Need help with 4 and 5

US Cola is considering the purchase of a special-purpose bottling machine for $80,000. It is expected to have a useful life of 4 years with no terminal disposal value. The plant manager estimates the following savings in cash operating costs: BE (Click the icon to view the savings in cash operating costs.) US Cola uses a required rate of return of 14% in its capital budgeting decisions. Ignore income taxes in your analysis. Assume all cash flows occur at year-end except for initial investment amounts. Present Value of $1 table Present Value of Annuity of $1 table Future Value of $1 table Future Value of Annuity of $1 table 1. Net present value. (Use factor amounts rounded to three decimal places. Round your answers to the nearest whole dollar. Use a minus sign or parentheses for a negative net present value.) The net present value is $ (5,631) 2. Payback period. (Round your answer to two decimal places.) The number of years for the payback period is 2.75 3. Discounted payback period. O A 3.79 B. Amount can not be determined OC. 3.71 OD 3.75 4. Internal rate of return (using the interpolation method). (Use a trial-and-error approach and straight-line interpolation as necessary. Round your answer to the nearest hundredth of a percent, X.XX%.) The internal rate of return (IRR) is US Cola is considering the purchase of a special-purpose bottling machine for $80,000. It is expected to have a useful life of 4 years with no terminal disposal value. The plant manager estimates the following savings in cash operating costs: Requirements Data table for initial investment amounts. gative net present value.) Calculate the following for the special purpose bottling machine: 1. Net present value 2. Payback period 3. Discounted payback period 4. Internal rate of return (using the interpolation method) 5. Accrual accounting rate of return based on net initial investment (Assume straight-line depreciation. Use the average annual savings in cash operating costs when computing the numerator of the accrual accounting rate of return.) Year Amount Year 1 $ 35,000 Year 2 30,000 Year 3 20,000 Year 4 12,000 $ 97,000 Total Print Done Print Done 4. Internal rate of return (using the interpolation method). (Use a trial-and-error approach and straight-line interpolation as necessary. Round your answer to the nearest hundredth of a percent, X.XX%) The internal rate of return (IRR) is Leln mesolve this text nana Get more heln Clear all Check answer Reference 6% 16% 28% 8% 0.926 0.857 14% 0.877 0.943 0.862 0.769 12% 0.893 0.797 0.712 0.806 0.890 22% 0.820 0.672 0.551 0.743 0.781 0.610 0.592 0.794 0.769 0.675 0.641 0.477 0.636 0.451 0.313 0.329 0.735 0.135 0.681 0.00 0 630 0.6s 0583 W.30 0540 0.544 0.500 Present