• You will need to login or register before you can post a message. If you already have an Agriville account login by clicking the login icon on the top right corner of the page. If you are a new user you will need to Register.

Announcement

Collapse
No announcement yet.

Embeded Spreadsheet

Collapse
X
Collapse
 
  • Filter
  • Time
  • Show
Clear All
new posts
Previous template Next
    #1

    Embeded Spreadsheet

    <html xmlns="urn:schemas-microsoft-comfficeffice"
    xmlns:x="urn:schemas-microsoft-comffice:excel"
    xmlns="http://www.w3.org/TR/REC-html40">

    <head>
    <meta http-equiv=Content-Type content="text/html; charset=windows-1252">
    <meta name=ProgId content=Excel.Sheet>
    <meta name=Generator content="Microsoft Excel 11">
    <link rel=File-List href="Machinery_files/filelist.xml">
    <link rel=Edit-Time-Data href="Machinery_files/editdata.mso">
    <link rel=OLE-Object-Data href="Machinery_files/oledata.mso">
    <!--[if gte mso 9]><xml>
    <oocumentProperties>
    <o:Author>XPS</o:Author>
    <o:LastAuthor>XPS</o:LastAuthor>
    <o:Created>2011-03-18T12:05:00Z</o:Created>
    <o:LastSaved>2011-03-18T12:09:49Z</o:LastSaved>
    <o:Version>11.5606</o:Version>
    </oocumentProperties>
    </xml><![endif]-->
    <style>
    <!--table
    {mso-displayed-decimal-separator:".";
    mso-displayed-thousand-separator:",";}
    @page
    {margin:1.0in .75in 1.0in .75in;
    mso-header-margin:.5in;
    mso-footer-margin:.5in;}
    tr
    {mso-height-source:auto;}
    col
    {mso-width-source:auto;}
    br
    {mso-data-placement:same-cell;}
    .style0
    {mso-number-format:General;
    text-align:general;
    vertical-align:bottom;
    white-space:nowrap;
    mso-rotate:0;
    mso-background-source:auto;
    mso-pattern:auto;
    color:windowtext;
    font-size:10.0pt;
    font-weight:400;
    font-style:normal;
    text-decoration:none;
    font-family:Arial;
    mso-generic-font-family:auto;
    mso-font-charset:0;
    border:none;
    mso-protection:locked visible;
    mso-style-name:Normal;
    mso-style-id:0;}
    .style20
    {mso-number-format:0%;
    mso-style-name:Percent;
    mso-style-id:5;}
    td
    {mso-style-parent:style0;
    padding-top:1px;
    padding-right:1px;
    padding-left:1px;
    mso-ignoreadding;
    color:windowtext;
    font-size:10.0pt;
    font-weight:400;
    font-style:normal;
    text-decoration:none;
    font-family:Arial;
    mso-generic-font-family:auto;
    mso-font-charset:0;
    mso-number-format:General;
    text-align:general;
    vertical-align:bottom;
    border:none;
    mso-background-source:auto;
    mso-pattern:auto;
    mso-protection:locked visible;
    white-space:nowrap;
    mso-rotate:0;}
    .xl24
    {mso-style-parent:style0;
    mso-number-format:"_-* #,##0.00_-;-* #,##0.00_-;_-* 022-022??_-;_-@_-";}
    .xl25
    {mso-style-parent:style0;
    mso-number-format:"022$022#,##0.00;[Red]-022$022#,##0.00";}
    .xl26
    {mso-style-parent:style20;
    mso-number-format:0%;}
    .xl27
    {mso-style-parent:style0;
    mso-number-format:"_-* #,##0_-;-* #,##0_-;_-* 022-022_-;_-@_-";}
    .xl28
    {mso-style-parent:style0;
    font-weight:700;
    text-align:left;
    padding-left:12px;
    mso-char-indent-count:1;}
    .xl29
    {mso-style-parent:style0;
    font-weight:700;
    font-family:Arial, sans-serif;
    mso-font-charset:0;
    text-align:center;
    white-space:normal;}
    .xl30
    {mso-style-parent:style0;
    font-weight:700;
    font-family:Arial, sans-serif;
    mso-font-charset:0;}
    -->
    </style>
    <!--[if gte mso 9]><xml>
    <x:ExcelWorkbook>
    <x:ExcelWorksheets>
    <x:ExcelWorksheet>
    <x:Name>Sheet1</x:Name>
    <x:WorksheetOptions>
    <x:Print>
    <x:ValidPrinterInfo/>
    <x:HorizontalResolution>-3</x:HorizontalResolution>
    <x:VerticalResolution>0</x:VerticalResolution>
    </x:Print>
    <x:Selected/>
    <x:Panes>
    <x:Pane>
    <x:Number>3</x:Number>
    <x:ActiveRow>15</x:ActiveRow>
    <x:RangeSelection>$A$16:$A$25</x:RangeSelection>
    </x:Pane>
    </x:Panes>
    <x:ProtectContents>False</x:ProtectContents>
    <x:ProtectObjects>False</x:ProtectObjects>
    <x:ProtectScenarios>False</x:ProtectScenarios>
    </x:WorksheetOptions>
    </x:ExcelWorksheet>
    <x:ExcelWorksheet>
    <x:Name>Sheet2</x:Name>
    <x:WorksheetOptions>
    <x:ProtectContents>False</x:ProtectContents>
    <x:ProtectObjects>False</x:ProtectObjects>
    <x:ProtectScenarios>False</x:ProtectScenarios>
    </x:WorksheetOptions>
    </x:ExcelWorksheet>
    <x:ExcelWorksheet>
    <x:Name>Sheet3</x:Name>
    <x:WorksheetOptions>
    <x:ProtectContents>False</x:ProtectContents>
    <x:ProtectObjects>False</x:ProtectObjects>
    <x:ProtectScenarios>False</x:ProtectScenarios>
    </x:WorksheetOptions>
    </x:ExcelWorksheet>
    </x:ExcelWorksheets>
    <x:WindowHeight>8640</x:WindowHeight>
    <x:WindowWidth>11100</x:WindowWidth>
    <x:WindowTopX>720</x:WindowTopX>
    <x:WindowTopY>300</x:WindowTopY>
    <x:ProtectStructure>False</x:ProtectStructure>
    <x:ProtectWindows>False</x:ProtectWindows>
    </x:ExcelWorkbook>
    </xml><![endif]-->
    </head>

