It is important to realise the difference between these two concepts. Cash is a liquid asset owned by a business, enabling it to buy goods and services, whereas profit is only an accounting measure of the difference between sales revenue and business expenses. Tabulations in paragraphs 1.1 to 1.3 illustrate a worked example, showing how the two are related. If a project needs financing, it usually implies that cash is required.
Cost of Project | £150 m |
Annual Revenue | £150 m |
Annual Costs | £ 50 m |
Life of Project | 5 Years |
End Value | Nil |
Year: | 1 | 2 | 3 | 4 | 5 | 6 | |
Revenue | 150 | 150 | 150 | 150 | 150 | 0 | |
Costs | 50 | 50 | 50 | 50 | 50 | 0 | |
Capital | 150 | 0 | 0 | 0 | 0 | 0 | |
–50 | 100 | 100 | 100 | 100 | 0 | Total £350 m | |
Tax 50% | 35 | 35 | 35 | 35 | 35 | ||
Cash | –50 | 65 | 65 | 65 | 65 | – 35 | Total £175 m |
Revenue | 150 | 150 | 150 | 150 | 150 | 0 | |
Cost | 50 | 50 | 50 | 50 | 50 | 0 | |
Depreciation | 30 | 30 | 30 | 30 | 30 | 0 | |
70 | 70 | 70 | 70 | 70 | 0 | Total £350 m | |
Tax @ 50% | 35 | 35 | 35 | 35 | 35 | 0 | |
35 | 35 | 35 | 35 | 35 | 0 | Total £175 m |
It should be noted that not only is the project short of (£50 m) cash to finance the project but also, (since the accountants have made a profit) needs £35 m cash to pay the taxman and a further £35 m has to be found to pay the shareholders a dividend.
Other costs can also be manipulated. On one occasion the head of the management school said to me: “Your MSc course never makes any profit.” Fortunately, I had my wits about me and responded with the fact that the school overheads would be virtually unchanged without my course and responded with: “It depends on how much overhead you want to load onto my course.” This scenario is valid for most business environments and is particularly true of manufacturing. In a project environment, the overhead will usually be fixed at an hourly rate right across the board. However, the amount held in reserve for various risks on a project can be adjusted as you wish.
One American company I worked for never made a profit. The senior vice president would visit once a year, spend the morning in the accounts department, and then have lunch with the UK general manager. During the meal, advice would be given about the strategy to be adopted for the following year, and at the end of the meal an invoice for consultancy services would be presented. The invoice amount was, coincidentally, the same as the profit that had been determined in the morning. Why? The company did not want to pay taxes in the UK but preferred to pay taxes in the U.S.A.
Lenders of money will consider several factors, listed below, before cash is advanced:
Project appraisal usually involves looking at the returns of a project in terms of cash. Even if the project is being undertaken for other than financial reasons, the benefits are often given cash values and the scheme viewed exclusively from an accounting viewpoint. This system is called cost–benefit analysis. Projects usually involve the spending of cash now with a view to getting more cash back at a later date – see Figure V.G.1 which shows a typical cash curve for a project.
A‐B | Conceptual | E‐F | Start‐up |
B‐C | Planning/design | F‐G | Operation |
C‐D | Implementation | G‐H | Run down |
D‐E | Commissioning | H‐I | Decommission |
Here the cash flows are added up over the project life and an annual return calculated. This figure divided by the initial investment gives the average rate of return; see the tabulations below.
The average rate of return on investment (expressed as a percentage) tells us something about the profitability of a capital project. However, the averaging process eliminates relevant information about the timing of the cash flows.
In the second example Project D is preferable since the additional cash received in year 1 can be invested – there is an additional opportunity cost. However, the simple method of calculating the average rate of return on investment does not indicate this, and it ignores the timing of the returns.
This method simply identifies the time for the returns from a project to exceed the initial outlay. Projects with a shorter payback are given preference as the cash exposure (and hence the risk) are minimised. The key problem with this method is that it completely ignores all cash flows after payback see Figure V.G.2 below.
Payback Periods for Project E and Project F (see next page.)