Value of $1 Periods 2% 4% Period 1 0.980 0.962 Period 2 0.961 0.925 Period 3 0.942 0.889 Period 4 0.924 0.855 Period 5 0.906 0.822 Period b 0.000 Period 6 0 888 0 790 0.190 Period 7 0 871 0 760 Period/ 0.871 0.70 Period 8 0.853 0.731 Period 8 0 853 0731 Period 9 0.837 0.703 Period 10 820 Period 10 0.820 0676 0.676 Period 11 804 650 Period 11 0.804 0.650 Period 12 788 Period 12 0.788 0625 0.625 Period 13 0.773 0.601 Period 14 758 0577 Period 14 0.758 0.577 Period 16 0.728 0.534 Period 16 0 728 0534 Period 17 0.714 0.513 40 200 Period 18 0.700 0.494 Dorid 10 ces Az Period 19 0.686 0.475 0.456 Period 21 0.660 0.439 Period 22 0.647 0.422 Period 23 0.634 Period 24 0 6220 390 0.840 0.792 0747 W14 0 705 10 665 0627 W.002 0.627 0592 0.592 0558 0.558 0.527 0.527 0.197 0.497 0269 0.469 0.42 0.442 0.417 0.394 0.394 0271 0.371 ar 0.350 0224 0.331 0.312 0.294 10% 0.909 0.826 0.751 0.683 0 621 0.62! 0564 0.564 0513 0.513 0467 0.467 0124 0.424 0286 0.386 0350 0.350 0310 0.319 290 0.290 0262 0.263 0239 0.239 0218 0.218 0.198 0.180 404 0.164 0.149 0.135 0.123 0.112 0102 0.463 0.463 0.420 0.429 0397 0.397 0268 0.368 0 240 0.340 0.315 202 0.292 0.270 ard 0.250 0.232 0340 0.215 0567 0.567 0507 0.507 0.452 0404 1.434 0.404 361 0.361 0322 0.322 0287 0.287 0.257 0 257 220 0.229 205 0.205 0.183 183 163 0.163 0.146 0.130 0440 0.116 0.592 1.594 0519 0.312 0456 0.456 0400 1.400 0.351 0.308 0270 0.270 0237 0.237 208 0.208 100 0.182 160 0.160 140 0.140 29 0.123 400 0.108 oor 0.095 0.083 002 0.073 0.064 0.056 0.049 0043 0.552 0476 0.476 0410 0.410 0354 1.354 0205 0.305 0262 0.263 0227 0.227 195 0.195 168 0.168 0115 0.145 0.125 125 109 0.108 002 0.093 000 0.080 ed 0.069 och 0.060 18% 0.847 0.718 0.609 0.516 0.437 0.437 0 370 0314 0.370 0.314 266 0.266 0225 0.225 101 0.191 0.162 162 0.137 137 0.116 116 o 090 0.099 0084 0.084 zi 0.071 ora 0.060 0.051 0.043 0.037 0.031 0.026 0.022 0019 20% 0.833 0.694 0.579 0.482 0.402 0.402 0.335 0 279 0233 0.233 0.194 194 162 0.162 135 0.135 145 0.112 nga 0.093 0.078 0.078 0.065 0.051 0.054 wer 0.045 0.038 04 0.031 2008 0.026 0.022 0.018 0.015 0013 24% 26% 0.794 0.650 0.630 0.524 0.500 0423 0.423 0.397 0 341 0.39 0.315 0275 0.341 0250 219 0 222 0.215 1.200 198 0.222 179 1.190 0157 0.179 0.157 0.144 0.125 0.116 116 0099 0.099 0.094 nga 0.079 0076 0.076 062 0.062 0061 0.061 0050 0.050 0039 0.049 0.039 0010 0031 0.040 0.031 025 032 0.032 0.025 0.026 0.020 010 0.021 0.016 045 0.017 0.012 0.014 0.010 0.011 0.008 0.006 0.007 0.005 0006 0.004 0370 0.370 0303 0.303 249 0.249 0204 0.204 0167 0.167 427 0.137 0.112 002 0.092 0075 0.075 0062 0.062 0051 0.051 2 0.042 0027 0.034 0.028 0.023 0.019 0.015 0.013 0.010 0008 0291 0.29 0227 W.241 178 V.17 0.139 0.108 0085 0.085 0066 0.066 0052 0.052 040 0.040 0032 0.032 