Equivalent annual cost

A manufacturer of packaging for companies that produce breakfast cereals is considering alternatives regarding the process it uses to pre-process carton paper used to make the packaging. Historically, the company has been using equipment which cuts raw carton paper received from its various suppliers. This cut paper is further painted and assembled into a box shape by two other pieces of equipment. Recently, however, most of its customers began requesting that certain design elements be pressed into the packaging, giving the packaging more visual appeal. The customers were willing to pay more for the added service, making it particularly lucrative for the firm to have incorporate this possibility into its packaging offerings. Managers believed that the existing equipment would be able to handle the new process with certain modifications. In addition to modifying the existing equipment, the company two other alternatives. All alternatives will be able to produce the desired result, will result in the same quality of finished produce, satisfying the companys and its customers demands, but differ in annual maintenance costs, initial price, and longevity. The first alternative is to keep existing equipment, but update it to handle the new process. The old equipment was bought three years ago, at the price of US$4M and is being depreciated on the straightline basis over 8-year useful life to its expected salvage value of zero. Managers determined that the old equipments current market value is $1.5M, which is below its book value due to significant expenses associated with moving it somewhere else. The necessary updates, which need to be depreciated over 4 years, will allow to provide the modifications that customers were seeking. The expected cost of the necessary updates is $1100K. The old equipment requires $400,000 in annual maintenance expense. The second alternative is to replace the old equipment with new one. The new equipment would cost US$2M to buy and install, requires $700,000 in annual maintenance expense, but has a useful life of 6 years. It is also depreciated using straight-line method but has a salvage value of $200,000 at the end of its life. The third alternative is to outsource the cutting of the paper to an external contractor. This will involve selling the existing equipment. The management expected that external contractors would charge $1.3M per year to produce the required quantity of pre-cut carton paper, at the required quality, using the new process with pressed elements. The added benefit of the outsourcing is that it will allow to reduce days of sales in inventories by 3 days, or roughly $300K, due to buying the paper later in the production process. Calculate the Equivalent Annual Cost of each alternative. What alternative would be the least costly for the company and what alternative should the company choose? The companys weighted average cost of capital is 10% and its marginal rate of income tax is 21%.

EAC of keeping old equipment: ______________________________________

EAC of buying new equipment: ______________________________________

EAC of outsourcing: ______________________________________

The firm should: ______________________________________ because ______________________________________

2 (50 points) Weighted Average Cost of Capital Suggested sources of the data: 1. SECs Edgar database for financial statements and annual report 2. Stock returns from CRSP database to calculate the beta (an Excel file with the data is available on Canvas. Column B is the date of the end of the observation month, J is monthly returns on Boeings stock, L is CRSP value-weighted index, N is S&P 500 index returns). 3. FINRAs TRACE database for public bond yields and prices 4. U.S. Treasurys web-site for T-bond rates 5. Yahoos finance web-site, NASDAQ.com, or NYSE.com for the most current stock price ASSIGNMENT: Estimate the most current Weighted Average Cost of Capital of the Boeing Company (ticker: BA). Use CAPM to estimate the cost of equity. Assume that the capital structure (the market debtto-equity ratio) observed as of the most recent annual financial statements remains in place forever for the company. Also assume that the market risk premium is 5% and that the marginal tax rate is 21%.