These methods take into account not only the amount but also the timing of all cash flows over a project's lifecycle. They do this by identifying the difference in the positive and negative cash flows for a project for each year of its life and then discounting these amounts back to the present. If the net present value (NPV) of these cash flows is positive, then the project is viable, and if negative, it is not.
Let us suppose that money can be invested today to yield 10 per cent a year; then £100 invested today will accumulate (compounding annually) to the amounts shown below:
* The end of Year 0 is ‘the present’ or simply, now.
What, then, is the present value of £100.00 to be received at the end of three years? Clearly it must be £75.13, as shown below:
We can prove this, by showing what would happen if we invested £75.13 at 10 per cent a year. Each year the effect of compound interest is to add 10 per cent of the start‐of‐year amount to the cumulative amount invested:
Accordingly, the present value of £100 to be received at a future date is shown below:
The net present value calculates a project's return by comparing cash payments and cash receipts at the same point in time by discounting future cash flows back to the present
Even ignoring inflation, £10 now is worth more than £10 in a year's time because of opportunity costs. Thus it can be seen that money has a time value, and this can be given a value by applying a discounting factor to the cash flows. The tabulations, in paragraphs 4.2 and 4.3 above, demonstrate this technique. The calculation of these discounted amounts can be done by use of standard discount tables (see Table A and Table B at the end of this section). Nowadays, however, most spreadsheet programs enable even very complex NPV calculations to be undertaken on personal computers.
If the discount factor used includes a figure for future inflation, then it is important to forecast the cash flows allowing for inflation. If the discount factor ignores inflation, then so, too, must the cash flows. The discount factor (sometimes called hurdle or criterion rate) is usually unique to each company or organization and is often updated each year. Its value depends upon a highly complex calculation, which establishes the company's cost of borrowing from banks, shareholders, and so on.
The internal rate of return is simply that discount rate, which if applied to the project cash flows, results in an NPV of approximately zero. The tabulation below shows a project where the IRR is 8.9 per cent (see Figure V.G.3). The higher the IRR is over the company discount rate, the more financially robust the project is seen to be.
Once the project financial model is loaded on a PC system, it is very easy to change underlying assumptions one at a time and see what effect this will have on the NPV and IRR. The resulting plot of ‘straight’ lines in the form of a star burst emanating from the origin shows the sensitivity of the project to these changing variables.
What is interesting is that changing the cost of design/engineering has minimal impact on the NPV of the project. Whereas, changing sales data for example, unit sales price, by say 5 or 10 per cent, has a very significant effect on the viability of the project. The salesperson shrugs their shoulders and says, ‘It is difficult to forecast the marketplace’ whilst the design manager could get the sack!
Whilst this plot is very useful, it does not show the likelihood of these assumptions actually changing. To overcome this problem, it is possible to give probability values to each assumption made and then summate all these probabilities to give an overall project plot.
It is important when assessing a project to use as many different appraisal techniques as possible. Each method has its weaknesses but, used together, they can provide a very good overall financial picture. Having said this, it is vital not to get too carried away with pure numerical analysis, most projects involve non‐financial factors and in some cases these may be more important than the ‘bottom line.’
