Time Value of Money

Download as ppt, pdf, or txt
Download as ppt, pdf, or txt
You are on page 1of 79

Time

Time Value
Value of
of
Money
Money

1
Video links
1. https://pern-my.sharepoint.com/:v:/g/personal/naeem_ahmed_comsats_edu_pk/EfVl6zYS-
IdNlQXuvFzam3UBhKvd6NoPUVIpkHZvKTxyhg?e=HdZwCS
2. https://pern-my.sharepoint.com/:v:/g/personal/naeem_ahmed_comsats_edu_pk/
EcWh4_84EB9EmMmg86leQzUBbUvycRAWruXfPFEz_N-Kkw?e=nSm9gQ
3. https://pern-my.sharepoint.com/:v:/g/personal/naeem_ahmed_comsats_edu_pk/
ESaAKTCFDr5PjZ2YAsJrolIByub75cgYnnvGqaWD-GSOjw?e=gtUYb7

4. https://pern-my.sharepoint.com/:v:/g/personal/naeem_ahmed_comsats_edu_pk/EQnMidUIR1tOqvowZJ7JX1gB6-
EsuviYhBsWgkhKrKDUTA?e=KCGl37

2
After studying Time
value of money you
should be able to:
1. Understand what is meant by "the time value of money."
2. Understand the relationship between present and future value.
3. Describe how the interest rate can be used to adjust the value of
cash flows – both forward and backward – to a single point in
time.
4. Calculate both the future and present value of: (a) an amount
invested today; (b) a stream of equal cash flows (an annuity);
and (c) a stream of mixed cash flows.
5. Distinguish between an “ordinary annuity” and an “annuity due.”
6. Use interest factor tables and understand how they provide a
shortcut to calculating present and future values.
7. Use interest factor tables to find an unknown interest rate or
growth rate when the number of time periods and future and
present values are known.
8. Build an “amortization schedule” for an installment-style loan.
3
What is Time value of
money
 The time value of money (TVM) is
the idea that money available at
the present time is worth more than
the same amount in the future due
to its potential earning capacity.

4
Time value of Money
(continued)
 This core principle of finance holds
that, provided money can earn
interest, any amount of money is
worth more the sooner it is
received.

5
The
The Time
Time Value
Value of
of Money
Money
 The Interest Rate
 Simple Interest
 Compound Interest
 Amortizing a Loan
 Compounding More Than
Once per Year
6
The
The Interest
Interest Rate
Rate
Which would you prefer -- $10,000
today or $10,000 in 5 years?
years

Obviously, $10,000 today.


today

You already recognize that there is


TIME VALUE TO MONEY!!
MONEY

7
Why
Why TIME?
TIME?

Why is TIME such an important


element in your decision?

TIME allows you the opportunity to


postpone consumption and earn
INTEREST.
INTEREST

8
Present value(PV), Future
Value(FV)
 Present  Future value is
value describes how the value of an
much a future sum asset at a specific
of money is worth date.
today. (confusing?).
 Value of any sum of
amount today. I have
ten rupees in my
pocket pv now 10 Rs

9
FV>>>>
 It measures the  or more generally,
nominal future sum rate of return; it is
of money that a the
given sum of money present valuemultipl
is "worth" at a ied by the
specified time in accumulation
the future assuming function.
a certain interest
rate,

10
Types
Types of
of Interest
Interest
 Simple Interest
Interest paid (earned) on only the original
amount, or principal, borrowed (lent).
 Compound Interest
Interest paid (earned) on any previous
interest earned, as well as on the
principal borrowed (lent).

11
Simple and compound
interest

12
Simple
Simple Interest
Interest Formula
Formula

Formula SI = P0(i)(n)
SI: Simple Interest
P0: Deposit today (t=0)
i: Interest Rate per Period
n: Number of Time Periods
13
Simple
Simple Interest
Interest Example
Example
 Assume that you deposit $1,000 in an
account earning 7% simple interest for
2 years. What is the accumulated
interest at the end of the 2nd year?
 SI = P0(i)(n)
= $1,000(.07)(2)
= $140
14
Simple
Simple Interest
Interest (FV)
(FV)
 What is the Future Value (FV)
FV of the
deposit?
FV = P0 + SI
= $1,000 + $140
= $1,140
 Future Value is the value at some future
time of a present amount of money, or a
series of payments, evaluated at a given
15
interest rate.
Simple
Simple Interest
Interest (PV)
(PV)
 What is the Present Value (PV)
PV of the
previous problem?
The Present Value is simply the
$1,000 you originally deposited.
That is the value today!
 Present Value is the current value of a
future amount of money, or a series of
payments, evaluated at a given interest
16
rate.
Why
Why Compound
Compound Interest?
Interest?
Future Value of a Single $1,000 Deposit
Future Value (U.S. Dollars)