    <body link=blue vlink=purple>

    <table x:str border=0 cellpadding=0 cellspacing=0 width=745 style='border-collapse:
    collapse;table-layout:fixed;width:558pt'>
    <col width=39 style='mso-width-source:userset;mso-width-alt:1426;width:29pt'>
    <col width=72 style='mso-width-source:userset;mso-width-alt:2633;width:54pt'>
    <col width=64 style='width:48pt'>
    <col width=72 style='mso-width-source:userset;mso-width-alt:2633;width:54pt'>
    <col width=64 style='width:48pt'>
    <col width=71 style='mso-width-source:userset;mso-width-alt:2596;width:53pt'>
    <col width=89 style='mso-width-source:userset;mso-width-alt:3254;width:67pt'>
    <col width=72 style='mso-width-source:userset;mso-width-alt:2633;width:54pt'>
    <col width=79 style='mso-width-source:userset;mso-width-alt:2889;width:59pt'>
    <col width=44 style='mso-width-source:userset;mso-width-alt:1609;width:33pt'>
    <col width=79 style='mso-width-source:userset;mso-width-alt:2889;width:59pt'>
    <tr height=51 style='height:38.25pt'>
    <td height=51 class=xl29 width=39 style='height:38.25pt;width:29pt'>Year</td>
    <td class=xl29 width=72 style='width:54pt'>Capital Costs</td>
    <td class=xl29 width=64 style='width:48pt'>Hours</td>
    <td class=xl29 width=72 style='width:54pt'>Annual Repair Costs</td>
    <td class=xl29 width=64 style='width:48pt'>Interest Costs</td>
    <td class=xl29 width=71 style='width:53pt'>Annual CCA</td>
    <td class=xl29 width=89 style='width:67pt'>Total Expenses</td>
    <td class=xl29 width=72 style='width:54pt'>Tax Savings</td>
    <td class=xl29 width=79 style='width:59pt'>Net Costs</td>
    <td class=xl29 width=44 style='width:33pt'>ATCC</td>
    <td class=xl29 width=79 style='width:59pt'>PV</td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 class=xl30 align=right style='height:12.75pt' x:num>0</td>
    <td class=xl24 x:num="50000"><span style='mso-spacerun:yes'> </span>50,000.00
    </td>
    <td align=right x:num>500</td>
    <td colspan=2 class=xl24 style='mso-ignore:colspan'></td>
    <td class=xl25 align=right x:num="30000" x:fmla="=200000*(0.3/2)">$30,000.00</td>
    <td class=xl24 x:num="50000" x:fmla="= B2 D2 E2"><span
    style='mso-spacerun:yes'>     </span>50,000.00 </td>
    <td class=xl24 x:num="8400" x:fmla="=SUM(D2:F2)*0.28"><span
    style='mso-spacerun:yes'>   </span>8,400.00 </td>
    <td class=xl24 x:num="41600" x:fmla="= G2-H2"><span
    style='mso-spacerun:yes'>   </span>41,600.00 </td>
    <td class=xl26 align=right x:num="0.04">4%</td>
    <td class=xl24 x:num="41600" x:fmla="= I2/(1 J2)^A2"><span
    style='mso-spacerun:yes'>   </span>41,600.00 </td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 class=xl30 align=right style='height:12.75pt' x:num>1</td>
    <td class=xl24 x:num="25922.972766925603" x:fmla="=-PMT(0.05,7,150000,0)"><span
    style='mso-spacerun:yes'> </span>25,922.97 </td>
    <td align=right x:num x:fmla="= C2 500">1000</td>
    <td class=xl24 x:num="506.25"><span style='mso-spacerun:yes'>     
    </span>506.25 </td>
    <td class=xl27 x:num="7500" x:fmla="=-IPMT(0.05,A3,7,150000,0)"><span
    style='mso-spacerun:yes'>     </span>7,500 </td>
    <td class=xl25 align=right x:num="51000" x:fmla="=(200000-SUM($F$2))*0.3">$51,000.00</td>
    <td class=xl24 x:num="26429.222766925603" x:fmla="= B3 D3"><span
    style='mso-spacerun:yes'>     </span>26,429.22 </td>
    <td class=xl24 x:num="16521.75" x:fmla="=SUM(D3:F3)*0.28"><span
    style='mso-spacerun:yes'> </span>16,521.75 </td>
    <td class=xl24 x:num="9907.4727669256026" x:fmla="= G3-H3"><span
    style='mso-spacerun:yes'>     </span>9,907.47 </td>
    <td class=xl26 align=right x:num="0.04">4%</td>
    <td class=xl24 x:num="9526.4161220438491" x:fmla="= I3/(1 J3)^A3"><span
    style='mso-spacerun:yes'>     </span>9,526.42 </td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 class=xl30 align=right style='height:12.75pt' x:num>2</td>
    <td class=xl24 x:num="25922.972766925603" x:fmla="=-PMT(0.05,7,150000,0)"><span
    style='mso-spacerun:yes'> </span>25,922.97 </td>
    <td align=right x:num x:fmla="= C3 500">1500</td>
    <td class=xl24 x:num="843.75"><span style='mso-spacerun:yes'>     
    </span>843.75 </td>
