City Hospital, a nonprofit organization, imates that it can save $30,000 a year in cash operating costs for the next years if it buys a special purpose eye testing machine at a cost of $150,000. No terminal disposal value is expected. City Hospital's required rate of retum is 12%. Assume al cash flows cocur at your end cel for initial investment amounts City Hospital sos straight-line depreciation Present Value of $1 table Present Value Aeruity of $1 table Future Value of $1 table Future Value Anulty of S1 table Read the requirements Requirement 1. Calculate the following for the special purpose eye-testing machine Net present value (NPV) (Use factors to three decimal places, X.XXX, and use a minus sign or parentheses for a negative not present value, Enter the rat prosent value of the investment rounded to the nearest The not present value is b. Payback period (Round your answer to two decimal places) The number of years for the payback period is Internal rate of retum (Round the rate to two decimal places, XXXX) The intamal rate of retur (IRR) X d. Accrual accounting rate of return based on net initial investment (Round interim calculations to the nearest whole dolar. Round the rate to two decimal places, XXX) Based on natin investment, the accrual accounting rate of return (AARR) is e. Accrual accounting rate of return based on average investment (Round Interim calculations to the nearest whole dollar Round the rate to two decimal places, XXXX) Enter any number in the edit fields and then continue to the next question Save for Later Question Help City Hospital, a nonprofit organization, estimates that it can save $30,000 a year in cash operating costs for the next yoursibuye a special purpose eye-testing machine at a cost of $150,000. No terminal disposal value is expected. City Hospital's required rate of rebum is 12%. Assume all cash flows coural year end scept for wil investment amounts City Hospital uses straight-line depreciation Present Value of $1 table Present Value of Annuity of $1 table Future Value of $1 table Future Value of Annuity of 51 table Read the requirements The internal rate of retum (IRR) is % d. Accrual counting rate of return based on niet initial investment (Round Interim calculations to the nearest whole dollar. Round the rate to two decimal places, XXX%) Based on not tal investment, the accrual accounting rate of return (AAR) Acorul accounting rate of retum based on average investment found interim calculations to the nearest whole dolor. Round the rate to two decimal places, XX%) Based on average Investment, the soul accounting role of retum (AARR) is Requirement 2. What other factors should City Hospital consider in deching whether to purchase the special purpose eye testing machine? OA Quantitative financial aspects OB. Financing factors, such as the availability of cash to purchase the new equipment OC. Qualitative factors, such as the benefits to its customers of a better eye testing machine and the employee more advantages of