F G H K 740,000 Year 2 0 Year 3 1 NPV & NPV Index 2 Practice - Abidjan Corporation 3 4 Abidjan Corporation is considering investing in a new boat and has assembled the following information: 5 Equipment cost: Expected net increase in cash flows: 6 Useful life: 5 years Year 1 170,000 7 Residual value: 100,000 170,000 8 Depreciation: 170,000 9 Tax rate: 0% 170,000 10 RRR: 10% 170,000 11 12 Instructions: Use the information provided above to calculate the NPV and NPV index to determine whether or not you would consider investing in the equipment. Not all of the sections below are applicable to every data set -- skip the sections that do not apply to this data, 13 Note: Sometimes you have a choice as to whether you use annuity factors or "single payment" factors, when calculating NPV, 50 14 working areas have been provided below for both. Use ONLY ONE of the two NPV sections provided below. Year 4 Year 5 19 16 Effects of depreciation expense and taxes on cash flows from potential investment: 17 1. Calculate tax savings from depreciation (AKA "tax shield"); 18 A. Depreciation per year: Show your work here: 19 20 s/year Show your work here: s/year Net of Tax Amount 22 B. Tax svgs (cash inflow) per yr: 23 24 25 26 2. Calculate cash inflows NET OF TAX (NOT), Show your work here: 27 28 Year 1 29 Year 2 30 Year 3 31 Year 4 32 Year 5 33 Year 6 34 35 36 NPV Option 1 -- annuity (mostly 37 Cashflows 38 Year Show calcs here Amount 39 40 41 42 43 44 45 46 47 48 49 50 51 52 PV factor Table #int per rate per int. period factor Present Value NPV Consider investing? Because IRR IS PV factor Table #int per rate per int. period Amount factor Present Value 52 53 NPV Option 2-single payments 54 Cashflows 55 Year Show calcs here 56 57 58 59 60 61 NPV 63 64 65 66 57 68 69 70 71 Consider investing? Because IRR IS 72 NPV Index PV of net cash inflows initial cash outflow (rounded to 2 decimal places) 73 74 75 76 77 G H K u M N P 1 TABLE 2 Present Value of $1 2 S No 3 Periods 1.SON 2OON 3.OON 100% 09901 09852 5 09803 09706 09804 09612 019423 0.9238 09057 08880 0.9707 09563 0.9422 09283 09145 09610 0.9515 09709 0.9426 09151 O 8885 01626 0.8375 6 0.9420 7 05706 08535 0.8131 0.7894 07664 9 08365 2 SON 0.9256 09518 09286 09060 0.8839 0.8623 08413 0.8207 08007 0.7812 07621 0.7436 0.7254 0.7077 0.6905 0.6736 0.6572 06412 0.6255 10 14 11 12 13 14 16 17 18 3 20 21 15 16 17 0.8.203 O 8043 0.7885 0.7730 0.7579 0.7430 07284 0.7142 0.7002 0.5864 06730 06598 0.9327 0.9010 0.9235 08877 09143 0,8746 0.9053 0.5612 08963 08489 