    <td class=xl27 x:num="6578.8513616537184" x:fmla="=-IPMT(0.05,A4,7,150000,0)"><span
    style='mso-spacerun:yes'>     </span>6,579 </td>
    <td class=xl25 align=right x:num="35700" x:fmla="=(200000-SUM($F$2:F3))*0.3">$35,700.00</td>
    <td class=xl24 x:num="26766.722766925603" x:fmla="= B4 D4"><span
    style='mso-spacerun:yes'>     </span>26,766.72 </td>
    <td class=xl24 x:num="12074.328381263042" x:fmla="=SUM(D4:F4)*0.28"><span
    style='mso-spacerun:yes'> </span>12,074.33 </td>
    <td class=xl24 x:num="14692.394385662561" x:fmla="= G4-H4"><span
    style='mso-spacerun:yes'>   </span>14,692.39 </td>
    <td class=xl26 align=right x:num="0.04">4%</td>
    <td class=xl24 x:num="13583.944513371449" x:fmla="= I4/(1 J4)^A4"><span
    style='mso-spacerun:yes'>   </span>13,583.94 </td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 class=xl30 align=right style='height:12.75pt' x:num>3</td>
    <td class=xl24 x:num="25922.972766925603" x:fmla="=-PMT(0.05,7,150000,0)"><span
    style='mso-spacerun:yes'> </span>25,922.97 </td>
    <td align=right x:num x:fmla="= C4 500">2000</td>
    <td class=xl24 x:num="1181.25"><span style='mso-spacerun:yes'>  
    </span>1,181.25 </td>
    <td class=xl27 x:num="5611.6452913901248" x:fmla="=-IPMT(0.05,A5,7,150000,0)"><span
    style='mso-spacerun:yes'>     </span>5,612 </td>
    <td class=xl25 align=right x:num="24990" x:fmla="=(200000-SUM($F$2:F4))*0.3">$24,990.00</td>
    <td class=xl24 x:num="27104.222766925603" x:fmla="= B5 D5"><span
    style='mso-spacerun:yes'>     </span>27,104.22 </td>
    <td class=xl24 x:num="8899.2106815892348" x:fmla="=SUM(D5:F5)*0.28"><span
    style='mso-spacerun:yes'>   </span>8,899.21 </td>
    <td class=xl24 x:num="18205.01208533637" x:fmla="= G5-H5"><span
    style='mso-spacerun:yes'>   </span>18,205.01 </td>
    <td class=xl26 align=right x:num="0.04">4%</td>
    <td class=xl24 x:num="16184.189453424031" x:fmla="= I5/(1 J5)^A5"><span
    style='mso-spacerun:yes'>   </span>16,184.19 </td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 class=xl30 align=right style='height:12.75pt' x:num>4</td>
    <td class=xl24 x:num="25922.972766925603" x:fmla="=-PMT(0.05,7,150000,0)"><span
    style='mso-spacerun:yes'> </span>25,922.97 </td>
    <td align=right x:num x:fmla="= C5 500">2500</td>
    <td class=xl24 x:num="1518.75"><span style='mso-spacerun:yes'>  
    </span>1,518.75 </td>
    <td class=xl27 x:num="4596.0789176133503" x:fmla="=-IPMT(0.05,A6,7,150000,0)"><span
    style='mso-spacerun:yes'>     </span>4,596 </td>
    <td class=xl25 align=right x:num="17493" x:fmla="=(200000-SUM($F$2:F5))*0.3">$17,493.00</td>
    <td class=xl24 x:num="27441.722766925603" x:fmla="= B6 D6"><span
    style='mso-spacerun:yes'>     </span>27,441.72 </td>
    <td class=xl24 x:num="6610.1920969317389" x:fmla="=SUM(D6:F6)*0.28"><span
    style='mso-spacerun:yes'>   </span>6,610.19 </td>
    <td class=xl24 x:num="20831.530669993863" x:fmla="= G6-H6"><span
    style='mso-spacerun:yes'>   </span>20,831.53 </td>
    <td class=xl26 align=right x:num="0.04">4%</td>
    <td class=xl24 x:num="17806.879722275022" x:fmla="= I6/(1 J6)^A6"><span
    style='mso-spacerun:yes'>   </span>17,806.88 </td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 class=xl30 align=right style='height:12.75pt' x:num>5</td>
    <td class=xl24 x:num="25922.972766925603" x:fmla="=-PMT(0.05,7,150000,0)"><span
    style='mso-spacerun:yes'> </span>25,922.97 </td>
    <td align=right x:num x:fmla="= C6 500">3000</td>
    <td class=xl24 x:num="1856.25"><span style='mso-spacerun:yes'>  
    </span>1,856.25 </td>
    <td class=xl27 x:num="3529.7342251477394" x:fmla="=-IPMT(0.05,A7,7,150000,0)"><span
    style='mso-spacerun:yes'>     </span>3,530 </td>
    <td class=xl25 align=right x:num="12245.1" x:fmla="=(200000-SUM($F$2:F6))*0.3">$12,245.10</td>
    <td class=xl24 x:num="27779.222766925603" x:fmla="= B7 D7"><span
    style='mso-spacerun:yes'>     </span>27,779.22 </td>
    <td class=xl24 x:num="4936.7035830413679" x:fmla="=SUM(D7:F7)*0.28"><span
    style='mso-spacerun:yes'>   </span>4,936.70 </td>
    <td class=xl24 x:num="22842.519183884237" x:fmla="= G7-H7"><span
    style='mso-spacerun:yes'>   </span>22,842.52 </td>