having up to date equipment OD. All of the above OE. None of the above. Using of four of the capital budgeting methodologies from requirement will give management sufficient information to determine whether or not an investment in the eye testing machine meets the organization goal of the company Enter any number in the edit fields and then continue to the next question Save for Later lp Reference City Hospill value is disposal Present Read the The Inter 10% 0.900 0.826 0.751 0.683 0.621 d. Accrual Based on 0.564 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 0.856 Periods 0.906 0.822 Period 6 0.888 0.790 Period 7 0.871 0.780 Period 8 0.853 0.731 Period 90.837 0.703 Period 10 0.820 0.676 Period 11 0.804 0.650 Period 12 0.788 0.625 Period 13 0.773 0.601 Period 14 0.758 0.577 Period 15 0.743 0.555 Period 16 0.728 0.534 Period 17 0.714 0.513 Period 18 0.700 0.494 Period 19 0.686 0.475 Period 20 0.673 0.456 Period 21 0.660 0439 Bad 1 e. Accrual Based on 6% 8% 0.943 0.920 0890 0.857 0.840 0.794 0.792 0.735 0.747 0.681 0.705 0.630 0.665 0583 0.627 0.540 0.592 0.568 0.527 0.429 0.497 0.397 0.400 0.368 0.442 0.340 0.417 0.315 0.394 0.292 0.371 0.270 0.350 0.250 0331 0.232 0.312 0.215 0.294 0.100 A. 16% 0.162 0.743 0.641 0.552 0.476 0410 0354 0.305 0.263 0.227 0.195 0.166 0.145 00 12% 0.893 0.797 0.712 0.636 0.567 0.507 0.452 0.404 0.361 0.322 0.287 0.257 0.220 0.205 0.183 0.163 0.146 130 0.116 0.104 0.003 14% 0.877 0.789 0.675 0.592 0.519 0.456 0.400 0.351 0.308 0.270 0.237 0.200 0.182 0.160 0.140 0.123 0.108 0.095 0.083 0.073 0.064 ARE 0.513 0.467 0.424 0.386 0.350 0.319 0.290 0.263 0.230 0.218 0.198 18% 20% 22% 0.847 0.833 0.820 0.718 0.894 0.672 0.609 0.579 0.551 0.518 0.482 0451 0.437 0402 0.370 0.370 0.335 0.303 0314 0.279 0.29 0266 0.233 0204 0.225 0.194 0.167 0.191 0.162 0.137 0.162 0.135 0.112 0.137 0.112 0.002 0.116 0.090 0.075 0.099 0.078 0.062 0.084 0.065 0.051 0.071 0054 0.042 0.000 0.045 0.034 0.051 0.028 0.043 0.031 0.023 0.037 0.000 0010 0.031 0.022 0.015 ta 30% 0.789 0.592 0.456 0.350 0.269 0207 0.150 0.123 0.094 0.073 0.056 0.043 0.033 24% 0.806 0.650 0.524 0.423 0.341 0.275 0.222 0.179 0.144 0.116 0.004 0.07 0.001 0.040 0.040 0.032 0.026 0021 0.017 0.014 0.011 26% 0.794 0.630 0.500 0.397 0.315 0.250 0.198 0.157 0.125 0.000 0.079 0.002 0.050 0.030 0.031 0.025 0.020 0.016 0.012 0.010 0.000 28% 0.781 0.610 0477 0.373 0.291 0.227 0.178 0.130 0.108 0.085 0.066 0.052 0.040 0.032 0.025 0.019 0.015 0.012 0.000 0.007 0.000 32% 0.758 0.574 0.435 0.320 0.250 0.189 0.143 0.100 0.082 0.062 0.047 0.006 0.027 0.021 0.016 0.012 0.000 0.007 0.005 0004 0.003 40% Periods 0.714 Period 1 0.510 Period 2 0.384 Period 3 0.260 Period 4 0.186 Period 5 0.133 Period 0.095 Period 7 0.068 Period 0.048 Period 0.035 Period 10 0.025 Period 11 0.018 Period 12 0,013 Period 13 0.009 Period 14 0.005 Period 15 0.006 Period 16 0.003 Period 17 0.002 Period 18 0.002 Period 10 0.001 Period 20 0,001 Period 21 Anne Bad Requirem . 0.125 OBF OCQ OD. AI . . 