20000
10% Simple
15000 Interest
10000 7% Compound
Interest
5000 10% Compound
Interest
0
1st Year 10th 20th 30th
Year Year Year
17
Future
Future Value
Value
Single
Single Deposit
Deposit (Graphic)
(Graphic)
Assume that you deposit $1,000 at
a compound interest rate of 7% for
2 years.
years
0 1 2
7%
$1,000
FV2
18
Future
Future Value
Value
Single
Single Deposit
Deposit (Formula)
(Formula)
FV1 = P0 (1+i)1 = $1,000 (1.07)
= $1,070
Compound Interest
You earned $70 interest on your $1,000
deposit over the first year.
This is the same amount of interest you
would earn under simple interest.
19
Future
Future Value
Value
Single
Single Deposit
Deposit (Formula)
(Formula)
FV1 = P0 (1+i)1 = $1,000 (1.07)
= $1,070
FV2 = FV1 (1+i)1
= P0 (1+i)(1+i) = $1,000(1.07)(1.07)
$1,000
= P0 (1+i)2 = $1,000(1.07)
$1,000 2

= $1,144.90
You earned an EXTRA $4.90 in Year 2 with
20 compound over simple interest.
General
General Future
Future
Value
Value Formula
Formula
FV1 = P0(1+i)1
FV2 = P0(1+i)2
etc.

General Future Value Formula:


FVn = P0 (1+i)n
or FVn = P0 (FVIFi,n) -- See Table I
21
Valuation
Valuation Using
Using Table
Table II
FVIFi,n is found on Table I
at the end of the book.
Period 6% 7% 8%
1 1.060 1.070 1.080
2 1.124 1.145 1.166
3 1.191 1.225 1.260
4 1.262 1.311 1.360
22
5 1.338 1.403 1.469
Using
Using Future
Future Value
Value Tables
Tables
FV2 = $1,000 (FVIF7%,2) =
$1,000 (1.145) =
$1,145 [Due to Rounding]
Period 6% 7% 8%
1 1.060 1.070 1.080
2 1.124 1.145 1.166
3 1.191 1.225 1.260
4 1.262 1.311 1.360
5 1.338 1.403 1.469
23
Solving
Solving the
the FV
FV Problem
Problem
Inputs 2 7 -1,000 0
N I/Y PV PMT FV
Compute 1,144.90

N: 2 Periods (enter as 2)
I/Y: 7% interest rate per period (enter as 7 NOT .07)
PV: $1,000 (enter as negative as you have “less”)
PMT: Not relevant in this situation (enter as 0)
FV: Compute (Resulting answer is positive)

24
Story
Story Problem
Problem Example
Example
Julie Miller wants to know how large her deposit
of $10,000 today will become at a compound
annual interest rate of 10% for 5 years.
years

0 1 2 3 4 5
10%
$10,000
FV5
25
Story
Story Problem
Problem Solution
Solution
 Calculation based on general formula:
FVn = P0 (1+i)n
FV5 = $10,000 (1+ 0.10)5
= $16,105.10
 Calculation based on Table I:
FV5 = $10,000 (FVIF10%, 5)
= $10,000 (1.611)
= $16,110 [Due to Rounding]
26
FV to PV
 Let's look at an example. Assume that you
would like to put money in an account
today to make sure your child has enough
money in 10 years to buy a car. If you
would like to give your child $10,000 in 10
years, and you know you can get 5%
interest per year from a savings
account during that time, how much should
you put in the account now?
27
Present
Present Value
Value
Single
Single Deposit
Deposit (Graphic)
(Graphic)
Assume that you need $1,000 in 2 years.
Let’s examine the process to determine how
much you need to deposit today at a discount
rate of 7% compounded annually.

