Marks

Total
Scored

Input Data
Initial cost/equipment cost 15,000,000
net working 10%
price per unit 15,000
variable cost 500
Inflation rate for selling price 4%
infilation rate for costs 3%
fixed cost 1,000,000
project life 4
sales per year 1000
salvage value at the end of 4 year $ 100,000.00
tax rate 35%
WACC 12%

Requirements
NPV and Paybackperiod of cash flows
0
sales
price
revenue
V.C
T.V.C
T.F.C
Dep

EBIT
Tax
NI
Add: Dep
Cashflow after adding dep

Working capital 1500000

Change in NOWC

Terminal value
BV
SV
P/L
tax sheild
Terminal value

Initial outlay 16,500,000

Net cash flow -16,500,000

NPV 16,599,866.6676716

Payback period 1.6263164502

 Quiz 1 FM Lab
Name
Roll
Section
Date

of next year sales MACRS

1 20% 32%
2 32%
3 19.20%
4 11.52%
5 11.52%
6 5.76%

1 2 3 4
1000 1000 1000 1000
15,000 15600 16224 16872.96
15000000 15600000 16224000 16872960
500 515 530.45 546.3635
500000 515000 530450 546363.5
1,000,000 1030000 1060900 1092727
3000000 4800000 2880000 1728000

10,500,000 9,255,000 11,752,650 13,505,870

3675000 3239250 4113427.5 4727054.325
6,825,000 6,015,750 7,639,223 8,778,815
3000000 4800000 2880000 1728000
9,825,000 10,815,750 10,519,223 10,506,815

1560000 1622400 1687296 0

-60000 -62400 -64896 1687296

12,000,000 7,200,000 4,320,000 2,592,000

 $ 100,000.00
$ (2,492,000.00)
$ (872,200.00)
$ 972,200.00

9,765,000 10,753,350 10,454,327 13,166,311

year cashflow Cum.cashflow

0 -16,500,000 -16,500,000
1 9,765,000 -6,735,000
2 10,753,350 4,018,350
3 10,454,327 14,472,677
4 13,166,311 27,638,988
19.20% 11.52%
Question 2

a Section B1 bought a house. They financed the house with a

$175,000, 30-year mortgage with a nominal interest rate of 7
percent. Mortgage payments are made at the end of each
month. What is the total loan repayment on mortgage
payments for 30 years?

What is the value of 500 rupees today after 5 years at 10 % if

coumponded monthly. How this value differs in case of
semiannual compounding.

pv 500
i 10%
years 5
fv ($822.65)
fv ($814.45)
 After calculations write final answer in following yellow box.

Total interest payments ($170,000.00) Link this cell to final answer obtained from calculations

