everything except service cost is wrong pls help
Sachs Brands's defined benefit pension plan specifies annual retirement benefits equal to 1.4% * service years * final year's salary. payable at the end of each year, Angela Davenport was hired by Sachs at the beginning of 2007 and is expected to retire at the end of 2041 after 35 years' service. Her retirement is expected to span 18 years. Davenport's salary is $92.000 at the end of 2021 and the company's actuary projects her salary to be $290,000 at retirement. The actuary's discount rate is 6%. (EV01 $1. PV of $1. EVA OLS1 PVA OLS1. EVAD. OLSI and PVAD of $1 (Use appropriate factor(s) from the tables provided.) Required: 1. What is the company's projected benefit obligation at the beginning of 2021 (after 14 years' service) with respect to Davenport? (Do not round intermediate calculations. Round your final answer to the nearest whole dollar.) 2. Estimate by the projected benefits approach the portion of Davenport's annual retirement payments attributable to 2021 service. 3. What is the company's service cost for 2021 with respect to Davenport? (Do not round intermediate calculations. Round your final answer to the nearest whole dollar.) 4. What is the company's interest cost for 2021 with respect to Davenport? (Do not round intermediate calculations. Round your final answer to the nearest whole dollar) 5. Combine your answers to requirements 1.3 and 4 to determine the company's projected benefit obligation at the end of 2021 (after 15 years' service) with respect to Davenport (Do not round intermediate calculations, Round your final answer to the nearest whole dollar.) $ 5 1 Project benett obligation 2 Annual retirement payments 3 Service COST 4. Interest cost 5 Projected benefit obligation $ 191 894 55 840 13.707 11 514 25 221 $ $ TARLE 4 Present Value of an Ordinary Annuity of $1 1 PVA . SCOT 1.596 2.09 3.04 3.546 40 4.540 5.0% 5.54 6.64 7,046 S. 1 0.99010 0.97561 14787 0.941:40 0.92593 0.98099 1.94156 095238 185941 2 197040 195588 291220 1.78126 0.96618 1.89969 250164 3.67308 091458 1.1002 26432 3 0.97087 191347 2.52361 371710 457971 238386 192742 2.85602 3.76197 464583 096154 1.88609 2.77509 3.62990 445132 3.94099 390197 0.95094 157267 2.74896 358753 4.38998 9.05 10.04 11.09. 12.04 0.91743 0.9090909090 096 01313 1.79911 1.73554 71257 1.600 157 253129245685 2.44371 240133 210641 329972 316987 3.10245 303735 256173 3.65 3.79079 3.695903607 29001 2.72125 184612 269793 3505Ls 427095 18313 267301 346511 4.21236 4 BERSZE KLLOS TRARE 3 54595 4.32945 257710 3.31213 39271 5 CHESE 4.76064 411346 SOSIS+ 410030 6 5.79545 5_50513 5.41719 5.075 CELIOT 462253 5.69719 659821 7 6.72119 5.66145 647199 733548 3164 6.23025 701909 7.65100 5.33855 6 11454 687396 760709 31661 745593 5.24214 S.19787 600205 5.89270 6.73274 659509 741533 730879 111000 791273 4.76654 531919 5 97110 634919 7.17014 7.92057 175306 5.78637 6.46321 7 1073 10619 5.14 4.99553 3.08297 633457 695220 753763 5.58238 