Please answer all parts of the question below - all information needed is provided

1. Calculate the following for the new machine:

a. Net present value

b. Payback period

c. Discounted payback period

d. Internal rate of return (using the interpolation method)

e. Accrual accounting rate of return based on net initial investment (assume straight-line depreciation)

2. What other factors should Fab. Candy consider in deciding whether to purchase the new machine?

10 years Cost of the machine $130,000 Increased contribution margin $22,000 Life of the machine Required rate of return 4% Fabulous estimates they will be able to produce more candy using the second machine and thus increase their annual contribution margin. They also estimate there will be a small disposal value of the machine but the cost of removal will offset that value. Ignore income tax issues in your answers. Assume all cash flows occur at year-end except for initial investment amounts. Fabulous Candy Company is considering purchasing a second chocolate dipping machine in order to expand their business. The information Fabulous has accumulated regarding the new machine is: : (Click the icon to view the information.) Present Value of $1 table Present Value of Annuity of $1 table future van STEAD Future Value of Annuity of $1 table Read the requirements Requirement 1. Calculate the following for the new machine: a. Net present value (NPV) (Use factors to three decimal places, X.XXX, and use a minus sign or parentheses for a negative net present value. Enter the net present value of the investment rounded to the nearest whole dollar.) The net present value is i Requirements 1. Calculate the following for the new machine: a. Net present value b. Payback period c. Discounted payback period d. Internal rate of return (using the interpolation method) e. Accrual accounting rate of return based on net initial investment (assume straight-line depreciation) 2. What other factors should Fabulous Candy consider in deciding whether to purchase the new machine? Print Done 0.743 0.758 0.574 Present Value of $1 Periods 2% 4% 6% 8% 10% 12% 14% 16% 18% 20% 22% Period 1 0.980 0.962 0.943 0.926 0.909 0.893 0.877 0.862 0.847 0.833 0.820 Period 2 0.961 0.925 0.890 0.857 0.826 0.797 0.769 0.718 0.694 0.672 Period 3 0.942 0.8890.840 0.794 0.751 0.712 0.675 0.641 0.609 0.579 0.551 Period 4 0.924 0.855 0.792 0.735 0.683 0.636 0.592 0.552 0.516 0.482 0.451 Period 5 0.906 0.822 0.747 0.681 0.621 0.567 0.519 0.476 0.437 0.402 0.370 14 Period 6 0.888 0.790 0.705 0.630 0.564 0.507 0.456 0.410 0.370 0.335 0.303 Period 7 0.871 0.760 0.665 0.583 0.513 W312 0.452 0.400 0.354 0.314 0.279 0.249 Period 8 0.853 0.731 0.627 0.540 0.467 0.404 0.351 0.305 0.266 0.233 0.204 Period 9 0.837 0.703 0.592 0.500 0.424 144 0.361 0.308 0.263 0.225 