0025 0.025 0.019 0.019 our 0.015 0.012 0.009 Period 15 0.743 0.555 30% 32% 0.758 0.574 0.455 0.435 0.350 0269 0 250 V.209 0.250 0207 0 180 U. 109 159 0143 V.159 0122 0.143 0.123 108 0.108 082 0.094 0.082 069 073 0.073 0.062 0056 047 0.056 0.047 42 0.043 0.036 0033 0.033 0027 0.027 0025 0.025 0021 0.021 0020 0.020 0.016 0016 0012 0.015 0.012 03 0.012 0.009 nz 0.009 0.007 nor no 0.007 0.005 0.005 0.004 0.004 0.003 0.003 0.002 0.002 0002 0001 40% Periods 0.714 Period 1 0.510 Period 2 0.364 Period 3 0.260 Period 4 0 186 Period 5 0.106 Period 5 0 133 Period 6 0.133 Period 6 0.095 Period 7 0.039 Period 068 Period 0.068 Period 8 0.048 Period 9 048 Period 9 0 035 Period 10 0.035 Period 10 0.025 Period 11 0.025 Period 11 0.018 Period 12 0.018 Period 12 0013 Dorid 12 0.013 Period 13 0 009 Period 0.009 Period 14 0005 Deriod 16 0.005 Period 16 000 42 0.003 Period 17 2004 0.002 Period 18 2009 Dried to 0.002 Period 19 0.001 Period 20 0.001 Period 21 0.001 Period 22 0.000 Period 23 0 000 Period 24 0.006 Period 15 Period 20 120 0.673 0.199 0.109 0.051 0.044 0.00% 0.093 0.006 0.278 0.038 0.009 0.406 0.184 0.170 0 158 0.262 0247 0.083 0.074 0066 0.004 0.003 0.002 0.033 0.028 0003 1 Reference Period 7 2003 Present Value of Annuity of $1.00 in Arrears* Periods 2% 4 4% 6% 8% 10% Period 1 0.980 0.962 0.943 0.926 0.909 Period 2 1.942 1.886 1.833 1.783 1.736 Period 3 2.884 20 2.775 2.673 2.577 2.487 Period 4 3.808 3.630 3.465 3.312 3.170 Period 5 4.713 4.452 40 4.212 3.993 3.791 Period 6 5.601 5.242 4.917 1047 4.623 4.355 Period 7 6.472 6.002 COM 5.582 5.206 4.868 Period 8 7.325 6.733 6.210 0.214 5.747 5.335 Period 9 8.162 7.435 6.802 6.247 0241 2005 5.759 0.15 Period 10 8.983 8.111 7.360 6.710 6.145 004 Period 11 9.787 8.760 7.887 7.139 6.495 Period 12 10.575 9.385 123 1.1 202 8.384 7.536 6.814 Period 13 11.348 9.986 . 200 2003 reno 1.34000 8.853 7.904 7.103 Period 14 12.106 10.563 9.295 30 100 8.244 5:20 7.367 Period 15 12.849 11.118 9.712 bro 8.559 7.606 Period 16 13.578 11.652 10.106 8.851 7.824 Period 17 14.292 12.166 10.477 9.122 23 8.022 Period 18 14.992 12.659 10.828 9.372 8.201 Period 19 15.678 13.134 11.158 9.604 8.365 Period 20 16.351 13.590 11.470 9.818 8.514 Period 21 17.011 14.029 11.764 10.017 8.649 Period 22 17.658 14.451 12.042 10.201 8.772 Period 23 18.292 14.857 12.303 10.371 8.883 Period 24 18 914 15 247 12 550 10529 8985 12% 0.893 1.690 2.402 3.037 3.605 4.111 4.564 07 4.968 5.328 20 5.650 5.938 20 6.194 13 6.424 25 6.628 264, 6.811 21 6.974 25 7.120 7.250 7.366 7.469 7.562 7.645 7.718 7 784 14% 0.877 1.647 2.322 2.914 3.433 00 3.889 4.288 4.639 1240 4.946 5.216 40 5.453 5.660 5.842 6.002 . 