Exercise 14-3 (Algo) Internal Rate of Return [LO14-3] Wendell's Donut Shoppe is investigating the purchase of...

Transcribed Image Text:

Exercise 14-3 (Algo) Internal Rate of Return [LO14-3] Wendell's Donut Shoppe is investigating the purchase of a new $34,600 donut-making machine. The new machine would permit the company to reduce the amount of part-time help needed, at a cost savings of $6,200 per year. In addition, the new machine would allow the company to produce one new style of donut, resulting in the sale of 2,200 dozen more donuts each year. The company realizes a contribution margin of $2.00 per dozen donuts sold. The new machine would have a six-year useful life. Click here to view Exhibit 148-1 and Exhibit 14B-2. to determine the appropriate discount factor(s) using tables. Required: 1. What would be the total annual cash inflows associated with the new machine for capital budgeting purposes? 2. What discount factor should be used to compute the new machine's internal rate of return? (Round your answers to 3 decimal places.) 3. What is the new machine's internal rate of return? (Round your final answer to the nearest whole percentage.) 4. In addition to the data given previously, assume that the machine will have a $12,630 salvage value at the end of six years. Under these conditions, what is the internal rate of return? (Hint: You may find it helpful to use the net present value approach; find the discount rate that will cause the net present value to be closest to zero.) (Round your final answer to the nearest whole percentage.)) Answer is not complete. 1. Annual cash inflows $ 10,600 2. Discount factor 3. Internal rate of return 4. Internal rate of retur 21% 25% EXHIBIT 148-1 Present Value of $1 1 (1+r) Periods 4% 5% 9% 12% 13% 1 0.962 0.952 2 0925 0907 3 0889 0364 4 0.855 0823 0.792 0.763 5 0822 0.784 0.747 0.713 6 0.790 0.746 0.705 7 0.760 0.711 0665 0666 0623 9 0.703 0731 0677 0.645 10 0676 11 12 13 14 15 16 17 18 19 0475 0.396 0331 20 0456 0377 0312 0258 21 0439 0359 0.294 0242 22 0422 0.342 0.278 0226 23 0406 24 25 26 27 29 30 40 0180 0.164 0215 0178 0.149 0.124 0.199 0.164 0.135 0.112 0.184 0150 0.123 0.326 0262 0211 0170 0138 0112 0.091 0390 0.310 0.247 0197 0158 0.126 0102 0082 0.375 0.295 0233 0.184 0146 0.116 0092 0074 0361 0.281 0220 0172 0115 0.106 0084 0147 028 0207 0161 0.125 28 0333 0.255 0196 0.150 0116 0321 0243 0185 0141 0.107 0308 0231 0.174 0.131 0099 0208 0.142 0.097 0.067 0.046 0.277 0.232 | 0.194 0101 0059 0047 0066 0.098 0.676 0060 0.090 0.069 0054 0.082 0063 0048 0075 0057 0044 0033 0026 0012 0027 0015 0011 0.008 0053 0042 0.047 0037 0.042 0013 0037 0.029 6% 7% 8% 10% 11% 14% 17% 18% 19% 0.943 20% 0.935 0.926 23% 