0.194 0.167 Period 10 0.820 0.676 0.558 0.463 0.386 0.322 0.270 0.227 0.191 0.162 0.137 Period 11 0.804 0.650 0.527 0.429 0.350 0.287 0.237 0.195 0.162 0.135 0.112 Period 12 0.788 0.625 0.497 0.397 0.319 0.257 0.208 0.168 0.137 0.112 0.092 Period 13 0.773 0.601 0.4690.368 0.290 0.229 0.182 0.145 0.116 0.093 0.075 Period 14 0.758 0.577 0.442 0.340 0.263 0.205 0.160 0.125 0.099 0.078 0.062 10 Period 15 0.743 0.555 0.417 0.315 0.239 0.183 0.140 0.108 0.084 0.065 0.051 Period 16 0.728 0.534 0.394 0.292 0.218 0.163 0.123 0.093 0.071 0.054 0.042 Period 17 0.714 0.513 0.371 0.270 0.198 0.146 0.108 0.080 0.060 0.045 0.034 Period 18 0.700 0.494 0.350 0.250 0.180 0.130 0.095 0.069 0.051 0.038 0.028 023 Period 19 0.686 0.475 0.331 0.232 0.164 0.116 0.083 0.060 0.043 0.031 0.023 2.00 Period 20 0.673 0.456 0.312 0.215 0.149 0.104 0.073 0.051 0.037 0.026 0.019 Period 21 0.660 0.439 0.294 0.1990.135 0.093 0.064 0.044 0.031 0.022 0.015 Period 22 0.647 0.422 0.278 0.184 0.123 0.083 0.056 0.038 0.026 0.018 0.013 Period 23 0.634 0.406 0.262 0.170 0.112 0.074 0.049 0.033 0.022 0.015 0.010 Period 24 0.622 0.390 0.247 0.158 0.102 0.066 0.043 0.028 0.019 0.013 0.008 Period 25 0.610 0.375 0.233 0.146 0.092 0.0590.038 0.024 0.016 0.010 0.007 Period 26 0.598 0.361 0.220 0.135 0.084 0.053 0.033 0.021 0.014 0.0090.006 Period 27 0.586 0.347 0.207 0.125 0.076 0.047 0.029 0.018 0.011 0.007 0.005 Period 28 0.574 0.333 0.196 0.116 0.069 0.042 0.026 0.016 0.010 0.006 0.004 Period 29 0.563 0.321 0.185 0.1070.063 0.037 0.022 0.014 0.008 0.005 0.003 Period 30 0.552 0.308 0.174 0.099 0.057 0.033 0.020 0.012 0.007 0.004 0.003 Period 35 0.500 0.253 0.130 0.068 0.036 0.019 0.010 0.006 0.003 0.002 0.001 Period 40 0.453 0.208 0.097 0.046 0.022 0.011 0.005 0.003 0.001 0.001 0.000 24% 26% 28% 30% 32% 40% Periods 0.806 0.794 0.781 0.769 0.714 Period 1 0.650 0.630 0.610 0.592 0.510 Period 2 0.524 0.500 0.477 0.455 0.435 0.364 Period 3 0.423 0.397 0.373 0.350 0.394 0.329 0.260 Period 4 0.341 0.315 0.291 0.269 0.250 0.186 Period 5 0.275 0.250 0.227 0.207 W.201 0.189 0.133 Period 6 0.222 0.198 0.178 0.159 0.143 0.095 Period 7 0.179 0.157 0.139 0.123 0.108 0.068 Period 8 0.144 0.125 0.108 0.094 0.082 0.048 Period 9 0.116 0.099 0.085 0.073 0.062 0.035 Period 10 0.094 0.079 0.066 0.056 0.047 0.025 Period 11 0.076 0.062 0.052 0.043 2010 0.036 0.018 Period 12 0.061 0.050 0.040 0.033 0.027 0.013 Period 13 0.049 0.039 0.032 0.025 0.021 0.009 Period 14 0.040 0.031 0.025 0.020 0.016 0.006 Period 15 0.032 0.025 0.019 0.015 0.012 0.005 Period 16 0.026 0.020 0.015 0.012 0.0090.003 Period 17 0.021 4, 0.016 0.012 0.009 0.007 0.002 Period 18 0.017 0.012 0.009 0.007 0.005 0.002 Period 19 0.014 0.010 0.007 0.005 0.004 0.001 Period 20 0.011 0.008 0.006 0.004 0.003 0.001 Period 21 0.009 0.006 0.004 0.003 0.002 0.001 Period 22 0.007 0.005 