Present Value of $1 Periods 2% 4% 6% 8% 10% 12% 14% 16% 18% 20% 22% 24% 26% 28% 30% 32% 40% Periods Period 1 0.980 0.962 0.943 0.926 0.909 0.893 0.877 0.862 0.847 0.833 0.820 0.806 0.794 0.781 0.769 0.758 0.714 Period 1 Period 2 0.961 0.925 0.890 0.857 0.826 0.797 0.769 0.743 0.718 0.694 0.672 0.650 0.630 0.610 0.592 0.574 0.510 Period 2 Period 3 0.942 0.889 0.840 0.794 0.751 0.712 0.675 0.641 0.609 0.579 0.551 0.524 0.500 0.477 0.455 0.435 0.364 Period 3 Period 4 0.924 0.855 0.792 0.735 0.683 0.636 0.592 0.552 0.516 0.482 0.451 0.423 0.397 0.373 0.350 0.329 0.260 Period 4 Period 5 0.906 0.822 0.747 0.681 0.621 0.567 0.519 0.476 0.437 0.402 0.370 0.341 0.315 0.291 0.269 0.250 0.186 Period 5 Period 6 0.888 0.790 0.705 0.630 0.564 0.507 0.456 0.410 0.370 0.335 0.303 0.275 0.250 0.227 0.207 0.189 0.133 Period 6 Period 7 0.871 0.760 0.665 0.583 0.513 0.452 0.400 0.354 0.314 0.279 0.249 0.222 0.198 0.178 0.159 0.143 0.095 Period 7 Period 8 0.853 0.731 0.627 0.540 0.467 0.404 0.351 0.305 0.266 0.233 0.204 0.179 0.157 0.139 0.123 0.108 0.068 Period 8 Period 9 0.837 0.703 0.592 0.500 0.424 0.361 0.308 0.263 0.225 0.194 0.167 0.144 0.125 0.108 0.094 0.082 0.048 Period 9 Period 10 0.820 0.676 0.558 0.463 0.386 0.322 0.270 0.227 0.191 0.162 0.137 0.116 0.099 0.085 0.073 0.062 0.035 Period 10 Period 11 0.804 0.650 0.527 0.429 0.350 0.287 0.237 0.195 0.162 0.135 0.112 0.094 0.079 0.066 0.056 0.047 0.025 Period 11 Period 12 0.788 0.625 0.497 0.397 0.319 0.257 0.208 0.168 0.137 0.112 0.092 0.076 0.062 0.052 0.043 0.036 0.018 Period 12 Period 13 0.773 0.601 0.469 0.368 0.290 0.229 0.182 0.145 0.116 0.093 0.075 0.061 0.050 0.040 0.033 0.027 0.013 Period 13 Period 14 0.758 0.577 0.442 0.340 0.263 0.205 0.160 0.125 0.099 0.078 0.062 0.049 0.039 0.032 0.025 0.021 0.009 Period 14 Period 15 0.743 0.555 0.417 0.315 0.239 0.183 0.140 0.108 0.084 0.065 0.051 0.040 0.031 0.025 0.020 0.016 0.006 Period 15 Period 16 0.728 0.534 0.394 0.292 0.218 0.163 0.123 0.093 0.071 0.054 0.042 0.032 0.025 0.019 0.015 0.012 0.005 Period 16 Period 17 0.714 0.513 0.371 0.270 0.198 0.146 0.108 0.080 0.060 0.045 0.034 0.026 0.020 0.015 0.012 0.009 0.003 Period 17 Period 18 0.700 0.494 0.350 0.250 0.180 0.130 0.095 0.069 0.051 0.038 0.028 0.021 0.016 0.012 0.009 0.007 0.002 Period 18 Period 19 0.686 0.475 0.331 0.232 0.164 0.116 0.083 0.060 0.043 0.031 0.023 0.017 0.012 0.009 0.007 0.005 0.002 Period 19 Period 20 0.673 0.456 0.312 0.215 0.149 0.104 0.073 0.051 0.037 0.026 0.019 0.014 0.010 0.007 0.005 0.004 0.001 Period 20 Period 21 0.660 0.439 0.294 0.199 0.135 0.093 0.064 0.044 0.031 0.022 0.015 0.011 0.008 0.006 0.004 0.003 0.001 Period 21 Period 22 0.647 0.422 0.278 0.184 0.123 0.083 0.056 0.038 0.026 0.018 0.013 0.009 0.006 0.004 0.003 0.002 0.001 Period 22 Period 23 0.634 0.406 0.262 0.170 0.112 0.074 0.049 0.033 0.022 0.015 0.010 0.007 0.005 0.003 0.002 0.002 0.000 Period 23 Period 24 0.622 0.390 0.247 0.158 0.102 0.066 0.043 0.028 0.019 0.013 0.008 0.006 0.004 0.003 0.002 0.001 0.000 Period 24 Period 25 0.610 0.375 0.233 0.146 0.092 0.059 0.038 0.024 0.016 0.010 0.007 0.005 0.003 0.002 0.001 0.001 0.000 Period 25 Period 26 0.598 0.361 0.220 0.135 0.084 0.053 0.033 0.021 0.014 0.009 0.006 0.004 0.002 0.002 0.001 0.001 0.000 Period 26 Period 27 0.586 0.347 0.207 0.125 0.076 0.047 0.029 