0.6874 0.8364 0.8787 0.8240 0.8700 08118 0.8613 0.7999 08528 0.78.30 0.8444 0.7764 08360 0.7549 08277 0.7536 0.8195 0.7425 08114 0.7315 O 034 0.7207 07954 0.7100 0.7876 06995 0.2798 0.6892 0.7720 0.6790 07644 0.6690 0.7568 0.6991 07493 06494 0.7419 0,6398 0.7441 0.7224 0,7014 0.6810 0 6611 0.6419 06232 0.6050 0.5874 05703 18 3 SON 400N 4.50% 5.OON 5.SON 6 OON 700N 8.00% 9OON 1000N 11 17 09 70 CON 0.9662 09615 0.9569 0.952409479 0.9434 0.934609259 09174 0.9091 0.90090.8929 0.9335 0.3333 0.9246 09157 09070 0.8985 0.8900 0.8734 0.8578 0 1417 0.8264 08116 09019 07972 0.8890 0.8763 0.8638 0.8516 08395 08163 0.7938 07722 0.7513 07312 07118 08714 0854 05787 0.8386 0.8227 0 072 07921 0.7629 0.7350 0.7084 05030 6587 06355 0.4823 08420 08219 08025 0.7835 0.7651 0.7473 0.7130 0.6806 0 6499 06209 0935 0.5674 0:4019 08135 0.7903 0.7679 0.7462 0.7252 0.7050 06663 0.6302 0.5963 05645 0546 05066 03349 0.7850 07599 0.7348 0.7107 0.6874 0.6651 0.6227 0.5835 0.5470 05132 17 04523 01791 0.7594 0.7307 0.7032 0.6768 06516 06274 05820 0.5403 0.5019 0.4665 09 0.4019 02336 0.7337 0.7026 0.6729 0.6445 0.6176 05919 0.5439 05002 0.4604 04241 03 03606 0.1938 0.7089 0.6756 0.6439 0.6139 0.5854 0.5584 0.5083 0.4632 0.4224 0.3855 03522 No 3220 0.1615 0.6849 0,6496 0.6162 0 5847 0.5549 0.5268 0.4751 0.4289 03875 03505 03173 0.2275 0 1346 06618 06246 0.5892 05568 05260 0.4970 0.4440 0 3971 0.3555 031602858 02567 0 1122 0.6394 0.6006 05643 0.5303 0.4986 04688 0.4150 03577 0.3262 0.2897 0257502292 0.0935 0.6178 05775 05400 0.5051 0.4726 0.4423 0.3878 0.3405 0.2992 02633 02320 0.2046 00729 0.5960 0.5553 05167 0.4810 0.4479 0.4173 0.3624 0.3152 0.2745 0.2394 0 2090 O 1827 0.0549 05767 0.5339 0.4945 0.45.81 0.4246 03936 0.3387 0.2919 0.2519 0.2176 O 1883 0.1631 0.0541 0.5572 05134 0.4722 04363 04024 0.3714 0.3166 02703 02311 0.1978 0 1696 0.1456 0.0451 0.5384 0.4936 0.4528 0.4155 0.3815 0.3503 02959 0.2502 02120 01799 0.1528 0.1300 0.0376 0.5202 0.4746 0.4333 0.3957 0 3616 03305 0.2765 02317 0.1945 0.1635 01377 0.1161 0.0313 05026 04564 0.4146 0.3769 03427 0.3118 0.2584 02145 0.1784 0.1486 0-1240 0.1037 0.0261 0.4856 0.4388 0.3968 0.3589 03249 0.2942 02415 0 1987 0 1637 0.1351 0.1117 0.0026 00317 0.4692 0.4220 0.3797 03418 03079 0.2775 02257 01839 0.1228 0.1007 0.0526 DOIRI 0.4533 04057 0.3634 03256 0.2919 02618 02109 01703 0.137 0 1117 0.0738 0.0151 0.4380 3901 0.3477 03101 02767 0.2470 0 1971 01572 0.1264 O 1015 00017 00659 00120 04231 0 3751 03327 0.2953 0.2622 0.2330 0.1842 01460 0.1160 0.0923 00736 aosa 00105 