    <td class=xl26 align=right x:num="0.04">4%</td>
    <td class=xl24 x:num="18774.885703904954" x:fmla="= I7/(1 J7)^A7"><span
    style='mso-spacerun:yes'>   </span>18,774.89 </td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 class=xl30 align=right style='height:12.75pt' x:num>6</td>
    <td class=xl24 x:num="25922.972766925603" x:fmla="=-PMT(0.05,7,150000,0)"><span
    style='mso-spacerun:yes'> </span>25,922.97 </td>
    <td align=right x:num x:fmla="= C7 500">3500</td>
    <td class=xl24 x:num="2193.75"><span style='mso-spacerun:yes'>  
    </span>2,193.75 </td>
    <td class=xl27 x:num="2410.0722980588444" x:fmla="=-IPMT(0.05,A8,7,150000,0)"><span
    style='mso-spacerun:yes'>     </span>2,410 </td>
    <td class=xl25 align=right x:num="8571.57" x:fmla="=(200000-SUM($F$2:F7))*0.3">$8,571.57</td>
    <td class=xl24 x:num="28116.722766925603" x:fmla="= B8 D8"><span
    style='mso-spacerun:yes'>     </span>28,116.72 </td>
    <td class=xl24 x:num="3689.1098434564765" x:fmla="=SUM(D8:F8)*0.28"><span
    style='mso-spacerun:yes'>   </span>3,689.11 </td>
    <td class=xl24 x:num="24427.612923469125" x:fmla="= G8-H8"><span
    style='mso-spacerun:yes'>   </span>24,427.61 </td>
    <td class=xl26 align=right x:num="0.04">4%</td>
    <td class=xl24 x:num="19305.497322331081" x:fmla="= I8/(1 J8)^A8"><span
    style='mso-spacerun:yes'>   </span>19,305.50 </td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 class=xl30 align=right style='height:12.75pt' x:num>7</td>
    <td class=xl24 x:num="25922.972766925603" x:fmla="=-PMT(0.05,7,150000,0)"><span
    style='mso-spacerun:yes'> </span>25,922.97 </td>
    <td align=right x:num x:fmla="= C8 500">4000</td>
    <td class=xl24 x:num="2531.25"><span style='mso-spacerun:yes'>  
    </span>2,531.25 </td>
    <td class=xl27 x:num="1234.4272746155098" x:fmla="=-IPMT(0.05,A9,7,150000,0)"><span
    style='mso-spacerun:yes'>     </span>1,234 </td>
    <td class=xl25 align=right x:num="6000.0989999999956"
    x:fmla="=(200000-SUM($F$2:F8))*0.3">$6,000.10</td>
    <td class=xl24 x:num="28454.222766925603" x:fmla="= B9 D9"><span
    style='mso-spacerun:yes'>     </span>28,454.22 </td>
    <td class=xl24 x:num="2734.417356892342" x:fmla="=SUM(D9:F9)*0.28"><span
    style='mso-spacerun:yes'>   </span>2,734.42 </td>
    <td class=xl24 x:num="25719.805410033259" x:fmla="= G9-H9"><span
    style='mso-spacerun:yes'>   </span>25,719.81 </td>
    <td class=xl26 align=right x:num="0.04">4%</td>
    <td class=xl24 x:num="19544.93828317507" x:fmla="= I9/(1 J9)^A9"><span
    style='mso-spacerun:yes'>   </span>19,544.94 </td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 class=xl30 align=right style='height:12.75pt' x:num>7</td>
    <td class=xl24></td>
    <td></td>
    <td class=xl24 x:num="10631.25" x:fmla="=SUM(D39)"><span
    style='mso-spacerun:yes'> </span>10,631.25 </td>
    <td class=xl24></td>
    <td></td>
    <td>Total Costs</td>
    <td class=xl24></td>
    <td class=xl24 x:num="178226.34742530502" x:fmla="=SUM(I2:I9)"><span
    style='mso-spacerun:yes'> </span>178,226.35 </td>
    <td class=xl26 align=right x:num="0.04">4%</td>
    <td class=xl24 x:num="156326.75112052547" x:fmla="=SUM(K2:K9)"><span
    style='mso-spacerun:yes'> </span>156,326.75 </td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 class=xl30 align=right style='height:12.75pt' x:num>7</td>
    <td class=xl24></td>
    <td colspan=4 style='mso-ignore:colspan'></td>
    <td>Salvage Value</td>
    <td></td>
    <td class=xl24 x:num="85000"><span style='mso-spacerun:yes'>  
    </span>85,000.00 </td>
    <td class=xl26 align=right x:num="0.04">4%</td>
    <td class=xl24 x:num="64593.01412217538" x:fmla="= I11/(1 J11)^A11"><span
    style='mso-spacerun:yes'>   </span>64,593.01 </td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 colspan=6 style='height:12.75pt;mso-ignore:colspan'></td>
    <td colspan=2 style='mso-ignore:colspan'>PV Net Cost of Tractor</td>
    <td colspan=2 style='mso-ignore:colspan'></td>
    <td class=xl24 x:num="91733.736998350098" x:fmla="= K10-K11"><span
    style='mso-spacerun:yes'>   </span>91,733.74 </td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 colspan=6 style='height:12.75pt;mso-ignore:colspan'></td>