0.018 0.011 0.007 0.005 0.003 0.002 0.001 0.001 0.001 0.000 Period 27 Period 28 0.574 0.333 0.196 0.116 0.069 0.042 0.026 0.016 0.010 0.006 0.004 0.002 0.002 0.001 0.001 0.000 0.000 Period 28 Period 29 0.563 0.321 0.185 0.107 0.063 0.037 0.022 0.014 0.008 0.005 0.003 0.002 0.001 0.001 0.000 0.000 0.000 Period 29 Period 30 0.552 0.308 0.174 0.099 0.057 0.033 0.020 0.012 0.007 0.004 0.003 0.002 0.001 0.001 0.000 0.000 0.000 Period 30 Period 35 0.500 0.253 0.130 0.068 0.036 0.019 0.010 0.006 0.003 0.002 0.001 0.001 0.000 0.000 0.000 0.000 0.000 Period 35 Period 40 0.453 0.208 0.097 0.046 0.022 0.011 0.005 0.003 0.001 0.001 0.000 0.000 0.000 0.000 0.000 0.000 0.000 Period 40 Present Value of Annuity of $1 .00 in Arrears* 30% 32% 40% Periods Period 1 0.980 0.962 0.943 0.926 0.909 0.893 0.877 0.862 0.847 0.833 0.820 0.806 0.794 0.781 0.769 0.758 0.714 Period 1 Period 2 1.942 1.886 1.833 1.783 1.736 1.690 1.647 1.605 1.566 1.528 1.492 1.457 1.424 1.392 1.361 1.331 1.224 Period 2 Period 3 2.884 2.775 2.673 2.577 2.487 2.402 2.322 2.246 2.174 2.106 2.042 1.981 1.923 1.868 1.816 1.766 1.589 Period 3 Period 4 3.808 3.630 3.465 3.312 3.170 3.037 2.914 2.798 2.690 2.589 2.494 2.404 2.320 2.241 2.166 2.096 1.849 Period 4 Period 5 4.713 4.452 4.212 3.993 3.791 3.605 3.433 3.274 3.127 2.991 2.864 2.745 2.635 2.532 2.436 2.345 2.035 Period 5 Period 6 5.601 5.242 4.917 4.623 4.355 4.111 3.889 3.685 3.498 3.326 3.167 3.020 2.885 2.759 2.643 2.534 2.168 Period 6 Period 7 6.472 6.002 5.582 5.206 4.868 4.564 4.288 4.039 3.812 3.605 3.416 3.242 3.083 2.937 2.802 2.677 2.263 Period 7 Period 8 7.325 6.733 6.210 5.747 5.335 4.968 4.639 4.344 4.078 3.837 3.619 3.421 3.241 3.076 2.925 2.786 2.331 Period 8 Period 9 8.162 7.435 6.802 6.247 5.759 5.328 4.946 4.607 4.303 4.031 3.786 3.566 3.366 3.184 3.019 2.868 2.379 Period 9 Period 10 8.983 8.111 7.360 6.710 6.145 5.650 5.216 4.833 4.494 4.192 3.923 3.682 3.465 3.269 3.092 2.930 2.414 Period 10 Period 11 9.787 8.760 7.887 7.139 6.495 5.938 5.453 5.029 4.656 4.327 4.035 3.776 3.543 3.335 3.147 2.978 2.438 Period 11 Period 12 10.575 9.385 8.384 7.536 6.814 6.194 5.660 5.197 4.793 4.439 4.127 3.851 3.606 3.387 3.190 3.013 2.456 Period 12 Period 13 11.348 9.986 8.853 7.904 7.103 6.424 5.842 5.342 4.910 4.533 4.203 3.912 3.656 3.427 3.223 3.040 2.469 Period 13 Period 14 12.106 10.563 9.295 8.244 7.367 6.628 6.002 5.468 5.008 4.611 4.265 3.962 3.695 3.459 3.249 3.061 2.478 Period 14 Period 15 12.849 11.118 9.712 8.559 7.606 6.811 6.142 5.575 5.092 4.675 4.315 4.001 3.726 3.483 3.268 3.076 2.484 Period 15 Period 16 13.578 11.652 10.106 8.851 7.824 6.974 6.265 5.668 5.162 4.730 4.357 4.033 3.751 3.503 3.283 3.088 2.489 Period 16 Period 17 14.292 12.166 10.477 9.122 8.022 7.120 6.373 5.749 5.222 4.775 4.391 4.059 3.771 3.518 3.295 3.097 2.492 Period 17 Period 18 14.992 12.659 10.828 9.372 8.201 7.250 6.467 5.818 5.273 4.812 4.419 4.080 3.786 3.529 3.304 3.104 2.494 Period 18 Period 19 15.678 13.134 11.158 9.604 8.365 7.366 6.550 5.877 5.316 4.843 4.442 4.097 3.799 3.539 3.311 3.109 2.496 Period 19 Period 20 16.351 13.590 11.470 9.818 8.514 7.469 6.623 5.929 5.353 4.870 4.460 4.110 3.808 3.546 3.316 3.113 2.497 Period 20 Period 21 17.011 14.029 11.764 10.017 8.649 7.562 6.687 5.973 5.384 4.891 4.476 4.121 3.816 3.551 3.320 3.116 