0.4088 0 3607 03184 0.7812 02486 0.2198 0.1722 01352 01064 019 00663 0.0525 ODOR? 0 3950 0.3468 03042 02678 02356 0.2074 0.1609 0.1252 00976 0.0763 0.0597 0.0160 0.0073 0.3817 0.3335 0.2916 0.2551 02233 0.1956 01504 0.1159 00895 0.0693 0.0538 00419 00061 0.3687 0.3207 02790 0.2429 02112 0.1846 0 1406 0.1073 O 022 00630 OORS 00374 ODOSI 03563 03083 0.2670 0.2314 0.2006 0 1741 01314 0.0994 00754 00573 00437 00334 00012 19 23 20 0.6103 wr" 05537 21 22 05468 0.5954 0.5809 05667 01502 23 06342 0.6217 27 24 0.5529 25 0 6095 0 5394 26 05976 05375 0.5219 05067 0.4919 04776 04637 0.4502 0.4371 0.4243 0.4120 0.5262 05134 27 28 0.5009 0 31 22 2 05859 05744 05631 05521 0.4887 0.4767 4.9955 6.7101 8.8533 9.9856 1 TABLE4 Present Value of an ordinary Annuity of $1 2 No. 3 Periods I DON 1.505 2005, 2 SON 3.00 3.50N 4OON 4.50% 5.00 5.50 6.00 7.00 8.00% 500 1000N 11 00 12 DON 20.00N 09901 09852 09804 0.9756 0.9709 09662 09615 0.9569 0.9524 09479 09434 0.9346 0.9259 09174 0.9091 0.90090.8929 08333 1.9704 19559 1.9416 1.9274 1 9135 1.8997 1 8851 18727 1.8594 1 8463 18334 1 BOBO 178.33 1.759: 17355 17125 1.6901 1.5278 2.9410 29122 28839 28560 28286 2.8016 2.7751 2.7490 2.7232 26979 26730 26243 25771 2.5313 24869 2432 2.4018 2. 1065 4 39020 38544 3.8077 3.7620 3.7171 3,6731 3.6299 3.5875 35460 3.5052 3.4651 3.3872 3.3121 3.2397 21699 3.1030373 2.5887 5 4.8534 4.7826 4.7135 46458 45797 45151 4.4518 43900 43295 42703 42124 4 1002 3.9922 38897 37908 3.69 3.6046 2.9906 6 5.7955 5.6972 5.6014 5.5081 5.4172 5.3286 52421 5157950757 49173 4.7665 4.6229 4.4859 43553 4.230 41114 33255 5.7282 6 5982 5.4720 6.3494 62303 6.1145 60021 5.89225.7854 5.5830 5.5824 53893 5.2004 5.0330 48684 4712 4.5638 3.6016 8 7.5517 7.4859 73255 7.1703 7.0197 6.8740 6.7327 65959 6.4532 63346 6.2098 5.9713 5.7466 5.5348 5 3349 5.1461 49675 38372 8 5660 B 305 8.1622 79709 7.7861 7.6077 7.4353 7.2688 7.1078 6.9522 6 8017 6 5152 62469 5.9952 5.7590 5.5370 53282 4.0310 13 10 9.4713 9.2222 8.9826 8.7521 8.5302 8.3166 8.1109 7.9127 7.7217 7.5376 7.3601 70236 6.4177 6 1445 58892 5-6502 4 1925 14 103676 10.0711 9.7866 95142 9.2526 9.0016 1.7605 85289 8.3064 80925 7.8869 7.4987 7.1390 68052 6.4951 62065 5.9377 43271 15 12 11.2551 10 9075 105753 10.2578 9.9540 9.5633 93851 9.1186 8.5185 8.3838 79427 75361 71607 6.8137 6.4924 63944 4 4392 13 12.1337 117315 11 3484 10.9832 10 6350 10 3027 9.6829 93936 91171 8.8527 83577 79038 7.4869 7.1034 6.7499 64235 45327 17 14 13.0037 12.5434 12 1062 11 6909 11 2961 10 9205 10 5631 10 2228 98986 9.5896 8.7455 8.2442 7.7862 7.3667 6.9819 6.6283 46105 18 15 13.8651 13.3432 12 8493 12 3814 119379 11 5174 11. 