6.142 6.265 205 6.373 6.467 6.550 6.623 6.687 6.743 6.792 6835 16% 18% 0.862 0.847 1.605 1.566 2.246 2.174 2.798 2.690 3524 404 3.274 360 3.127 3.685 3.498 4.039 3.812 09 4.344 1017 4.078 4.607 7.00 4.303 4.833 102 4.494 5.029 4.656 6 7.900 5.197 4.793 5.342 4.910 25 5.468 5.008 . ze 5.575 5.092 sco 5.668 5.162 104 3.749 5.749 5.222 5.818 5.273 5.877 3.00 5.316 5.929 5.353 5.973 5.384 6.011 5.410 6.044 5.432 6.173 5.451 20% 22% 0.833 0.820 1.528 1.492 2.106 2.042 2.589 2.494 2.991 500 2.864 3.326 3.167 3.605 3.416 3.837 3.619 ! 1.00! 4031 3.786 100 4.192 3.923 1:22 4.327 4.035 1.10 4.439 4.127 4.533 1:20 4.203 1402 4.611 4.265 22 4.675 4.315 4.730 32 4.357 19 4.775 4.391 4.812 4.419 1113 4.843 4.442 4.870 4.460 4.891 4.476 4.909 4.488 4.925 4.499 4 937 4 507 24% 0.806 1.457 1.981 2.404 2.745 3.020 3.242 1434 3.421 3.566 3.682 3.776 10 3.851 3.912 3.962 4.001 4.033 4.059 4.080 4.097 1.21 4.110 4.121 4.130 4.137 4 143 26% 28% 30% 0.794 0.781 0.769 1.424 1.392 1.361 1.923 1.868 1.816 2.320 2.241 2.166 2.635 2.532 2.436 12 2.885 2.759 2.643 3.083 2.937 2.802 4004 3.241 3.076 2.925 3.366 3.184 3.019 3.465 3.269 3.092 3.543 3.335 3.147 14 3.606 3.387 3.190 Woo 100 3.656 3.427 3.223 co 2.70 3.695 3.459 3.249 700 2208 1:51 3.726 3.483 40 3.268 10 3.751 3.503 2 3.283 3.771 3.518 3.295 3.786 3.529 3.304 3.799 12 3.539 3.311 3.808 3.546 3.316 3.816 3.551 3.320 3.822 3.556 3.323 3.827 3.559 3.325 3.831 3.562 3327 32% 40% Periods 0.758 0.714 Period 1 1.331 1.224 Period 2 1.766 1.589 Period 3 1.00% Feed 2.096 1.849 Period 4 2.345 2.035 Period 5 2.534 2.168 Period 6 2.677 491 65 2.263 Period 7 2.786 2.331 Period 8 2.868 2.379 Period 9 20 Fenody 2930 2.300 2.414 Period 10 1700 eu 2978 2.438 Period 11 10 10 en 3.013 2.456 Period 12 5700 3.040 2.469 Period 13 519 enou 3.061 2.478 Period 14 0.001 470 3.076 2.484 Period 15 060 70 ar 3.088 2.489 Period 16 70. 3.097 2.492 Period 17 3.104 2.494 Period 18 3.109 2.496 Period 19 2.490 Period 19 3.113 2.497 Period 20 3.116 2.498 Period 21 3.118 2.498 Period 22 3.120 2.499 Period 23 3.121 2.499 Period 24 - Reference 2503 Compound Amount of $1.00 (The Future Value of $1.00) Periods 2% 4% 6% 8% 10% 12% 14% Period 1 1.020 1.040 .060 1.080 1.100 1.120 1.140 Period 2 1.040 1.082 .124 1.166 1.210 1.254 1.300 Period 3 1.061 1.125 191 1.260 en 1.331 1.405 482 500 Period 4 1.082 1.170 be 1.262 1.360 464 1.574 Period 5 689 2012 .104 1.217 med 1.338 1920 200 0 1.469 be 2015 1.611 1.762 10 Period 6 1.925 2440 .126 1.265 419 1.587 22 24 1.772 De 2440 940 1.974 2.195 Period 7 1.149 1.316 1.714 1.504 27 100 1.949 10 2.211 Period 8 1.172 1.369 20 5:44 1.851 1.594 beoo 1.300 ora 1.00! 