2.498 Period 21 Period 22 17.658 14.451 12.042 10.201 8.772 7.645 6.743 6.011 5.410 4.909 4.488 4.130 3.822 3.556 3.323 3.118 2.498 Period 22 Period 23 18.292 14.857 12.303 10.371 8.883 7.718 6.792 6.044 5.432 4.925 4.499 4.137 3.827 3.559 3.325 3.120 2.499 Period 23 Period 24 18.914 15.247 12.550 10.529 8.985 7.784 6.835 6.073 5.451 4.937 4.507 4.143 3.831 3.562 3.327 3.121 2.499 Period 24 Period 25 19.523 15.622 12.783 10.675 9.077 7.843 6.873 6.097 5.467 4.948 4.514 4.147 3.834 3.564 3.329 3.122 2.499 Period 25 Period 26 20.121 15.983 13.003 10.810 9.161 7.896 6.906 6.118 5.480 4.956 4.520 4.151 3.837 3.566 3.330 3.123 2.500 Period 26 Period 27 20.707 16.330 13.211 10.935 9.237 7.943 6.935 6.136 5.492 4.964 4.524 4.154 3.839 3.567 3.331 3.123 2.500 Period 27 Period 28 21.281 16.663 13.406 11.051 9.307 7.984 6.961 6.152 5.502 4.970 4.528 4.157 3.840 3.568 3.331 3.124 2.500 Period 28 Period 29 21.844 16.984 13.591 11.158 9.370 8.022 6.983 6.166 5.510 4.975 4.531 4.159 3.841 3.569 3.332 3.124 2.500 Period 29 Period 30 22.396 17.292 13.765 11.258 9.427 8.055 7.003 6.177 5.517 4.979 4.534 4.160 3.842 3.569 3.332 3.124 2.500 Period 30 Period 35 24.999 18.665 14.498 11.655 9.644 8.176 7.070 6.215 5.539 4.992 4.541 4.164 3.845 3.571 3.333 3.125 2.500 Period 35 Period 40 27.355 19.793 15.046 11.925 9.779 8.244 7.105 6.233 5.548 4.997 4.544 4.166 3.846 3.571 3.333 3.125 2.500 Period 40 * Payments (or receipts) at the end of each period. Compound Amount 0f$1.00 (The Future Value of$1.00) Periods 2% 4% 6% 3% 10% 12% 14% 16% 18% 20% 22% 24% 26% 28% 30% 32% 40% Periods Period1 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 Period1 Period2 1.040 1.082 1.124 1.166 1.210 1.254 1.300 1.346 1.382 1.440 1.488 1.538 1.588 1.638 1.680 1.742 1.860 Period2 Periods 1.061 1.125 1.181 1.260 1.331 1.405 1.482 1.561 1.643 1.728 1.816 1.807 2.000 2.087 2.187 2.300 2.744 Periods Period4 1.082 1.170 1.262 1.360 1.464 1.574 1.688 1.811 1.838 2.074 2.215 2.364 2.520 2.684 2.856 3.036 3.842 Period4 Period5 1.104 1.217 1.338 1.468 1.611 1.762 1.825 2.100 2.288 2.488 2.703 2.832 3.176 3.436 3.713 4.007 5.378 Periods Period6 1.126 1.265 1.418 1.587 1.772 1.874 2.185 2.436 2.700 2.886 3.287 3.635 4.002 4.388 4.827 5.280 7.530 Periods Period7 1.148 1.316 1.504 1.714 1.848 2.211 2.502 2.826 3.185 3.583 4.023 4.508 5.042 5.628 6.275 6.883 10.541 Period7 Periods 1.172 1.368 1.584 1.851 2.144 2.476 2.853 3.278 3.758 4.300 4.808 5.580 6.353 7.206 8.157 8.217 14.758 Periods Periods 1.185 1.423 1.688 1.888 2.358 2.773 3.252 3.803 4.435 5.160 5.887 6.831 8.005 8.223 10.604 12.166 20.661 Periods Period101.218 1.480 1.781 2.158 2.584 3.106 3.707 4.411 5.234 6.182 7.305 8.584 10.086 11.806 13.786 16.060 28.825 Period10 Period 11 1.243 1.538 1.888 2.332 2.853 3.478 4.226 5.117 6.176 7.430 8.812 10.657 12.708 15.112 17.822 21.188 40.486 Period 11 Period 121.268 1.601 2.012 2.518 3.138 3.886 4.818 5.836 7.288 8.816 10.872 13.215 16.012 18.343 23.288 27.883 56.684 Period12 Period 13 .284 1.665 2.133 2.720 3.452 4.363 5.482 6.886 8.588 10.688 13.264 16.386 20.175 24.758 30.288 36.837 78.371 Period13 Period 141.318 1.732 2.261 2.837 3.787 4.887 6.261 7.888 10.147 12.838 16.182 20.318 25.421 31.681 38.374 48.757 111.120 Period14 Period15 .346 1.801 2.387 3.172 4.177 5.474 7.138 8.266 11.874 