0 1 2
7%
$1,000
PV0 PV1
28
Present
Present Value
Value
Single
Single Deposit
Deposit (Formula)
(Formula)
PV0 = FV2 / (1+i)2 = $1,000 / (1.07)2 =
FV2 / (1+i)2 = $873.44

0 1 2
7%
$1,000
PV0
29
General
General Present
Present
Value
Value Formula
Formula
PV0 = FV1 / (1+i)1

PV0 = FV2 / (1+i)2


etc.

General Present Value Formula:


PV0 = FVn / (1+i)n
or PV0 = FVn (PVIFi,n) -- See Table II
30
Valuation
Valuation Using
Using Table
Table IIII
PVIFi,n is found on Table II
at the end of the book.
Period 6% 7% 8%
1 .943 .935 .926
2 .890 .873 .857
3 .840 .816 .794
4 .792 .763 .735
5 .747 .713 .681
31
Using
Using Present
Present Value
Value Tables
Tables
PV2 = $1,000 (PVIF7%,2)
= $1,000 (.873)
= $873 [Due to Rounding]
Period 6% 7% 8%
1 .943 .935 .926
2 .890 .873 .857
3 .840 .816 .794
4 .792 .763 .735
32
5 .747 .713 .681
Story
Story Problem
Problem Example
Example
Julie Miller wants to know how large of a
deposit to make so that the money will grow
to $10,000 in 5 years at a discount rate of
10%.
0 1 2 3 4 5
10%
$10,000
PV0
33
Story
Story Problem
Problem Solution
Solution
 Calculation based on general formula:
PV0 = FVn / (1+i)n
PV0 = $10,000 / (1+ 0.10)5
= $6,209.21
 Calculation based on Table I:
PV0 = $10,000 (PVIF10%, 5)
= $10,000 (.621)
= $6,210.00 [Due to Rounding]
34
Steps
Steps to
to Solve
Solve Time
Time Value
Value
of
of Money
Money Problems
Problems
1. Read problem thoroughly
2. Create a time line
3. Put cash flows and arrows on time line
4. Determine if it is a PV or FV problem
5. Determine if solution involves a single CF,
annuity stream(s), or mixed flow
6. Solve the problem
7. Check with financial calculator (optional)
35
Mixed
Mixed Flows
Flows Example
Example
Julie Miller will receive the set of cash
flows below. What is the Present Value
at a discount rate of 10%.
10%

0 1 2 3 4 5
10%
$600 $600 $400 $400 $100
PV0
36
How
How to
to Solve?
Solve?

1. Solve a “piece-at-a-time”
piece-at-a-time by
discounting each piece back to
t=0.
2. Solve a “group-at-a-time”
group-at-a-time by first
breaking problem into groups of
annuity streams and any single cash
flow groups. Then discount each
group back to t=0.
37
““Piece-At-A-Time”
Piece-At-A-Time”

0 1 2 3 4 5
10%
$600 $600 $400 $400 $100
$545.45
$495.87
$300.53
$273.21
$ 62.09
$1677.15 = PV0 of the Mixed Flow
38
““Group-At-A-Time”
Group-At-A-Time” (#1)
(#1)
0 1 2 3 4 5
10%
$600 $600 $400 $400 $100
$1,041.60
$ 573.57
$ 62.10
$1,677.27 = PV0 of Mixed Flow [Using Tables]
$600(PVIFA10%,2) = $600(1.736) = $1,041.60
$400(PVIFA10%,2)(PVIF10%,2) = $400(1.736)(0.826) = $573.57
$100 (PVIF10%,5) = $100 (0.621) = $62.10
39
““Group-At-A-Time”
Group-At-A-Time” (#2)
(#2)
0 1 2 3 4

