10
M	125	98	35	266.5	10
F	125	95	35	228.7	10
F	125	100	33	257.6	9
F	125	97	40	276	9
M	126	97	31	255.6	8
F	126	99	33	261.5	11
M	126	96	30	235.7	8
M	127	98	35	275	11
M	127	105	37	281.3	10
M	128	101	31	280.5	10
F	128	100	34	303.5	11
F	128	100	35	278.8	10
F	129	100	31	244.1	10
M	129	104	35	327.2	11
M	129	104	35	312.2	8
F	129	101	33	286.5	8
M	129	100	35	267.7	11
F	129	100	32	249.3	10
F	129	103	30	242.4	10
M	130	99	32	260.8	9
M	130	104	42	335.7	11
M	130	105	37	324.4	10
F	131	92	32	298.8	9
F	131	102	35	330.5	10
F	132	101	37	305.6	11
M	132	107	38	318.1	9
M	132	99	39	325.5	10
F	132	95	36	273.9	6
M	134	105	33	321.7	11
F	135	114	45	317.4	10
F	135	113	39	367.5	12
M	136	107	37	321.4	12
M	138	105	35	340.1	8
M	138	101	40	374.4	10
F	139	107	35	367.7	10
F	141	107	36	337	12
M	142	113	41	439.6	11
M	143	113	35	390.5	10
F	143	105	37	312	11
F	147	120	44	511	11
M	153	120	44	460.4	12
I	37	26	9	5.8	4
I	39	30	9	7.5	3
I	39	27	8	6.5	4
I	40	31	8	8.7	4
I	45	33	11	11.8	4
I	49	36	13	14.2	4
I	50	36	13	13.7	5
I	53	39	11	16.8	7
I	55	39	13	21.2	6
I	56	42	17	21.5	5
I	57	44	13	19.2	5
I	60	44	16	25.1	6
I	63	47	11	30.2	6
I	64	45	17	28.3	6
I	68	53	16	40.3	5
I	74	56	20	44.2	6
I	75	56	16	46.9	6
I	75	55	20	46.5	6
I	77	58	16	49.7	7
I	80	64	19	69.6	6
I	81	60	22	64	7
I	82	60	20	56.4	7
I	82	65	20	64.9	6
I	84	60	21	63.2	7
I	84	64	22	72.5	7
I	84	62	19	55.8	6
I	85	65	23	73.7	7
M	86	67	24	79.4	7
I	87	66	22	82.6	6
I	87	69	23	83.6	7
I	88	66	22	74.1	7
I	89	69	21	81.8	7
I	89	68	29	86.8	7
I	89	67	22	82.2	8
I	90	73	25	92.4	8
I	90	68	24	98.5	6
I	90	66	21	74.3	7
I	90	66	20	82.2	6
I	90	66	22	73.7	6
I	92	70	23	83.1	7
M	94	72	21	108.8	7
I	94	76	25	96.9	6
I	95	70	22	91.3	6
I	95	70	20	90.9	7
I	96	76	25	124.9	8
M	98	93	25	104.5	7
I	100	75	28	109.9	7
I	100	75	24	108.4	9
I	100	76	25	103.8	8
M	100	78	25	104.3	6
F	101	78	25	108.9	7
I	102	81	25	135.9	8
F	102	80	25	109	6
I	102	80	25	111.5	9
I	102	76	23	103.1	8
I	103	77	25	122.3	8
M	104	80	29	155.3	9
I	104	76	27	107.9	8
I	104	76	25	110.9	8
F	104	92	30	203.8	7
I	105	80	26	129.1	8
I	105	80	28	120.2	9
M	105	81	24	151.1	9
I	105	79	24	121.6	8
I	106	80	25	123.4	8
I	107	78	25	119.8	9
I	108	84	28	133.3	10
M	109	78	27	156.7	7
M	109	82	24	158.6	9
M	109	83	28	164	9
F	110	83	27	162.9	8
F	110	86	30	168	8
M	110	85	30	166.3	10
M	112	86	29	179.9	9
M	112	89	32	179.3	8
F	112	88	31	128.1	8
M	112	83	29	170.4	8
M	113	91	30	191.9	9
M	113	87	30	198	8
F	113	90	35	201.9	9
M	114	92	30	207.5	9
F	114	89	29	175.5	8
