\begin{tabular}{|c|c|c|c|c|c|c|c|c|c|c|} \hline Year & BTCF & \begin{tabular}{l} BTCF with \\ Salvage \end{tabular} & factor & depreciation (dt) & \begin{tabular}{c} Taxible lacome \\ (T.1.) \end{tabular} & \begin{tabular}{c} Income Tax \\ (I.T.) \end{tabular} & ATCF & \begin{tabular}{c} Book Value \\ (BV) \end{tabular} & & \\ \hline 0 & .1339999 & -1339999 & & & & & & & Income Tax Rale - & 35% \\ \hline 1 & 13399,99 & 13399.99 & & & & & & & MARR - & 22.50% \\ \hline 2 & 13673.459 & 13673,46 & & & & & & & Depreciation is Five & Year MACR \\ \hline 3 & 13814,423 & 13814.42 & & & & & & & & \\ \hline 4 & 13958.323 & 13958.32 & & & & & & & & \\ \hline 5 & 14105.253 & 14105.25 & & & & & & & & \\ \hline 6 & 14255.309 & 14255.31 & & & & & & & & \\ \hline 7 & 14408.591 & 14408,59 & & & & & & & & \\ \hline 8 & 14565.207 & 14565.21 & & & & & & & & \\ \hline 9 & 14725.264 & 14725,26 & & & & & & & & \\ \hline 10 & 14888878 & 14888.88 & & & & & & & & \\ \hline 11 & 15056.169 & 15056.17 & & & & & & & & \\ \hline 12 & 15227.261 & 15227.26 & & & & & & & & \\ \hline 13 & 15402.287 & 15402.29 & & & & & & & & \\ \hline 14 & 15581384 & 15581.38 & & & & & & & & \\ \hline is & 15764.694 & 149764.59 & & & & & & & & \\ \hline \begin{tabular}{l} Salvage \\ (year 15) \end{tabular} & 133999.9 & & & & & & & & & \\ \hline & & & & & & & & & & \\ \hline Before & Tax IRR = & & & & After Tax IRR - & & & & & \\ \hline Befote & TaxNPY= & & & & Afler Tax NPV = & & & & & \\ \hline \end{tabular}