200 2.144 2.476 2144 Period 9 1.195 1.423 2.853 2.09 410 1.689 1.999 3.252 160 2.358 40 Period 10 1.219 1.480 2.773 1.999 4.200 1.791 berou 100 2.159 2207 2.594 3.106 3.707 2159 Period 11 1.243 1.539 Beno.24.02 4220 1.898 2.332 2.853 100 220 3.479 2.00 Period 12 1.268 1.601 4.226 4.220 2008 2.012 2.518 pero 1.400.00 3.138 3.896 222 4.818 Period 13 1.294 1.665 2010 2.133 berov 40 1200 2.720 3.452 4.363 5.492 Period 14 1.319 1.732 2.261 3052 1204 100 2.937 3.797 6.261 4.887 0004 Period 15 1.346 1.801 2.397 11 3.172 4.177 24 22400 5.474 1027 107 7.138 Period 16 1.373 1.873 2.540 ACOS 20 4.595 3.426 blon 0407 16 6.130 8.137 cor Period 17 1.400 1.948 09 3.700 100 5.054 6.866 18 1.428 2.026 9.276 21 100 Period 854 3.996 467 2.129 001 Period 19 1.457 2.107 5.560 2.330 10.575 20 3.026 10.579 4.316 6.116 8.613 1210 12.056 Period 20 1.486 2.191 3.207 4.661 6.727 9.646 13.743 Period 21 1.516 2.279 3.400 5.034 7.400 10.804 15.668 Period 22 1.546 2.370 3.604 5.437 8.140 12.100 17.861 Period 23 1.577 2.465 3.820 5.871 8.954 13.552 20.362 Period 24 1 608 2563 4049 6.341 9.850 15 179 23 212 16% 18% 1.160 1.180 1.346 1.392 1.561 1.643 811 1.939 2.100 2.288 5400 2.436 2.700 000 2.826 3.185 or 1.050 10 3.278 3.759 2:15 3.803 4.435 vous 11 4.411 5.234 17 3.24 5.117 6.176 9.10 5.936 200 7.288 6.886 6.00 8.599 2008 7.988 10.147 9.266 11.974 16-20 10.748 14.129 1 12.468 16.672 14.463 19.673 11.402 1 16.777 JO 23.214 19.461 27.393 22.574 32.324 26.186 38.142 30.376 45.008 35 236 53 109 20% 1.200 1.440 1.728 2.074 2.488 2.986 5.000 sro 3.583 4.300 5.160 3.100 6.192 9122 7.430 0.048 8.916 10.699 0.00 12.839 12407 15.407 10400 18.488 10.10 22.186 4.100 26.623 20.04 30:30 31.948 46.005 55.206 66.247 79 497 22% 24% 1.220 1.240 1.488 1.538 11 1.816 1.907 19 2.215 2.364 44 2.703 2005 2.932 4907 3.297 - 3.635 2001 4.023 co 1.22 4.508 20 4.908 1.300 5.590 2020 5.987 3:20 6.931 0:20 7.305 8.594 8.912 2014 10.657 10.872 49.90 12.304 13.215 13.264 10 500 16.386 12.403 16.182 10240 20.319 1079 19.742 25.196 30:20 2000 541 24.086 31.243 5020 13 29.384 22.304 38.741 35.849 13.94% 48.039 10.02 43.736 so 59.568 2.300 53.358 73.864 65.096 91.592 79.418 113.574 96.889 140.831 118 205 174631 26% 1.260 1.588 2.000 2.520 190 5.24 3.176 09 4.002 03 5.042 1024 6.353 0.32 8.005 10.086 19:00 12.708 12.10 16.012 10412 20.175 3:18 25.421 15 32.030 40.358 or 50.851 64.072 04:42 80.731 101.721 128.169 161.492 203.480 256 385 28% 1.280 1.638 2.097 2.684 2002 3.436 4.398 1200 5.629 220 7.206 200 2.22 9.223 Hovo 11.806 15.112 114 19.343 24.759 COM 31.691 . 40.565 09 51.923 ceea 66.461 30% 1.300 1.690 2.197 42 2.856 1920 3.713 4.827 272 6.275 0.13 8.157 10.604 0.001 13.786 100 17.922 1266 23.298 30.288 50-500 10:22 39.374 51.186 66.542 86.504 ob.504 112.455 16.132 146.192 190.000 190.050 247.065 321.184 417.539 542 801 32% 1.320 1.742 2.300 3.036 Xon 4.007 5.290 20 6.983 608 0.22 21 9.217 12.100 12.166 16.060 .. 