Vw . B 1 PERMNO Names Dat CUSIP 2 19561 1/29/2010 09702310 3 19561 2/26/2010 09702310 4 19561 3/31/2010 09702310 . 5 19561 4/30/2010 09702310 6 19561 5/28/2010 09702310 7 19561 6/30/2010 09702310 8 19561 7/30/2010 09702310 or www 4-01 9 19561 8/31/2010 09702310 o Won 4 10 19561 9/30/2010 09702310 11 19561 ######### 09702310 10. 12 19561 ######### 09702310 13 19561 ######### 09702310 14 19561 1/31/2011 09702310 1920 15 19561 2/28/2011 09702310 10 11 16 19561 3/31/2011 09702310 120 W 17 19561 4/29/2011 09702310 18 19561 5/31/2011 09702310 1920 19 19561 6/30/2011 09702310 20 19561 7/29/2011 09702310 21 19561 8/31/2011 09702310 22 19561 9/30/2011 09702310 -- 23 19561 ######### 09702310 word................ 24 19561 ######### 09702310 word................ 25 19561 ######### 09702310 26 19561 1/31/2012 09702310 2 -107940 27 19561 2/29/2012 09702310 28 19561 3/30/2012 09702310 29 19561 4/30/2012 09702310 30 19561 5/31/2012 09702310 31 19561 6/29/2012 09702310 D F G H K L M N Ticker Symbol Company Na Standard Industrial ClasicUSIP Heade Price or Bid/Ask Average Volume Returns Shares Outstar Value-Weighted Return-inc Equal-Weighted Retu Return on the S&P 500 Ir BA BOEING CO 3721 09702310 60.59999847 1306888 0.119527012 726599 -0.03718551 -0.01138809 -0.03697426 BA BOEING CO 3721 09702310 63.15999985 1087531 0.049174942 756976 0.0347535 0.03360333 0.02851369 BA BOEING CO 3721 09702310 72.61000061 1638719 0.149620026 756976 0.06368819 0.06928921 0.05879637 BA BOEING CO 3721 09702310 72.43000031 1178726 -0.002479 759037 0.02003908 0.0578435 ronco 0.01475933 --- BA MAMM BOEING CO 3721 09702310 64.18000031 1526170 -0.10810438 759037 -0.07926682 wwwww een - -0.07692907 --- -0.08197591 - BA BOEING CO 3721 09702310 62.75 1419413 -0.02228109 759037 een -0.05080204 -0.05679911 Www -0.05388238 ---- BA BOEING CO 3721 09702310 68.13999939 1100292 0.085896403 731681 0.07038396 0.05994045 een ---- 0.06877783 BA BOEING CO 3721 09702310 61.13000107 992459 -0.09671263 731681 -0.04756605 -0.04744916 een -0.04288652 ---- ---- ---- We BA BOEING CO 3721 09702310 66.54000092 976772 0.088499911 731681 0.0916684 0.09640156 0.0875511 een vad - dice - Sud BA 3721 09702310 BOEING CO 70.63999939 976017 733580 0.06161705 0.04068119 vad 0.03860619 een 0.03685594 22222 . W BA BOEING CO 3721 09702310 63.77000046 1501129 -0.09130803 733580 een vad Warren 0.01073595 0.005121486 -0.002290283 BA BOEING CO 3721 09702310 65.26000214 1039470 0.023365244 733580 een vad 10024 0.06721339 0.06885102 0.06530007 BA BOEING CO 3721 09702310 69.48000336 1287345 0.064664438 733580 0.01919018 0.01441175 een - 0.02264559 4-2014 BA BOEING CO 3721 09702310 72.01000214 917314 0.04245824 736296 0.03816834 een san 0.03195658 - 0.03703619 ---- BA . 