I	114	88	30	151	8
F	115	92	29	198.9	7
F	115	90	32	213.6	10
M	115	87	28	169.1	9
F	115	94	33	173.8	9
M	115	91	27	181.4	9
I	115	87	26	161	10
M	115	89	34	204.5	9
M	115	89	29	169.4	9
M	116	91	30	222.8	8
M	116	91	39	371.8	9
M	116	89	27	162.8	9
M	116	90	28	192.3	9
M	116	90	29	200.5	8
F	116	90	31	186	9
M	117	92	29	186.7	9
M	117	93	32	191.1	7
M	118	94	30	199.1	8
F	120	95	32	205.3	9
M	120	91	34	238.3	8
F	120	93	30	220.5	8
M	120	93	31	203.3	10
F	121	94	33	235.5	9
M	121	95	28	223.5	9
M	121	96	34	236.7	10
F	121	95	33	211.2	9
M	122	97	32	202.9	8
M	122	97	29	266.1	9
M	122	94	33	210.4	9
M	123	92	34	211.3	10
F	123	93	30	184.6	9
F	123	95	31	205.4	9
M	124	94	27	203.9	8
M	124	90	40	171.6	8
F	124	96	32	222.5	8
F	125	97	35	274.9	9
M	125	96	37	241.3	8
M	126	94	31	226.5	8
M	126	100	35	252.9	10
F	127	99	3	231.3	9
M	128	103	33	273.8	10
M	129	106	39	278	10
F	129	96	34	226.9	10
F	130	100	38	292.8	9
M	130	100	31	240.4	11
M	131	103	32	262	11
F	131	102	35	283	10
F	132	106	37	269.2	11
M	133	105	32	272.6	8
I	133	100	34	259.5	9
F	134	101	41	272.9	9
F	137	108	43	340.5	14
M	137	104	33	303.8	10
F	138	108	31	290.8	9
M	138	106	42	316.6	12
F	138	106	34	310.7	9
M	139	112	37	348	10
M	140	113	36	350.2	9
M	140	115	38	454.6	12
F	140	105	38	329.3	9
F	141	110	34	243.8	9
F	142	112	36	330.4	11
M	143	110	38	400.9	12
M	143	107	38	335.1	10
F	144	116	39	420.6	10
F	144	110	40	399.3	10
M	144	113	29	237.4	8
M	145	101	37	395.6	12
F	146	115	37	375.9	12
M	147	117	37	424.8	11
M	149	113	43	386.2	11
F	150	114	42	447.2	11
F	151	125	42	501	11
M	151	116	41	401.3	10
F	156	126	43	531.4	11
I	37	75	24	92.9	6
I	49	41	12	15.3	4
I	50	37	13	13.7	5
I	50	38	13	16.7	5
I	55	39	18	22.5	6
I	61	43	13	21.5	5
I	62	45	14	21.1	5
I	63	46	16	27.5	5
I	63	46	14	22.9	5
I	65	45	15	27.8	6
I	66	50	19	41.7	7
I	66	41	19	31.9	5
I	67	49	18	40.3	7
I	68	50	18	35.8	6
I	69	51	19	38.9	6
I	69	51	17	40.1	5
I	70	54	15	43	6
I	70	51	18	35.7	8
I	72	54	17	39.2	4
I	73	54	17	37.5	6
I	73	54	17	39.2	7
I	73	53	17	42.6	7
I	74	58	18	48.9	7
I	74	56	17	43.4	6
I	75	58	19	42.6	5
I	75	58	17	47.7	7
I	75	55	18	43.6	6
I	75	55	19	49.3	6
I	75	56	16	40.5	8
I	75	54	17	43.6	7
I	76	55	22	51.2	6
I	76	54	16	42.1	8
I	77	58	18	52.3	9
I	77	56	17	43.5	8
I	77	60	19	60.4	7
I	77	56	18	45.6	5
I	78	60	19	65.3	7
I	79	61	21	56.8	8
I	79	59	19	54.5	8
I	79	54	20	59.7	5
I	80	58	20	53.5	5
I	81	57	18	52.9	6
I	82	67	22	66	7
I	84	61	18	65.6	6
I	85	65	22	66.7	7
I	85	64	20	61.1	7
I	85	62	18	60.2	7
I	86	68	6	85.6	8
I	86	63	19	75.6	8