24% 25% 0.917 0.909 0.901 0.893 0885 0.877 0370 0.862 0855 0.847 0.840 0833 0.826 0.890 0873 0.857 0.842 0826 0812 0.797 0.783 0.769 0.756 0.743 0.731 0820 0.813 0.806 0.800 0.840 0.718 0.706 0.694 0683 0816 0.794 0772 0.751 0.731 0.712 0.693 0675 0.672 0.661 0650 0.640 0641 0.624 0.609 0.593 0.579 0564 0.735 0551 0.537 0.524 0.512 0.708 0683 0659 0.636 0.613 0.592 0681 0572 0.552 0534 0516 0.499 0.452 0467 0.451 0437 0423 0.650 0621 0.410 0593 0.567 0543 0.519 0497 0476 0.456 0437 0.419 0402 0.386 | 0.370 | 0.355 0341 0.328 0630 0.596 0.564 0.535 0.507 0480 0.456 0432 0410 0.390 0.370 0.352 0.335 0319 0303 0289 0.275 0.262 0.583 0547 0.513 0.482 0452 0425 0.400 0376 0354 0.333 0.314 0.296 0.279 0263 0627 0.582 0.249 0215 0.222 0210 0540 0.502 0467 0434 0404 0.376 0.351 0.327 0.305 0.285 0.266 0.249 0.592 0544 0.500 0.460 0.424 0.391 0.218 0204 0.191 0.179 0168 0.361 0333 0308 0.284 0.263 0.243 0.225 0.209 0614 0558 0.508 0.180 0167 0.155 0.144 0134 0463 0.422 0386 0.352 0.322 0295 0.270 0247 0.227 0208 0.650 0585 0527 0475 0.429 0388 0.191 0.176 0.162 0.149 0.137 0.126 0116 0107 0.350 0317 0.287 0.261 0237 0215 0.195 0178 0625 0.162 0.148 0.135 0.125 0.112 0.103 0.094 0.066 0557 0.497 0444 0.397 0.356 0319 0.286. 0257 0.231 0208 0187 0168 0.152 0.137 0.124 0.112 0102 0.601 0330 0.459 0415 0.368 0092 0083 0076 0069 0326 0290 0258) 0229 0204 0.182 0.163 0.145 0130 0577 0505 0.104 0093 0084 0075 10442 0.388 0068 0.061 0340 0.299 0.263 0212 0.205 0055 0.181 0.160 0.141 0.125 0.111 0555 0481 0.417 0.088 0078 0.069 0.062 0.055 0.049 0362 0315 0275 0219 0209 0.044 0.183 0.160 0.140 0123 0.108 0.095 0.084 0074 0534 0.458 0.394 0339 0.292 0252 0.218 0057 0.051 0.045 0.040 0.188 0035 0.163 0.141 0.123 0107 0093 00810071 0.062 0513 0436 0371 0317 0270 0231 0.18 0.170 0.146 0054 0.047 0042 0.036 0.032 0.028 0125 0.108 0.093 0080 0.069 0.060 0052 0494 0416 0.350 0.296 0.250 0.212 0045 0039 0014 0000 0.026 0.023 0.153 0130 0.111 0095 0.081 0069 0.059 0.051 0.044 0038 0.012 0028 0138 0.024 0.02110018 0.116 0.098 0.003 0070 0.060 0051 0043 0037 00110027 0023 00200017 0014 0104 0087 0073 0061 0051 0.041 0037 0031 0.026 0022 0019 0012 0016 0014 0093 0077 0.064 0053 0044 0037 0.031 0.026 0022 0015 0015 0013 0011 0.009 0.053 0068 0056 0045 0015 0.012 0026 0022 0018 0015 0013 0011 0.009 0.007. 