$400 $400 $400 $400


$1,268.00
0 1 2 PV0 equals
Plus
$200 $200 $1677.30.
$347.20
0 1 2 3 4 5
Plus
$100
$62.10
40
Solving
Solving the
the Mixed
Mixed Flows
Flows
Problem
Problem using
using CF
CF Registry
Registry
 Use the highlighted
key for starting the
process of solving a
mixed cash flow
problem
 Press the CF key
and down arrow key
through a few of the
keys as you look at
the definitions on
41 the next slide
Solving
Solving the
the Mixed
Mixed Flows
Flows
Problem
Problem using
using CF
CF Registry
Registry
Defining the calculator variables:
For CF0:This is ALWAYS the cash flow occurring at
time t=0 (usually 0 for these problems)
For Cnn:* This is the cash flow SIZE of the nth
group of cash flows. Note that a “group” may only
contain a single cash flow (e.g., $351.76).
For Fnn:* This is the cash flow FREQUENCY of
the nth group of cash flows. Note that this is
always a positive whole number (e.g., 1, 2, 20, etc.).
* nn represents the nth cash flow or frequency. Thus, the
first cash flow is C01, while the tenth cash flow is C10.
42
Solving
Solving the
the Mixed
Mixed Flows
Flows
Problem
Problem using
using CF
CF Registry
Registry
Steps in the Process
Step 1: Press CF key
Step 2: Press 2nd CLR Work keys
Step 3: For CF0 Press 0 Enter ↓ keys
Step 4: For C01 Press 600 Enter ↓ keys
Step 5: For F01 Press 2 Enter ↓ keys
Step 6: For C02 Press 400 Enter ↓ keys
Step 7: For F02 Press 2 Enter ↓ keys

43
Solving
Solving the
the Mixed
Mixed Flows
Flows
Problem
Problem using
using CF
CF Registry
Registry
Steps in the Process
Step 8: For C03 Press 100 Enter ↓ keys
Step 9: For F03 Press 1 Enter ↓ keys
Step 10: Press ↓ ↓ keys
Step 11: Press NPV key
Step 12: For I=, Enter 10 Enter ↓ keys
Step 13: Press CPT key

Result: Present Value = $1,677.15


44
Frequency
Frequency of
of
Compounding
Compounding
General Formula:
FVn = PV0(1 + [i/m])mn
n: Number of Years
m: Compounding Periods per
Yeari: Annual Interest Rate
FVn,m: FV at the end of Year n
PV0: PV of the Cash Flow today
45
Impact
Impact of
of Frequency
Frequency
Julie Miller has $1,000 to invest for 2
Years at an annual interest rate of
12%.
Annual FV2 = 1,000(1+
1,000 [.12/1])(1)(2)
= 1,254.40
Semi FV2 = 1,000(1+
1,000 [.12/2])(2)(2)
= 1,262.48
46
Impact
Impact of
of Frequency
Frequency
Qrtly FV2 = 1,000(1+
1,000 [.12/4])(4)(2)
= 1,266.77
Monthly FV2 = 1,000(1+
1,000 [.12/12])(12)(2)
= 1,269.73
Daily FV2 = 1,000(1+
1,000 [.12/365])(365)
(2)
= 1,271.20
47
Solving
Solving the
the Frequency
Frequency
Problem
Problem (Quarterly)
(Quarterly)
Inputs 2(4) 12/4 -1,000 0
N I/Y PV PMT FV
Compute 1266.77

The result indicates that a $1,000


investment that earns a 12% annual
rate compounded quarterly for 2 years
will earn a future value of $1,266.77.
48
Solving
Solving the
the Frequency
Frequency
Problem
Problem (Quarterly
(Quarterly Altern.)
Altern.)
Press:
2nd P/Y 4 ENTER
2nd QUIT
12 I/Y
-1000 PV
0 PMT
2 2nd xP/Y N
49
CPT FV
Solving
Solving the
the Frequency
Frequency
Problem
Problem (Daily)
(Daily)
Inputs 2(365) 12/365 -1,000 0
N I/Y PV PMT FV
Compute 1271.20

The result indicates that a $1,000


investment that earns a 12% annual
rate compounded daily for 2 years will
earn a future value of $1,271.20.
50
Solving
Solving the
the Frequency
Frequency
Problem
Problem (Daily
(Daily Alternative)
Alternative)
Press:
2nd P/Y 365 ENTER
2nd QUIT
12 I/Y
-1000 PV
0 PMT
2 2nd xP/Y N
51
CPT FV
Annuities

Financial instruments. Application of PV and FV


https://pern-my.sharepoint.com/:v:/g/personal/naeem_ahmed_comsats_edu_pk/
EQusq80eJA1Nsriuy98RaUAB1wHoBVJx7nZ7RAgGiG87Hg?e=8hb7r6

https://pern-my.sharepoint.com/:v:/g/personal/naeem_ahmed_comsats_edu_pk/
EQck8YkWdINPnSqySsdJvPYBv_cufv-0an15jZXqXDLzmg?e=3KRMJf