0.100 0.093 0.080 0.000 0.060 0.051 0.044 0.020 0.015 0.012 0.000 0.007 0.005 0.004 0.164 0.140 0.135 achine Enter any Print Done Save for MacBook Pro 3) A * $ 4 & 7 6 E R Y is disposal Lead the UTS 0.162 0.135 0.112 0.083 0.191 0.162 0.137 0.116 The interni Accrual UZS 0.227 0.195 0.168 0.145 0.125 0.108 0.093 0.080 0.069 0.060 0.078 Based on 0.012 0.012 Accrual Pondo UFUSS U.52 Period 10 0.820 0.676 0.558 Period 11 0.804 0.650 0.527 Period 12 0.788 0.625 0.497 Period 13 0.773 0.601 0.489 Period 14 0.750 0.577 0.442 Period 15 0.743 0.555 0.417 Period 16 0.728 0.534 0.394 Period 17 0.714 0.513 0.371 Period 18 0.700 0.494 0.350 Period 19 0.000 0.475 0.331 Period 20 0.673 0.456 0.312 Period 21 0.660 0.439 0.294 Period 22 0.647 0.422 0.278 Period 23 0.634 0.406 Period 24 0.622 0.990 0.247 Period 25 0.610 0.375 0.233 Period 26 0.598 0.361 0 220 Period 27 0.586 0.347 0207 Period 28 0.574 0.333 0.196 Period 20 0.563 0.321 0.185 Period 30 0.552 0.308 0.174 Period 35 0.500 0.253 0.130 Period 40 0.453 0.208 0.097 Based on UBOU 0483 0.429 0.397 0.368 0.340 0.315 0.292 0.270 0.250 0232 0 245 0.159 0.184 0.170 0.158 0.146 0.135 0.125 0.116 0.107 0.099 0.068 0.046 0.386 0.360 0.319 0.290 0.263 0.239 0.218 0.198 0.180 0.164 0.149 0.135 0.123 0.112 0.102 0.092 0.084 0.078 0.069 0.053 0.057 0.036 0.022 300 0.270 0.237 0.208 0.182 0.160 0.140 0.123 0.108 0.095 0.083 0,073 0.064 0,056 0.049 0.043 0.038 0.033 0.029 0.026 0.022 0.020 UOT 0.322 0.287 0.257 0.229 0.205 0.183 0.163 0.146 0.130 0.116 0.104 0.093 0.083 0.074 0.066 0.060 0.063 0.047 0.042 0.037 0.033 0.019 0.011 0.051 UTOT 0.137 0.112 0.092 0.075 0.062 0.051 0.042 0.034 0.028 0.023 0.019 0.015 0.013 0.010 0.008 0.007 0.006 0.006 0.004 0.003 0.003 0.001 0.000 UTH 0.116 0.094 0.075 0.081 0.049 0.040 0.032 0.025 0.021 0.017 0.014 0.011 0.009 0.007 0.006 0.005 0.004 0.003 0.002 0.002 0.002 0.001 0.000 0.084 0.065 0.071 0.054 0.060 0.045 0.061 0.038 0.043 0.031 0037 0.025 0.031 0.022 0.026 0.018 0.022 0.015 0.019 0.013 0.016 0.010 0.014 0.009 0.011 0.007 0.010 0.006 0.008 0.005 0.007 0.004 0.003 0.002 0.001 0.001 U.T.ZD U.TUN 0.09 0.005 0.079 0.068 0.062 0.062 0.050 0.040 0.039 0.032 0.031 0.025 0.025 0.019 0.020 0.015 0.016 0.012 0.012 0.009 0.010 0.007 0.008 0.006 0.006 0.004 0.005 0.003 0.004 0.003 0.003 0.002 0.002 0.002 0.002 0.001 0.002 0.001 0.001 0.001 0.001 0.001 0.000 0.000 0.000 0.000 0.044 0.038 0.033 0.028 0.024 0.021 0.018 0.016 0.014 0.012 0.005 0.003 tequirem U PONOV 0.073 0.062 0.035 Period 10 0.056 0.047 0.025 Period 11 0.043 0.036 0.018 Period 12 0.033 0.027 0.013 Period 13 0.025 0.021 0.000 Period 14 0.020 0.016 0.006 Period 15 0.015 0.005 Period 16 0.009 0.003 Period 17 0.009 0.007 0.002 Period 18 0.007 0.005 0.002 Period 19 0.005 0.004 0.001 Period 20 0.004 0.003 0.001 Period 21 0.003 0.002 0.001 Period 22 0.002 0.002 0.000 Period 23 0.002 0.001 0.000 Period 24 0.001 0.001 0.000 Period 25 0.001 0.001 0.000 Period 26 0.001 0.001 0.000 Period 27 0.001 0.000 0.000 Period 28 0.000 0.000 0.000 Period 29 0.000 0.000 0.000 Period 30 0.000 0.000 0.000 