0074 0060 0049 0.040 0013 0.027 0022 0.018 0.015 0012 0.010 0.009 0.007 0.006 0066 00530043 10.035- 0028 0023 0019 0015 0.013 0010 0.008 0007 0.006 0005 0038 0030 0024 0020 0.016 0013 001010009 10007 0.006 0005 0.004 0033 00%6 0021 0017 0014 QOL 0.005 0.029 0.023 0018 0014 0011 0009 0006 0.005 0.004 0.026 0.020 0016 0012 0000 008 0006 0.005 0.004 0.001 0.002 0.002 0.022 0017 0014 0011 0.008 0.006 0005 0004 0.001 0.002 0.002 0.002 0020 0015 0012 0009 0007 0005 0.004 0.003 0.003 0.002 0.002 0.001 00050004 0.003 0002 0001 0001 0001 0000 0000 0000 0000 0000 15% 16% 21% 22% 0.658 0233 0.194 0.116 0099 0065 0.009 0007 0007 0.006 0004 0003 0003 0.002 EXHIBIT 14B-2 Present Value of an Annuity of $1 in Arrears, (1+r) 9385 8.863 8384 7943 99869304 853 358 8% 95 10% 11% 12% 13% 14% 0.926 0917 0.909 6.901 0.893 0885 0877 1.783 1.759 1.736 1713 1600 1668 2.577 2531 2487 2444 2402 2361 3312 3240 3.170 3102 3037 2974 3.993 3390 3.791 3696 3005 3317 3998 4423 Periods 4% 5% 6% T 0.962 0.952 0.943 2 3 4 6 7 7% 0.935 1886 1859 1833 EXOR 2775 2723 2673 2624 3630 3346 3465 3.387 4452 4.329 | 4.212 | 4.100 5.242 5076 4917 4.767 6002 5.786 5382 5.389 R 6733 6463 6210 9. 10 11 12 13 14 15 10563 93999295 745 11.318 10.30 9.712 9.108 16 11652 303 10 106 9447 17 17.106 111374 10.477 9.763 IN 19 20 21 23 21 885 24 26 27 15.247 13.799 12.550 11:409 50529 9307 985 25 15.622 14.094 12.783 11 654 10.675 9325 9077 15.983 14.375 13603 11 836 10.410 9929 9.161 16330 14.643 13.211 11947 10 935 10077 9237 28 16.663 14 98 13.406 12.137 11.051 29 16.984 15.141 13.591 12.278 11 158 30 17.292 15372 13.765 12.400 11-258 40 694 19.793 17 159 15.046 1331211925 10.757 9779 8.951 15% 16% 17% 18% 19% 20% 21% 22% 23% 24% 25% 0370 0.862 0855 0.847 0.840 0.833 0826 0.820 0.813 0.806 0.800 1647 1626 1605 1585 1366 1547 1528 1509 1492 1474 1457 1.440 2.322 2.283 2.246 2.210 2.174 2.140 2.106 2.074 2042 2011 1981 1952 2914 2855 2.798 2.743 2690 2.639 2.589 2540 2.494 2.448 2.404 2362 3433 3352 3274 3.199 3.127 3.058 2991 2.926 2864 2805 2.745 2.689 1889 3784 3685 3589 3.495 3.410 3.326 3.245 3.167 3092 3.020 2.951 4.288 4.160 4039 3972 3812 3.706 3.005 3508 3.416 327 3.242 3.161 4207 4078 3954 3337 3.726 3619 351 3421 3329 3905 3.766 367 4054 3923 3.799 4377 4035 3.902 3.566 3.463 3.682 3.371 3.776 3656 1962 3824 4001 1859 4623 4456 4.355 42314.111 5.206 5033 4.868 4.712 4.564 5.971 5.747 5535 5.335 5.146 4968 4799 4639 4.457 4344 7435 7.10% 602 6515 6247 5995 5759 5537 5328 5.132 4946 4.772 407 4451 4.300 4.163 4031 111 7722 7360 7024 6710 6418 6.145 5889 5650 5426 $216 5019 4833 4659 4.494 4339 | 4.192 760 306 7ANT 7499 7.139 6305 6.4956207 5938 15687 5455 5234 5029 4336 4656 4486 4327 7536 7161 6314 6492 6194 5918 3660 5421 5.197 4.988 4.79) 4611 4439 4.278 4.127 3985 3851 725 7904 AKT 7103 6750 6.434 6122 5842 5583 5.342 5118 4910 4715 4533 4362 4203 4053 3912 3280 244 7.7M 7AM 6903 6628 6302 6002 5.72454645229 5008 4802 4611 4.432 4365410 5590617606 7191 6811 463 6142 5847 5.575 5324 3002 4.376 4675 4459 4315 4353 KASI 333 724 7379 6974 6504 6.365 5954 SMA 5.405 5.162 49 4730 4536 