a
loan 170000 period payment interest loan repayment
interest 7% 0
period 30 1 ($1,131.01) 991.667 ($139.35)
payment ($1,131.01) 2 ($1,131.01) 990.854 ($140.16)
3 ($1,131.01) 990.036 ($140.98)
4 ($1,131.01) 989.214 ($141.80)
5 ($1,131.01) 988.387 ($142.63)
6 ($1,131.01) 987.555 ($143.46)
7 ($1,131.01) 986.718 ($144.30)
8 ($1,131.01) 985.876 ($145.14)
9 ($1,131.01) 985.029 ($145.98)
10 ($1,131.01) 984.178 ($146.84)
11 ($1,131.01) 983.321 ($147.69)
12 ($1,131.01) 982.46 ($148.55)
13 ($1,131.01) 981.593 ($149.42)
14 ($1,131.01) 980.722 ($150.29)
15 ($1,131.01) 979.845 ($151.17)
16 ($1,131.01) 978.963 ($152.05)
17 ($1,131.01) 978.076 ($152.94)
18 ($1,131.01) 977.184 ($153.83)
19 ($1,131.01) 976.287 ($154.73)
20 ($1,131.01) 975.384 ($155.63)
21 ($1,131.01) 974.476 ($156.54)
22 ($1,131.01) 973.563 ($157.45)
23 ($1,131.01) 972.645 ($158.37)
24 ($1,131.01) 971.721 ($159.29)
25 ($1,131.01) 970.792 ($160.22)
26 ($1,131.01) 969.857 ($161.16)
27 ($1,131.01) 968.917 ($162.10)
28 ($1,131.01) 967.971 ($163.04)
29 ($1,131.01) 967.02 ($163.99)
30 ($1,131.01) 966.064 ($164.95)
31 ($1,131.01) 965.101 ($165.91)
32 ($1,131.01) 964.134 ($166.88)
33 ($1,131.01) 963.16 ($167.85)
34 ($1,131.01) 962.181 ($168.83)
35 ($1,131.01) 961.196 ($169.82)
36 ($1,131.01) 960.205 ($170.81)
37 ($1,131.01) 959.209 ($171.81)
38 ($1,131.01) 958.207 ($172.81)
39 ($1,131.01) 957.199 ($173.82)
40 ($1,131.01) 956.185 ($174.83)
41 ($1,131.01) 955.165 ($175.85)
42 ($1,131.01) 954.139 ($176.87)
43 ($1,131.01) 953.107 ($177.91)
44 ($1,131.01) 952.07 ($178.94)
45 ($1,131.01) 951.026 ($179.99)
46 ($1,131.01) 949.976 ($181.04)
47 ($1,131.01) 948.92 ($182.09)
48 ($1,131.01) 947.858 ($183.16)
49 ($1,131.01) 946.789 ($184.23)
50 ($1,131.01) 945.715 ($185.30)
51 ($1,131.01) 944.634 ($186.38)
52 ($1,131.01) 943.546 ($187.47)
53 ($1,131.01) 942.453 ($188.56)
54 ($1,131.01) 941.353 ($189.66)
55 ($1,131.01) 940.247 ($190.77)
56 ($1,131.01) 939.134 ($191.88)
57 ($1,131.01) 938.014 ($193.00)
58 ($1,131.01) 936.889 ($194.13)
59 ($1,131.01) 935.756 ($195.26)
60 ($1,131.01) 934.617 ($196.40)
61 ($1,131.01) 933.472 ($197.54)
62 ($1,131.01) 932.319 ($198.69)
63 ($1,131.01) 931.16 ($199.85)
64 ($1,131.01) 929.994 ($201.02)
65 ($1,131.01) 928.822 ($202.19)
66 ($1,131.01) 927.642 ($203.37)
67 ($1,131.01) 926.456 ($204.56)
68 ($1,131.01) 925.263 ($205.75)
69 ($1,131.01) 924.063 ($206.95)
70 ($1,131.01) 922.855 ($208.16)
71 ($1,131.01) 921.641 ($209.37)
72 ($1,131.01) 920.42 ($210.59)
73 ($1,131.01) 919.191 ($211.82)
74 ($1,131.01) 917.956 ($213.06)
75 ($1,131.01) 916.713 ($214.30)
76 ($1,131.01) 915.463 ($215.55)
77 ($1,131.01) 914.205 ($216.81)
78 ($1,131.01) 912.941 ($218.07)
 79 ($1,131.01) 911.668 ($219.35)
80 ($1,131.01) 910.389 ($220.63)