    <td class=xl28></td>
    <td colspan=4 style='mso-ignore:colspan'></td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 colspan=6 style='height:12.75pt;mso-ignore:colspan'></td>
    <td class=xl28></td>
    <td colspan=4 style='mso-ignore:colspan'></td>
    </tr>
    <tr height=51 style='height:38.25pt'>
    <td height=51 class=xl29 width=39 style='height:38.25pt;width:29pt'>Year</td>
    <td class=xl29 width=72 style='width:54pt'>Capital Costs</td>
    <td class=xl29 width=64 style='width:48pt'>Hours</td>
    <td class=xl29 width=72 style='width:54pt'>Annual Repair Costs</td>
    <td class=xl29 width=64 style='width:48pt'>Interest Costs</td>
    <td class=xl29 width=71 style='width:53pt'>Annual CCA</td>
    <td class=xl29 width=89 style='width:67pt'>Total Expenses</td>
    <td class=xl29 width=72 style='width:54pt'>Tax Savings</td>
    <td class=xl29 width=79 style='width:59pt'>Net Costs</td>
    <td class=xl29 width=44 style='width:33pt'>ATCC</td>
    <td class=xl29 width=79 style='width:59pt'>NPV</td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 class=xl30 align=right style='height:12.75pt' x:num>0</td>
    <td class=xl24 x:num="50000"><span style='mso-spacerun:yes'> </span>50,000.00
    </td>
    <td align=right x:num>2000</td>
    <td colspan=2 class=xl24 style='mso-ignore:colspan'></td>
    <td class=xl25 align=right x:num="22500" x:fmla="=150000*(0.3/2)">$22,500.00</td>
    <td class=xl24 x:num="50000" x:fmla="= B16 D16 E16"><span
    style='mso-spacerun:yes'>     </span>50,000.00 </td>
    <td class=xl24 x:num="6300" x:fmla="=SUM(D16:F16)*0.28"><span
    style='mso-spacerun:yes'>   </span>6,300.00 </td>
    <td class=xl24 x:num="43700" x:fmla="= G16-H16"><span
    style='mso-spacerun:yes'>   </span>43,700.00 </td>
    <td class=xl26 align=right x:num="0.04">4%</td>
    <td class=xl24 x:num="43700" x:fmla="= I16/(1 J16)^A16"><span
    style='mso-spacerun:yes'>   </span>43,700.00 </td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 class=xl30 align=right style='height:12.75pt' x:num>1</td>
    <td class=xl24 x:num="17281.981844617068" x:fmla="=-PMT(0.05,7,100000,0)"><span
    style='mso-spacerun:yes'> </span>17,281.98 </td>
    <td align=right x:num x:fmla="= C16 500">2500</td>
    <td class=xl24 x:num="1518.75"><span style='mso-spacerun:yes'>  
    </span>1,518.75 </td>
    <td class=xl27 x:num="5000" x:fmla="=-IPMT(0.05,A17,7,100000,0)"><span
    style='mso-spacerun:yes'>     </span>5,000 </td>
    <td class=xl25 align=right x:num="38250" x:fmla="=(150000-SUM($F$16))*0.3">$38,250.00</td>
    <td class=xl24 x:num="18800.731844617068" x:fmla="= B17 D17"><span
    style='mso-spacerun:yes'>     </span>18,800.73 </td>
    <td class=xl24 x:num="12535.25" x:fmla="=SUM(D17:F17)*0.28"><span
    style='mso-spacerun:yes'> </span>12,535.25 </td>
    <td class=xl24 x:num="6265.4818446170666" x:fmla="= G17-H17"><span
    style='mso-spacerun:yes'>     </span>6,265.48 </td>
    <td class=xl26 align=right x:num="0.04">4%</td>
    <td class=xl24 x:num="6024.5017736702557" x:fmla="= I17/(1 J17)^A17"><span
    style='mso-spacerun:yes'>     </span>6,024.50 </td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 class=xl30 align=right style='height:12.75pt' x:num>2</td>
    <td class=xl24 x:num="17281.981844617068" x:fmla="=-PMT(0.05,7,100000,0)"><span
    style='mso-spacerun:yes'> </span>17,281.98 </td>
    <td align=right x:num x:fmla="= C17 500">3000</td>
    <td class=xl24 x:num="1856.25"><span style='mso-spacerun:yes'>  
    </span>1,856.25 </td>
    <td class=xl27 x:num="4385.9009077691462" x:fmla="=-IPMT(0.05,A18,7,100000,0)"><span
    style='mso-spacerun:yes'>     </span>4,386 </td>
    <td class=xl25 align=right x:num="26775" x:fmla="=(150000-SUM($F$16:F17))*0.3">$26,775.00</td>
    <td class=xl24 x:num="19138.231844617068" x:fmla="= B18 D18"><span
    style='mso-spacerun:yes'>     </span>19,138.23 </td>
    <td class=xl24 x:num="9244.8022541753617" x:fmla="=SUM(D18:F18)*0.28"><span
    style='mso-spacerun:yes'>   </span>9,244.80 </td>
    <td class=xl24 x:num="9893.4295904417068" x:fmla="= G18-H18"><span
    style='mso-spacerun:yes'>     </span>9,893.43 </td>
    <td class=xl26 align=right x:num="0.04">4%</td>