437 4389 4031 3.387 9133 544 027 7549 7.120 6729 6373 6047 5.249 3.475 5.322 4990 475 4576 43391 4219 4019 1910 12699 11790 102 10059 9372 756 2017.02 7250 6340 6407 6.128 5816 5534 5271 5011 4812 4008 419 4240 400 3926 13:04 12.065 115 10.36 96804 950 365 7839 7.366 6918 63506.198 5877 5.584 5.316 500 4843 4635 4442 4263 4097 3942 13590 12.462 11470 10.594 98 9129514 7963 746970256625 6259 5929 | 5638 | 5355 51014870 4.657 4460 4279 41103954 14029 12821 11.764 10:46 10017 9292 649 075 7562 7102 6687 6312 5.975 SMS 5.364 5.127 4.391 4675 446 4293 4.121 3963 14.451 13.163 12042 1106110301 9442 772 8167645 7170 6743 6359 6011 596 5410 5.149 4909 4690 4458 4.302 4.130 1970 14.857 13489 17 305 11372 10371 9580 266 771 7210 792 699 604 5723 5412 5.167 4925 4703 4.499 4311 4.337 3.976 348 7.784 7.283 64SS 6414 6.073 5746 5.451 5.162 4917 4.713 4.507 4316 4143 3981 422 7843 7.330 6873 6464 6097 5766 5467 5.195 4.948 4.721 4514 4321 4.147 398 488 7896 7372 6906 6491 6115 57K1 5480 4.956 4726 4520 4324 4.1513068 548 7943 7409 6935 6514 6136 5.79 5492 5215 4.964 4.734 43244332 4154 3.990 10116 9.307 602 7964 7441 6961 6534 6152 5510 5502 5223 4970 4799 4.538 4.335 4357 10 198 93708650 8022 7470 6983 6551 6.166 5.820 5510 5229 4975 4743 4531 4337 4159 3994 10 274 9477 055 7496 7003 6566 6177 5829 5517 5235 4979 4746 4334 4339 4.160 1995 8244 7614 7 5 6643 4231 5871 5548 5258 4997 4700 4544 4347 4.166 1999 5206 Exercise 14-3 (Algo) Internal Rate of Return [LO14-3] Wendell's Donut Shoppe is investigating the purchase of a new $34,600 donut-making machine. The new machine would permit the company to reduce the amount of part-time help needed, at a cost savings of $6,200 per year. In addition, the new machine would allow the company to produce one new style of donut, resulting in the sale of 2,200 dozen more donuts each year. The company realizes a contribution margin of $2.00 per dozen donuts sold. The new machine would have a six-year useful life. Click here to view Exhibit 148-1 and Exhibit 14B-2. to determine the appropriate discount factor(s) using tables. Required: 1. What would be the total annual cash inflows associated with the new machine for capital budgeting purposes? 2. What discount factor should be used to compute the new machine's internal rate of return? (Round your answers to 3 decimal places.) 3. What is the new machine's internal rate of return? (Round your final answer to the nearest whole percentage.) 4. In addition to the data given previously, assume that the machine will have a $12,630 salvage value at the end of six years. Under these conditions, what is the internal rate of return? (Hint: You may find it helpful to use the net present value approach; find the discount rate that will cause the net present value to be closest to zero.) (Round your final answer to the nearest whole percentage.)) Answer is not complete. 