0.003 0.002 0.002 0.000 Period 23 0.006 0.004 0.003 0.002 0.001 0.000 Period 24 0.005 0.003 0.002 0.001 0.001 0.000 Period 25 0.004 0.002 0.002 0.001 0.001 0.000 Period 26 0.003 0.002 0.001 0.001 0.001 0.000 Period 27 0.002 0.002 0.001 0.001 0.000 0.000 Period 28 0.002 0.001 0.001 0.000 0.000 0.000 Period 29 0.002 0.001 0.001 0.000 0.000 0.000 Period 30 0.001 0.000 0.000 0.000 0.000 0.000 Period 35 0.000 0.000 0.000 0.000 0.000 0.000 Period 40 11.051 Present Value of Annuity of $1.00 in Arrears* Periods 2% 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 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 4.212 3.993 3.791 Period 5.601 5.242 4.917 4.623 4.355 Period 6.472 6.002 5.582 5.206 4.868 Period 8 7.325 6.733 6.210 5.747 5.335 Period 9 8.162 7.435 123 6.802 6.247 5.759 Period 10 8.983 8.111 7.360 O! 6.710 6.145 Period 9.787 8.760 7.887 7.139 6.495 Period 10.575 9.385 8.384 7.536 6.814 Period 11.348 9.986 8.853 7.904 7.103 Period 12.106 10.563 9.295 8.244 7.367 Period 12.849 11.118 9.712 8.559 7.606 Period 16 13.578 11.652 10.106 8.851 7.824 Period 14.292 12.166 10.477 9.122 8.022 Period 14.992 12.659 10.828 9.372 8.201 Period 19 15.678 13.134 11.158 9.604 8.365 Period 16.351 13.590 11.470 9.818 8.514 Period 21 17.011 14.029 11.764 10.017 10 8.649 Period periodu 11.000 14.42 12.044 10:24 17.658 14.451 12.042 10.201 8.772 Period be 18.292 14.857 12.303 10.371 8.883 Period 24 18.914 15.247 12.550 10.529 8.985 Period 25 19.523 15.622 12.783 10.675 297 9.077 Period 26 20.121 15.983 13.003 10.810 9.161 Period 27 20.707 13.211 10.935 9.237 Period 28 21.281 16.663 1200 13.406 9.307 Period 29 21.844 16.984 13.591 11.158 9.370 Period 30 22.396 17.292 13.765 11.258 Period 35 24.999 18.665 9.644 Period 40 27.355 19.793 11.925 9.779 * Payments (or receipts) at the end of each period 12% 0.893 1.690 402 3.037 3.605 4.111 4.564 1.968 5.328 5.650 5.938 6.194 6.424 0424 0.020 6.628 6.811 6.974 7.120 7.250 7366 469 7562 7.645 7.718 7.784 7.843 7.896 14% 0.877 1.647 2.322 2.914 3.433 3.889 4.288 4.639 4.946 10 5.216 5.453 5.660 5.842 6.002 0904 6.142 6.265 6.373 6.467 6.550 6.623 6.687 6.743 6.792 6.835 6.873 6.906 16% 0.862 1.605 2.246 2.798 3.274 3.685 4.039 4.344 4.607 4.833 5.029 5.197 5.342 5.468 5.575 5.668 5.749 5.818 5.877 5.929 5.973 6.011 6.044 6.073 6.097 6.118 18% 0.847 1.566 2.174 2.690 3.127 3.498 3.812 4.078 4.303 4.494 4.656 1.900 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 20% 0.833 1.528 2.106 2.589 2.991 3.326 3.605 3.837 4.031 4.192 4.327 4.439 110 4.533 4.611 4.675 4.730 19 4.775 4.812 4.843 4.870 4.891 4.909 1:30 4.925 4.937 10 4.948 4.956 4.964 22% 0.820 1.492 2.042 2.494 2.864 3.167 3.416 3.619 3.786 3.923 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 A24 4.524 4.528 A524 4.531 4.534 4.541 4.544 24% 0.806 1.457 1.981 2.404 2.745 