    <td class=xl24 x:num="9147.0317958965479" x:fmla="= I18/(1 J18)^A18"><span
    style='mso-spacerun:yes'>     </span>9,147.03 </td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 class=xl30 align=right style='height:12.75pt' x:num>3</td>
    <td class=xl24 x:num="17281.981844617068" x:fmla="=-PMT(0.05,7,100000,0)"><span
    style='mso-spacerun:yes'> </span>17,281.98 </td>
    <td align=right x:num x:fmla="= C18 500">3500</td>
    <td class=xl24 x:num="2193.75"><span style='mso-spacerun:yes'>  
    </span>2,193.75 </td>
    <td class=xl27 x:num="3741.0968609267497" x:fmla="=-IPMT(0.05,A19,7,100000,0)"><span
    style='mso-spacerun:yes'>     </span>3,741 </td>
    <td class=xl25 align=right x:num="18742.5"
    x:fmla="=(150000-SUM($F$16:F18))*0.3">$18,742.50</td>
    <td class=xl24 x:num="19475.731844617068" x:fmla="= B19 D19"><span
    style='mso-spacerun:yes'>     </span>19,475.73 </td>
    <td class=xl24 x:num="6909.6571210594911" x:fmla="=SUM(D19:F19)*0.28"><span
    style='mso-spacerun:yes'>   </span>6,909.66 </td>
    <td class=xl24 x:num="12566.074723557576" x:fmla="= G19-H19"><span
    style='mso-spacerun:yes'>   </span>12,566.07 </td>
    <td class=xl26 align=right x:num="0.04">4%</td>
    <td class=xl24 x:num="11171.194672029307" x:fmla="= I19/(1 J19)^A19"><span
    style='mso-spacerun:yes'>   </span>11,171.19 </td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 class=xl30 align=right style='height:12.75pt' x:num>4</td>
    <td class=xl24 x:num="17281.981844617068" x:fmla="=-PMT(0.05,7,100000,0)"><span
    style='mso-spacerun:yes'> </span>17,281.98 </td>
    <td align=right x:num x:fmla="= C19 500">4000</td>
    <td class=xl24 x:num="2531.25"><span style='mso-spacerun:yes'>  
    </span>2,531.25 </td>
    <td class=xl27 x:num="3064.0526117422332" x:fmla="=-IPMT(0.05,A20,7,100000,0)"><span
    style='mso-spacerun:yes'>     </span>3,064 </td>
    <td class=xl25 align=right x:num="13119.75"
    x:fmla="=(150000-SUM($F$16:F19))*0.3">$13,119.75</td>
    <td class=xl24 x:num="19813.231844617068" x:fmla="= B20 D20"><span
    style='mso-spacerun:yes'>     </span>19,813.23 </td>
    <td class=xl24 x:num="5240.214731287826" x:fmla="=SUM(D20:F20)*0.28"><span
    style='mso-spacerun:yes'>   </span>5,240.21 </td>
    <td class=xl24 x:num="14573.017113329242" x:fmla="= G20-H20"><span
    style='mso-spacerun:yes'>   </span>14,573.02 </td>
    <td class=xl26 align=right x:num="0.04">4%</td>
    <td class=xl24 x:num="12457.076104421751" x:fmla="= I20/(1 J20)^A20"><span
    style='mso-spacerun:yes'>   </span>12,457.08 </td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 class=xl30 align=right style='height:12.75pt' x:num>5</td>
    <td class=xl24 x:num="17281.981844617068" x:fmla="=-PMT(0.05,7,100000,0)"><span
    style='mso-spacerun:yes'> </span>17,281.98 </td>
    <td align=right x:num x:fmla="= C20 500">4500</td>
    <td class=xl24 x:num="2868.75"><span style='mso-spacerun:yes'>  
    </span>2,868.75 </td>
    <td class=xl27 x:num="2353.1561500984931" x:fmla="=-IPMT(0.05,A21,7,100000,0)"><span
    style='mso-spacerun:yes'>     </span>2,353 </td>
    <td class=xl25 align=right x:num="9183.8249999999989"
    x:fmla="=(150000-SUM($F$16:F20))*0.3">$9,183.83</td>
    <td class=xl24 x:num="20150.731844617068" x:fmla="= B21 D21"><span
    style='mso-spacerun:yes'>     </span>20,150.73 </td>
    <td class=xl24 x:num="4033.6047220275782" x:fmla="=SUM(D21:F21)*0.28"><span
    style='mso-spacerun:yes'>   </span>4,033.60 </td>
    <td class=xl24 x:num="16117.127122589491" x:fmla="= G21-H21"><span
    style='mso-spacerun:yes'>   </span>16,117.13 </td>
    <td class=xl26 align=right x:num="0.04">4%</td>
    <td class=xl24 x:num="13247.103665142653" x:fmla="= I21/(1 J21)^A21"><span
    style='mso-spacerun:yes'>   </span>13,247.10 </td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 class=xl30 align=right style='height:12.75pt' x:num>6</td>
    <td class=xl24 x:num="17281.981844617068" x:fmla="=-PMT(0.05,7,100000,0)"><span
    style='mso-spacerun:yes'> </span>17,281.98 </td>
    <td align=right x:num x:fmla="= C21 500">5000</td>
    <td class=xl24 x:num="3206.25"><span style='mso-spacerun:yes'>  
    </span>3,206.25 </td>