I	87	63	22	73.7	7
I	88	68	24	87.6	9
I	90	66	21	89.6	9
I	91	69	21	80.1	8
F	91	73	23	86.1	8
I	91	66	20	74.4	8
I	92	72	21	93.2	7
I	92	70	21	74.1	9
F	92	73	25	95.7	8
I	93	68	22	69.2	11
I	94	73	20	82.2	8
I	94	71	36	96	8
I	94	71	24	78.6	8
I	95	71	20	100.7	8
I	95	76	24	88.2	8
I	95	72	22	98.4	8
I	96	74	25	108.7	9
I	96	71	23	94.5	8
I	96	73	20	92.2	8
I	99	71	24	99.3	8
I	99	76	26	102.5	7
M	99	79	24	110.6	8
I	100	76	27	118.8	9
M	100	84	27	135.3	9
I	100	75	29	115.9	9
I	100	82	28	132.3	9
I	100	75	25	113.9	7
I	100	79	28	124.3	9
I	101	81	26	120.3	8
I	101	76	24	118.8	7
I	101	79	21	110.2	8
I	103	76	24	125	7
I	103	84	27	142.2	13
I	103	80	27	139.3	9
I	104	80	26	116.5	10
I	104	79	25	132.6	9
I	105	80	25	139.3	9
M	105	84	31	168.4	9
I	106	83	26	138.8	9
I	106	84	31	162	10
I	106	83	22	114.9	9
I	106	85	26	153.5	9
I	107	80	27	120.5	9
I	107	83	30	115.3	8
F	107	82	26	142.9	9
M	107	87	30	143.4	9
F	108	84	29	173.1	10
I	108	84	28	145.3	9
I	109	87	27	154.3	8
F	109	89	30	160	9
I	109	86	30	145.7	10
I	109	81	27	118.9	8
I	110	86	29	157.9	11
F	110	81	25	130.2	9
M	110	86	30	174.9	9
I	110	87	28	150.7	10
I	110	85	27	146.1	9
M	111	88	28	174.1	9
I	111	86	31	147.9	10
I	111	86	28	153.3	9
I	111	85	29	158.1	9
I	112	85	27	164.1	9
I	112	85	29	137.6	9
F	112	89	31	244.8	10
I	112	91	29	194.8	9
I	113	88	35	174.7	11
F	113	90	29	169.9	8
M	113	89	30	159.2	8
M	113	78	25	148.8	11
I	114	90	29	150.2	10
I	114	90	27	158.8	8
F	114	92	27	195.9	9
M	114	87	34	174.6	10
I	114	88	26	153.3	10
M	114	87	25	179.3	9
F	115	84	27	171.4	10
F	115	96	33	215.6	9
M	115	92	31	178.4	10
M	116	92	31	287.9	10
M	116	91	27	159.1	10
F	116	89	30	171.6	8
M	117	93	31	182.9	9
M	117	98	37	234.2	10
I	117	95	32	210.1	10
M	117	92	33	222.7	10
M	117	94	33	281.8	10
M	117	95	30	213	10
M	117	90	36	159.9	8
I	118	89	27	154.3	9
M	118	94	36	237.4	9
M	118	91	31	177.1	10
F	119	93	30	196	10
F	119	93	31	205.2	12
M	120	95	34	226.3	10
M	120	96	31	202.8	11
I	120	95	30	224	10
F	120	93	31	208	11
F	120	91	29	177.9	10
M	120	92	31	191.9	11
I	121	97	30	247.6	11
M	121	98	28	195.1	10
I	121	87	26	180.5	11
F	121	95	35	215.2	9
F	121	94	32	216.7	12
M	122	90	30	174.2	10
M	122	96	33	248.8	12
M	122	95	34	205.3	10
I	122	93	30	192.1	9
M	122	96	34	227.4	10
M	122	92	32	200	10
F	123	95	31	200.8	10
M	123	94	33	225.6	10
M	123	100	34	210.8	10
F	123	95	33	204.6	12
M	123	95	34	225.8	10
M	123	96	35	223.6	9
F	123	95	31	223	10
M	124	102	35	256.3	10
M	124	99	36	251.1	12
F	124	100	30	258.6	10
F	124	95	32	225.9	10