81 ($1,131.01) 909.102 ($221.91)
82 ($1,131.01) 907.807 ($223.21)
83 ($1,131.01) 906.505 ($224.51)
84 ($1,131.01) 905.196 ($225.82)
85 ($1,131.01) 903.879 ($227.14)
86 ($1,131.01) 902.554 ($228.46)
87 ($1,131.01) 901.221 ($229.79)
88 ($1,131.01) 899.88 ($231.13)
89 ($1,131.01) 898.532 ($232.48)
90 ($1,131.01) 897.176 ($233.84)
91 ($1,131.01) 895.812 ($235.20)
92 ($1,131.01) 894.44 ($236.57)
93 ($1,131.01) 893.06 ($237.95)
94 ($1,131.01) 891.672 ($239.34)
95 ($1,131.01) 890.276 ($240.74)
96 ($1,131.01) 888.871 ($242.14)
97 ($1,131.01) 887.459 ($243.56)
98 ($1,131.01) 886.038 ($244.98)
99 ($1,131.01) 884.609 ($246.41)
100 ($1,131.01) 883.172 ($247.84)
101 ($1,131.01) 881.726 ($249.29)
102 ($1,131.01) 880.272 ($250.74)
103 ($1,131.01) 878.809 ($252.21)
104 ($1,131.01) 877.338 ($253.68)
105 ($1,131.01) 875.858 ($255.16)
106 ($1,131.01) 874.37 ($256.64)
107 ($1,131.01) 872.873 ($258.14)
108 ($1,131.01) 871.367 ($259.65)
109 ($1,131.01) 869.852 ($261.16)
110 ($1,131.01) 868.329 ($262.69)
111 ($1,131.01) 866.796 ($264.22)
112 ($1,131.01) 865.255 ($265.76)
113 ($1,131.01) 863.705 ($267.31)
114 ($1,131.01) 862.146 ($268.87)
115 ($1,131.01) 860.577 ($270.44)
116 ($1,131.01) 859 ($272.01)
117 ($1,131.01) 857.413 ($273.60)
118 ($1,131.01) 855.817 ($275.20)
119 ($1,131.01) 854.212 ($276.80)
120 ($1,131.01) 852.597 ($278.42)
121 ($1,131.01) 850.973 ($280.04)
122 ($1,131.01) 849.339 ($281.68)
123 ($1,131.01) 847.696 ($283.32)
124 ($1,131.01) 846.043 ($284.97)
125 ($1,131.01) 844.381 ($286.63)
126 ($1,131.01) 842.709 ($288.31)
127 ($1,131.01) 841.027 ($289.99)
128 ($1,131.01) 839.336 ($291.68)
129 ($1,131.01) 837.634 ($293.38)
130 ($1,131.01) 835.923 ($295.09)
131 ($1,131.01) 834.201 ($296.81)
132 ($1,131.01) 832.47 ($298.54)
133 ($1,131.01) 830.729 ($300.29)
134 ($1,131.01) 828.977 ($302.04)
135 ($1,131.01) 827.215 ($303.80)
136 ($1,131.01) 825.443 ($305.57)
137 ($1,131.01) 823.66 ($307.35)
138 ($1,131.01) 821.867 ($309.15)
139 ($1,131.01) 820.064 ($310.95)
140 ($1,131.01) 818.25 ($312.76)
141 ($1,131.01) 816.426 ($314.59)
142 ($1,131.01) 814.591 ($316.42)
143 ($1,131.01) 812.745 ($318.27)
144 ($1,131.01) 810.888 ($320.13)
145 ($1,131.01) 809.021 ($321.99)
146 ($1,131.01) 807.143 ($323.87)
147 ($1,131.01) 805.253 ($325.76)
148 ($1,131.01) 803.353 ($327.66)
149 ($1,131.01) 801.442 ($329.57)
150 ($1,131.01) 799.519 ($331.50)
151 ($1,131.01) 797.586 ($333.43)
152 ($1,131.01) 795.641 ($335.37)
153 ($1,131.01) 793.684 ($337.33)
154 ($1,131.01) 791.716 ($339.30)
155 ($1,131.01) 789.737 ($341.28)
156 ($1,131.01) 787.746 ($343.27)
157 ($1,131.01) 785.744 ($345.27)
158 ($1,131.01) 783.73 ($347.28)
159 ($1,131.01) 781.704 ($349.31)
160 ($1,131.01) 779.666 ($351.35)
161 ($1,131.01) 777.617 ($353.40)
162 ($1,131.01) 775.555 ($355.46)