Period 35 0.000 0.000 0.000 Period 40 0.262 DA QUE 3. Fin C. Qu D. All E No 0.010 achine 0.005 yer any Print Done Save for MacBook Pro 11 13 $ % A & 23 8 9 0 o W E R T Y U Help o Reference op 5 stva the 30% 10% 0.900 torm 1.736 rual on al Present Value of Annuity of $1.00 in Arrears Periods 2% 6% 8% Period 1 0.000 0.962 0.943 0.926 Period 2 1.942 1.888 1.833 1.783 Period 3 2.894 2.775 2.673 2.577 Period 4 3.800 3.630 3.465 3.312 Perlod 4.713 4.452 4.212 3.993 Period 6 5.601 5.242 4,917 4.023 Period 7 6.472 6.002 5.582 5.200 Period @ 7325 6.733 6.210 5.747 Period 8.162 7.435 6.802 6.247 Period 10 8.983 8.111 7.360 6.710 Period 11 9.787 8.760 7.887 7.139 Period 12 10.575 9.385 8.384 7.536 Period 13 11.348 9.986 8.853 7.904 Period 14 12.106 10.563 9.295 8.244 Period 15 12.849 11.118 9.712 8.550 Period 16 13.578 11.652 10.106 8.851 Period 17 14.292 12.166 10.477 9.122 Period 18 14.992 12.659 10.828 9.372 Period 19 15.678 13.134 11.150 9.604 Period 20 16.351 13.500 11.470 9818 Period 21 17.011 14.029 11.764 10.017 Dad CASA AS on 12% 0.893 1.690 2.402 3.037 3.605 4.111 4564 4.968 5.328 5.650 5.938 6.194 6.424 6.628 6.811 6.974 7.120 7.250 7.300 7460 7.502 YE 14% 0.877 1.647 2.322 2.914 3.433 3.899 4 288 4.639 4.946 5.216 5.453 5,660 5.842 6.002 6.142 6.265 6.373 6.467 6.550 6.623 6687 2.487 3.170 3.791 4.355 4.868 5.335 5.750 6.145 6.495 6.814 7.103 7.367 7.606 7.824 8 8.201 8.365 8.514 8.640 0773 16% 0.862 1.606 2.246 2.798 3274 3.685 4.039 4.344 4.807 4833 5.029 5.197 5.342 5.468 5.575 5.668 5.749 5.818 5.877 5.920 5.973 AN 18% 0.847 1.566 2.174 2.690 3.127 3.498 3.812 4.078 4.303 4,494 4.656 4.793 4.910 5.000 5.092 5.162 5.222 5273 5.316 5.353 5,384 KAN 20% 0.833 1.520 2.106 2.589 2.991 3.326 3.605 3837 4.031 4.192 4.327 4,439 4.533 4.611 4.675 4.730 4.775 4.812 4.843 4.870 4,891 A. 26% 0.794 1424 1.923 2.320 2.636 2.885 3.083 3.241 3.300 3.465 3.543 3.600 0.820 1.402 2.042 2494 2864 3.167 3.416 3.619 3.780 3.923 4.035 4.127 4.203 4.265 4.315 4.357 4.301 4.419 4.442 4.460 4470 A AB 24% 0.806 1457 1.981 2.404 2.745 3.020 3.242 3.421 3.566 3.682 3.776 3.851 3.912 3.962 4.001 4.033 4.000 4.000 4,097 4.110 4.121 0.781 1.392 1.868 2.241 2532 2.750 2.937 3.076 3.184 3209 3.335 3.387 3.427 3.450 3.483 3.503 3.510 3.520 3.539 3.540 3.5.51 EEE 0.709 1.361 1.816 2.166 2436 2.643 2.B02 2.925 3.019 3.092 3.147 3.190 3.223 3.240 3.200 3.23 3.205 3.304 3.311 3.310 3.320 32% 0.758 1.331 1.74 2.096 2.345 2.534 2.677 2786 2868 2.930 2978 3.013 3,040 3.061 3.070 3.08 3.097 3.104 3.100 3.113 3.110 40% Periods 0.714 Period 1 1 224 Perled 2 1 589 Period 3 1.849 Period 4 2.035 Perlod 5 2.168 Period 6 2.263 Period 7 2,331 Period 8 2.379 Period 9 2.414 Period 10 2.438 Period 11 2456 Period 12 2409 Period 13 2.478 Period 14 2.484 Period 15 2480 Period 16 2.492 Period 17 2404 Period 18 2.496 Period 19 2.497 Period 20 2.408 Period 21 rom Qu Fin QU 3.095 3.726 3.751 3.771 3.780 3.700 3 3.810 109 All Machine No mo Print Done ny for MacBook Pro 3: FS A # 3 $ 4 & 7 % 5 0 8 9 6 leo Reference dispos 3.00 3.776 3.851 3.912 Tenu TU OSOS 7.300 OTU 10 DOO Period 11 9.787 8.700 7.887 7.139 6.495 5.938 Perlod 12 10.575 9.385 8.384 7.536 6.814 6.194 Period 13 11.348 9.986 8.853 7.904 7.103 6.424 Period 14 12 108 10.563 9.295 8.244 7.367 6.628 Perlod 15 12.849 11.118 9.712 8.569 7.606 6.811 Period 16 13.578 11.652 10.106 8.851 7.824 6.974 Period 17 14.292 12. 