    <td class=xl27 x:num="1606.7148653725628" x:fmla="=-IPMT(0.05,A22,7,100000,0)"><span
    style='mso-spacerun:yes'>     </span>1,607 </td>
    <td class=xl25 align=right x:num="6428.6775000000007"
    x:fmla="=(150000-SUM($F$16:F21))*0.3">$6,428.68</td>
    <td class=xl24 x:num="20488.231844617068" x:fmla="= B22 D22"><span
    style='mso-spacerun:yes'>     </span>20,488.23 </td>
    <td class=xl24 x:num="3147.6598623043178" x:fmla="=SUM(D22:F22)*0.28"><span
    style='mso-spacerun:yes'>   </span>3,147.66 </td>
    <td class=xl24 x:num="17340.571982312751" x:fmla="= G22-H22"><span
    style='mso-spacerun:yes'>   </span>17,340.57 </td>
    <td class=xl26 align=right x:num="0.04">4%</td>
    <td class=xl24 x:num="13704.505922090955" x:fmla="= I22/(1 J22)^A22"><span
    style='mso-spacerun:yes'>   </span>13,704.51 </td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 class=xl30 align=right style='height:12.75pt' x:num>7</td>
    <td class=xl24 x:num="17281.981844617068" x:fmla="=-PMT(0.05,7,100000,0)"><span
    style='mso-spacerun:yes'> </span>17,281.98 </td>
    <td align=right x:num x:fmla="= C22 500">5500</td>
    <td class=xl24 x:num="3543.75"><span style='mso-spacerun:yes'>  
    </span>3,543.75 </td>
    <td class=xl27 x:num="822.95151641033885" x:fmla="=-IPMT(0.05,A23,7,100000,0)"><span
    style='mso-spacerun:yes'>        </span>823 </td>
    <td class=xl25 align=right x:num="4500.0742499999988"
    x:fmla="=(150000-SUM($F$16:F22))*0.3">$4,500.07</td>
    <td class=xl24 x:num="20825.731844617068" x:fmla="= B23 D23"><span
    style='mso-spacerun:yes'>     </span>20,825.73 </td>
    <td class=xl24 x:num="2482.6972145948948" x:fmla="=SUM(D23:F23)*0.28"><span
    style='mso-spacerun:yes'>   </span>2,482.70 </td>
    <td class=xl24 x:num="18343.034630022172" x:fmla="= G23-H23"><span
    style='mso-spacerun:yes'>   </span>18,343.03 </td>
    <td class=xl26 align=right x:num="0.04">4%</td>
    <td class=xl24 x:num="13939.198763536166" x:fmla="= I23/(1 J23)^A23"><span
    style='mso-spacerun:yes'>   </span>13,939.20 </td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 class=xl30 align=right style='height:12.75pt' x:num>7</td>
    <td colspan=3 style='mso-ignore:colspan'></td>
    <td class=xl24></td>
    <td></td>
    <td>Total Costs</td>
    <td class=xl24></td>
    <td class=xl24 x:num="138798.73700686998" x:fmla="=SUM(I16:I23)"><span
    style='mso-spacerun:yes'> </span>138,798.74 </td>
    <td class=xl26 align=right x:num="0.04">4%</td>
    <td class=xl24 x:num="123390.61269678763" x:fmla="=SUM(K16:K23)"><span
    style='mso-spacerun:yes'> </span>123,390.61 </td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 class=xl30 align=right style='height:12.75pt' x:num>7</td>
    <td class=xl24></td>
    <td colspan=4 style='mso-ignore:colspan'></td>
    <td>Salvage Value</td>
    <td></td>
    <td class=xl24 x:num="60000"><span style='mso-spacerun:yes'>  
    </span>60,000.00 </td>
    <td class=xl26 align=right x:num="0.04">4%</td>
    <td class=xl24 x:num="45595.068792123799" x:fmla="= I25/(1 J25)^A25"><span
    style='mso-spacerun:yes'>   </span>45,595.07 </td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 colspan=6 style='height:12.75pt;mso-ignore:colspan'></td>
    <td colspan=2 style='mso-ignore:colspan'>PV Net Cost of Tractor</td>
    <td colspan=2 style='mso-ignore:colspan'></td>
    <td class=xl24 x:num="77795.543904663835" x:fmla="= K24-K25"><span
    style='mso-spacerun:yes'>   </span>77,795.54 </td>
    </tr>
    <tr height=17 style='height:12.75pt'>
    <td height=17 colspan=10 style='height:12.75pt;mso-ignore:colspan'></td>
    <td class=xl24></td>
    </tr>
    <![if supportMisalignedColumns]>
    <tr height=0 style='display:none'>
    <td width=39 style='width:29pt'></td>
    <td width=72 style='width:54pt'></td>
    <td width=64 style='width:48pt'></td>
    <td width=72 style='width:54pt'></td>
    <td width=64 style='width:48pt'></td>
    <td width=71 style='width:53pt'></td>
    <td width=89 style='width:67pt'></td>
    <td width=72 style='width:54pt'></td>
    <td width=79 style='width:59pt'></td>
    <td width=44 style='width:33pt'></td>
    <td width=79 style='width:59pt'></td>
    </tr>
    <![endif]>
    </table>