Annuity due video yet to come


Introduction

• Let’s say you want to save money to go on a vacation, or you want to save money
now for your baby’s college education.
• A strategy for saving a little bit of money in the present and having a big payoff in
the future is called an annuity.
• An annuity is an account in which equal regular payments are made.
• There are two basic questions with annuities:
• Determine how much money will accumulate over time given that equal payments are
made.
• Determine what periodic payments will be necessary to obtain a specific amount in a given
time period.
Examples of Annuities

 Student Loan Payments


 Car Loan Payments
 Insurance Premiums
 Mortgage Payments
 Retirement Savings

54
Types
Types of
of Annuities
Annuities

 An Annuity represents a series of equal payments (or receipts)


occurring over a specified number of equidistant periods .

 Ordinary Annuity:
Annuity Payments or receipts occur at the end of
each period.
 Annuity Due:
Due Payments or receipts occur at the beginning of
each period.

55
56
Classification of Annuities

Annuity due -
Ordinary annuity -
regular
regular
deposits/payments
deposits/payments
made at the
made at the end of
beginning of the
the period
period

Jan. 31 Monthly Jan. 1


June 30 Quarterly April 1
Dec. 31 Semiannually July 1
Dec. 31 Annually Jan. 1

1-57
Parts
Parts of
of an
an Annuity
Annuity

(Ordinary Annuity)
End of End of End of
Period 1 Period 2 Period 3

0 1 2 3

$100 $100 $100

Today Equal Cash Flows


Each 1 Period Apart

58
Parts
Parts of
of an
an Annuity
Annuity

(Annuity Due)
Beginning of Beginning of Beginning of
Period 1 Period 2 Period 3

0 1 2 3

$100 $100 $100

Today Equal Cash Flows


Each 1 Period Apart

59
The Future Value of
an Ordinary Annuity
We want to know the future value of
the 10 cash flows.
We can compute the future value of
each cash flow and sum them
together:
The earlier cash flows have higher
future values because they have
more years to earn interest.

60
The Future Value of an Ordinary Annuity

The earlier cash flows have higher future values because they have more years to earn interest.
 Year 1 cash flow can earn 9 years of interest.
 Year 10 cash flow does not earn any interest.

61

61
Valuation
Valuation Using
Using Table
Table

FVAn = PMT(R) (FVIFAi%,n)


FVA3 = $1,000 (FVIFA7%,3)
= $1,000 (3.215) = $3,215

Period 6% 7% 8%
1 1.000 1.000 1.000
2 2.060 2.070 2.080
3 3.184 3.215 3.246
4 4.375 4.440 4.506
5 5.637 5.751 5.867
Overview
Overview of
of an
an
Ordinary
Ordinary Annuity
Annuity --
-- PVA
PVA
Cash flows occur at the end of the period
0 1 2 n n+1
i% . . .
R R R

R = Periodic
Cash Flow
PVAn
PVAn = R/(1+i)1 + R/(1+i)2
+ ... + R/(1+i)n

64
Example
Example of
of an
an
Ordinary
Ordinary Annuity
Annuity --
-- PVA
PVA
Cash flows occur at the end of the period
0 1 2 3 4
7%

$1,000 $1,000 $1,000


$934.58
$873.44
$816.30
$2,624.32 = PVA3 PVA3 = $1,000/(1.07)1 +
$1,000/(1.07)2 +
$1,000/(1.07)3
= $934.58 + $873.44 + $816.30
= $2,624.32

65
Valuation
Valuation Using
Using Table
Table IV
IV

PVAn = R (PVIFAi%,n) PVA3


= $1,000 (PVIFA7%,3)
= $1,000 (2.624) = $2,624
Period 6% 7% 8%
1 0.943 0.935 0.926
2 1.833 1.808 1.783
3 2.673 2.624 2.577
4 3.465 3.387 3.312
5 4.212 4.100 3.993

66
Annuity
AnnuityDue
Due:: Payments
Paymentsor orreceipts
receiptsoccur
occurat
atthe
the
beginning
beginningof
ofeach
eachperiod.
period.