166 10.477 9.122 8.022 7.120 Period 18 14.992 12.659 10.828 9.372 8.201 7.250 Period 19 15.678 13.134 11.158 9.604 8.365 7.366 Period 20 16.351 13.590 11.470 9.818 8.514 7.469 Period 21 17.011 14.029 11.764 10.017 8.649 7.562 Period 22 17.658 14.451 12.042 10 201 8.772 7.645 Period 23 18.292 14.857 12.303 10.371 8.883 7.718 Period 24 18.914 15.247 12.560 10.529 8.985 7.784 Period 25 19.523 15.622 12.783 10.675 9.077 7.843 Period 26 20.121 15.983 13.003 10.810 9.161 7.890 Period 27 20.707 16.330 13.211 10.935 9.237 7.943 Period 28 21.281 16.663 13.406 11.051 9.307 7.984 Period 29 21.844 16.984 13.591 11.158 9.370 8.022 Period 30 22 396 17.292 13.765 11.258 9.427 8.055 Period 35 24.999 18.665 14.498 11.655 9.644 8.170 Period 40 27.355 19.793 15.046 11.925 9.779 8.244 Payments or receipts) at the end of each period, 3.ZIO 5.453 5.660 5.842 6.002 6.142 6.265 6.373 6.467 6.550 6.623 6.687 6.743 6.792 6.835 6.873 6.906 6.935 6.90 6.983 7.003 7.070 7.105 4.033 5.020 5.197 5,342 5.468 5.575 5.668 5.749 5.818 5.877 5.929 5.973 6011 6.044 6.073 6.097 6.118 6.136 6.152 6.166 4. 4.656 4.793 4.910 5.008 5.092 5.162 5.222 5.273 5.316 5.353 5.384 5.410 5.432 5.451 5.467 5.480 5.492 5.502 5.510 5.517 5.530 5.540 . 4.327 4.439 4,533 4.611 4.675 4.730 4.775 4.812 4.843 4.870 4.891 4.909 4.925 4.937 4.946 4.956 4.064 4.970 4.975 4.979 4.092 4.997 BS 4.035 4.127 4.203 4 265 4.315 4.357 4.391 4.419 4.442 4.460 4.476 4.488 4.499 4.507 4.514 4.520 4.524 4001 4.033 4.050 4.080 4,097 4.110 4.121 4.130 4.137 4.143 4.147 4.151 4.154 4.157 4.159 4.160 4.164 4.166 JAS 3.543 3.606 3.656 3.695 3.726 3.751 3.771 3.75 3.799 3 BOB 3.816 3.822 3.827 3.831 3.834 3.837 3.830 3840 3.841 3.842 3.845 3.340 3. 3.335 3.387 3.427 3.450 3.483 3.503 3.518 3529 3.539 3.546 3551 3.556 3.550 3.562 3.564 3.566 3.567 3.568 3.569 3.569 3.571 JANNE 3.147 3.190 3.223 3249 3.268 3.283 3.295 3.304 3.311 3.316 3.320 3.323 3.325 3.327 3.329 3.330 3.331 3.331 3.332 3.332 3.333 3.333 ZO 2978 3.013 3.040 3.081 3.076 3.08 3.097 3.104 3.109 3.113 3.116 3.118 3.120 3.121 3.122 3.123 3.123 3.124 3.124 3.124 3.125 3.125 2419 Ford TU 2438 Perlod 11 2456 Period 12 2.489 Period 13 2478 Period 2484 Period 15 2.489 Period 16 2.492 Period 17 2.494 Period 18 2496 Period 19 2497 Period 20 2.498 Period 21 2498 Period 22 2.499 Period 23 2.499 Period 24 2499 Period 25 2.500 Period 26 2.500 Period 27 2.500 Period 28 2.500 Period 20 2.500 Period 30 2.500 Perlod 35 2.500 Period 40 n QUE in au 6.177 4531 4.534 4.541 4.544 pochi 6.215 6.233 3.571 ol nel Print Done y or be MacBook Pro FS F $ % & 7 po * 9 0 value Proses Rend 1000 The 28% 1.000 2.280 3.918 6,010 d. Aog Based 8.700 F F - Aco Base 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 2040 2.000 2.080 2.100 2.120 2.140 2.160 2.180 2.200 Period 3 3.060 3.122 3.184 3.246 3.310 3.374 3.440 3.506 3.572 3.640 Period 4 4.122 4 246 4.375 4.506 4.641 4.779 4.921 5.066 5.215 5.368 Porlod 5 5.204 5.416 5.637 5.867 6.106 6.353 6.610 6.877 7.154 7442 Period 6 6.308 6.633 6.975 7.336 7.716 8.115 8.536 8.977 9.442 9930 Period 7 7.434 7.898 8.394 8.923 9.487 10.069 10.730 11.414 12.142 12.916 Period 8 8.583 9214 9.897 10.637 11.436 12.300 13.233 14.240 15.327 16.490 Period 9 9.756 10.583 11.491 12.488 13.579 14.776 16.085 17.519 19.086 20.799 Period 10 10.950 12.006 13.181 14.487 15.937 17.549 19.337 21.321 23.521 25.959 Period 11 12. 169 13.486 14.972 16.645 18.531 20655 23.045 25.733 28.755 32.150 Period 12 13.412 15.026 16.870 18.977 21.384 24.133 27.271 30.850 34,931 39.581 Period 13 14.680 16.627 18.882 21.495 24.523 28.029 32.089 36.786 42.219 48.497 Period 14 15.974 18,292 21.015 24.215 27.975 32 393 37.581 43.672 50.818 59.196 Period 15 17.293 204024 23.276 27.152 31.772 37.280 43.842 51.660 60.965 72.035 Period 16 18.639 21.825 25.673 30.324 35.950 42.753 50.980 60.925 72.939 87.442 Period 17 20.012 23.698 28.213 33.750 40.545 48.884 59.118 71,673 87.068 105.931 Period 18 21.412 25.645 30.906 37.450 45.599 55.750 68.39484.141 103.740 128.117 Period 19 22.841 27.671 33.700 41.446 51.159 63.440 78.969 98.603 123 414 154.740 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 31.909 39.993 50.423 64.002 81.690 104.768 134.841 174,021 225.026 De 100 500 E AS 4042 SA 1. 22% 1.000 2220 3.708 5.524 7.740 10.442 13.740 17.762 22.670 28.657 35.962 44.874 55.746 69.010 85.192 104.935 129.020 158.405 194.254 237.989 291,347 SE AS 24% 1.000 2.240 3.778 5.684 8.048 10.00 14.615 19.123 24.712 31.643 40.238 50.895 64.110 80,496 100.815 126.011 157.253 195.994 244,033 303.601 377465 26% 1.000 2.260 3.848 5848 8.368 11.544 15.546 20.588 20.940 34.945 45.031 57.730 73.751 93.925 119.347 151.377 191.735 242 585 306,658 387 380 489.110 1770 30% 1.000 2.300 3.990 6.187 9.043 12.756 17583 23.868 32.015 42.619 56.405 74 327 97.625 127.913 167 200 218.472 285,014 371.518 483973 630.165 820.215 32% 1.000 2320 4082 6.362 9.398 13.408 18.896 25.678 34 895 47.062 63.122 84.320 112.303 149 240 197997 262.356 347.300 459.449 807 472 802 863 1060.779 40% 1.000 2.400 4380 7,104 10.946 16.324 23.853 34 395 49.153 69.814 98.739 139.235 195.920 275 300 386 420 541.988 759.784 1064.697 1491.576 2089 200 2925.889 AT F P P 12.136 16.534 22.163 29.300 38.503 50.300 66.510 84 853 109.612 141.303 181.868 233.791 300.252 385.323 494213 633.593 Requl P OA . OD OE P P P P P P P Enter Print Done Savce MacBook Pro Fa 55 # 3 % 5 & 7 6 8 2 0 U Q E R Y T City value Reference o Preso Read The d. Add Base e. Ada Based PUTOU TOUTEU 13.1BT TT TID T. 21.ZTET 28 ST. Period 11 12. 