1184 10 7395 10 3792 10.0376 9.7122 9 1079 85595 80607 7 6061 7.1909 68109 45755 16 14.7179 14 1313 13.5777 13 0550 12.5611 12 0941 11.6523 11 2340 108378 104622 10 1059 94466 8.8514 8.3126 78237 73792 6.9740 47296 20 17 15 5623 149076 14 2919 13 7122 13 1661 12.6513 12 1657 11 707211 2741 10.1645 10.4773 9.7632 91216 8.5436 80216 7.5455 7 1196 4.7746 21 IA 16.3953 15 6726 14 9920 14 3534 13.7535 13 1897 12.6593 12. 1600 11.6896 11.2461 108276 10 0591 3.7556 8.2014 7.7016 72492 4 1122 19 172260 16.4262 15.6785 149789 14.3238 137098 13133912 5953 12 0853 11.6072 111581 103356 9.6036 89501 83649 78193 73658 48435 21 20 18.0456 17. 1686 163514 15 5892 14.8775 14.212435903 13.0079 12.4622 11 9504 11.4699 10 5940 9,8181 91285 85136 7.9633 7.4694 4869 21 15.8570 17 9001 170112 15 1845 15 4150 14 6980 14.0292 13.4042 12 8212 122752 11.7641 108355 10.0168 9 2922 8.6487 80751 7.5620 4 1913 22 19.6604 18 620 17 6580 167654 159369 15 1671 14.4511 13.7844 13 1630 125832 12 0416 11 0612 10.2007 9.4424 3.7715 7.6446 4901 26 20 4558 19 3309 18 2922 17 3321 16.4436 15.6204 148568 14 1478 134886 128750 12.3034 11.2722 10 3711 9.5802 8832 8.2664 7.7184 4.9245 21 2434 200304 18 9139 17 8850 169355 16.0584 152470 14 4955 137986 13 1512 12.5504 11.4693 10 5288 9.7056 69847 8 3481 7.7843 4.9371 25 22.0232 20.7196 19 5235 18 4244 17 4131 16 4815: 156221 14 8282 14.0939 13.4139 12.7834 11 6536 10 6748 9.8226 9.0770 84217 7.8431 4.9476 26 22.7952 21395620.1210 18 9506 178768 16 8904 15.9828 15. 1466 14 3752 18 6625 13.0032 11 8258 10.8100 9.9290 9.1609 8.4881 7.8957 49563 27 23 5596 220676 207069 19.4640 18.3270 172854 16 3296 15.4513 14.6430 13 8981 13 2105 11.9867 109352 100266 7.9426 49636 24 2164 227267 21.2813 19.9649 18.7641 17 6670 166631 15.7429 14 8981 14 1214 13.4062 12 1371 11 0511 10.1161 8.6016 7.9844 4.96-97 R 250650 23 3761 21 444 204535 19 18 18 0358 16 9837 160219 15 1411 14 3331 13 590 12.2777 11.1584 10.1983 9 3090 6501 0218 4.9747 33 30 25 8077 240156 223965 20.9303 19 6004 18 3920 17 2920 16 2889 15 3725 14 5337 137648 12 4090 112578 10 2737 94269 R 6938 30552 4.979 9.2950 9.3719 8.1757 24 9.2372 8.5478 93056 M Future Value of $1 N o Q R 8.00% 1.2653 No 3 Periods 100% 1.SON 2OON 2.50 300 3 50 4,00% 4 SOX 5.OON 5.50% 1.0100 10150 1.0200 1.0250 10000 10350 10400 10450 1.0500 10550 1.0201 10302 10404 10506 10609 10712 1,0816 1.0920 1.1025 11130 3 1.0303 10457 1 0612 10769 1 0927 1 1087 1.12.09 11412 1.1576 1 1742 1.0406 10614 10824 1 1038 1 1255 11475 1.1699 1.1925 1.2155 1.2388 10510 1.0773 11041 1 1314 1 1593 11877 1.2167 1.2462 12763 1.3070 6 10515 10934 1.1262 11597 1.1941 1.2293 1.3023 1 3401 1 3788 10 7 10721 1. 