––FVAD
FVAD
Cash flows occur at the beginning of the period
0 1 2 3 n-1 n
. . .
i%
R R R R R

FVADn = R(1+i)n + R(1+i)n-1 + FVADn


... + R(1+i)2
+ R(1+i)1 = FVAn (1+i)

67
Example
Example of
of an
an
Annuity
Annuity Due
Due --
-- FVAD
FVAD
Cash flows occur at the beginning of the period
0 1 2 3 4
7%
$1,000 $1,000 $1,000 $1,070
$1,145
$1,225
FVAD3 = $1,000(1.07)3 +
$3,440 = FVAD3
$1,000(1.07)2 + $1,000(1.07)1
= $1,225 + $1,145 + $1,070
= $3,440

68
Future Value of Annuity

69
Loan Ammortization

 https://pern-my.sharepoint.com/:v:/g/
personal/naeem_ahmed_comsats_edu_pk/
EUuHTPkI_3FDqhcPjNgYeHQBSBgDjzDYDp
Z2ORUV9ftrJw?e=33qbee

70
Valuation
Valuation Using
Using Table
Table III
III

FVADn = R (FVIFAi%,n)(1+i)
FVAD3 = $1,000 (FVIFA7%,3)(1.07) = $1,000
(3.215)(1.07) = $3,440
Period 6% 7% 8%
1 1.000 1.000 1.000
2 2.060 2.070 2.080
3 3.184 3.215 3.246
4 4.375 4.440 4.506
5 5.637 5.751 5.867

71
Steps
Steps to
to Amortizing
Amortizing aa Loan
Loan

1. Calculate the payment per period.


2. Determine the interest in Period t.
(Loan Balance at t-1) x (i% / m)
3. Compute principal payment in Period t.
(Payment - Interest from Step 2)
4. Determine ending balance in Period t.
(Balance - principal payment from Step
3)
72 5. Start again at Step 2 and repeat.
Amortizing
Amortizing aa Loan
Loan Example
Example
Julie Miller is borrowing $10,000 at a
compound annual interest rate of 12%.
Amortize the loan if annual payments are
made for 5 years.
Step 1: Payment
PV0 = R (PVIFA i%,n)
$10,000 = R (PVIFA 12%,5)
$10,000 = R (3.605)
73
R = $10,000 / 3.605 = $2,774
Amortizing
Amortizing aa Loan
Loan Example
Example
End of Payment Interest Principal Ending
Year Balance
0 --- --- --- $10,000
1 $2,774 $1,200 $1,574 8,426
2 2,774 1,011 1,763 6,663
3 2,774 800 1,974 4,689
4 2,774 563 2,211 2,478
5 2,775 297 2,478 0
$13,871 $3,871 $10,000

[Last Payment Slightly Higher Due to Rounding]


74
Solving
Solving for
for the
the Payment
Payment
Inputs 5 12 10,000 0
N I/Y PV PMT FV
Compute -2774.10

The result indicates that a $10,000 loan


that costs 12% annually for 5 years and
will be completely paid off at that time
will require $2,774.10 annual payments.
75
Using the Amortization
Functions of the Calculator
Press:
2nd Amort
1 ENTER
1 ENTER
Results:
BAL = 8,425.90* ↓
PRN = -1,574.10* ↓
INT = -1,200.00* ↓
Year 1 information only
76 *Note: Compare to 3-82
Using the Amortization
Functions of the Calculator
Press:
2nd Amort
2 ENTER
2 ENTER
Results:
BAL = 6,662.91* ↓
PRN = -1,763.99* ↓
INT = -1,011.11* ↓
Year 2 information only
77 *Note: Compare to 3-82
Using the Amortization
Functions of the Calculator
Press:
2nd Amort
1 ENTER
5 ENTER
Results:
BAL = 0.00 ↓
PRN =-10,000.00 ↓
INT = -3,870.49 ↓
Entire 5 Years of loan information
78 (see the total line of 3-82)
Usefulness of Amortization

1. Determine Interest Expense --


Interest expenses may reduce
taxable income of the firm.
2. Calculate Debt Outstanding --
The quantity of outstanding
debt may be used in financing
the day-to-day activities of the
79
firm.

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy