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 |