03 BOEING CO 3721 09702310 73.93000031 1198694 0.026662936 0.003342544 737072 0.008604834 -0.001047302 een - BA . BOEING CO 3721 09702310 79.77999878 951939 0.079128884 738275 0.02860191 12 0.01920294 een 0.02849536 23120 W 2010 BA BOEING CO 3721 09702310 78.02999878 875515 -0.01667085 738275 -0.01495748 12 een -0.01350093 -0.01854949 ---- en BA BOEING CO 3721 09702310 73.93000031 1037613 -0.05254387 738275 -0.01845294 -0.01825751 een - -0.02410562 Www BA BOEING CO 3721 09702310 70.47000122 1064368 -0.04680102 741092 -0.02255024 -0.02181288 -0.02147444 een Wewe BA BOEING CO 3721 09702310 66.86000061 1949409 4044 -0.0452675 741092 -0.05759661 een 2 -0.07571505 -0.0567911 BA BOEING CO 3721 09702310 60.50999832 1247743 -0.09497461 741092 -0.08502997 -0.1009198 -0.07176201 een - *****.210 BA BOEING CO 3721 09702310 65.79000092 1274533 0.087258346 743234 47 0.1142145 . 0.1076973 0.107723 * 2 . BA BOEING CO 3721 09702310 68.69000244 1700 W 1146154 0.050463617 743234 -0.006273366 -0.02064476 -0.005058645 BA BOEING CO 3721 09702310 73.34999847 1165742 0.067840964 743234 1100 W 0.003670611 -0.003560702 0.008532751 * . wer BA BOEING CO 3721 09702310 74.18000031 1037972 0.011315635 743234 0.05413952 0.085342 0.04358302 BA BOEING CO 44 3721 09702310 74.94999695 843434 0.016311629 vad 2002- 745721 0.04125253 0.03649384 0.04058945 BA BOEING CO 3721 09702310 74.37000275 896385 -0.00773842 747834 0.02403937 0.01760839 0.03133238 BA BOEING CO 3721 09702310 76.80000305 850001 0.032674469 749049 -0.006840229 -0.009106334 -0.007497497 BA BOEING CO 3721 09702310 69.61000061 880954 -0.08789065 749049 -0.06564105 -0.0684181 -0.06265067 BA BOEING CO 3721 09702310 74.30000305 884562 0.067375414 749049 0.03818082 0.03418799 0.03955492 4105 tivate 03213700 D F 32 33 34 35 36 - 37 38 39 40 41 7 42 43 44 45 46 47 48 49 50 51 52 - 53 54 55 56 57 58 59 60 61 62 B 19561 7/31/2012 09702310 19561 8/31/2012 09702310 19561 9/28/2012 09702310 - 19561 ######### 09702310 --- 19561 ######### 09702310 - 19561 ######### 09702310 --- 19561 1/31/2013 09702310 MAMA 19561 2/28/2013 09702310 --- 19561 3/28/2013 09702310 19561 4/30/2013 09702310 MAMMA 19561 5/31/2013 09702310 MAMAHAMA 19561 6/28/2013 09702310 19561 7/31/2013 09702310 19561 8/30/2013 09702310 19561 9/30/2013 09702310 Lorca 4540 19561 ######### 09702310 - 19561 ######### 09702310 --- 19561 ######### 09702310 --- 19561 1/31/2014 09702310 MAMAMMTA 19561 2/28/2014 09702310 ---- 19561 3/31/2014 09702310 19561 4/30/2014 09702310 19561 5/30/2014 09702310 19561 6/30/2014 09702310 - .. 19561 7/31/2014 09702310 19561 8/29/2014 09702310 1241 24220 way 19561 9/30/2014 09702310 19561 ######### 09702310 19561 ######### 09702310 19561 ######### 09702310 19561 1/30/2015 09702310 BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA E BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO G 3721 09702310 3721 09702310 SU 3721 09702310 - news 3721 09702310 - 3721 09702310 44444 3721 09702310 44444 3721 09702310 - 3721 09702310 - 3721 09702310 --- 3721 09702310 - 3721 09702310 --- 3721 09702310 --- 3721 09702310 --- 3721 09702310 --- 3721 09702310 --- 3721 09702310 --- 3721 09702310 --- 3721 09702310 --- 3721 09702310 --- 3721 09702310 --- 3721 09702310 --- 3721 09702310 --- 3721 09702310 244 040140 3721 09702310 --- 3721 09702310 w 3721 09702310 w 3721 09702310 220 3721 09702310 3721 09702310 3721 09702310 3721 09702310 H 73.91000366 71.40000153 69.59500122 --- 70.44000244 74.27999878 2019 75.36000061 73.87000275 76.90000153 85.84999847 91.41000366 99.01999664 102.4400024 105.0999985 22202 103.9199982 2204 117.5 130.5 134.25 136.4900055 00 125.2600021 128.9199982 200 125.4899979 2 129.0200043 word 135.25 127.2300034 2000 120.4800034 126.8000031 www 127.3799973 124.9100037 134.3600006 129.9799957 145.3699951 1 J 869711 -0.00524898 858018 -0.02800706 OUT 1030909 -0.02528012 UUSUS 921005 0.012141694 *** 1016159 0.060760878 car 900539 0.014539605 w 1918426 -0.01977173 e 1014525 0.047583576 www. 1054279 0.116384871 den 1063989 0.064764187 W 20 1116335 0.088556968 997383 0.034538537 1528475 0.02596638 798303 -0.00661275 893384 0.130677462 we 1021095 0.110638298 ---- 882800 0.032452106 020 221 787013 0.016685329 22 1142579 -0.08227711 10 000 1201033 0.035047069 - 978387 -0.02660565 779880 0.028129783 615281 0.053945091 ------ 787896 -0.05929757 er war 1118657 -0.05305352 100 .22 793155 0.058515932 www.de 754179 0.004574087 1074977 -0.01939075 724232 0.081498653 968713 -0.03259902 1091006 0.118402831 K 751798 751798 751798 754077 754077 754077 754077 756166 2010 757310 758681 --- 758681 758681 754444 754444 754444 751453 2012 751453 2012 2012 751453 751453 29 743405 22 737077 729225 2002 729225 *2224 729225 ***** 720613 --- 720613 --- 720613 712930 712930 712930 712930 L 0.01030569 0.02633639 0.02653238 DO -0.01406426 0.006219397 0.01257959 Viva 0.05418909 0.008284338 20 0.03531997 WWW.1234 0.01494205 V 0.01915481 W.220 -0.01507128 0.05268972 02 -0.02576067 0.03751395 0.03990784 0.0249728 cor 0.02615935 V.VE www -0.03004685 0.04622539 0.004544167 0.001569083 0.02026029 Ver 0.0279905 22 -0.02056651 0.040225 -0.02520873 er 0.02117386 0.02111406 -0.003662216 -0.02720654 M -0.003280566 0.02481905 0.03492516 -22 -0.01347699 0.002790037 0.02187174 error 0.06350936 W. 0.003490682 . 0.03141874 0.002477191 0.02398535 w -0.01301197 0.05489828 W- -0.01727787 0.05182836 0.02576191 coa 12 0.02339777 0.02524011 -0.001281825 0.04425716 0.001028132 -0.02231901 ---- 0.006646503 0.03950087 Wor -0.03522305 --- 0.03369716 2011 -0.04498814 0.01419938 -0.002458344 N 0.01259764 0.01976336 0.02423609 -0.0197894 0.002846703 words 0.00706831 W 0.05042806 0.0110606 ve 0.0359878 0.01808576 0.02076278 mere -0.01499933 0.04946211 -0.03129801 0.02974948 0.04459576 S. 0.02804946 We 0.02356283 -0.0355829 2022 0.04311704 0.006932158 0.006200797 0.02103028 0.01905831 -0.01507986 0.03765532 - -0.01551386 0.02320146 0.02453358 -0.004188512 -0.03104085 346 tivate-0.000188988 -0.01907281 D D F K N E BOEING CO BOEING CO 63 64 65 66 67 68 69 70 71 72 12 73 74 75 76 77 78 79 80 81 82 83 84 . 85 86 87 88 89 90 91 92 93 B 19561 2/27/2015 09702310 19561 3/31/2015 09702310 19501 1/30/2015 09702510 19561 4/30/2015 09702310 19561 5/29/2015 09702310 MMMMM 19561 6/30/2015 09702310 19561 7/31/2015 09702310 19561 8/31/2015 09702310 10.12 19561 9/30/2015 09702310 www. 19561 ######### 09702310 www 19561 ### 09702310 ---- 19561 ### 09702310 19561 1/29/2016 09702310 120 121 19561 2/29/2016 09702310 ---- 19561 3/31/2016 09702310 1920 W 19561 4/29/2016 09702310 1930112rea 19561 5/31/2016 09702310 1920 19561 6/30/2016 09702310 1920 19561 7/29/2016 09702310 1.1 19561 8/31/2016 09702310 10. 