109 1 147 11887 1.2299 1.2723 1.3159 1.3609 14071 1.4547 11 8 1 0829 1.1265 1-1717 12184 1.2668 13168 13686 1.4221 1.4775 1.5347 12 9 1.0937 11434 1. 1951 1.2489 1 3048 13629 14233 1.4861 1.5513 1.6191 13 10 1.1046 1 1605 12190 1.2801 1.3439 14106 14802 15530 16289 1.7081 14 11 1 1157 11779 1 2434 1.3121 1.3842 1.4600 1.5395 1.6229 1.7103 18021 15 12 11265 1.1956 12682 1 3449 1.4258 15111 1.6010 16959 1.7959 1.9012 16 13 1.1581 1.2136 1 2936 1.3785 1.4685 1.5640 16651 17722 1.8856 20058 17 14 1 1495 12318 13195 1.4130 1.5126 1.5187 1.7317 1.8519 19799 2.1161 18 15 1 1610 1 2502 13459 1.4483 1 SSBO 1.6753 1.8009 1.9353 2.0789 2.2325 19 16 1.1726 1.2690 13728 1.4845 1.6047 1.7340 1.8730 20224 21829 2.3553 20 17 1 1843 1.2880 1.4002 5210 1.6528 1.7947 19479 2.1134 2.29202.4848 21 15 1 1961 1 3073 1.4282 15597 1.7024 18575 2.0258 2 2085 2.4066 2.6215 22 19 1.2081 13270 1.4568 1.5987 1.7535 19225 21068 2.3079 25270 27656 23 20 12202 1 3469 1.4859 16386 1.8061 1 9898 2. 1911 2,4117 2.5533 2.9178 24 21 1.2324 13671 15157 16796 1.8603 205942.2788 2.5202 2.7860 3.0782 25 22 12447 1.3876 1.5450 1.7216 1.9161 2 1315 23699 26337 2.9253 32475 26 23 1 2572 1 4084 15769 17646 19736 2.206124647 2.7522 3.0715 3.4262 27 24 1.2697 14295 1 6084 18087 20328 22833 25633 2.8760 3.2251 3.6146 28 12824 1.4509 1 6406 1.8539 2.0938 2.3632 2.6658 3.0054 3.3864 3.8134 29 12953 14727 16734 1.9003 2.1566 2.4460 2.7725 31407 3.5557 40251 30 27 1 3082 1.4948 1.7069 1.9478 2.2213 2.5316 28834 3.2820 37335 42444 31 26 1.3213 1.5172 1 7410 1.9965 2.287926202 2.9987 39201 4.4778 29 1 3345 15400 1.7758 2.0464 23566 2.7119 3.1187 35840 41161 4.7241 30 13478 15631 1.8114 20976 24273 2806832434 37453 43219 49540 14 GOON 7.00% 9.00 10 005 11 OX 12.00N 20 ONN 1.0600 10700 1 0800 10900 11000 11100 1.1200 1 2000 1.1236 11449 1.1664 1.1881 1.21002321 1 2544 1 4400 1 1910 1 2250 1.2597 1 2950 13310 1976 14019 1.7280 12625 13108 1.9605 1.4116 1.4841 1 181 15735 20736 1.3382 14026 1.4693 1.5386 1.6105 1051 1762324883 1.4185 1.5007 15869 16771 1.7716 1.841 9736 2.9500 1.5036 1.6058 1.7138 18280 1.9457 2020 22107 35832 1.5938 1.7182 1.8509 1.9926 2.1436 2.3045 2.4760 16895 1 AS 19990 2.1719 23579 2.5550 2.7731 5159 1.7908 1.9672 2.1589 23674 2.5937 28394 1058 6.1917 1.8983 21049 2.3316 2.58042.8531 