15.407 18.742 25.186 32.030 40.565 51.186 84.358 155.568 Period15 Period161.373 1.873 2.540 3.426 4.585 6.130 8.137 10.748 14.128 18.488 24.086 31.243 40.358 51.823 66.542 84.854 217.785 Period16 Period171.400 1.848 2.683 3.700 5.054 6.866 8.276 12.468 16.672 22.186 28.384 38.741 50.851 66.461 86.504 112.138 304.813 Period17 Period18 .428 2.026 2.854 3.886 5.560 7.680 10.575 14.463 18.673 26.623 35.848 48.038 64.072 85.071 112.455 148.024 426.878 Period18 Period 18 .457 2.107 3.026 4.316 6.116 8.613 12.056 16.777 23.214 31.848 43.736 58.568 80.731 108.880 146.182 185.381 587.630 Period18 Period201.486 2.181 3.207 4.661 6.727 8.646 13.743 18.461 27.383 38.338 53.358 73.864 101.721 138.380 180.050 257.816 836.683 Period 20 Period211.516 2.278 3.400 5.034 7.400 10.804 15.668 22.574 32.324 46.005 65.086 81.582 128.168 178.406 247.065 340.448 1171.356 Period 21 Period221.546 2.370 3.604 5.437 8.140 12.100 17.861 26.186 38.142 55.206 78.418 113.574 161.482 228.360 321.184 448.383 1638.888 Period22 Period 231.577 2.465 3.820 5.871 8.854 13.552 20.362 30.376 45.008 66.247 86.888 140.831 203.480 282.300 417.538 583.188 2285.857 Period 23 Period24 .608 2.563 4.048 6.341 8.850 15.178 23.212 35.236 53.108 78.487 118.205 174.631 256.385 374.144 542.801 783.023 3214.200 Period 24 Period251.641 2.666 4.282 6.848 10.835 17.000 26.462 40.874 62.668 85.386 144.210 216.542 323.045 478.805 705.641 1033.580 4488.880 Period 25 Period261.673 2.772 4.548 7.386 11.818 18.040 30.167 47.414 73.848 114.475 175.836 268.512 407.037 612.888 817.333 1364.338 6288.831 Period 26 Period271.707 2.883 4.822 7.888 13.110 21.325 34.380 55.000 87.260 137.371 214.642 332.855 512.867 784.638 1182.533 1800.827 8818.764 Period 27 Period 28 .741 2.888 5.112 8.627 14.421 23.884 38.204 63.800 102.867 164.845 261.864 412.864 646.212 1004.336 1550.283 2377.224 12347.670 Period 28 Period291.776 3.118 5.418 8.317 15.863 26.750 44.683 74.008 121.501 187.814 318.474 511.852 814.228 1285.550 2015.381 3137.835 17286.737 Period28 Period30 .811 3.243 5.743 10.063 17.448 28.860 50.850 85.850 143.371 237.376 388.758 634.820 1025.827 1645.505 2618.886 4142.075 24201.432 Period 30 Period35 2.000 3.846 7.686 14.785 28.102 52.800 88.100 180.314 327.887 580.668 1053.402 1861.054 3258.135 5653.811 8727.860 16588.217 130161.112 Period 35 Period 40 2.208 4.801 10.286 21.725 45.258 83.051 188.884 378.721 750.378 1468.772 2847.038 5455.813 10347.175 18426.688 36118.865 66520.767 700037.887 Period 40 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% Perioc Period1 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 Period2 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 Period3 3.060 3.122 3.184 3.246 3.310 3.374 3.440 3.506 3.572 3.640 3.708 3.778 3.848 3.918 3.990 4.062 4.360 Period Period4 4.122 4.246 4.375 4.506 4.641 4.779 4.921 5.066 5.215 5.368 5.524 5.684 5.848 6.016 6.187 6.362 7.104 Period Period5 5.204 5.416 5.637 5.867 6.105 6.353 6.610 6.877 7.154 7.442 7.740 8.048 8.368 8.700 9.043 9.398 10.946 Period Periods 6.308 6.633 6.975 7.336 7.716 8.115 8.536 8.977 9.442 9.930 10.442 10.980 11.544 12.136 12.756 13.406 16.324 Period Period? 