3.020 3.242 3.421 3.566 3.682 3.776 3.851 3.912 3.962 2.704 4.001 4.033 4.059 4.080 4.097 4.110 4.121 4.130 4.137 4.143 4.147 4.151 4.154 4.157 4.159 26% 0.794 1.424 1.923 2.320 2.635 885 8.083 3.241 3.366 8.465 3.543 3.606 3.656 3.695 3.726 3.751 3.771 3.786 3.799 8.808 3.816 3.822 3.827 3.831 3.834 3.837 3.839 3.840 3.841 28% 0.781 1.392 1.868 2.241 2.532 2.759 2.937 3.076 3.184 3.269 3.335 3.387 3.427 3.459 3.483 3.503 3.518 3.529 3.539 3.546 3.551 3.556 3.559 3.562 3.564 3.566 3.567 30% 0.769 1.361 1.816 2.166 2.436 2.643 3.01 2.802 3.004 2.925 3.019 3.092 3.147 3.190 3.223 3.249 3.268 3.283 3.295 3.304 3.311 3.316 3.320 3.323 3.325 2:24 3.327 3.329 3.330 32% 0.758 1.331 1.766 2.096 2.345 2.534 2.677 2.786 2.868 2.930 2.978 3.013 3.040 3.061 3.076 3.088 3.097 3.104 3.109 3.113 3.116 3.118 3.120 3.121 3.122 3.123 40% Periods 0.714 Period 1 1.224 Period 2 1.589 Period 3 1.849 Period 4 2.035 Period 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 2.456 Period 12 2.469 Period 13 2.478 Period 14 2.484 Period 15 2.489 Period 16 2.492 Period 17 2.494 Period 18 2.496 Period 19 2.497 Period 20 2.498 Period 21 2.498 Period 22 2.499 Period 23 2.499 Period 24 440 lo 2.499 2.500 Period 26 2.500 Period 27 2500 Period 28 2.500 Period 29 2.500 Period 30 2.500 Period 35 2.500 Period 40 Period 25 16.330 7.943 6.935 6.136 6.152 5.492 5.502 3.331 7.984 8.022 6.961 4970 3.568 3.569 3.123 3.124 3.124 6.983 9.427 7.003 6.166 6.177 6.215 5.510 5.517 5.539 5.548 4.160 3.569 8.055 8.176 8.244 11.655 4.975 4.979 4.992 4.997 3221 3.331 3.332 3.332 3.333 3.333 14.498 15.046 3.571 3.842 3.845 3.846 7.070 7.105 4.164 4.166 3.124 3.125 3.125 6.233 3.571 A5008 Compound Amount of $1.00 (The Future Value of $1.00) Periods 2% 4% 6% 8% 10% 12% 14% 16% 18% 20% 22% 24% 26% 28% 30% 32% 40% Periods Period 1 1.020 1.040 1.060 1.080 1.100 1.120 1.140 1.160 1.180 1.200 1.220 1.240 1.260 1.280 1.300 1.320 1.400 Period 1 Period 2 1.040 1.082 1.124 1.166 1.210 1.254 1.300 1.346 1.392 1.440 1.488 1.538 1.588 1.638 1.690 1.742 1.960 Period 2 Period 3 1.061 1.125 1.191 1.260 1.331 1.405 1.482 1.561 1.643 1.728 1.816 1.907 2.000 2.097 2.197 2.300 2.744 Period 3 Period 4 1.082 1.170 1.262 1.360 1.464 1.574 1.689 1.811 1.939 2.074 2.215 1920 Koor 2.364 2.520 24 2.684 2.856 3.036 127 3.842 Period 4 1.338 Period 5 1.104 1.217 4400 1.611 1.469 1.762 1.925 2.100 2.288 2.488 2.703 2.932 1140 12 3.176 3.436 3.713 4002 4.007 5.378 Period 5 Period 6 1.126 1.265 1.419 .587 1.772 1.974 2.195 2.436 2.700 2.986 3.297 2 3.635 16 4.002 20 4.398 4.827 5.290 7.530 Period 6 Period 7 1.149 1.316 1.504 .714 1.949 2.211 2.502 2.826 3.185 3.583 444 60 4.023 mer 20 4.508 5.042 5.629 6.275 6.983 10.541 Period 7 Period 8 1.172 1.369 1.594 1.851 2.144 2.476 2.853 3.278 3.759 4.300 4.908 5.590 6.353 7.206 8.157 9.217 14.758 Period 8 