163 ($1,131.01) 773.482 ($357.53)
164 ($1,131.01) 771.396 ($359.62)
165 ($1,131.01) 769.299 ($361.72)
166 ($1,131.01) 767.189 ($363.83)
167 ($1,131.01) 765.066 ($365.95)
168 ($1,131.01) 762.932 ($368.08)
169 ($1,131.01) 760.784 ($370.23)
170 ($1,131.01) 758.625 ($372.39)
171 ($1,131.01) 756.452 ($374.56)
172 ($1,131.01) 754.267 ($376.75)
173 ($1,131.01) 752.07 ($378.94)
174 ($1,131.01) 749.859 ($381.15)
175 ($1,131.01) 747.636 ($383.38)
176 ($1,131.01) 745.4 ($385.61)
177 ($1,131.01) 743.15 ($387.86)
178 ($1,131.01) 740.888 ($390.13)
179 ($1,131.01) 738.612 ($392.40)
180 ($1,131.01) 736.323 ($394.69)
181 ($1,131.01) 734.02 ($396.99)
182 ($1,131.01) 731.705 ($399.31)
183 ($1,131.01) 729.375 ($401.64)
184 ($1,131.01) 727.032 ($403.98)
185 ($1,131.01) 724.676 ($406.34)
186 ($1,131.01) 722.306 ($408.71)
187 ($1,131.01) 719.921 ($411.09)
188 ($1,131.01) 717.523 ($413.49)
189 ($1,131.01) 715.111 ($415.90)
190 ($1,131.01) 712.685 ($418.33)
191 ($1,131.01) 710.245 ($420.77)
192 ($1,131.01) 707.791 ($423.22)
193 ($1,131.01) 705.322 ($425.69)
194 ($1,131.01) 702.839 ($428.18)
195 ($1,131.01) 700.341 ($430.67)
196 ($1,131.01) 697.829 ($433.19)
197 ($1,131.01) 695.302 ($435.71)
198 ($1,131.01) 692.76 ($438.25)
199 ($1,131.01) 690.203 ($440.81)
200 ($1,131.01) 687.632 ($443.38)
201 ($1,131.01) 685.046 ($445.97)
202 ($1,131.01) 682.444 ($448.57)
203 ($1,131.01) 679.828 ($451.19)
204 ($1,131.01) 677.196 ($453.82)
205 ($1,131.01) 674.548 ($456.47)
206 ($1,131.01) 671.886 ($459.13)
207 ($1,131.01) 669.207 ($461.81)
208 ($1,131.01) 666.514 ($464.50)
209 ($1,131.01) 663.804 ($467.21)
210 ($1,131.01) 661.079 ($469.94)
211 ($1,131.01) 658.337 ($472.68)
212 ($1,131.01) 655.58 ($475.43)
213 ($1,131.01) 652.807 ($478.21)
214 ($1,131.01) 650.017 ($481.00)
215 ($1,131.01) 647.211 ($483.80)
216 ($1,131.01) 644.389 ($486.63)
217 ($1,131.01) 641.55 ($489.46)
218 ($1,131.01) 638.695 ($492.32)
219 ($1,131.01) 635.823 ($495.19)
220 ($1,131.01) 632.935 ($498.08)
221 ($1,131.01) 630.029 ($500.98)
222 ($1,131.01) 627.107 ($503.91)
223 ($1,131.01) 624.167 ($506.85)
224 ($1,131.01) 621.211 ($509.80)
225 ($1,131.01) 618.237 ($512.78)
226 ($1,131.01) 615.246 ($515.77)
227 ($1,131.01) 612.237 ($518.78)
228 ($1,131.01) 609.211 ($521.80)
229 ($1,131.01) 606.167 ($524.85)
230 ($1,131.01) 603.105 ($527.91)
231 ($1,131.01) 600.026 ($530.99)
232 ($1,131.01) 596.929 ($534.09)
233 ($1,131.01) 593.813 ($537.20)
234 ($1,131.01) 590.679 ($540.33)
235 ($1,131.01) 587.527 ($543.49)
236 ($1,131.01) 584.357 ($546.66)
237 ($1,131.01) 581.168 ($549.85)
238 ($1,131.01) 577.961 ($553.05)
239 ($1,131.01) 574.735 ($556.28)
240 ($1,131.01) 571.49 ($559.52)
241 ($1,131.01) 568.226 ($562.79)
242 ($1,131.01) 564.943 ($566.07)
243 ($1,131.01) 561.641 ($569.37)