169 13.486 14.972 16.845 18.531 20.655 23.045 25.733 28.755 32.150 36.062 40239 45,031 Period 12 13.412 15.028 16.870 18.977 21.384 24.133 27271 30.850 34.931 39.581 50.30 56.405 63.122 $8.730 44,874 50.096 57.739 Perlod 13 14.680 16.627 18.882 21.495 24.523 28.029 32.080 36.780 42.219 65.510 74327 M 120 139 235 48.497 56.746 Perled 14 15 974 18.292 21.015 24 215 27.975 32,393 37.561 43.672 50.818 58.196 64. 110 73.751 84.53 97.625 112.303 194529 69.010 0.406 93.928 Period 15 17.203 20.024 23.278 27.152 31.772 37 280 43.842 51.680 60.065 109.612 127913 149.240 275.500 72.036 85.192 100.815 119.347 141303 Period 16 18.639 21.825 25.673 30.324 35 950 42.753 50.980 60.925 72,939 167280 197.997 31420 87 442 104.935 120.011 151377 181 MB Period 17 20.012 23.698 28.213 33.750 40.545 48 884 59.118 71.673 87,068 105,931 218.472 541.988 120.020 157.253 191.736 233.791 286.014 347 309 759,714 Period 18 21.412 25.645 30.906 37 450 45.599 56.750 68.304 84.141 103.740 128. 117 158.405 195.904 242 as 300 252 371.518 450449 1054 BOT P Period 19 22 841 27.671 33.760 41.440 51.159 63.440 78.000 98.603 123.414 154.740 194254 244.003 306658 385323 483.973 607472 1401.578 Period 20 24.297 29.778 36.786 45.762 57.276 72.062 91.025 115.360 146.628 186.688 237989 303.601 387 389 494213 630.105 802.363 2019 206 P Period 21 25.783 31.969 39.993 50.423 64,002 81.609 104.768 134.841 174.021 225.026 291.347 377 465 480.110 633,503 120.215 1000.779 2925.80 Period 22 27.290 34.248 43.392 56.457 71 403 92,503 120436 157415 208.845 271031 356.443 489.066 617 278 811.999 106720 1401220 4007246 Period 2328.845 36.618 46.000 60.893 70.543 104.600 138.297 103.601 244.487 326.237 435.001 582.830 778.771 1040.354 1388.454 1850.00 5737.142 Period 24 30.422 30.083 50.818 66.765 68.407 118.155 158.50 213.978 280.404 302.44 532.750 723.461 942.251 1332.000 100009 2443.821 NO2.000 Period 25 32.030 41.640 54.865 73.100 98.347 133.334 181.871 240.214 342.003 471.981 660.055 198.092 1238.69 1700 103 2348.800 3220844 11247.100 Period 26 33.671 44,312 60.156 79.954 100.182 159 334 208.333 200008 406 272 567377 796.165 1114.034 1561.682 2186.708 3064 4200.434 15747070 Period 27 35.344 47.084 63.706 87.351 121.100 16 374 238.400 337.502 479.221 681.053 971.102 1383.140 1968.719 2790.700 1971.778 5424772 22040010 P Period 28 37 051 40.008 08.628 95.339 134.210 100.699 272.889 302 503 566.481 819.223 1185.744 1716.101 2481.586 3583 344 5164311 7425.000 30808 674 PM 6714.604 980223 Period 29 38.792 52 966 73.640 103.066 148.631 214 563 312.094 456.303 600 447 984068 1447.608 2128.965 3127.704587680 43214,343 PM Period 30 40.568 56.085 79.058 113.263 164.494 241.383 356.787 530 312 790 94 1161.8821767081 2640 016 3042 028 5873 231 8720985 12940 350 60601.081 R Period 35 49.904 73.652 111.435 172.317271.024 431.663 693.573 11207131816.652 2048,341 4783 545 7750 226 12627 442 20168 966 32402.30051860.427 325400,270 R Period 40 80.402 05.026 154.762259,057442 503 767.091 1342.02523607674163 213 7343 858 12036 535 22728.803 39792.902 09377 460 120302.883 207874272 1750091741 P * Payments or receipts at the end of each period Reque OA OB Oc OD OE Enter Print Done Savcharc MacBook Pro