A Present Value of £1
Years Hence | 1% | 2% | 4% | 6% | 8% | 10% | 12% | 14% | 15% | 16% | 18% | 20% | 22% | 24% | 25% | 26% | 28% | 30% | 35% | 40% | 45% | 50% |
1……. | 0.990 | 0.980 | 0.962 | 0.943 | 0.926 | 0.909 | 0.893 | 0.877 | 0.870 | 0.862 | 0.847 | 0.833 | 0.820 | 0.806 | 0.800 | 0.794 | 0.781 | 0.769 | 0.741 | 0.714 | 0.690 | 0.667 |
2……. | 0.980 | 0.961 | 0.925 | 0.890 | 0.857 | 0.826 | 0.797 | 0.769 | 0.756 | 0.743 | 0.718 | 0.694 | 0.672 | 0.650 | 0.640 | 0.630 | 0.610 | 0.592 | 0.549 | 0.510 | 0.476 | 0.444 |
3……. | 0.971 | 0.942 | 0.889 | 0.840 | 0.794 | 0.751 | 0.712 | 0.675 | 0.658 | 0.641 | 0.609 | 0.579 | 0.551 | 0.524 | 0.512 | 0.500 | 0.477 | 0.455 | 0.406 | 0.364 | 0.328 | 0.296 |
4……. | 0.961 | 0.924 | 0.855 | 0.792 | 0.735 | 0.683 | 0.636 | 0.592 | 0.572 | 0.552 | 0.516 | 0.482 | 0.451 | 0.423 | 0.410 | 0.397 | 0.373 | 0.350 | 0.301 | 0.260 | 0.226 | 0.198 |
5……. | 0.951 | 0.906 | 0.822 | 0.747 | 0.681 | 0.621 | 0.567 | 0.519 | 0.497 | 0.476 | 0.437 | 0.402 | 0.370 | 0.341 | 0.328 | 0.315 | 0.291 | 0.269 | 0.223 | 0.186 | 0.156 | 0.132 |
6……. | 0.942 | 0.888 | 0.790 | 0.705 | 0.630 | 0.564 | 0.507 | 0.456 | 0.432 | 0.410 | 0.370 | 0.335 | 0.303 | 0.275 | 0.262 | 0.250 | 0.227 | 0.207 | 0.165 | 0.133 | 0.108 | 0.088 |
7……. | 0.933 | 0.871 | 0.760 | 0.665 | 0.583 | 0.513 | 0.452 | 0.400 | 0.376 | 0.354 | 0.314 | 0.279 | 0.249 | 0.222 | 0.210 | 0.198 | 0.178 | 0.159 | 0.122 | 0.095 | 0.074 | 0.059 |
8……. | 0.923 | 0.853 | 0.731 | 0.627 | 0.540 | 0.467 | 0.404 | 0.351 | 0.327 | 0.305 | 0.266 | 0.233 | 0.204 | 0.179 | 0.168 | 0.157 | 0.139 | 0.123 | 0.091 | 0.068 | 0.051 | 0.039 |
9……. | 0.914 | 0.837 | 0.703 | 0.592 | 0.500 | 0.424 | 0.361 | 0.308 | 0.284 | 0.263 | 0.225 | 0.194 | 0.167 | 0.144 | 0.134 | 0.125 | 0.108 | 0.094 | 0.067 | 0.048 | 0.035 | 0.026 |
10……. | 0.905 | 0.820 | 0.676 | 0.558 | 0.463 | 0.386 | 0.322 | 0.270 | 0.247 | 0.227 | 0.191 | 0.162 | 0.137 | 0.116 | 0.107 | 0.099 | 0.085 | 0.073 | 0.050 | 0.035 | 0.024 | 0.017 |
11……. | 0.896 | 0.804 | 0.650 | 0.527 | 0.429 | 0.350 | 0.287 | 0.237 | 0.215 | 0.195 | 0.162 | 0.135 | 0.112 | 0.094 | 0.086 | 0.079 | 0.066 | 0.056 | 0.037 | 0.025 | 0.017 | 0.012 |
12……. | 0.887 | 0.788 | 0.625 | 0.497 | 0.397 | 0.319 | 0.257 | 0.208 | 0.187 | 0.168 | 0.137 | 0.112 | 0.092 | 0.076 | 0.069 | 0.062 | 0.052 | 0.043 | 0.027 | 0.018 | 0.012 | 0.008 |