19561 9/30/2016 09702310 19561 ######### 09702310 ---- 19561 ### 09702310 ---- 19561 ######### 09702310 DAU 19561 1/31/2017 09702310 MAMMUNION 19561 2/28/2017 09702310 19561 3/31/2017 09702310 1920 var 19561 4/28/2017 09702310 2010 19561 5/31/2017 09702310 19561 6/30/2017 09702310 19561 7/31/2017 09702310 19561 8/31/2017 09702310 BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BOEING CO DOO BOEING CO BOEING CO ene BOEING CO BOEING CO BOEING CO ene BOEING CO ene BOEING CO ene BOEING CO ene BOEING CO ene BOEING CO ene BOEING CO ene BOEING CO ene BOEING CO BOEING CO BOEING CO BOEING CO ene BOEING CO ene BOEING CO ene BOEING CO ene BOEING CO BOEING CO BOEING CO BOEING CO Ovo BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO G 3721 09702310 3721 09702310 3721 09702310 Wewe 3721 09702310 EDIU 3721 09702310 12. W 3721 09702310 --- 3721 09702310 *** 3721 09702310 *** 3721 09702310 *** 3721 09702310 14. 3721 09702310 *** 3721 09702310 --- 3721 09702310 *** 3721 09702310 *** 3721 09702310 *** 3721 09702310 *** 3721 09702310 --- 3721 09702310 *** 3721 09702310 *** 3721 09702310 *** 3721 09702310 14. 3721 09702310 ---- 3721 09702310 14. 3721 09702310 *** 3721 09702310 area 3721 09702310 rea 3721 09702310 3721 09702310 3721 09702310 3721 09702310 3721 09702310 H 150.8500061 150.0800018 143.3399963 143.533330 140.5200043 138.7200012 144.1699982 130.6799927 1. 130.9499969 *** 148.0700073 wer 145.4499969 *** 144.5899963 120.1299973 ---- 118.1800003 10. 126.9400024 120.000 134.8000031 126.1500015 129.8699951 112.00222 133.6600037 1. 129.4499969 *** 131.7400055 142.4299927 150.5599976 12.30 155.6799927 2011 103.1103204 163.4199982 180.2299957 176.8600006 184.8300018 sta 187.6300049 197.75 242.4600067 239.6600037 1 925354 0.043956876 816078 -0.005104 845092 -0.04490942 9-3032 793069 -0.01332491 19300 W.1302131 704632 -0.01280959 701387 0.039287753 We 928450 -0.08725814 2015./2014 812916 0.002066148 20.02000170 921190 0.0 921496 0.130737007 528946 -0.01154866 1967 797032 -0.00591269 V. 1358692 -0.169168 120022 1531973 -0.00715889 1931 .013002 1078571 0.074124232 w 961945 0.061919019 822717 -0.05608309 021. 021200 W.222002 1027560 0.029488653 761514 0.029183095 - - * 614806 -0.02334286 715705 0.017690293 809814 0.081144579 w w 739716 0.064733595 633876 0.034006346 - www 733790 0.049717408 Vrance 673205 0.111553043 20 713524 -0.0186983 2 521778 0.045063898 are 001030 660237 0.022831807 646068 0.053935912 751763 0.22609359 845251 -0.00569167 704388 699842 691517 03151 691517 2014 691517 2014 679495 *** 679495 - 679495 22 669984 www30 669984 www30 669984 220 669984 02200 662504 651056 200 637011 wmv 637011 637011 wa 623826 voco 623826 Sweco 623826 617166 serico 617166 017100 617166 serico 617166 612479 608085 ove 603581 003301 603581 603581 591083 591083 L 0.05597443 -0.01040972 0.008776248 0770248 0.01029037 0.0102305 -0.01923786 Wawr 0.01211042 -0.05998238 -0.03379287 