M	125	91	34	216.4	9
F	125	101	35	230	11
F	125	103	32	252.8	9
F	125	96	31	240.7	12
F	126	97	34	264.1	9
I	126	101	36	254.4	11
M	126	97	29	212.4	12
I	126	95	29	212.1	10
M	126	99	32	218.6	12
M	127	98	32	220.2	10
F	127	100	33	291.9	9
F	127	99	35	242.2	9
M	127	95	34	238.7	10
M	127	102	31	197.2	10
M	128	113	46	304.2	15
M	128	105	36	262.7	10
M	129	102	32	236.7	11
M	129	100	39	280.2	10
M	129	105	32	301.5	11
F	130	101	33	232	11
F	130	118	44	332.4	11
M	130	105	35	307.3	11
M	130	102	38	308.4	9
F	130	102	34	313.4	10
F	131	105	38	271.9	10
M	131	107	41	328.9	13
F	131	104	38	290.9	10
M	131	98	35	271.7	10
F	132	99	42	309.6	10
F	132	103	34	267.4	10
F	133	106	36	298.2	10
F	134	106	45	312.3	11
F	134	101	35	202.9	10
M	135	109	37	347.5	13
M	137	109	41	358.5	9
F	139	113	38	352.7	11
F	140	109	26	311.2	12
M	141	113	103	442	10
M	141	111	43	428.2	11
F	141	114	36	306.9	12
F	142	110	34	322.8	11
F	144	115	34	386.7	13
M	144	115	43	434.6	12
F	145	120	40	347.4	11
F	146	116	38	347.5	11
F	147	113	41	425.5	12
F	149	114	43	450	9
F	150	122	47	501.7	14
F	163	130	50	451	14
I	28	21	7	2.8	3
I	46	33	12	10.3	4
I	73	53	27	44.3	7
I	73	51	16	39.7	5
I	74	54	19	46.4	6
I	75	56	17	63.1	7
I	77	60	18	49.4	5
I	79	59	18	60.5	5
I	80	58	22	65.8	6
I	80	60	18	56.3	7
I	81	62	19	68.5	8
I	81	58	18	56.5	7
I	81	60	21	60.8	6
I	82	64	19	58.1	5
M	83	63	23	77.9	9
I	85	68	21	77.8	6
I	86	68	21	88.1	6
I	88	68	21	73.8	5
M	88	64	24	91.3	8
I	88	73	22	89.3	9
M	90	67	25	89.5	6
I	91	67	27	100.2	7
I	92	71	22	87.2	8
I	94	69	28	92.3	9
I	94	70	25	86.3	6
I	94	71	24	73.7	6
M	95	74	25	129.8	8
I	95	73	23	91.8	7
F	95	73	23	113.2	7
I	96	72	25	108.4	7
I	97	76	24	94.5	6
M	97	78	17	128.7	8
M	97	74	26	105.2	6
F	99	76	24	114.6	7
M	101	77	21	110.5	9
F	101	76	27	137.1	9
I	103	79	25	111.2	8
M	103	85	29	187.3	8
I	103	80	25	112.5	7
M	104	80	25	111.8	8
M	105	80	28	144.1	8
I	106	86	26	140.9	9
M	106	80	25	151.5	8
F	109	82	28	148.1	9
F	110	86	28	168	8
M	110	85	32	158.6	9
F	112	86	30	174.9	8
F	112	87	30	174.3	9
M	114	89	30	197.5	8
M	115	93	30	216	9
M	115	92	33	183.1	8
F	116	92	35	233	9
F	116	87	28	190.6	9
M	117	91	30	181.2	8
M	118	88	30	174.5	8
F	118	93	30	230.2	9
F	118	92	29	198.1	8
F	119	91	32	208	9
M	120	91	31	189	8
M	120	93	40	251.8	9
F	121	97	33	190.3	11
F	121	97	32	240.2	9
F	121	103	34	257.8	9
F	122	97	34	220.1	11
I	123	95	26	168.5	8
M	124	97	31	209.8	10
F	124	87	31	202.4	8
M	124	96	33	214.5	9
M	125	104	35	282.1	10
M	125	94	36	227.2	11
F	118	101	31	215.5	9