244 ($1,131.01) 558.319 ($572.69)
245 ($1,131.01) 554.979 ($576.04)
246 ($1,131.01) 551.618 ($579.40)
247 ($1,131.01) 548.239 ($582.78)
248 ($1,131.01) 544.839 ($586.18)
249 ($1,131.01) 541.42 ($589.59)
250 ($1,131.01) 537.98 ($593.03)
251 ($1,131.01) 534.521 ($596.49)
252 ($1,131.01) 531.042 ($599.97)
253 ($1,131.01) 527.542 ($603.47)
254 ($1,131.01) 524.021 ($606.99)
255 ($1,131.01) 520.481 ($610.53)
256 ($1,131.01) 516.919 ($614.09)
257 ($1,131.01) 513.337 ($617.68)
258 ($1,131.01) 509.734 ($621.28)
259 ($1,131.01) 506.11 ($624.90)
260 ($1,131.01) 502.465 ($628.55)
261 ($1,131.01) 498.798 ($632.22)
262 ($1,131.01) 495.11 ($635.90)
263 ($1,131.01) 491.401 ($639.61)
264 ($1,131.01) 487.67 ($643.34)
265 ($1,131.01) 483.917 ($647.10)
266 ($1,131.01) 480.142 ($650.87)
267 ($1,131.01) 476.345 ($654.67)
268 ($1,131.01) 472.526 ($658.49)
269 ($1,131.01) 468.685 ($662.33)
270 ($1,131.01) 464.822 ($666.19)
271 ($1,131.01) 460.935 ($670.08)
272 ($1,131.01) 457.027 ($673.99)
273 ($1,131.01) 453.095 ($677.92)
274 ($1,131.01) 449.14 ($681.87)
275 ($1,131.01) 445.163 ($685.85)
276 ($1,131.01) 441.162 ($689.85)
277 ($1,131.01) 437.138 ($693.88)
278 ($1,131.01) 433.09 ($697.92)
279 ($1,131.01) 429.019 ($702.00)
280 ($1,131.01) 424.924 ($706.09)
281 ($1,131.01) 420.805 ($710.21)
282 ($1,131.01) 416.662 ($714.35)
283 ($1,131.01) 412.495 ($718.52)
284 ($1,131.01) 408.304 ($722.71)
285 ($1,131.01) 404.088 ($726.93)
286 ($1,131.01) 399.848 ($731.17)
287 ($1,131.01) 395.583 ($735.43)
288 ($1,131.01) 391.293 ($739.72)
289 ($1,131.01) 386.978 ($744.04)
290 ($1,131.01) 382.637 ($748.38)
291 ($1,131.01) 378.272 ($752.74)
292 ($1,131.01) 373.881 ($757.13)
293 ($1,131.01) 369.464 ($761.55)
294 ($1,131.01) 365.022 ($765.99)
295 ($1,131.01) 360.554 ($770.46)
296 ($1,131.01) 356.059 ($774.96)
297 ($1,131.01) 351.539 ($779.48)
298 ($1,131.01) 346.992 ($784.02)
299 ($1,131.01) 342.418 ($788.60)
300 ($1,131.01) 337.818 ($793.20)
301 ($1,131.01) 333.191 ($797.82)
302 ($1,131.01) 328.537 ($802.48)
303 ($1,131.01) 323.856 ($807.16)
304 ($1,131.01) 319.148 ($811.87)
305 ($1,131.01) 314.412 ($816.60)
306 ($1,131.01) 309.648 ($821.37)
307 ($1,131.01) 304.857 ($826.16)
308 ($1,131.01) 300.038 ($830.98)
309 ($1,131.01) 295.19 ($835.82)
310 ($1,131.01) 290.315 ($840.70)
311 ($1,131.01) 285.411 ($845.60)
312 ($1,131.01) 280.478 ($850.54)
313 ($1,131.01) 275.516 ($855.50)
314 ($1,131.01) 270.526 ($860.49)
315 ($1,131.01) 265.506 ($865.51)
316 ($1,131.01) 260.458 ($870.56)
317 ($1,131.01) 255.379 ($875.63)
318 ($1,131.01) 250.272 ($880.74)
319 ($1,131.01) 245.134 ($885.88)
320 ($1,131.01) 239.966 ($891.05)
321 ($1,131.01) 234.768 ($896.25)
322 ($1,131.01) 229.54 ($901.47)
323 ($1,131.01) 224.282 ($906.73)
324 ($1,131.01) 218.993 ($912.02)