3.151134785 7.4301 20122 2.2522 2.5182 28127 31384 3.4985 38950 9161 2.1329 2.4098 2.7195 30658 34523 35833 4.3635 10 6093 2.2609 2.5785 2.9372 3 3417 37975 43104 48871 12 8192 2.3966 2.7590 3.1722 3.6425 4.1772 47846 5.4736 15.4070 2 5404 2.9522 3.4259 3.9703 4.5950 5.31091304 18.4854 2 6928 31588 3.7000 43276 5.0545 5.8951 58660 22.1861 28543 3.3799 3.9900 4.7171 55599 65436 26900 26 6233 3.0256 3.6165 4 3157 5.1417 6.1159 7.2633 8 6128 31.940 3.2071 38692 4.5610 5.6044 6 7275 80623 9.6463 383576 3.3996 4.1406 50338 61088 7.4002 89492 10.103846 0051 3.6035 4.4304 5.4365 6.6586 8.1403 99336 12 1003 55 2061 3.8197 4.7405 5.8715 72579 89543 11.0263 13 5523 56 2474 4.0489 50724 6.3412 2.9111 9.8497 12.2392 15 1786 79.4968 4.2919 5.4274 68485 8.6231 10.5347 13 5555 17 0001 953963 4.5494 5 8074 7.3964 9.3992 11.9182 15.0799 19.0401 4.8223 62139 7.9881 10 2451 13 1100 16.7386 21 3249 5.1117 6.648 8.6271 11 1671 14.4210 18.5799 23.8839 54184 7.1143 93173 12.1722 15 8631206237 25.7499 57435 7.6123 100627 13.2677 17.4494 22.8923 29 9590 34297 M D 0 2.SON 3.00% 4.00% 6.00% 800N 1.0000 10000 20200 20350 2.0500 2 0700 30604 31216 3.1370 3 1525 33100 5.1010 6 59847 6.3081 6.4684 7 7.3359 7.4343 75474 8.3938 8.5830 8.7361 9 10 11 N o 1 Future Value of Ordinary Annuity of $1 2 No. 3 Periods 1 009 1 SON 2.00% 3.50N 4.50% 5.00% 5.50% 7.00% 9.00% 10.00% 30 12.00% 2000 1 10000 10000 10000 10000 10000 10000 1 0000 10000 10000 1.0000 1.0000 10000 10000 1100 1.0000 10000 5 2.0100 20150 20250 20300 2.0400 2.0450 2.0550 2.0600 2.0800 2 0900 2.1000 2100 2.1200 2.2000 6 3 3 0301 3.0452 3.0756 3.0909 3.1062 3.1680 3 1836 3.2149 3.2464 32781 3.3744 35400 7 4 4.0604 40209 4.1216 41525 4.1836 4.2140 42465 4.2782 43101 4.3423 4.3746 4.4999 45061 45731 46410 47037 4.7793 53580 3 5 5.1523 5.2010 52563 53091 5.3625 5.4163 5.4707 55256 55811 5.6371 5.7507 5.8666 6 1051 6:3528 7.4610 61520 6.2296 63877 6.5502 6.6330 6.7169 69019 6.8881 6.9753 7.1533 7.5233 7.7156 791298 1152 0 22135 73230 7.6625 7.7794 7.8983 8.0192 814201 8.2669 86540 8.9228 9.2004 9.4872 2.7833 10.0890 12.9159 8.2857 8.4328 8.8923 90517 92142 93800 95491 97216 9.8975 10.2598 10.6366 110285 11.4359 112594 12 2997 16:4991 9.3685 9 5593 9.7546 99545 10 1591 10.3685 10.5828 10 8021 110256 11 2563 11.4913 11 9780 12 4876 13 0210 13.5795 14 1640 14 7757 20 7089 10.4622 10.7027 10 9497 11.2034 11.4639 11.7314 12.0061 12 2882 12.5779 12 8754 13.1808 13 8164 14.4866 15 1929 15 9374 167220 17.5487 259557 11.5668 11.8633 12 1687 12.4835 12.8078 18 1420 13.4864 