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 Periods 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 23.858 25.678 34.395 Period Period9 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 Period 10 10.950 12.006 13.181 14.487 15.937 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 Period 11 1216913486 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 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 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 73.751 84.853 97.625 112.303 195.929 Period Period 1415.974 18.292 21.015 24.215 27.975 32.393 37.581 43.672 50.818 59.196 69.010 80.496 93.926 109.612 127.913 149.240 275.300 Period Period 15 17.293 20.024 23.276 27.152 31.772 37.280 43.842 51.660 60.965 72.035 85.192 100.815 119.347 141.303 167.286 197.997 386.420 Period Period 16 18.639 21.825 25.673 30.324 35.950 42.753 50.980 60.925 72.939 87.442 104.935 126.011 151.377 181.868 218.472 262.356 541.988 Period Period 17 20.012 23.698 28.213 33.750 40.545 48.884 59.118 71.673 87.068 105.931 129.020 157.253 191.735 233.791 285.014 347.309 759.784 Period Period 18 21.412 25.645 30.906 37.450 45.599 55.750 68.394 84.141 103.740 128.117 158.405 195.994 242.585 300.252 371.518 459.449 1064.697 Period Period 19 22.841 27.671 33.760 41.446 51.159 63.440 78.969 98.603 123.414 154.740 194.254 244.033 306.658 385.323 483.973 607.472 1491.576 Period Period 20 24.297 29.778 36.786 45.762 57.275 72.052 91.025 115.380 146.628 186.688 237.989 303.601 387.389 494.213 630.165 802.863 2089.206 Period 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 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 Period 2328.845 36.618 46.996 60.893 79.543 104.603 138.297 183.601 244.487 326.237 435.861 582.630 778.771 1040.358 1388.464 1850.622 5737.142 Period Period 24 30.422 39.083 50.816 66.765 88.497 118.155 158.659 213.978 289.494 392.484 532.750 723.461 982.251 1332.659 1806.003 2443.821 8032.999 Period 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 Period 26 33.671 44.312 59.156 79.954 109182150334 208.333 290.088 405.272 567.377 795.165 1114.634 1561.682 2185.708 3054.444 4260.434 15747.079 Period Period 27 35.344 47.084 63.706 87.351 121.100169.374 238.499 337.502 479.221 681.853 971.102 1383.146 1968.719 2798.706 3971.778 5624.772 22046.910 Period Period 28 37.051 49.968 68.528 95.339 134210190699 272.889 392.503 566.481 819.223 1185.744 1716.101 2481.586 3583.344 5164.311 7425.699 30866.674 Period Period 29 38.792 52.966 73.640 103.966148.631 214.583 312.094 456.303 669.447 984.068 1447.608 2128.965 3127.798 4587.680 6714.604 9802.923 43214.343 Period Period 30 40.568 56.085 79.058 113.283164.494 241.333 356.787 530.312 790.948 1181.882 1767.081 2640.916 3942.026 5873.231 8729.985 12940.859 60501.081 Period Period 35 49.994 73.652 111.435172.317271.024 431.663 693.573 1120.7131816652 2948.341 4783.645 7750.225 12527.442 20188.966 32422.868 51869.427 325400.279 Period Period 40 60.402 95.026 154.762259.057442.593 767.091 1342.0252360.7574163.213 7343.858 12936.535 22728.803 39792.982 69377.460 120392.883 207874.272 1750091.741 Period * Payments (or receipts) at the end of each period. The Guffey Company is a national portable building Present Value of $1 table manufacturer. Its Benton plant will become idle on Present Value of Annuity of $1 table December 31, 2017. Mary Carter, the corporate controller, Future Value of 1 table has been asked to look at three options regarding