13……. | 0.879 | 0.773 | 0.601 | 0.469 | 0.368 | 0.290 | 0.229 | 0.182 | 0.163 | 0.145 | 0.116 | 0.093 | 0.075 | 0.061 | 0.055 | 0.050 | 0.040 | 0.033 | 0.020 | 0.013 | 0.008 | 0.005 |
14……. | 0.870 | 0.758 | 0.577 | 0.442 | −0.340 | 0.263 | 0.205 | 0.160 | 0.141 | 0.125 | 0.099 | 0.078 | 0.062 | 0.049 | 0.044 | 0.039 | 0.032 | 0.025 | 0.015 | 0.009 | 0.006 | 0.003 |
15……. | 0.861 | 0.743 | 0.555 | 0.417 | 0.315 | 0.239 | 0.183 | 0.140 | 0.123 | 0.108 | 0.084 | 0.065 | 0.051 | 0.040 | 0.035 | 0.031 | 0.025 | 0.020 | 0.011 | 0.006 | 0.004 | 0.002 |
16……. | 0.853 | 0.728 | 0.534 | 0.394 | 0.292 | 0.218 | 0.163 | 0.123 | 0.107 | 0.098 | 0.071 | 0.054 | 0.042 | 0.032 | 0.028 | 0.025 | 0.019 | 0.015 | 0.008 | 0.005 | 0.003 | 0.002 |
17……. | 0.844 | 0.714 | 0.513 | 0.371 | 0.270 | 0.198 | 0.146 | 0.108 | 0.093 | 0.080 | 0.060 | 0.045 | 0.034 | 0.026 | 0.023 | 0.020 | 0.015 | 0.012 | 0.006 | 0.003 | 0.002 | 0.001 |
18……. | 0.836 | 0.700 | 0.494 | 0.350 | 0.250 | 0.180 | 0.130 | 0.095 | 0.081 | 0.069 | 0.051 | 0.038 | 0.028 | 0.021 | 0.018 | 0.016 | 0.012 | 0.009 | 0.005 | 0.002 | 0.001 | 0.001 |
19……. | 0.828 | 0.686 | 0.475 | 0.331 | 0.232 | 0.164 | 0.116 | 0.083 | 0.070 | 0.060 | 0.043 | 0.031 | 0.023 | 0.017 | 0.014 | 0.012 | 0.009 | 0.007 | 0.003 | 0.002 | 0.001 | |
20……. | 0.820 | 0.673 | 0.456 | 0.312 | 0.215 | 0.149 | 0.104 | 0.073 | 0.061 | 0.051 | 0.037 | 0.026 | 0.019 | 0.014 | 0.012 | 0.010 | 0.007 | 0.005 | 0.002 | 0.001 | 0.001 | |
21……. | 0.811 | 0.660 | 0.439 | 0.294 | 0.199 | 0.135 | 0.093 | 0.064 | 0.053 | 0.044 | 0.031 | 0.022 | 0.015 | 0.011 | 0.009 | 0.008 | 0.006 | 0.004 | 0.002 | 0.001 | ||
22……. | 0.803 | 0.647 | 0.422 | 0.278 | 0.184 | 0.123 | 0.083 | 0.056 | 0.046 | 0.038 | 0.026 | 0.018 | 0.013 | 0.009 | 0.007 | 0.006 | 0.004 | 0.003 | 0.001 | 0.001 | ||
23……. | 0.795 | 0.634 | 0.406 | 0.262 | 0.170 | 0.112 | 0.074 | 0.049 | 0.040 | 0.033 | 0.022 | 0.015 | 0.010 | 0.007 | 0.006 | 0.005 | 0.003 | 0.002 | 0.001 | |||
24……. | 0.788 | 0.622 | 0.390 | 0.247 | 0.158 | 0.102 | 0.066 | 0.043 | 0.035 | 0.028 | 0.019 | 0.013 | 0.008 | 0.006 | 0.005 | 0.004 | 0.003 | 0.002 | 0.001 | |||
25……. | 0.780 | 0.610 | 0.375 | 0.233 | 0.146 | 0.092 | 0.059 | 0.038 | 0.030 | 0.024 | 0.016 | 0.010 | 0.007 | 0.005 | 0.004 | 0.003 | 0.002 | 0.001 | 0.001 | |||