21.199 4:10 27.983 56 36.937 40 48.757 64.359 Xe 84.954 112.139 148.024 102.967 195.391 257.916 340.449 449.393 593.199 783 023 40% Periods 1.400 Period 1 1.960 Period 2 2.744 Period 3 be 3.842 Period 4 1976 5.378 Period 5 7620 7.530 Period 6 1064 10.541 Period 7 14.758 Period 8 14.10 Perogo 20.661 Period 9 10.00! 28.925 Period 10 40:36 bero 40.496 10.180 Period 11 be 56.694 Period 12 30.01 bus 79.371 Period 13 COOL beroux 111.120 Period 14 Acco bas 155.568 Period 15 217.795 Period 16 . 304.913 143 426.879 149.019 Period 19 836.683 Period 20 1171.356 Period 21 1639.898 Period 22 2295.857 Period 23 3214200 Period 24 Period 17 1690 85.0 Period 18 597 630 38 338 108.890 139.380 178.406 228.360 292.300 374 144 - Reference 28% 32% 1.000 1.000 22% 1.000 2.220 3.708 1.000 2.320 40% 1.000 2.160 2.400 3.374 3.572 4.062 4.360 4.506 5.215 5.524 7.104 6.362 13.406 12.756 Compound Amount of Annuity of $1.00 in Arrears* (Future Value of Annuity) Periods 2% 4% 6% 8% 10% 12% 14% 16% 18% 20% Period 1 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 Period 2 2.020 2.040 2.060 2.080 2.100 2.120 2.140 2.180 2.200 Period 3 3.060 3.122 3.184 3.246 3.310 3.440 3.506 3.640 Period 4 4.122 4.246 4.375 4.641 4.641 4 779 4.921 5.066 5.368 4.921 Period 5 5.368 5.204 5.416 5.637 5.867 Period 5.204 5.410 9.00 6.105 3.ob? 6.353 6610 6.877 6.353 Period 6 6.308 6 633 6975 7 154 7 442 7336 0.01 8.115 0.01 7.716 8536 1.154 8.977 1.336 116 444 9442 9930 Period 1 2434 7898 8348 093 0.91 0.115 0.536 9 487 10 080 Period 10 730 1.434 1.090 0.334 0.3239.401 9.950 2.444 11 414 12 142 12916 Period 8 8583 9214 9897 10.637 11.436 10.002 0.13 12 300 12.916 11.414 12.144 Period 8 8.583 9.214 9.897 10.637 11.436 12.300 13.233 14240 15 327 13 233 Period 9 14.240 15.327 Period 9 9.755 9.755 10.583 11.491 12.488 13.579 16.499 14.776 16.085 17.519 19.086 20 799 Period 10 10.950 12.006 13.181 14.487 15.937 21 321 23 521 15.937 17.549 19.337 Period 11 12 169 13 486 14 972 16 645 18 531 20 655 23.045 25 733 28 755 25959 21.321 23.521 Period 11 12.169 13.486 14.972 16.645 18.531 20.655 23.045 25.733 28.755 32150 Period 12 13 412 15 026 16 870 18 977 21 384 24 133 27 271 30 850 34 931 32.150 Period 12 13.412 15.026 16.870 18.977 21.384 24.133 27.271 30.850 34.931 20 FOA Period 13 14.680 16.627 18.882 21.495 24.523 28.029 32.089 36.786 42.219 39.581 18 17 Period 14 15.974 18 292 21.015 24.215 27.975 32.393 37.581 43.672 50.818 48.497 Period 15 17.293 20.024 23.276 27.152 31772 37.280 43.842 51.660 60.965 70025 Period 16 18 239 21 825 25 673 30 324 35 950 72.035 Period 16 18.639 21.825 12 753 50 980 60 925 72939 Period 12 0015 19.026 25.673 30.324 35.950 87 442 42.753 50.980 60.925 72.939 242 22 750 BAB 19 20 FO 118 Period 17 20.012 23.698 28.213 33. 