the Future Value of Annuityo_f$1 table plant: 0 (Click the icon to view the options.) Read the @W' Guffey Company treats all cash flows as if they occur at the end of the year, and uses an aftertax required rate of return of 10%. Guffey is subject to a 30% tax rate on all income, including capital gains. Requirement 1. Calculate net present value of each of the options and determine which option Guffey should select using the NPV criterion. ' The net present value of Option '1 is $ 504,000 . Begin the calculation of Option 2 by determining the aftertax cash inow for rent. Then, determine the aftertax cash inow for the material purchases discount. Finally, determine the after-tax cash inow on sale of the plant and the total net present value (NPV) of Option 2. (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.) More info Option 1: Option 2: Option 3: The plant, which has been fully depreciated for tax purposes, can be sold immediately for $720,000. The plant can be leased to the Timber Corporation, one of Guffey's suppliers, for 4 years. Under the lease terms, Timber would pay Guffey $172,000 rent per year (payable at yearend) and would grant Guffey a $58,000 annual discount from the normal price of lumber purchased by Guffey. (Assume that the discount is received at yearend for each of the 4 years.) Timber would bear all of the plant's ownership costs. Guffey expects to sell this plant for $300,000 at the end of the 4-year lease. The plant could be used for 4 years to make porch swings as an accessory to be sold with a portable building. Fixed overhead costs (a cash outflow) before any equipment upgrades are estimated to be $30,000 annually for the 4-year period. The swings are expected to sell for $40 each. Variable cost per unit is expected to be $24. The following production and sales of swings are expected: 2018, 20,000 units; 2019, 26,000 units; 2020, 22,000 units; 2021, 18,000 units. In order to manufacture the swings, some of the plant equipment would need to be upgraded at an immediate cost of $200,000. The equipment would be depreciated using the straight-line depreciation method and zero terminal disposal value over the 4 years it would be in use. Because of the equipment upgrades, Guffey could sell the plant for $310,000 at the end of 4 years. No change in working capital would be required. \\I Requirements 1. Calculate net present value of each of the options and determine which option Guffey should select using the NPV criterion. 2. What nonfinancial factors should Guffey consider before making its choice?Begin the calculation of Option 2 by determining the aftertax cash inow for rent. Then, determine the afterwtax cash inow for the material purchases discount. Finally, determine the after-tax cash inow on sale of the plant and the total net present value (NPV) of Option 2. (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.) Net Cash Present Value PV factor Inflow of Cash Flows Present value of net cash ows, Option 2: for a negative net present value. Enter the net present value of the investment rounded to the nearest whole dollar.) Net Cash Present Value PV factor Inflow of Cash Flows Present value of net cash flows, Option 2: After-tax cash inflows from rent: Dec 31, 2018 X Dec 31, 2019 X Dec 31, 2020 X Dec 31, 2021 X E