13.8412 14 2068 145835 14 9716 15.7836 16 6455 175603 18.5312 195614 206546 323504 5 126825 13 0412 13 4121 13.7956 14, 1920 14 6020 15.0258154640 15.9171 16.3856 16 8699 17.8885 18 9771 201407 21.3843 22.7132 24 133 39 5805 5 13 8093 14 2358 14 603 15.1404 15,6178 16 1130 16 6268 17.1599 17.7130 18.2868 18 8821 20 1406 21 4953 22.9534 24.5227 25 2116 280291 47.4966 7 14 9474 15.4504 159739 15.5190 170863 17 6770 18.291918.9321 19 5986 20.2926 21.0151 22 5505 24 2149 26.0192 27.9750 30.0949 323926 59 1950 15 16.0969 16.6821 17 2934 17.9319 18.5989 19.2957 20.0236 20 7841 21.5786 22 4082 23.2760 25 1290 27.1521 29 3609 317725 34 4054 37.2797 72 0351 17.2579 179324 18.6393 19 3802 20.1569 20 9710 218245 22 7193 23.6575 24 5411 25.6725 27 3881 30.3243 33 0034 35 9497 39 1899 42.7533 87 4421 18.4304 19.2014 20.0121 20.8647 21.7616 22.7050 23.6975 24.7417 258404 26 9964 28.2129 30 8402 33.7502 369737 40 5447 44500848.8837 19.6147 20.4894 21.4123 22.3863 23.4144 24.499 25,6454 26 8551 28 1324 29.4812 30.9057 33 9990 37.4502 41 3013 45.5992 50 3959 55,7497 20.8109 21.7967 22 8406 23.9460 25 1169 26 3572 27.6712 29.0636 30 5390 32 102733 7600 37 3790 41.4463 460185 51 1591 56.9395 53 4397 22.0190231237 24 2974 25.5447 26.8704 28 2797 29.7781313714 33 0660 34.8683 36.7856 40 9955 45.7620 51 1601 57 2750 64 2028 72.0524 21 23 2392 24 4705 25.7833 27 1833 28.6765 30 2695 31.9692 93 7831 95.7193 37.7861 39.9927 44.8652 50.4229 56.7645 64.0025 72 2651 816887 22 24.4716 25 8376 27.2990 28.8629 30 5368 32.3289 34.2480 36 3034 38.5052 40.8643 43.3923 49 0052 55.456 62.8733 71.4027 812143 92.5026 25 7163 272251 28.8450 90 5844 32.4529 34.4604 36.6179 38.9370 41.4305 44.1118 46 995853,4361 60 8933 69.5319 79.543091 1479 26.9735 286335 30.4219 32 3490 34.4265 366665 39 0826 41 6892 44 5020 47 5380 50.8156 58 1767 66.7648 76,7898 88.4973 28.2432 30 0630 32 0303 34 1578 36 4593 38.9499 41 6459 44 5652 47.7271 51.1526 54 8645 63 2490 73 1059 84.700998-3471 29 5256 31.5140 33.6709 36 0117 38 5530 41 3131 44.3117 42 5706 51 1135 54 9660) 59.1564 68,6765 79.9544 93 3240 30.8209 329867 353443 579120. 40.7096 43.7591470842 50.7113 54,6691 58 9891 63.7058 74 4838 87 3508 MAAR 28 32.1291 344815 370512 39 8598 42.9309 46.2906 499676 53 993358.4026 63.2335 68.5281 80 697395,3388 29 33.4504 35.9987 38.7922 41 8563 45 2189 48 9108 52.9663 57 4230 62 322767 7114 73.6398 87.3465 347849 37.5387 40.5681 43 9022 47.5754 51.6227 560849 610071 66.4388 72.4355 79.0582 94.4608 MB 13 14 16 17 18 19 20 23 24 25 26 27 30