26……. | 0.772 | 0.598 | 0.361 | 0.220 | 0.135 | 0.084 | 0.053 | 0.033 | 0.026 | 0.021 | 0.014 | 0.009 | 0.006 | 0.004 | 0.003 | 0.002 | 0.002 | 0.001 | ||||
27……. | 0.764 | 0.586 | 0.347 | 0.207 | 0.125 | 0.076 | 0.047 | 0.029 | 0.023 | 0.018 | 0.011 | 0.007 | 0.005 | 0.003 | 0.002 | 0.002 | 0.001 | 0.001 | ||||
28……. | 0.757 | 0.574 | 0.333 | 0.196 | 0.116 | 0.069 | 0.042 | 0.026 | 0.020 | 0.016 | 0.010 | 0.006 | 0.004 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | ||||
29……. | 0.749 | 0.563 | 0.321 | 0.185 | 0.107 | 0.063 | 0.037 | 0.022 | 0.017 | 0.014 | 0.008 | 0.005 | 0.003 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | ||||
30……. | 0.742 | 0.552 | 0.308 | 0.174 | 0.099 | 0.057 | 0.033 | 0.020 | 0.015 | 0.012 | 0.007 | 0.004 | 0.003 | 0.002 | 0.001 | 0.001 | 0.001 | |||||
40……. | 0.672 | 0.453 | 0.208 | 0.097 | 0.046 | 0.022 | 0.011 | 0.005 | 0.004 | 0.003 | 0.001 | 0.001 | ||||||||||
50……. | 0.608 | 0.372 | 0.141 | 0.054 | 0.021 | 0.009 | 0.003 | 0.001 | 0.001 | 0.001 |
B Present Value of £1 received annually for N years
Years (N) | 1% | 2% | 4% | 6% | 8% | 10% | 12% | 14% | 15% | 16% | 18% | 20% | 22% | 24% | 25% | 26% | 28% | 30% | 35% | 40% | 45% | 50% |
1……. | 0.990 | 0980 | 0.962 | 0.943 | 0.926 | 0.909 | 0.893 | 0.877 | 0.870 | 0.862 | 0.847 | 0.833 | 0.820 | 0.806 | 0.800 | 0.794 | 0.781 | 0.769 | 0.741 | 0.714 | 0.690 | 0.667 |
2……. | 1.970 | 1.942 | 1.886 | 1.833 | 1.783 | 1.736 | 1.690 | 1.647 | 1.626 | 1.605 | 1.566 | 1.528 | 1.492 | 1.457 | 1.440 | 1.424 | 1.392 | 1.361 | 1.289 | 1.224 | 1.165 | 1.111 |
3……. | 2.941 | 2.884 | 2.775 | 2.673 | 2.577 | 2.487 | 2.402 | 2.322 | 2.283 | 2.246 | 2.174 | 2.106 | 2.042 | 1.981 | 1.952 | 1.923 | 1.868 | 1.816 | 1.696 | 1.589 | 1.493 | 1.407 |
4……. | 3.902 | 3.808 | 3.630 | 3.465 | 3.312 | 3.170 | 3.037 | 2.914 | 2.855 | 2.798 | 2.690 | 2.589 | 2.494 | 2.404 | 2.362 | 2.320 | 2.241 | 2.166 | 1.997 | 1.849 | 1.720 | 1.605 |
5……. | 4.853 | 4.713 | 4.452 | 4.212 | 3.993 | 3.791 | 3.605 | 3.433 | 3.352 | 3.274 | 3.127 | 2.991 | 2.864 | 2.745 | 2.689 | 2.635 | 2.532 | 2.436 | 2.220 | 2.035 | 1.876 | 1.737 |
6……. | 5.795 | 5.601 | 5.242 | 4.917 | 4.623 | 4.355 | 4.111 | 3.889 | 3.784 | 3.685 | 3.498 | 3.326 | 3.167 | 3.020 | 2.951 | 2.885 | 2.759 | 2.643 | 2.385 | 2.168 | 1.983 | 1.824 |
7……. | 6.728 | 6.472 | 6.002 | 5.582 | 5.206 | 4.868 | 4.564 | 4.288 | 4.160 | 4.039 | 3.812 | 3.605 | 3.416 | 3.242 | 3.161 | 3.083 | 2.937 | 2.802 | 2.508 | 2.263 | 2.057 | 1.883 |