1320 0.07400566 www 0.002410283 -0.02222741 V.VELLE -0.05714756 W.211713 0.000612528 Www 0.07055411 www3711 0.01172495 --- 0.01435388 0.002929358 02222 Voute 0.0388489 0.002806437 wowote 0.003015416 0.00 -0.02156556 WAVE Water 0.04054275 0.01877218 0.010120 0.02217304 SUZ 0.03262344 www 0.002064205 2004203 0.009656754 0.009334882 0.00957965 M 0.05412007 -0.005111799 0.01512702 0.003970084 www -0.01345881 2001 -0.02712985 venue -0.047295 1122 -0.04990627 in 0.05285119 0.00732618 . -0.03586041 Wenn -0.07493412 . 0.005564447 V.COM 0.07818126 V.V1010120 0.0398181 -0.000583903 Wwwwwww 0.005847412 0.04989971 02 0.0128725 0.0153684 Do -0.03993042 220 0.05050829 W.BU30029 0.01589688 SVE100 0.02593708 0.01712115 an 0.006377946 VS71340 0.003709057 -0.01130241 0.02296035 0.05489251 -0.01739606 0.008520762 words 0.01049144 V. -0.02101177 van 0.01974204 . -0.0625808 Www -0.02644282 204 0.08298308 W.COM 0.000504963 Www -0.0175302 van02 -0.05073534 -0.004128355 MC 0.06599111 022 0.00269937 W.V220795 0.01532949 W.22532542 0.000906074 Wwwww 0.03560981 V.2003 -0.001219176 W.101219170 -0.001234483 -0.01942562 W2204 0.03417445 0.01820075 Women 0.01788434 wwroot 0.03719826 -0.00038923 03092 0.009091217 091217 0.01157621 0.004813832 0.01934877 0.000546492 0.02029371 tivate 0.009081732 vs 0.001593433 -0.008725863 D 94 95 96 97 98 99 100 101 102 103 104 105 106 ce 107 BA BA BA BA BA BA BA BA BA BA BA BA BA BA B 19561 9/29/2017 09702310 1930 1725720 19561 ######### 09702310 - 2010 19561 ######### 09702310 10 h 19561 ######### 09702310 --- 19561 1/31/2018 09702310 19561 2/28/2018 09702310 - 19561 3/29/2018 09702310 2 19561 4/30/2018 09702310 19561 5/31/2018 09702310 104 104 19561 6/29/2018 09702310 ---- 19561 7/31/2018 09702310 19561 8/31/2018 09702310 ---- 19561 9/28/2018 09702310 19561 ######### 09702310 - ... 19561 ######### 09702310 --- 19561 ######### 09702310 sorra U-1940 19561 1/31/2019 09702310 ---- 19561 2/28/2019 09702310 - 19561 3/29/2019 09702310 ---- 19561 4/30/2019 09702310 MAMA 19561 5/31/2019 09702310 MAMAHAMA 19561 6/28/2019 09702310 ---- 19561 7/31/2019 09702310 2012 19561 8/30/2019 09702310 19561 9/30/2019 09702310 19561 ######### 09702310 - 2010 19561 ######### 09702310 19561 ######### 09702310 19561 1/31/2020 09702310 19561 2/28/2020 09702310 19561 3/31/2020 09702310 108 E BOEING CO BOEING CO BOEING CO een BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BA G 3721 09702310 3721 09702310 3721 09702310 W2102210 3721 09702310 ---- 3721 09702310 ---- 3721 09702310 ---- 3721 09702310 ---- 3721 09702310 ---- 3721 09702310 ---- 3721 09702310 ---- 3721 09702310 ---- 3721 09702310 ---- 3721 09702310 ---- 3721 09702310 ---- 3721 09702310 ---- 3721 09702310 ---- 3721 09702310 ---- 3721 09702310 ---- 3721 09702310 ---- 3721 09702310 ---- 3721 09702310 ---- 3721 09702310 ---- 3721 09702310 ---- 3721 09702310 ---- 3721 09702310 ---- 3721 09702310 W2102210 3721 09702310 3721 09702310 3721 09702310 3721 09702310 3721 09702310 H 254.2100067 257.980011 wa 276.7999878 0.1222070 294.9100037 354.3699951 362.2099915 327.8800049 ** 333.5599976 --- 352.1600037 335.5100098 356.2999878 20.2222010 342.7900085 371.8999939 354.8599854 0339054 346.7600098 322.5 385.6199951 2293 439.9599915 381.4200134 377.6900024 341.6099854 364.0100098 ev 341.1799927 364.0899963 - 380.4700012 339.9100037 366.1799927 325.7600098 318.269989 275.1099854 149.1399994 L 0.02375789 0.01929426 22 0.02725955 W1233 0.01212895 - 0.05063845 -0.03948133 W -0.01844534 0.004691885 0.02616445 0.005365018 0.03160357 W1 0.03023302 0.000424629 - -0.07404541 0.01851215 -0.08989003 www 0.08829391 2014 0.03272421 W0100 0.01296229 0.03789327 -0.06167856 0.06727886 0.01185431 -0.02033933 2003 0.01603297 22 0.01925594 23 0.03499652 0.02849068 -0.001727776 K 591083 595579 1931 595579 2013 595579 2013 595579 588490 2001 587224 582581 582581 582581 574508 574508 M 574508 567885 567885 567885 567885 . 564985 e 564482 562630 562630 562630 562710 end 562710 end 562710 und 562791 2012 562791 562791 563152 563152 564226 M 0.04684453 0.002238708 LUBOV 0.02084257 0.0141853 02 0.02944088 -0.04002608 0.001241613 0.008169158 0.03459341 0.002789856 www.rood 0.006837452 0.01920053 www -0.01033235 *** -0.08237485 0.000656494 V.com -0.09932105 0.1202603 0.03857165 -0.003907792 Www 0.02035465 -0.06457144 0.04900182 -0.00524487 -0.04000117 0.0176807 were 0.006290786 wered 0.02660081 www 0.04437933 -0.01333364 767462 0.060711019 687734 0.014830275 527524 0.078455597 20 W221 715208 0.065426357 1259454 0.201620802 *** 1160970 0.026949223 - *---* 1385877 -0.09477924 1038315 0.017323388 **** 857128 0.060888615 845443 -0.04727963 orar para 602616 0.061965298 ---- 629727 -0.0331181 645307 0.084920749 1002646 -0.04581879 Viva 854479 -0.01800703 911681 -0.06996196 907879 0.195720911 . 768827 0.146245003 2567694 -0.1330575 40 1414084 -0.00977927 - Vive 1028035 -0.09008715 10 808307 0.065571927 1041926 -0.0627181 959160 0.073172532 10300 793806 0.044988889 pode varie 1128011 -0.10660498 867920 0.083330847 2 1278087 -0.11038283 1816596 -0.02299245 1183158 -0.12915136 7440495 -0.45788956 N 0.0193029 0.02218818 0.0280826 0.009831619 2012 0.05617873 -0.03894738 -0.02688451 0.002718801 of 0.02160835 0.0048424 vara 0.03602159 0.03026322 0.004294301 V. -0.06940336 0.01785938 10 -0.09177695 . 0.0786844 0.02972893 0.01792429 --- 0.03931344 *** -0.06577773 www 0.06893019 0.01312819 woer -0.01809165 vec 0.01718117 011 0.02043175 0.03404706 0.0285898 -0.00162809 -0.08411047 -0.1251193 109 10 110 111 112 113 114 115 116 he 117 " 118 ho 119 120 121 122 123 124 BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA -0.07791807 tivate -0.06307501 vs -0.1417326 0.1268441 BA DA BA BA 0.04520110 0.05759 125 126 127 128 129 12 130 131 132 133 134 135 136 137 138 139 140 141 19561 4/30/2020 09702310 19561 5/29/2020 09702310 19561 6/30/2020 09702310 19301 30/2020 102510 19561 7/31/2020 09702310 10022 19561 8/31/2020 09702310 1920 120 19561 9/30/2020 09702310 19301 Sarea 19561 ######### 09702310 --- 19561 ######### 09702310 DU 19561 ######### 09702310 - 2010 19561 1/29/2021 09702310 ---- 19561 2/26/2021 09702310 ---- 19561 3/31/2021 09702310 ---- 19561 