Period 9 1.195 1.423 1.689 1.999 2.358 2.773 3.252 3.803 4.435 5.160 5.987 6.931 8.005 9.223 1.90 un 10.604 12.166 20.661 Period Period 10 1.219 1.480 1.791 2.159 bro 2.594 3.106 3.707 4.411 5.234 6.192 7.305 8.594 10.086 11.806 13.786 16.060 28.925 Period 10 Period 11 1.243 1.539 2.332 1.898 2.853 3.479 1990 4.226 ro 5.117 6.176 7.430 8.912 12.708 14.40 10.657 15.112 0212 17.922 21.199 40.496 Period 11 Period 12 1.268 1.601 2.012 2.518 3.138 3.896 10 4.818 5.936 7.288 8.916 10.872 13.215 16.012 19.343 23.298 27.983 56.694 Period 12 Period 13 1.294 1.665 2.133 2.720 3.452 4.363 5.492 1024 6.886 8.599 10.699 13.264 20 16.386 20.175 24.759 30.288 36.937 79.371 Period 13 10.00 Period 14 1.319 1.732 2.261 2.937 3.797 4.887 6.261 cer 1024 7.988 16.182 440 10.147 12.839 20.319 25.421 31.691 39.374 48.757 111.120 Period 14 104 Period 15 1.346 1.801 2.397 3.172 4.177 5.474 7.138 9.266 11.974 15.407 19.742 w710 25.196 40.565 32.030 124 102 51.186 142 64.359 Period 16 1.373 1.873 155.568 Period 15 2.540 3.426 8.137 4.595 6.130 10.748 14.129 2 x 100 18.488 24.086 31.243 40.358 51.923 66.542 84.954 217.795 Period 16 Period 17 .400 1.948 aze 3.700 2.693 5.054 6.866 9.276 12.468 16.672 22.186 29.384 38.741 50.851 44-2 66.461 S40 86.504 112.139 00:24 304.913 Period 18 1.428 2.026 Period 17 3.996 2.854 5.560 7.690 10.575 14.463 19.673 26.623 35.849 48.039 64.072 85.071 14.040 112.455 148.024 Period 18 426.879 Period 19 .457 2.107 3.026 4.316 6.116 8.613 12.056 16.777 23.214 19:21 43.736 31.948 59.568 80.731 108.890 146.192 195.391 Period 19 597.630 Period 20 1.486 2.191 3.207 4.661 TO 6.727 9.646 13.743 19.461 27.393 38.338 53.358 240 73.864 101.721 139.380 190.050 24661260 257.916 836.683 Period 20 Period 21 1.516 2.279 5.034 8.400 7.400 10.804 15.668 32.324 22.574 46.005 65.096 07 91.592 128.169 2014 178.406 340.449 247.065 1171.356 Period 21 Period 22 1.546 2.370 8.604 5640030145 5.437 8.140 12.100 17.861 26.186 38.142 55.206 79.418 113.574 49 161.492 321.184 228.360 449.393 1639.898 Period 22 Period 23 1.577 2.465 3.820 5.871 8.954 13.552 20.362 30.376 66.247 96.889 140.831 203.480 292.300 593.199 417.539 2295.857 Period 24 1.608 2.563 Period 23 4.049 2400 6.341 9.850 410204 15.179 23.212 53.109 79.497 17 174.631 118.205 be 374.144 792.003 542.801 783.023 200 3214.200 Period 24 Period 25 1.641 2.666 4.292 6.848 10.835 17.000 26.462 40.874 62.669 95.396 144.210 2012 216.542 478.905 1033.590 4499.880 Period 26 1.673 2.772 4.549 11.918 47.414 114.475 268.512 407.037 612.998 917.333 1364.339 Period 27 1.707 2.883 4.822 13.110 21.325 34.390 55.000 87.260 137.371 214.642 332.955 512.867 784.638 1192.533 1800.927 8819.764 Period 27 Period 28 1.741 2.999 5.112 8.627 14.421 23.884 39.204 63.800 102.967 164.845 261.864 412.864 646.212 1004.336 1550.293 2377.224 12347.670 Period 28 Period 