325 ($1,131.01) 213.672 ($917.34)
326 ($1,131.01) 208.321 ($922.69)
327 ($1,131.01) 202.939 ($928.08)
328 ($1,131.01) 197.525 ($933.49)
329 ($1,131.01) 192.08 ($938.93)
330 ($1,131.01) 186.603 ($944.41)
331 ($1,131.01) 181.094 ($949.92)
332 ($1,131.01) 175.552 ($955.46)
333 ($1,131.01) 169.979 ($961.04)
334 ($1,131.01) 164.373 ($966.64)
335 ($1,131.01) 158.734 ($972.28)
336 ($1,131.01) 153.062 ($977.95)
337 ($1,131.01) 147.358 ($983.66)
338 ($1,131.01) 141.62 ($989.39)
339 ($1,131.01) 135.848 ($995.17)
340 ($1,131.01) 130.043 ($1,000.97)
341 ($1,131.01) 124.204 ($1,006.81)
342 ($1,131.01) 118.331 ($1,012.68)
343 ($1,131.01) 112.424 ($1,018.59)
344 ($1,131.01) 106.482 ($1,024.53)
345 ($1,131.01) 100.505 ($1,030.51)
346 ($1,131.01) 94.4942 ($1,036.52)
347 ($1,131.01) 88.4478 ($1,042.57)
348 ($1,131.01) 82.3662 ($1,048.65)
349 ($1,131.01) 76.2491 ($1,054.77)
350 ($1,131.01) 70.0963 ($1,060.92)
351 ($1,131.01) 63.9076 ($1,067.11)
352 ($1,131.01) 57.6828 ($1,073.33)
353 ($1,131.01) 51.4217 ($1,079.59)
354 ($1,131.01) 45.1241 ($1,085.89)
355 ($1,131.01) 38.7897 ($1,092.22)
356 ($1,131.01) 32.4184 ($1,098.60)
357 ($1,131.01) 26.0099 ($1,105.00)
358 ($1,131.01) 19.5641 ($1,111.45)
359 ($1,131.01) 13.0806 ($1,117.93)
360 ($1,131.01) 6.55932 ($1,124.45)
balance
170000
$169,860.65
$169,720.49
$169,579.51
$169,437.71
$169,295.09
$169,151.63
$169,007.33
$168,862.19
$168,716.21
$168,569.37
$168,421.68
$168,273.12
$168,123.70
$167,973.41
$167,822.24
$167,670.19
$167,517.25
$167,363.42
$167,208.69
$167,053.06
$166,896.52
$166,739.07
$166,580.70
$166,421.41
$166,261.19
$166,100.03
$165,937.93
$165,774.89
$165,610.90
$165,445.95
$165,280.03
$165,113.15
$164,945.30
$164,776.46
$164,606.65
$164,435.84
$164,264.03
$164,091.22
$163,917.41
$163,742.58
$163,566.73
$163,389.86
$163,211.95
$163,033.00
$162,853.02
$162,671.98
$162,489.88
$162,306.73
$162,122.50
$161,937.20
$161,750.82
$161,563.35
$161,374.79
$161,185.13
$160,994.36
$160,802.48
$160,609.48
$160,415.36
$160,220.10
$160,023.70
$159,826.16
$159,627.47
$159,427.61
$159,226.59
$159,024.40
$158,821.03
$158,616.47
$158,410.72
$158,203.77
$157,995.61
$157,786.23
$157,575.64
$157,363.82
$157,150.76
$156,936.46
$156,720.90
$156,504.10
$156,286.02
$156,066.68
$155,846.05
$155,624.14
$155,400.93
$155,176.42
$154,950.60
$154,723.47
$154,495.01
$154,265.21
$154,034.08
$153,801.60
$153,567.76
$153,332.56
$153,095.98
$152,858.03
$152,618.69
$152,377.95
$152,135.81
$151,892.25
$151,647.27
$151,400.87
$151,153.03
$150,903.74
$150,653.00
$150,400.79
$150,147.11
$149,891.96
$149,635.31
$149,377.17
$149,117.52
$148,856.36
$148,593.68
$148,329.46
$148,063.70
$147,796.39
$147,527.52
$147,257.09
$146,985.07
$146,711.47
$146,436.27
$146,159.47
$145,881.05