4/30/2021 09702310 19561 5/28/2021 09702310 --- 19561 6/30/2021 09702310 19561 7/30/2021 09702310 ---- 19561 8/31/2021 09702310 19561 9/30/2021 09702310 ---- 19561 ######### 09702310 - "rrrrrrrr == 19561 ######### 09702310 301 19561 ######### 09702310 19561 1/31/2022 09702310 19561 2/28/2022 09702310 19561 3/31/2022 09702310 BA BA BA BA BA BA BA BA BA BA BA BA BA BA BA BOEING CO BOEING CO BOEING CO Done BOEING CO Doom BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO one BOEING CO BOEING CO BOEING CO BOEING CO BOEING CO 3721 09702310 3721 09702310 3721 09702310 W210210 3721 09702310 3721 09702310 3721 09702310 3721 09702310 3721 09702310 3721 09702310 3721 09702310 3721 09702310 3721 09702310 3721 09702310 3721 09702310 3721 09702310 3721 09702310 3721 09702310 12. 3721 09702310 12. 3721 09702310 - 2014 3721 09702310 W2102310 3721 09702310 3721 09702310 3721 09702310 3721 09702310 141.0200043 145.8500061 183.3000031 158 171.8200073 165.2599945 105.222222 144.3899994 - 210.7100067 U 214.0599976 AMAMMUNI 194.1900024 212.0099945 2242 254.7200012 tra 234.3099976 www 247.0 247.0200043 239.5599976 09970 226.4799957 23 219.5 219.9400024 2002 207.0299988 197.8500061 201.3200073 200.2400055 205.3399963 191.5 8193163 -0.05444546 6120838 0.034250472 14652446 0.256770611 8026466 -0.1380251 SUT Vadove 6247571 0.087468401 0241371 v.v.710010 4644053 -0.03817956 To W.13 4220200 -0.12628582 ---- 5267708 0.459311634 4094760 0.015898585 071 views 2577624 -0.09282442 ce 1 2441493 0.091765754 5185977 0.201452792 10.02213 2608796 -0.08012721 zuvor cover 2584297 0.054244407 2304254 0.092-2401 2632797 -0.03020001 2724038 -0.05460011 1879631 -0.03081948 101 - 1970320 0.002007307 1940326 0.002004567 1715544 -0.05869784 2013 2226289 -0.04434136 -2020 2127696 0.017538546 2191318 -0.0053646 1673138 0.025469391 2436601 -0.0674004 564325 564325 564325 0902 564449 wenn 564449 564449 564530 564530 564530 29 564530 582997 0222 583640 584810 584810 584810 586152 12 586152 12 586152 00134 587699 587699 3070 587699 588917 583000 590385 0.1296738 0.1538675 0.05373875 0.0640695 0.02529908 127900 0.05552897 22203 0.04073652 073054 0.06844219 0.03888379 V.com 0001 -0.03505599 W.033055 -0.02735648 w -0.02017831 0.000583981 V. 0.123707 0.1744121 wa 0.04504829 W 0.07285289 -0.000631132 0.07319181 www. 10 0.02919624 W.2222222 0.com 0.06752776 0.03057331 0.01244888 Www vacances 0.0481902 0.01661203 Vacace 0.007091862 0.01317869 . 0.02342179 0.0214816 0.01182765 -0.03364395 0.0271466 0.0188918 -0.04224337 WU22433 -0.02847201 0120 0.06465662 2002 0.02655724 2035724 -0.01834671 -0.04654037 37057 0.03334479 -0.00175968 -0.05975434 -0.06819115 -0.02202665 -0.007667365 0.03069554 6954tivate WoWS 0.01543767 0.0183884 0.0551013 W.232101 0.07006469 00002 -0.03922796 --- -0.02766578 0.1075457 MO 0.03712141 www -0.01113664 . 0.02609148 SIV03170 0.04243863 0.05242531 0.005486503 000 0.02221398 ---- 0.022 0.02274811 0.02899032 W.22022024 -0.04756914 0.06914388 011000 -0.008333731 0.04361288 -0.05258509 -0.03136052 0.03577324 BA 142 143 144 145 146 147 148 149 BA BA BA BA BA