29 1.776 3.119 5.418 9.317 15.863 26.750 44.693 74.009 121.501 197.814 319.474 511.952 814.228 1285.550 2015.381 3137.935 17286.737 Period 29 Period 30 1.811 3.243 5.743 10.063 17.449 29.960 50.950 85.850 143.371 237.376 389.758 634.820 1025.927 1645.505 2619.996 4142.075 24201.432 Period 30 Period 35 2.000 3.946 7.686 14.785 28.102 52.800 98.100 180.314 327.997 590.668 1053.402 1861.054 3258.135 5653.911 9727.860 16599.217 130161.112 Period 35 Period 40 2.208 4.801 10.286 21.725 45.259 93.051 188.884 378.721 750.378 1469.772 2847.038 5455.913 10347.175 19426.689 36118.865 66520.767 700037.697 Period 40 35.236 256.385 323.045 705.641 7.396 040 30.167 19.040 73.949 175.936 6299.831 Period 25 Period 26 7.988 Compound Amount of Annuity of $1.00 in Arrears* (Future Value of Annuity) Periods 2% 4% 6% 8% 10% 12% 14% 16% 18% 20% 22% 24% 26% 28% 30% 32% 40% Periods Period 1 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 Period 1 Period 2 2.020 2.040 2.060 2.080 2.100 2.120 2.140 2.160 2.180 2.200 2.220 2.240 2.260 2.280 2.300 2.320 2.400 Period 2 Period 3 3.060 3.122 3.310 3.184 3.246 3.374 46 3.440 3.506 3.572 3.640 0-102 3.708 3.778 3.848 3.918 3.990 4.062 4.360 Period 3 Period 4 1.122 4.246 4.375 4.506 4.641 4.779 4.921 5.066 5.215 5.368 1:41 17 5.524 5.684 5.848 6.016 4.22 6.187 6.362 7.104 Period 5 5.204 Period 4 5.416 5.637 6.105 5.867 6.353 6.877 6.610 Dec 2500 2071 7226 1748 7.154 7.442 7.740 0044 ar ** 8.048 8.368 1 8.700 9.398 9.043 10.946 Period 5 bero, 2.000 36000 6.402 6.308 6.633 6.975 7.336 7.716 3.115 8.536 8.977 9.442 9.930 442 2*12 10.980 11.544 10142 12.136 12.756 13.406 16.324 Period Period 6 7.434 7.898 8.394 8.923 9.487 10.089 10.730 11.414 12.142 12.916 13.740 14.615 15.546 16.534 17.583 18.696 23.853 Period Period 8 8.583 9.214 9.897 10.637 11.436 12.300 13.233 14.240 15.327 16.499 17.762 19.123 20.588 22.163 non 25.678 120 23.858 34.395 Period 8 Period 9 9.755 10.583 11.491 12.488 13.579 14.776 16.085 17.519 19.086 20.799 22.670 24.712 26.940 29.369 32.015 34.895 49.153 Period 10 10.950 12.006 13.181 14.487 15.937 Period 9 17.549 19.337 21.321 23.521 25.959 28.657 31.643 34.945 38.593 42.619 47.062 69.814 Period 10 Period 11 12.169 13.486 14.972 16.645 18.531 20.655 23.045 25.733 28.755 32.150 35.962 40.238 45.031 50.398 56.405 63.122 98.739 Period 11 Period 12 13.412 15.026 16.870 18.977 21.384 24.133 27.271 30.850 34.931 39.581 44.874 50.895 57.739 65.510 74.327 84.320 139.235 Period 12 Period 13 14.680 16.627 18.882 21.495 24.523 28.029 32.089 36.786 42.219 48.497 55.746 64.110 4. 