8……. | 7.652 | 7.325 | 6.733 | 6.210 | 5.747 | 5.335 | 4.968 | 4.639 | 4.487 | 4.344 | 4.078 | 3.837 | 3.619 | 3.421 | 3.329 | 3.241 | 3.076 | 2.925 | 2.598 | 2.331 | 2.108 | 1.922 |
9……. | 8.566 | 8.162 | 7.435 | 6.802 | 6.247 | 5.759 | 5.328 | 4.946 | 4.772 | 4.607 | 4.303 | 4.031 | 3.786 | 3.566 | 3.463 | 3.366 | 3.184 | 3.019 | 2.665 | 2.379 | 2.144 | 1.948 |
10……. | 9.471 | 8.983 | 8.111 | 7.360 | 6.710 | 6.145 | 5.650 | 5.216 | 5.019 | 4.833 | 4.494 | 4.192 | 3.923 | 3.682 | 3.571 | 3.465 | 3.269 | 3.092 | 2.715 | 2.414 | 2.168 | 1.965 |
11……. | 10.368 | 9.787 | 8.760 | 7.887 | 7.139 | 6.495 | 5.937 | 5.453 | 5.234 | 5.029 | 4.656 | 4.327 | 4.035 | 3.776 | 3.656 | 3.544 | 3.335 | 3.147 | 2.752 | 2.438 | 2.185 | 1.977 |
12……. | 11.255 | 10.575 | 9.385 | 8.384 | 7.536 | 6.814 | 6.194 | 5.660 | 5.421 | 5.197 | 4.793 | 4.439 | 4.127 | 3.851 | 3.725 | 3.606 | 3.387 | 3.190 | 2.779 | 2.456 | 2.196 | 1.985 |
13……. | 12.134 | 11.343 | 9.986 | 8.853 | 7.904 | 7.103 | 6.424 | 5.842 | 5.583 | 5.342 | 4.910 | 4.533 | 4.203 | 3.912 | 3.780 | 3.656 | 3.427 | 3.223 | 2.799 | 2.468 | 2.204 | 1.990 |
14……. | 13.004 | 12.106 | 10.563 | 9.295 | 8.244 | 7.367 | 6.628 | 6.002 | 5.724 | 5.468 | 5.008 | 4.611 | 4.265 | 3.962 | 3.824 | 3.695 | 3.459 | 3.249 | 2.814 | 2.477 | 2.210 | 1.993 |
15……. | 13.865 | 12.849 | 11.118 | 9.712 | 8.559 | 7.606 | 6.811 | 6.142 | 5.847 | 5.575 | 5.092 | 4.675 | 4.315 | 4.001 | 3.859 | 3.726 | 3.483 | 3.268 | 2.825 | 2.484 | 2.214 | 1.995 |
16……. | 14.718 | 13.578 | 11.652 | 10.106 | 8.851 | 7.824 | 6.974 | 6.265 | 5.954 | 5.669 | 5.162 | 4.730 | 4.357 | 4.033 | 3.887 | 3.751 | 3.503 | 3.283 | 2.834 | 2.489 | 2.216 | 1.997 |
17……. | 15.562 | 14.292 | 12.166 | 10.477 | 9.122 | 8.022 | 7.120 | 6.373 | 6.047 | 5.749 | 5.222 | 4.775 | 4.391 | 4.059 | 3.910 | 3.771 | 3.518 | 3.295 | 2.840 | 2.492 | 2.218 | 1.998 |
18……. | 16.398 | 14.992 | 12.659 | 10.828 | 9.372 | 8.201 | 7.250 | 6.467 | 6.128 | 5.818 | 5.273 | 4.812 | 4.419 | 4.080 | 3.928 | 3.786 | 3.529 | 3.304 | 2.844 | 2.494 | 2.219 | 1.999 |
19……. | 17.226 | 15.678 | 13.134 | 11.158 | 9.604 | 8.365 | 7.366 | 6.550 | 6.198 | 5.877 | 5.316 | 4.844 | 4.442 | 4.097 | 3.942 | 3.799 | 3.539 | 3.311 | 2.848 | 2.496 | 2.220 | 1.999 |