150 48.949 46.988 28.394 84 141 103.740 24207 nco 81.442 33.750 40.545 59.118 71.673 87.068 105.931 Period 18 21.412 25.645 30.906 37.450 45.599 55.750 68.394 0247 84.141 128.117 70 ano 20 na 22 411 Period 19 22.841 27.671 33.760 41.446 51.159 78.969 98.603 123.414 63.440 15A ZA 154.740 Period 20 24.297 29.778 36.786 45.762 57.275 72.052 91.025 115.380 146.628 186.688 Period 21 25.783 31.969 39.993 50.423 64.002 81.699 104.768 134.841 174.021 225.026 Period 22 27.299 34.248 43.392 55.457 71.403 92.503 120.436 157.415 206.345 271.031 Period 23 28.845 36.618 46.996 60.893 79.543 104.603 138.297 183.601 244.487 326.237 Period 24 30 422 39 083 50 816 66 765 88 497 118 155 158 659 213 978 289 494 392 484 20.799 25.959 24% 1.000 2.240 3.778 5.684 8 048 0.048 10 980 10.900 14 615 14.615 19 123 19.123 24 712 24.712 31 643 31.643 un 238 40.238 50.895 50 895 64 110 64.110 80 496 80.496 100.815 100 815 126.011 126.011 167252 157.253 400 60 195.994 4022 244.033 302 01 303.601 377.465 469.056 582.630 723 461 26% 1.000 2.260 3.848 5.848 8 368 8.368 11544 11.544 15 516 20 588 15.546 20.588 26 940 26.940 31 MB 34.945 15.024 45.031 67 720 57.739 73 751 73.751 93026 93.926 119.347 104 zor 191.735 249 COC 242.585 206 SCO 306.658 207 200 387.389 489.110 2.280 3.918 6.016 8.700 8.700 12 136 12. 136 16534 2162 16.534 22.163 20 200 29.369 38 593 38.593 50 298 50.398 84 853 84.853 109 612 109.612 Periods Period 1 Period 2 Period 3 Period 4 4 Period Period Period Period Period Period Period Period Period 9 Period 10 Period 10 Period 11 Period 11 Period Period 12 7 740 1.140 10 442 13 740 10.442 15.740 17 762 17.762 22 670 22.670 28 GEZ 28.657 35 00 35.962 Meza 44.874 55 ZA 55.746 99 10 69.010 85 192 104 920 2000 104.935 1600 129.020 158.405 101 194.254 237.989 291.347 356.443 435.861 532.750 30% 1.000 2.300 3.990 6.187 9043 9.043 17 583 17.583 23 858 23.858 32 015 32.015 42 619 42.619 5620 56.405 71 307 97 0 74.327 97.625 127.913 167.286 218172 218.472 285.014 224 40278 371.518 483.973 630.165 620 166 10.94 16.324 23 853 23.853 34 395 34.395 49 153 49.153 AG 8 98 720 69.814 98.139 139 235 139.235 195.929 275.300 65.510 59.196 Period 13 Period 14 9.398 9.590 18 696 25.678 10.696 25.678 34 895 34.895 27 00 47.062 52423 63.122 SA 200 84.320 112 202 112.303 119240 149.240 197.997 262.356 262 350 247200 347.309 COM 459.449 007 270 607.472 802 862 802.863 .779 1401.229 1850.622 2443 821 141.303 181.868 386.420 151.377 32704 233.791 500 5 20:55 10 240 633.593 811.999 1040.358 1332 659 300.252 385.323 494213 511988 541.988 20204 759.784 1064.697 1491.576 1104 576 2000 200 2089.206 5.889 4097.245 5737.142 8032999 Period 15 Period 15 Period 16 Period 16 D. Period 17 od 18 Period 18 da Period 19 Doriod 20 Period 20 Period 21 Period 22 Period 23 Period 24 820.215 1060 2925 617.278 778.771 982 251 1067.280 1388.464 1806 003