1. Annual cash inflows $ 10,600 2. Discount factor 3. Internal rate of return 4. Internal rate of retur 21% 25% EXHIBIT 148-1 Present Value of $1 1 (1+r) Periods 4% 5% 9% 12% 13% 1 0.962 0.952 2 0925 0907 3 0889 0364 4 0.855 0823 0.792 0.763 5 0822 0.784 0.747 0.713 6 0.790 0.746 0.705 7 0.760 0.711 0665 0666 0623 9 0.703 0731 0677 0.645 10 0676 11 12 13 14 15 16 17 18 19 0475 0.396 0331 20 0456 0377 0312 0258 21 0439 0359 0.294 0242 22 0422 0.342 0.278 0226 23 0406 24 25 26 27 29 30 40 0180 0.164 0215 0178 0.149 0.124 0.199 0.164 0.135 0.112 0.184 0150 0.123 0.326 0262 0211 0170 0138 0112 0.091 0390 0.310 0.247 0197 0158 0.126 0102 0082 0.375 0.295 0233 0.184 0146 0.116 0092 0074 0361 0.281 0220 0172 0115 0.106 0084 0147 028 0207 0161 0.125 28 0333 0.255 0196 0.150 0116 0321 0243 0185 0141 0.107 0308 0231 0.174 0.131 0099 0208 0.142 0.097 0.067 0.046 0.277 0.232 | 0.194 0101 0059 0047 0066 0.098 0.676 0060 0.090 0.069 0054 0.082 0063 0048 0075 0057 0044 0033 0026 0012 0027 0015 0011 0.008 0053 0042 0.047 0037 0.042 0013 0037 0.029 6% 7% 8% 10% 11% 14% 17% 18% 19% 0.943 20% 0.935 0.926 23% 24% 25% 0.917 0.909 0.901 0.893 0885 0.877 0370 0.862 0855 0.847 0.840 0833 0.826 0.890 0873 0.857 0.842 0826 0812 0.797 0.783 0.769 0.756 0.743 0.731 0820 0.813 0.806 0.800 0.840 0.718 0.706 0.694 0683 0816 0.794 0772 0.751 0.731 0.712 0.693 0675 0.672 0.661 0650 0.640 0641 0.624 0.609 0.593 0.579 0564 0.735 0551 0.537 0.524 0.512 0.708 0683 0659 0.636 0.613 0.592 0681 0572 0.552 0534 0516 0.499 0.452 0467 0.451 0437 0423 0.650 0621 0.410 0593 0.567 0543 0.519 0497 0476 0.456 0437 0.419 0402 0.386 | 0.370 | 0.355 0341 0.328 0630 0.596 0.564 0.535 0.507 0480 0.456 0432 0410 0.390 0.370 0.352 0.335 0319 0303 0289 0.275 0.262 0.583 0547 0.513 0.482 0452 0425 0.400 0376 0354 0.333 0.314 0.296 0.279 0263 0627 0.582 0.249 0215 0.222 0210 0540 0.502 0467 0434 0404 0.376 0.351 0.327 0.305 0.285 0.266 0.249 0.592 0544 0.500 0.460 0.424 0.391 0.218 0204 0.191 0.179 0168 0.361 0333 0308 0.284 0.263 0.243 0.225 0.209 0614 0558 0.508 0.180 0167 0.155 0.144 0134 0463 0.422 0386 0.352 0.322 0295 0.270 0247 0.227 0208 0.650 0585 0527 0475 0.429 0388 0.191 0.176 0.162 0.149 0.137 0.126 0116 0107 0.350 0317 0.287 0.261 0237 0215 0.195 0178 0625 0.162 0.148 0.135 0.125 0.112 0.103 0.094 0.066 0557 0.497 0444 0.397 0.356 0319 0.286. 0257 0.231 0208 0187 0168 0.152 0.137 0.124 0.112 0102 0.601 0330 0.459 0415 0.368 0092 0083 0076 0069 0326 0290 0258) 0229 0204 0.182 0.163 0.145 0130 0577 0505 0.104 0093 0084 0075 10442 0.388 0068 0.061 0340 0.299 0.263 0212 0.205 0055 0.181 0.160 0.141 0.125 0.111 0555 0481 0.417 0.088 0078 0.069 0.062 0.055 0.049 0362 0315 0275 0219 0209 0.044 0.183 0.160 0.140 0123 0.108 0.095 0.084 0074 0534 0.458 0.394 0339 0.292 0252 0.218 0057 0.051 0.045 0.040 0.188 0035 0.163 0.141 0.123 0107 0093 00810071 0.062 0513 0436 0371 0317 0270 0231 0.18 0.170 0.146 0054 0.047 0042 0.036 0.032 0.028 0125 0.108 0.093 0080 0.069 0.060 0052 0494 0416 0.350 0.296 0.250 0.212 0045 0039 0014 0000 0.026 0.023 0.153 0130 0.111 0095 0.081 0069 0.059 0.051 0.044 0038 0.012 0028 0138 0.024 0.02110018 0.116 0.098 0.003 0070 0.060 0051 0043 0037 00110027 0023 00200017 0014 0104 0087 0073 0061 0051 0.041 0037 0031 0.026 0022 0019 0012 0016 0014 0093 0077 0.064 0053 0044 0037 0.031 0.026 0022 0015 0015 0013 0011 0.009 0.053 0068 0056 0045 0015 0.012 0026 0022 0018 0015 0013 0011 0.009 0.007. 0074 0060 0049 0.040 0013 0.027 0022 0.018 0.015 0012 0.010 0.009 0.007 0.006 0066 00530043 10.035- 0028 0023 0019 0015 0.013 0010 0.008 0007 0.006 0005 0038 0030 0024 0020 0.016 0013 001010009 10007 0.006 0005 0.004 0033 00%6 0021 0017 0014 QOL 0.005 0.029 0.023 0018 0014 0011 0009 0006 0.005 0.004 0.026 0.020 0016 0012 0000 008 0006 0.005 0.004 0.001 0.002 0.002 0.022 0017 0014 0011 0.008 0.006 0005 0004 0.001 0.002 0.002 0.002 0020 0015 0012 0009 0007 0005 0.004 0.003 0.003 0.002 0.002 0.001 00050004 0.003 0002 0001 0001 0001 0000 0000 0000 0000 0000 15% 16% 21% 22% 0.658 0233 0.194 0.116 0099 0065 0.009 0007 0007 0.006 0004 0003 0003 0.002 EXHIBIT 14B-2 Present Value of an Annuity of $1 in Arrears, (1+r) 9385 8.863 8384 7943 99869304 853 358 8% 95 10% 11% 12% 13% 14% 0.926 0917 0.909 6.901 0.893 0885 0877 1.783 1.759 1.736 1713 1600 1668 2.577 2531 2487 2444 2402 2361 3312 3240 3.170 3102 3037 2974 3.993 3390 3.791 3696 3005 3317 3998 4423 Periods 4% 5% 6% T 0.962 0.952 0.943 2 3 4 6 7 7% 0.935 1886 1859 1833 EXOR 2775 2723 2673 2624 3630 3346 3465 3.387 4452 4.329 | 4.212 | 4.100 5.242 5076 4917 4.767 6002 5.786 5382 5.389 R 6733 6463 6210 9. 10 11 12 13 14 15 10563 93999295 745 11.318 10.30 9.712 9.108 16 11652 303 10 106 9447 17 17.106 111374 10.477 9.763 IN 19 20 21 23 21 885 24 26 27 15.247 13.799 12.550 11:409 50529 9307 985 25 15.622 14.094 12.783 11 654 10.675 9325 9077 15.983 14.375 13603 11 836 10.410 9929 9.161 16330 14.643 13.211 11947 10 935 10077 9237 28 16.663 14 98 13.406 12.137 11.051 29 16.984 15.141 13.591 12.278 11 158 30 17.292 15372 13.765 12.400 11-258 40 694 19.793 17 159 15.046 1331211925 10.757 9779 8.951 15% 16% 17% 18% 19% 20% 21% 22% 23% 24% 25% 0370 0.862 0855 0.847 0.840 0.833 0826 0.820 0.813 0.806 0.800 1647 1626 1605 1585 1366 1547 1528 1509 1492 1474 1457 1.440 2.322 2.283 2.246 2.210 2.174 2.140 2.106 2.074 2042 2011 1981 1952 2914 2855 2.798 2.743 2690 2.639 2.589 2540 2.494 2.448 2.404 2362 3433 3352 3274 3.199 3.127 3.058 2991 2.926 2864 2805 2.745 2.689 1889 3784 3685 3589 3.495 3.410 3.326 3.245 3.167 3092 3.020 2.951 4.288 4.160 4039 3972 3812 3.706 3.005 3508 3.416 327 3.242 3.161 4207 4078 3954 3337 3.726 3619 351 3421 3329 3905 3.766 367 4054 3923 3.799 4377 4035 3.902 3.566 3.463 3.682 3.371 3.776 3656 1962 3824 4001 1859 4623 4456 4.355 42314.111 5.206 5033 4.868 4.712 4.564 5.971 5.747 5535 5.335 5.146 4968 4799 4639 4.457 4344 7435 7.10% 602 6515 6247 5995 5759 5537 5328 5.132 4946 4.772 407 4451 4.300 4.163 4031 111 7722 7360 7024 6710 6418 6.145 5889 5650 5426 $216 5019 4833 4659 4.494 4339 | 4.192 760 306 7ANT 7499 7.139 6305 6.4956207 5938 15687 5455 5234 5029 4336 4656 4486 4327 7536 7161 6314 6492 6194 5918 3660 5421 5.197 4.988 4.79) 4611 4439 4.278 4.127 3985 3851 725 7904 AKT 7103 6750 6.434 6122 5842 5583 5.342 5118 4910 4715 4533 4362 4203 4053 3912 3280 244 7.7M 7AM 6903 6628 6302 6002 5.72454645229 5008 4802 4611 4.432 4365410 5590617606 7191 6811 463 6142 5847 5.575 5324 3002 4.376 4675 4459 4315 4353 KASI 333 724 7379 6974 6504 6.365 5954 SMA 5.405 5.162 49 4730 4536 437 4389 4031 3.387 9133 544 027 7549 7.120 6729 6373 6047 5.249 3.475 5.322 4990 475 4576 43391 4219 4019 1910 12699 11790 102 10059 9372 756 2017.02 7250 6340 6407 6.128 5816 5534 5271 5011 4812 4008 419 4240 400 3926 13:04 12.065 115 10.36 96804 950 365 7839 7.366 6918 63506.198 5877 5.584 5.316 500 4843 4635 4442 4263 4097 3942 13590 12.462 11470 10.594 98 9129514 7963 746970256625 6259 5929 | 5638 | 5355 51014870 4.657 4460 4279 41103954 14029 12821 11.764 10:46 10017 9292 649 075 7562 7102 6687 6312 5.975 SMS 5.364 5.127 4.391 4675 446 4293 4.121 3963 14.451 13.163 12042 1106110301 9442 772 8167645 7170 6743 6359 6011 596 5410 5.149 4909 4690 4458 4.302 4.130 1970 14.857 13489 17 305 11372 10371 9580 266 771 7210 792 699 604 5723 5412 5.167 4925 4703 4.499 4311 4.337 3.976 348 7.784 7.283 64SS 6414 6.073 5746 5.451 5.162 4917 4.713 4.507 4316 4143 3981 422 7843 7.330 6873 6464 6097 5766 5467 5.195 4.948 4.721 4514 4321 4.147 398 488 7896 7372 6906 6491 6115 57K1 5480 4.956 4726 4520 4324 4.1513068 548 7943 7409 6935 6514 6136 5.79 5492 5215 4.964 4.734 43244332 4154 3.990 10116 9.307 602 7964 7441 6961 6534 6152 5510 5502 5223 4970 4799 4.538 4.335 4357 10 198 93708650 8022 7470 6983 6551 6.166 5.820 5510 5229 4975 4743 4531 4337 4159 3994 10 274 9477 055 7496 7003 6566 6177 5829 5517 5235 4979 4746 4334 4339 4.160 1995 8244 7614 7 5 6643 4231 5871 5548 5258 4997 4700 4544 4347 4.166 1999 5206