20……. | 18.046 | 16.351 | 13.590 | 11.470 | 9.818 | 8.514 | 7.469 | 6.623 | 6.259 | 5.929 | 5.353 | 4.870 | 4.460 | 4.110 | 3.954 | 3.808 | 3.546 | 3.316 | 2.850 | 2.497 | 2.221 | 1.999 |
21……. | 18.857 | 17.011 | 14.029 | 11.764 | 10.017 | 8.649 | 7.562 | 6.687 | 6.312 | 5.973 | 5.384 | 4.891 | 4.476 | 4.121 | 3.963 | 3.816 | 3.551 | 3.320 | 2.852 | 2.498 | 2.221 | 2.000 |
22……. | 19.660 | 17.658 | 14.451 | 12.042 | 10.201 | 8.772 | 7.645 | 6.743 | 6.359 | 6.011 | 5.410 | 4.909 | 4.488 | 4.130 | 3.970 | 3.822 | 3.556 | 3.323 | 2.853 | 2.498 | 2.222 | 2.000 |
23……. | 20.456 | 18.292 | 14.857 | 12.303 | 10.371 | 8.883 | 7.718 | 6.792 | 6.399 | 6.044 | 5.432 | 4.925 | 4.499 | 4.137 | 3.976 | 3.827 | 3.559 | 3.325 | 2.854 | 2.499 | 2.222 | 2.000 |
24……. | 21.243 | 18.914 | 15.247 | 12.550 | 10.529 | 8.985 | 7.784 | 6.835 | 6.434 | 6.073 | 5.451 | 4.937 | 4.507 | 4.143 | 3.981 | 3.831 | 3.562 | 3.327 | 2.855 | 2.499 | 2.222 | 2.000 |
25……. | 22.023 | 19.523 | 15.622 | 12.783 | 10.675 | 9.077 | 7.843 | 6.873 | 6.464 | 6.097 | 5.467 | 4.948 | 4.514 | 4.147 | 3.985 | 3.834 | 3.564 | 3.329 | 2.856 | 2.499 | 2.222 | 2.000 |
26……. | 22.795 | 20.121 | 15.983 | 13.003 | 10.810 | 9.161 | 7.896 | 6.906 | 6.491 | 6.118 | 5.480 | 4.956 | 4.520 | 4.151 | 3.988 | 3.837 | 3.566 | 3.330 | 2.856 | 2.500 | 2.222 | 2.000 |
27……. | 23.560 | 20.707 | 16.330 | 13.211 | 10.935 | 9.237 | 7.943 | 6.935 | 6.514 | 6.136 | 5.492 | 4.964 | 4.524 | 4.154 | 3.990 | 3.839 | 3.567 | 3.331 | 2.856 | 2.500 | 2.222 | 2.000 |
28……. | 24.316 | 21.281 | 16.663 | 13.406 | 11.051 | 9.307 | 7.984 | 6.961 | 6.534 | 6.152 | 5.502 | 4.970 | 4.528 | 4.157 | 3.992 | 3.840 | 3.568 | 3.331 | 2.857 | 2.500 | 2.222 | 2.000 |
29……. | 25.066 | 21.844 | 16.984 | 13.591 | 11.158 | 9.370 | 8.022 | 6.983 | 6.551 | 6.166 | 5.510 | 4.975 | 4.531 | 4.159 | 3.994 | 3.841 | 3.569 | 3.332 | 2.857 | 2.500 | 2.222 | 2.000 |
30……. | 25.808 | 22.396 | 17.292 | 13.765 | 11.258 | 9.427 | 8.055 | 7.003 | 6.566 | 6.177 | 5.517 | 4.979 | 4.534 | 4.160 | 3.995 | 3.842 | 3.569 | 3.332 | 2.857 | 2.500 | 2.222 | 2.000 |
40……. | 32.835 | 27.355 | 19.793 | 15.046 | 11.925 | 9.779 | 8.244 | 7.105 | 6.642 | 6.234 | 5.548 | 4.997 | 4.544 | 4.166 | 3.999 | 3.846 | 3.571 | 3.333 | 2.857 | 2.500 | 2.222 | 2.000 |
50……. | 39.196 | 31.424 | 21.482 | 15.762 | 12.234 | 9.915 | 8.304 | 7.133 | 6.661 | 6.246 | 5.554 | 4.999 | 4.545 | 4.167 | 4.000 | 3.846 | 3.571 | 3.333 | 2.857 | 2.500 | 2.222 | 2.000 |