73.751 84.853 97.625 112.303 195.929 Period 13 Period 14 15.974 18.292 21.015 24.215 27.975 32.393 37.581 43.672 50.818 59.196 69.010 .496 93.926 109.612 or 127.913 149.240 Period 15 17.293 20.024 23.276 275.300 240 .152 31.772 37.280 43.842 51.660 60.965 Period 14 72.035 85.192 100.815 119.347 100 141.303 4 167.286 197.997 Period 16 18.639 21.825 25.673 30.324 35.950 42.753 50.980 60.925 72.939 386.420 Period 15 87.442 104.935 13 126.011 151.377 181.868 218.472 262.356 541.988 Period 16 Period 17 20.012 23.698 28.213 33.750 40.545 48.884 59.118 71.673 87.068 105.931 129.020 157.253 191.735 233.791 347.309 285.014 no 759.784 Period Period 17 21.412 25.645 30.906 37.450 45.599 55.750 68.394 84.141 103.740 128.117 158.405 500 5 195.994 242.585 0:04 300.252 371.518 459.449 1064.697 16 03 Period Period 18 22.841 27.671 33.760 41.446 159 63.440 78.969 98.603 123.414 154.740 194.254 244.033 306.658 385.323 29.00 483.973 607.472 2012 1491.576 Period 20 24.297 29.778 36.786 45.762 57.275 72.052 91.025 115.380 146.628 186.688 Period 19 237.989 303.601 387.389 494213 630.165 802.863 Period 20 2089.206 Period 21 25.783 31.969 39.993 50.423 64.002 81.699 104.768 134.841 174.021 225.026 291.347 377.465 489.110 633.593 820.215 1060.779 2925.889 Period 21 Period 22 27.299 34.248 43.392 55.457 71.403 92.503 120.436 157,415 206.345 271.031 356.443 469.056 617.278 811.999 1067.280 1401.229 4097.245 Period 23 28.845 36.618 46.996 60.893 79.543 104.603 138.297 183.601 244.487 326.237 Period 22 435.861 582.630 778.771 1040.358 1388.464 1850.622 5737.142 Period 23 Period 24 30.422 39.083 50.816 66.765 88.497 118.155 158.659 213.978 289.494 392.484 532.750 723.461 06.45 982.251 1332.659 1806.003 2443.821 8032.999 Period 24 Period 25 32.030 41.646 54.865 73.106 98.347 133.334 181.871 249.214 342.603 471.981 650.955 898.092 1238.636 1706.803 2348.803 3226.844 11247.199 Period 25 Period 26 33.671 44 312 59.156 79.954 109.182 150.334 208.333 290.088 405.272 567.377 795.165 1114.634 1561.682 2185.708 3054.444 4260.434 15747.079 Period 26 Period 27 35.344 47.084 63.706 87.351 121.100 169.374 238.499 337.502 479.221 681.853 971.102 1383.146 1968.719 2798.706 3971.778 Period 28 37.051 49.968 68.528 95.339 134.210 190.699 272.889 392.503 566.481 5624.772 22046.910 Period 27 819.223 1185.744 1716.101 2481.586 3583.344 Period 29 38.792 52.966 73.640 103.966 148.631 214.583 312.094 456.303 669.447984.068 5164.311 30866.674 Period 28 1447.608 2128.965 3127.798 4587.680 6714.604 9802.923 43214.343 Period 30 40.568 56.085 79.058 113.283 164.494 241.333 356.787 530.312 790.948 1181.882 1767.081 Period 29 2640.916 3942.026 5873.231 8729.985 Period 35 49.994 73.652 111.435 172.317271.024 431.663 693.573 1120.7131816.652 2948.341 4783.645 7750.225 12527.442 20188.966 32422.868 51869.427 12940.859 60501.081 Period 30 325400.279 Period 35 Period 40 60.402 95.026 154.762259.057 442.593 767.091 1342.0252360.7574163.213 7343.858 12936.535 22728.803 39792.982 69377.460 120392.883 207874.272 1750091.741 Period 40 * Payments (or receipts) at the end of each period. 7425.699