.

Tax Credit S1S2ChildrenTax RateTax Paid YearlyNPV of taxTax plus investment interestF1F2ChildrenTax RateTax Paid YearlyNPV of taxTax plus Investment interest

.

01000223500000.13500$500476.69$36750010-1000-$142993.34-$1050

.

11030233605000.13605$487510.46$764410-1030-$139288.7-$2184

.

21060.92437131.500.13713.15$474688.22$11925.0120-2121.8-$271250.41-$4521.09

.

31092.7272538245.44500.13824.5445$462004.11$16537.0320-2185.454-$264002.35-$7041.87

.

41125.508812639392.8083500.13939.280835$449452.34$21500.1330-3376.52643-$385244.86-$10939.32

.

51159.2740742740574.592600.2510143.64815$1092567.73$33225.9630-3477.822223-$374594.65-$15138

.

61194.0522972841791.8303800.2510447.95759$1061806.49$45857.6240-4776.209186-$485397.25-$20909.92

.

71229.8738652943045.5852900.2510761.39632$1031332.65$59449.9640-4919.495462-$471466.35-$27120.88

.

81266.7700813010000010.3533733.22992$3046795.69$97842.3510000040.3529932.91967$2703550.5$2952.64

.

91304.7731843110300010.3534745.22682$2955670.8$139216.9610300040.3530830.90726$2622691.54$35472.72

.

101343.9163793210609020.3534443.66724$2757689.88$182343.6610609040.3531755.83448$2542491.85$70589.99

.

111384.23387133109272.720.3535476.97726$2671374.86$228711.67109272.740.3532708.50952$2462912.48$108463.42

.

121425.76088734112550.88130.3535115.52569$2484802.33$277018.55112550.88140.3533689.7648$2383914.37$149260.84

.

131468.53371335115927.407430.3536168.99146$2403026.11$328846.92115927.407440.3534700.45775$2305458.42$193159.37

.

141512.58972536119405.229740.3535741.47148$2227505.43$382817.81119405.229740.3535741.47148$2227505.43$240345.88

.

151557.96741737122987.386540.3536813.71562$2150016.07$440613.1122987.386540.3536813.71562$2150016.07$291017.58

.

161604.70643938126677.008140.3537918.12709$2072950.88$502457.79126677.008140.3537918.12709$2072950.88$345382.49

.

171652.84763239130477.318440.3539055.6709$1996270.23$568589.14130477.318440.3539055.6709$1996270.23$403660.07

.

181702.43306140134391.637940.3540227.34103$1919934.28$639257.3134391.637940.3540227.34103$1919934.28$466081.78

.

191753.50605341138423.387140.3541434.16126$1843903$714726.04138423.387140.3541434.16126$1843903$532891.74

.

201806.11123542142576.088740.3542677.1861$1768136.1$795273.38142576.088740.3542677.1861$1768136.1$604347.37

.

211860.29457243146853.371340.3543957.50168$1692593.03$881192.43146853.371340.3543957.50168$1692593.03$680720.11

.

221916.10340944151258.972540.3545276.22673$1617232.94$972792.09151258.972530.3547192.33014$1685674.72$764308.07

.

231973.58651145155796.741740.3546634.51354$1542014.68$1070397.93155796.741730.3548608.10005$1607273.21$853561.98

.

242032.79410646160470.643940.3548033.54894$1466896.74$1174353.05160470.643920.3552099.13716$1591055.75$950944.17

.

252093.7779347165284.763240.3549474.55541$1391837.22$1285018.99165284.763220.3553662.11127$1509643.16$1054836.59

.

262156.59126848170243.306140.3550958.79207$1316793.86$1402776.67170243.306110.3557428.56588$1483975.18$1167878.42

.

272221.28900649175350.605340.3552487.55584$1241723.92$1528027.44175350.605310.3559151.42285$1399374.3$1288381.33

.

282287.92767650180611.123540.3554062.18251$1166584.24$1661194.1180611.12356000000.3584213.89321$1817214.85$1441224.99

.

292356.56550651186029.457240.3555684.04799$1091331.16$1802722.06186029.45726180000.3586740.31001$1699991.41$1604363.56

.

302427.26247152191610.340930.3559781.8319$1058914.56$1955629.08191610.34096365400.3589342.51931$1582522.51$1778391.39

.

312500.08034553197358.651130.3561575.28685$980101.63$2118064.59197358.651165563.6200.3592022.79489$1464738.47$1963934.89

.

322575.08275654203279.410620.3565997.62821$937614.26$2293265.33203279.410667530.528600.3594783.47874$1346568.71$2161654.29

.

332652.33523855209377.79320.3567977.55706$855014.41$2479305.03209377.79369556.4444600.3597626.9831$1227941.7$2372245.33

.

342731.90529656215659.126810.3572748.78907$802169.2$2679656.51215659.126871643.1377900.35100555.7926$1108784.91$2596441.18

.

352813.86245457222128.900610.3574931.25274$715526.69$2892317.15222128.900673792.4319300.35103572.4664$989024.76$2835014.33

.

362898.27832858228792.767610000000.35115077.4687$936961.72$3157764.35228792.767676006.2048800.35106679.6404$868586.53$3088778.67

.

3759235656.550610300000.35118529.7927$806229.32$3440108.85235656.550678286.3910300.35109880.0296$747394.38$3358591.63

.

3860242726.247110609000.35122085.6865$674600.48$3740304.26242726.247180634.9827600.35113176.4305$625371.22$3645356.47

.

3961250008.0345109272.700.35125748.2571$541990.71$4059355.15250008.034583054.0322400.35116571.7234$502438.7$3950024.6

.

4062257508.2756112550.88100.35129520.7048$408314.02$4398319.64257508.275685545.6532100.35120068.8751$378517.13$4273598.15

.

4163265233.5238115927.407400.35133406.3259$273482.97$4758312.27265233.523888112.0228100.35123670.9413$253525.43$4617132.55

.

4264273190.5296119405.229700.35137408.5157$137408.52$5140506.82273190.529690755.3834900.35127381.0696$127381.07$4981739.3

.

4365281386.2454122987.386500.35141530.7712141530.77$5546139.47281386.245493478.04500.35131202.5017$131202$5368588.89

.

4466$57654781.41$52306290.37