Year Pretax Annual Interest Expense Pretax Annual Depreciation Expense Post Tax Interest Expense

1 $ 17,900 $ 7,455 $ 11,814

2 $ 17,673 $ 8,681 $ 11,664
3 $ 17,431 $ 8,015 $ 11,504
4 $ 17,175 $ 7,539 $ 11,336
5 $ 16,903 $ 7,199 $ 11,156
6 $ 16,615 $ 7,199 $ 10,966
7 $ 16,308 $ 7,199 $ 10,763
8 $ 15,983 $ 6,774 $ 10,549
9 $ 15,637 $ 6,349 $ 10,320
10 $ 15,271 $ 6,349 $ 10,079
Total $ 166,896 $ 72,759 $ 110,151.36
NPV
PostTax Depreciation
Posttax Combined Interest & Depreciation Expense 10% PV Factor
Expense
$ 2,535 $ 9,279 0.9091
$ 2,952 $ 8,713 0.8264
$ 2,725 $ 8,779 0.7513
$ 2,563 $ 8,772 0.6830
$ 2,448 $ 8,708 0.6209
$ 2,448 $ 8,518 0.5645
$ 2,448 $ 8,316 0.5132
$ 2,303 $ 8,246 0.4665
$ 2,159 $ 8,162 0.4241
$ 2,159 $ 7,920 0.3855
$ 24,738.06 $ 85,413.30
PV ATCFs
$ 8,436
$ 7,201
$ 6,596
$ 5,992
$ 5,407
$ 4,808
$ 4,267
$ 3,847
$ 3,461
$ 3,054

$ 53,068