$145,601.01
$145,319.34
$145,036.02
$144,751.05
$144,464.41
$144,176.11
$143,886.12
$143,594.44
$143,301.06
$143,005.97
$142,709.16
$142,410.61
$142,110.33
$141,808.29
$141,504.49
$141,198.92
$140,891.57
$140,582.42
$140,271.47
$139,958.71
$139,644.12
$139,327.69
$139,009.42
$138,689.30
$138,367.31
$138,043.43
$137,717.67
$137,390.01
$137,060.44
$136,728.94
$136,395.52
$136,060.14
$135,722.81
$135,383.51
$135,042.24
$134,698.97
$134,353.70
$134,006.41
$133,657.10
$133,305.76
$132,952.36
$132,596.90
$132,239.37
$131,879.75
$131,518.03
$131,154.21
$130,788.26
$130,420.18
$130,049.95
$129,677.56
$129,303.00
$128,926.25
$128,547.31
$128,166.15
$127,782.77
$127,397.16
$127,009.29
$126,619.17
$126,226.76
$125,832.07
$125,435.08
$125,035.77
$124,634.13
$124,230.15
$123,823.81
$123,415.10
$123,004.01
$122,590.52
$122,174.61
$121,756.29
$121,335.52
$120,912.29
$120,486.60
$120,058.42
$119,627.75
$119,194.57
$118,758.85
$118,320.60
$117,879.79
$117,436.41
$116,990.44
$116,541.87
$116,090.68
$115,636.86
$115,180.40
$114,721.27
$114,259.46
$113,794.96
$113,327.75
$112,857.81
$112,385.14
$111,909.70
$111,431.49
$110,950.50
$110,466.69
$109,980.07
$109,490.61
$108,998.29
$108,503.10
$108,005.02
$107,504.03
$107,000.12
$106,493.28
$105,983.47
$105,470.70
$104,954.93
$104,436.15
$103,914.35
$103,389.50
$102,861.59
$102,330.60
$101,796.52
$101,259.32
$100,718.98
$100,175.49
$99,628.84
$99,078.99
$98,525.94
$97,969.66
$97,410.13
$96,847.34
$96,281.27
$95,711.90
$95,139.20
$94,563.17
$93,983.77
$93,401.00
$92,814.82
$92,225.23
$91,632.19
$91,035.70
$90,435.73
$89,832.26
$89,225.26
$88,614.73
$88,000.64
$87,382.96
$86,761.68
$86,136.77
$85,508.22
$84,876.01
$84,240.10
$83,600.49
$82,957.14
$82,310.05
$81,659.17
$81,004.51
$80,346.02
$79,683.69
$79,017.50
$78,347.42
$77,673.43
$76,995.51
$76,313.64
$75,627.79
$74,937.93
$74,244.06
$73,546.13
$72,844.14
$72,138.05
$71,427.84
$70,713.49
$69,994.97
$69,272.26
$68,545.33
$67,814.17
$67,078.73
$66,339.01
$65,594.98
$64,846.60
$64,093.86
$63,336.72
$62,575.17
$61,809.18
$61,038.72
$60,263.76
$59,484.29
$58,700.27
$57,911.67
$57,118.47
$56,320.65
$55,518.17
$54,711.02
$53,899.15
$53,082.55
$52,261.18
$51,435.02
$50,604.05
$49,768.22
$48,927.52
$48,081.92
$47,231.38
$46,375.88
$45,515.40
$44,649.89
$43,779.33
$42,903.70
$42,022.95
$41,137.07
$40,246.03
$39,349.78
$38,448.31
$37,541.57
$36,629.55
$35,712.21
$34,789.52
$33,861.44
$32,927.95
$31,989.02
$31,044.61
$30,094.69
$29,139.22
$28,178.19
$27,211.55
$26,239.27
$25,261.32
$24,277.66
$23,288.26
$22,293.10
$21,292.13
$20,285.32
$19,272.63
$18,254.04
$17,229.51
$16,199.00
$15,162.48
$14,119.92
$13,071.27
$12,016.50
$10,955.58
$9,888.48
$8,815.15
$7,735.55
$6,649.66
$5,557.44
$4,458.84
$3,353.84
$2,242.39
$1,124.45
($0.00)