6.30979 680109 76009 4.489135526 4.28054 411141 3.31551 5,0329545854247230 456376 310459 559122530493 51461249764 0 3.995255759025.53705.2013 403097 0.417666.14457 58892 56013419247 6 7.73611 051523 6.14689 $56602 9.47130 336052 927 10 OCESU 7.72173 7.02358 6.71008 TENISS TOSESS 7.1.159 7.8887 38154 7.49867 794209 LOSBE 7.53698 11 10.3676 16.07113 9.TS 9.25343 9.00155 1176048 8.30641 8.6934 12 11 25508 10 97110 5734 1025176 9.95400 9.66333 9.11358 336325 61852 13 12 13374 1173153 11.3437 10.98319 106349103024 998565 9,11700 14 13.00110 1250338 12.100251169091 11.2007 1093052 10 563121022389 9964 9 15 13.050 1 1214926 12.63 11937941151741 1111839 10.73955 10379661003758 ASES SOLSET RUESE BOSH 6 6.30519.49506 410451 393770 4.33706 7.16073 681560 6493661901 441972 7.4690 7.10336 1931 642155 4.53765 3.7801576000698187 6638174105T 1.660760608 1907 61016467547 SMS 6 999 574547 19791 12424 355948 71225 I L 3.85137 VIZI6 16 1471787 14.1126 13.57771 13.50 12.56110 110112 11.65330 11.3402 10.89777 10.46116 10.10500 9.44665 17 15 4 14 0765 1439187 1371220. 13.16612 1265112 1216567 11 70719 11.37407 10.1046 1047720 9.76322 18 16 397 15 67156 199203 1435136 1375351 13 19 1265030 12.1999 1168959 11 2007 1082760 100 19 1722601 16:47 1567146 147 14:30 15.20914 13 1914 12.593291209533 11 60765 ILI 1030 201804555 1716664 1635143 15 590 1467871431340 1359031100794 12 46221 11 95038 11 10 5001 3715 0010 125671371 737916 697199 4.72954 1.56363 02155 754879711203477463 561 20141 77016730 431719 011 7193973657484330 91385 511567.90138 1402 409 TAH 0 SIBIU SA 11 ISO 17.0014 19.01111 1618455 5.40 14.00799 16 13.40471 1.ams 11.17534 117640 1083 10.0140 1914 640 0787 1.8200 410131 2522003162071961 19.53346 1841 1741315164151 1563701 1702 14294114119 1278336 11653 1027 9.892 07764 4311 754114 41 401584 21 646 10 93079 19.60044 13930117200) 1678889153741 14.51375 13764811140904 1135778 1078841 939 01511499 40 2340 29915852135548 25 102782311477 21355071929277 1540158 1719 1604612 1504030113301 11401 10.75736 9.778951014178 ILLOR SE OS I LABLE 2 Present Value of $1 $1 PV- (1+) 3.59 90's Os N 109 1.55 2.04 3.09 4.04 4.54 6.09 7.0% 9.0% 10.046 11.04 12.09 20.04 1 099010 09852 098099 097561 0.97007 0.96615 096154 0.95694 095238 094787 094340 094458 092593091743 090909090090 0.89286 083333 20.98030 0.97006 0.96117 095131 094360 0.93351092456 091575 090703 089345 089000 0.8754 035754 O M108 082645 051162 0.79719 0944 30.97059 095632 0.0332 0.93560 091514 0.90194 083900 0.87630 086334 0.85161 089962 051630 0.79383 0.77215 0.75131 073119 071178 057170 4 0.9609 0.94216 0.92355 0.90595 0.58549 0.37144 0.85480 0.83856 082270 080722 0.79209 0.76290 0.750 0.70343 063301 0.65873 060352 0.4235 5 0.95147 092026 0.90573 0.58385 0.36261 0.84197 082193 0.10345 0.78353 076513 0.74726 0.71.299 0.69058 0.61993 063092 0.5945 0.56743 0.40181 6 0.94205 0.91454 0.88797 0.86230 0.83745 0.31350 0.79031 0.76790 0.74622 0.72525 0.70496 0.666344 0.63017 0.59627 0.56447 0.53464 