Short Company purchased and by paying $13.000 cash on the purchase date and agreed to pay $13.000 for each of the next eight years beginning one from the purchase date Shorts incremental borrowing rate is 95. On the balance sheet as of the purchase date, after the initial $12.000 payment was made the lasty reported is closest to VSE PEVAL 1. and PVA OLSA (Use appropriate factor(s) from the tables provided) Me Choco 164,000 Future Value of $1 Parede 1.0 2.0 3.0 2.73% 4.25 SOM 7.05 1 2 2 t01000 102010 10300 LOGO LS101 1.06152 107214 0286 LOS 1002 102000 1040 1.06121 100 110100 1.12616 1.14300 117166 1.19500 121899 103000 100D 103273 1.12551 1.15927 1.19405 1.22987 1.26677 130477 13092 1.000 1.07641 1167 1.15865 120210 124718 129395 1.34247 139261 141904 40% 104000 108160 112495 1. 121805 126532 1.31593 13857 1.42331 148094 104250 108681 111300 1.18115 123135 22360 133824 1.39511 145410 151621 LOS000 110250 1.15763 121551 127628 134010 140710 147746 155133 162309 6.0 1060 1.17 1.19102 125248 1.3333 141652 1.000 13 1681 1.7905 107000 1.500 122504 131000 140255 1.50073 160578 171819 18380 196755 Future Value of 51 Parade 3.0 3.79 LON SON 11 L. 11567 1. 1233 LUB 24339 126824 361 20 13423 142576 14023 1.55845 16371 167430 53945 16010 TOT 17316 SOM 12 2.0 225219 2. 171034 1700 ES 99999 2029 SOS 160B L7171 1.7907 130 1953) 20NOS 12000 201220 2.12 2.2010 23565 2. 1 351 15571 275900 9 L15615 137279 40004 AN 1 SL 2003 353 110011 2025 2100 219112 2013 ME 20 25 123019 200 201 2015 251017 Tour SA CHOS For Vio 2.0 1000 2000 COLE 03 RE 41 54 LI 15 . 20 WOT 7.05 Present Vale of $ Perde 1.es 0.010 2 SONO SINO NO 0.96385 0.82902 09544 0.30 09517 08 033272 0:91001 09 091514 Q 21 0.33 0.130 0.2011 0.766 076409 0.005 0.58297 07054 0.96154 0.92056 GO 15.00 0.02100 0.79031 0.7502 0.73068 0.70250 3523 0.92013 0.30 1406 1212 0.77901 0.74725 0.71679 0.68757 0.65854 09030 000 . 79200 7726 0.00 0.95230 0.90700 0.34 0.2220 07353 0.74622 71068 0.67584 064051 093450 0107344 08160 1920 07129 0634 067275 06201 0500 0.0181 0.77200 0.7410 0.71707 069202 M10 3626 0.02005 0641 0510 SS3 Present Value of $1 1.755 3. 7.09 11 0.47500 Q.4401 SD 05.2009 0.1967 834 044230 0.01721 03872 0.006 0.7640 0.77302 0.75780 0.74301 072345 071410 070015 0.370 14 O. TS 16 2.34430 03602 0.32724 20 0.01954 25 077977 0.74792 Present Value of $1 0.72242 0.2013 0.58095 0.66112 0.54130 0.62317 0460502 0.5873 0.57029 0.55360 0.47751 0.66701 0.6420 0.61966 0.59726 0570 0.55687 053481 05154 DAS 0.47889 0.29838 0.33140 06295 0.6.2010 06005) 05774 05552 0.53295 051337 0,49050 0.47054 0.45639 0.37512 0.02 0.6335 0.00886 058212 0.5583 05350 050 0.49234 DATZIS 0.45345 0.43499 035220 0286 0.55654 050 S0507 0.48102 0.45811 003530 0.41552 0.39573 37689 0.29530 023138 3730 035054 033051 0.31110 022300 01741 1383 162 029556 0.27551 067297 0.60853 55202 0.180 11 120 13 TO 35.0 0.92500 2 3 09174 0.3416 210 019200 0.79719 071170 0.90050 0.8162 073119 0.6587) 0.99 0.38496 0.78315 105 0.0001 022645 0.75131 000 000 564 087719 0.00 046707 CHEZO DOO 0.54500 051300 15.09 0.005 0.7561 065753 057175 0971 04123 0.375 0.57020 5 02099 0972 0970 054276 0.50 0555 06101 1583 045235 0501 4565 0221 37616 150 030751 021257 DO 011 0130 01 042241 1521 329 Prodont V51 2.0 1.7 7.01 00000 3.00000 300040 4.12161 520004 L00000 203000 300000 410300 5.30914 1.00000 203750 21101 1.000 204000 312150 100000 20050 3121 42230 54345 100000 2.000 1106 3752 56700 100000 207000 221410 540 Future Value of Annuity of $1 Periode 1.05 1 100000 2 201000 3 3.03010 2000 5 5.10101 . 615202 2 21054 . 28567 9 2.3553 10.46221 Future Visual Annuity of $1 1.0 100000 2.05000 315250 1013 552563 63011 21201 2011 TES 1257700 D105 TEST PRICE 57501 7.159 95402 1025000 11.37799 1381645 189234 9055011 213255 10.4750 92103 10500 12:00611 2.75061 10:90972 09 110 . 7.0 S. 14067 15 5614 12.00 11212 15. 12.56872 13:41200 18.00 15.97 1200 15617 17.00622 18.53091 157300 12. 30.06 225500 M 120135 1900 16. 12 200235 216 22.26 22.50 203615 2001209 2141211 220 CORN Harra 2010 22000 2017 mos SOS OS Fury of $1 100000 10000 10 CES Present Value of Amly of 51 Periods 1. 4. 5. . 7.0% 0.00 0.00 097 0.5-6310 09010 15040 20 0.970 191341 20 090154 LOS 277900 3.000 LES 27510 2 3 4 5 . 2.7225 110 2851 4571 541719 2.67301 BASTI 4212 491722 5.5238 0773 1345 5.60143 6.47190 35 162 507969 0.93450 100002 26202 1721 10020 76654 5.38920 597130 651523 7.02358 SOY 6.05790 7210 765 6.00203 623001 2007 5191 594 6630 2.50 0.010 6 7.59077 7.73631 53000 7.10782 7.72173 80109 73000 311090 Pese of any of Pur LON 2.04 SO 74067 11 10 9.78585 STE 7604 1504 $33357 1210095 00370 30505 595400 10.63498 11 NOT 1193794 12.56110 316512 13.05 10 5229 10.23 107 131530 10 9865 10 56312 L. 11.65230 1266 123 3039090 1092 1140 10.9 ESTO 1547 9.10791 9.0665 71225 10.10990 120 11 1204 11417 125 1012760 111581 11 156746 16510 10 OSSO 1033560 9059401 11 201 20 1741215 ORION 1562200 15.21734 120321 18 1537245 1340304 ody of 51 11 20 0910 Do 2 40 5200 25271 3312 30 30 11