CATCH

BALANCE SHEET	2019	2020	2021	2022	2023	2024	2025	2026
Anticipated sales growth		20%	17%	14%	11%	8%	5%	2%
Cash	$ 1,000
Marketable Securities	$ - 0
Inventory	$ 5,500
Receivables	$ 4,000
Other Current Assets	$ 2,100
Total Current Assets	$ 12,600
Long Term Assets	$ 25,000
Total Assets	$ 37,600
Accounts Payable	$ 3,000
Notes Payable	$ - 0
Accruals	$ 2,000
Total Current Liabilities	$ 5,000
Long Term Debt	$ 10,000
Total Liabilities	$ 15,000
Common Stock	$ 100
Excess Paid In Capital	$ 3,000
Retained Earnings	$ 19,500
Total Stockholder's Equity	$ 22,600
Total Liabilities & Stockholder's Equity	$ 37,600
Plug
INCOME STATEMENT	2019
Sales	$ 76,000
Cost of Goods Sold	$ 62,000
Gross Profit	$ 14,000
Selling, General and Administration Expenses	$ 3,600
Research and Development	$ 1,300
Depreciation	$ 2,500
Total Operating Expenses	$ 7,400
Operating Income or Loss	$ 6,600
Total Other Income/Expenses Net	$ - 0
EBIT	$ 6,600
Interest	$ 800
EBT	$ 5,800
Tax	$ 2,016
Net Income	$ 3,784
Dividends	$ 1,000
STATEMENT OF CASH FLOWS
Cash Flows from Operations
Net Income
Depreciation Expense
Decrease (Increase) in Receivables
Decrease (Increase) in Inventories
Decrease (Increase) in Other Current Assets
Increase (Decrease) in Accounts Payable
Increase (Decrease) in Other Current Liabilities
Total Cash Flow From Operations
Cash Flows from Investing
(Additions to) Gross Property Plant and Equipment
Total Cash Flows from Investing
Cash Flows from Financing
From Issuance (Repayment) of Short-Term Debt
From Issuance (Repayment) of Long-Term Debt
From Sale (Repurchase) of Equity
Dividends Paid to Shareholders
Cash Flows From Financing
Net Change in Cash and Marketable Securities
Beginning Cash and Marketable Securities
Ending Cash and Marketable Securities
Net Change in Cash and Marketable Securities

RAISE

Worker	Gender	This Year's Salary	Minimum Production	Maximum Production
Alex	M	$63,328	10,000	18,000
Bob	M	$62,970	10,000	18,000
Cyndie	F	$50,427	10,000	17,000
Dave	M	$69,673	10,000	20,000
Ed	M	$56,783	10,000	17,000
Francine	F	$51,632	10,000	15,000
Georgina	F	$54,270	10,000	15,000
Hillary	F	$57,834	10,000	17,000
Ida	F	$45,552	10,000	16,000
Jennifer	F	$58,798	10,000	17,000
Kevin	M	$51,051	10,000	19,000
Lani	f	$43,851	10,000	18,000

NPV

	Project A	Project B
Year	CFAT	CFAT
0	$ (300,000)	$ (300,000)
1	$ 25,000	$ 150,000
2	$ 50,000	$ 150,000
3	$ 75,000	$ 125,000
4	$ 100,000	$ 100,000
5	$ 125,000	$ 75,000
6	$ 150,000	$ 50,000
7	$ 150,000	$ 50,000
8	$ 150,000	$ 50,000

DONE

Monthly Deposit

Number of Deposits

Annual Interest Rate

Monthly Withdrawal

Number of Withdrawals

Balance at End of Withdrawals

Maximum Number of Withdrawals

SIM

Loan Amount

Life (Years)

Interest Rate