0.5666 6.33490 7 0.93372 0.90103 0.57056 054127 0.31309 0.78599 075992 0.73483 0.71068 0.68744 0.66506 0.62275 0.58349 054703 051316 045166 0.45235 027903 8 092545 071 085349 02:05 0.74941 0.75941 0.73060 0.70319 0.67654 065160 062741 038201 0 54027 0.57 0.46651 043393 0.4056 021257 9 091434081459 03676 0.10073 0.76642 073373 070359 0.67290061461 061763 0.59190054393 050025 0.46043 0.43410 0 39097 0.36061 0.19381 10090539 0.6167 0.00035 76130 0.74409 0.70892067556 0.649) 0.61391 0.58543 0,55839 0.50835 046319 042241 038554 035213 0.32197 0.16151 SCOCHO GHSTO 11 0.9633 0.54193 0.80436 8.76314 6.72342 0.65495 0.64955 0.61630 0.58468 0.55401 0.52679 0.47500 0.42588 0.38753 0.35049 0.31725 0.28745 0.13459 12 018145 0.36 0.7490 1056 0.70138 066178 062460058966 0.55684 0.52598 049097 0.44401 039711 035553 03186 028584 01500 0.11216 13 0.87366 00403 0.77303 0.72542 0.68095 0.6940 0.60057 0.56427 0.53032 0.49856 040614 041496 036770 0.33615 0.25966 025751 0.22917 09:46 114 0100 01116 OSTEO:70773 066112 0.61775 057746 0.53997 05057 0.47257 0.4230 0.38782 0.34046 0.39925 026333 0.33199 0.0462 0.07719 15 0.86135 07295 020301 069047 064136 0.5919 055526 0.51672 0.48102 0.44793 0.41727 0.36245 031524 0.27454 0.239390 20900 0.10010 0.06191 SE 16 BASI22 0.750 0.72545 0.875 0.42317 0.57671 0.53391 049447 0:45811 04245 0.39365 0.33873 0.29189 0.25187 0.1176 0.18829 0.16312 0.05409 17 0.54038 077039 071436 9.65720 060502 55720 0.51337 0.47316 0.43630 040345 037136 0.11657 0.27027 023107 0.19754 010963 0.14554 004507 13 033602 076491 0.0016 064117 056739 05336 04936 0.45280 041552 038147 035034 0.29586 0.25025031199 0.17986 015732 0.13004 003736 19 0.67774 075361 062558 057029 2016 047464 043380 01957) 036156 0.33051 0.27651 023171 0 1949 016351 0.1376 011011 001130 30 03194 0.24247 0.67197 0.61027 0.55306 0.50357 085639 0.41464 0.37689 034273 031110 0.250 0.21455 017800.14364 0.12403 0.10167 0.02000 210.31143 2.731566.5953 0.53755 3.48557 6.4385) 0.9879035894 0.33486 0.39416 0.24151 0.19565 0.14370 013513 0.09256 0.02174 24 078757 054 0.62172 055288 0:49193 043796 0917 0.34770 031007 0.27666 0.4098 019715.0 15770 0 12640 0.10153 001170 0.00388 0.01258 25 0.1977 0.66921 0.09 0.53939 07761 02 037512 0.3127029530 0.26323 023300 011435 014602 0.11597 0.09330 007361 0.0012 001045 25 0.75654 0.85910 057437 08 0.43706 038165 0334 0.19157 035569022332 019563 0150200.11591 0.0195 000934 005302004107 000607 20 0.74934 0.64936 0.56311 0.46806 0.035 0.36875 032065 077902 0.34395 0.31165 018456 0.4056 0.10733 000215 0.06104 0.04549 063738 ooosos 30 0.74192 0.63976 0.55207 0.47674 0.41199 0.35638 6.30532 0.36700 0.33138 0.0064 0.17411 0.13137 0.09938 0.07537 0.05731 0.04945 0.00 0.00Ci 31 075453 0.63031 054125 046511 0.19999 034423 0.196160 2550 0.22036 0.19018 0.10135 012277 0.09202 0.00915 0.05110 003935 0.0290 0.00151 10 007165 0.55126 045209 037243 030656 0.25257 020019 017193 0.14205 0.11146 0.0022 0.06671 001603 003164 002309 001515 0.01025 000
