10

2,149,780.01

−170,457.15

−495,871.73

0

0

1,483,451

687,124.91

11

2,579,736.02

−170,457.15

−577,690.56

0

0

1,831,588

785,536.83

12

3,095,683.22

−170,457.15

−673,009.5

0

0

2,252,217

894,386.19

13

3,714,819.87

−170,457.15

−784,056.07

0

0

2,760,307

1,014,959.03

14

4,457,783.84

−170,457.15

−913,425.32

0

0

3,373,901

1,148,681.97

15

5,349,340.61

−170,457.15

−1,064,140.5

0

0

4,114,743

1,297,138.59

16

6,419,208.73

−170,457.15

−1,239,723.68

0

0

5,009,028

1,462,087.5

17

7,703,050.47

−170,457.15

−1,444,278.09

0

0

6,088,315

1,645,482.58

18

9,243,660.57

−170,457.15

−1,682,583.98

0

0

7,390,619

1,849,495.34

19

11,092,392.68

−170,457.15

−1,960,210.33

0

0

8,961,725

2,076,539.84

20

13,310,871.22

−170,457.15

−2,283,645.04

0

0

10,856,769

2,329,300.33

Salvage Value

250,880

53,825.85

Total Present Worth of Savings = 17,764,928.49