    </body>

    </html>
    Tags: None
    #2
    MIME-Version: 1.0
    X-Document-Type: Worksheet
    Content-Location: file:///C:/96C8A2B9/Machinery.htm
    Content-Transfer-Encoding: quoted-printable
    Content-Type: text/html; charset="us-ascii"

    <html xmlns=3D"urn:schemas-microsoft-comfficeffice"
    xmlns:x=3D"urn:schemas-microsoft-comffice:excel"
    xmlns=3D"http://www.w3.org/TR/REC-html40">

    <head>
    <meta http-equiv=3DContent-Type content=3D"text/html; charset=3Dus-ascii">
    <meta name=3DProgId content=3DExcel.Sheet>
    <meta name=3DGenerator content=3D"Microsoft Excel 11">
    <link rel=3DFile-List href=3D"Machinery_files/filelist.xml">
    <link rel=3DEdit-Time-Data href=3D"Machinery_files/editdata.mso">
    <link rel=3DOLE-Object-Data href=3D"Machinery_files/oledata.mso">
    <!--[if gte mso 9]><xml>
    <oocumentProperties>
    <o:Author>XPS</o:Author>
    <o:LastAuthor>XPS</o:LastAuthor>
    <o:Created>2011-03-18T12:05:00Z</o:Created>
    <o:LastSaved>2011-03-18T12:14:49Z</o:LastSaved>
    <o:Version>11.5606</o:Version>
    </oocumentProperties>
    </xml><![endif]-->
    <style>
    <!--table
    {mso-displayed-decimal-separator:".";
    mso-displayed-thousand-separator:",";}
    @page
    {margin:1.0in .75in 1.0in .75in;
    mso-header-margin:.5in;
    mso-footer-margin:.5in;}
    tr
    {mso-height-source:auto;}
    col
    {mso-width-source:auto;}
    br
    {mso-data-placement:same-cell;}
    .style0
    {mso-number-format:General;
    text-align:general;
    vertical-align:bottom;
    white-space:nowrap;
    mso-rotate:0;
    mso-background-source:auto;
    mso-pattern:auto;
    color:windowtext;
    font-size:10.0pt;
    font-weight:400;
    font-style:normal;
    text-decoration:none;
    font-family:Arial;
    mso-generic-font-family:auto;
    mso-font-charset:0;
    border:none;
    mso-protection:locked visible;
    mso-style-name:Normal;
    mso-style-id:0;}
    .style20
    {mso-number-format:0%;
    mso-style-name:Percent;
    mso-style-id:5;}
    td
    {mso-style-parent:style0;
    padding-top:1px;
    padding-right:1px;
    padding-left:1px;
    mso-ignoreadding;
    color:windowtext;
    font-size:10.0pt;
    font-weight:400;
    font-style:normal;
    text-decoration:none;
    font-family:Arial;
    mso-generic-font-family:auto;
    mso-font-charset:0;
    mso-number-format:General;
    text-align:general;
    vertical-align:bottom;
    border:none;
    mso-background-source:auto;
    mso-pattern:auto;
    mso-protection:locked visible;
    white-space:nowrap;
    mso-rotate:0;}
    .xl24
    {mso-style-parent:style0;
    mso-number-format:"_-* #,##0.00_-;\-* #,##0.00_-;_-* 022-=
    022??_-;_-@_-";}
    .xl25
    {mso-style-parent:style0;
    mso-number-format:"022$022#,##0.00;[Red]\-022$022#,##=
    0.00";}
    .xl26
    {mso-style-parent:style20;
    mso-number-format:0%;}
    .xl27
    {mso-style-parent:style0;
    mso-number-format:"_-* #,##0_-;\-* #,##0_-;_-* 022-022_-;_=
    -@_-";}
    .xl28
    {mso-style-parent:style0;
    font-weight:700;
    text-align:left;
    padding-left:12px;
    mso-char-indent-count:1;}
    .xl29
    {mso-style-parent:style0;
    font-weight:700;
    font-family:Arial, sans-serif;
    mso-font-charset:0;
    text-align:center;
    white-space:normal;}
    .xl30
    {mso-style-parent:style0;
    font-weight:700;
    font-family:Arial, sans-serif;
    mso-font-charset:0;}
    -->
    </style>
    <!--[if gte mso 9]><xml>
    <x:ExcelWorkbook>
    <x:ExcelWorksheets>
    <x:ExcelWorksheet>
    <x:Name>Sheet1</x:Name>
    <x:WorksheetOptions>
    <x:Print>
    <x:ValidPrinterInfo/>
    <x:HorizontalResolution>-3</x:HorizontalResolution>
    <x:VerticalResolution>0</x:VerticalResolution>
    </x:Print>
    <x:Selected/>
    <x:Panes>
    <x:Pane>
    <x:Number>3</x:Number>
    <x:ActiveRow>15</x:ActiveRow>
    <x:RangeSelection>$A$16:$A$25</x:RangeSelection>
    </x:Pane>
    </x:Panes>
    <x:ProtectContents>False</x:ProtectContents>
    <x:ProtectObjects>False</x:ProtectObjects>
    <x:ProtectScenarios>False</x:ProtectScenarios>
    </x:WorksheetOptions>
    </x:ExcelWorksheet>
    </x:ExcelWorksheets>
    <x:WindowHeight>8640</x:WindowHeight>
    <x:WindowWidth>11100</x:WindowWidth>
    <x:WindowTopX>720</x:WindowTopX>
    <x:WindowTopY>300</x:WindowTopY>
    <x:ProtectStructure>False</x:ProtectStructure>
    <x:ProtectWindows>False</x:ProtectWindows>
    </x:ExcelWorkbook>
    </xml><![endif]-->
    </head>

    <body link=3Dblue vlink=3Dpurple>

    <table x:str border=3D0 cellpadding=3D0 cellspacing=3D0 width=3D745 style=
    =3D'border-collapse:
    collapse;table-layout:fixed;width:558pt'>
    <col width=3D39 style=3D'mso-width-source:userset;mso-width-alt:1426;width=
    :29pt'>
    <col width=3D72 style=3D'mso-width-source:userset;mso-width-alt:2633;width=
    :54pt'>
    <col width=3D64 style=3D'width:48pt'>
    <col width=3D72 style=3D'mso-width-source:userset;mso-width-alt:2633;width=
    :54pt'>
    <col width=3D64 style=3D'width:48pt'>
    <col width=3D71 style=3D'mso-width-source:userset;mso-width-alt:2596;width=
    :53pt'>
    <col width=3D89 style=3D'mso-width-source:userset;mso-width-alt:3254;width=
    :67pt'>
    <col width=3D72 style=3D'mso-width-source:userset;mso-width-alt:2633;width=
    :54pt'>
    <col width=3D79 style=3D'mso-width-source:userset;mso-width-alt:2889;width=
    :59pt'>
    <col width=3D44 style=3D'mso-width-source:userset;mso-width-alt:1609;width=
    :33pt'>
    <col width=3D79 style=3D'mso-width-source:userset;mso-width-alt:2889;width=
    :59pt'>
    <tr height=3D51 style=3D'height:38.25pt'>
    <td height=3D51 class=3Dxl29 width=3D39 style=3D'height:38.25pt;width:29p=
    t'>Year</td>
    <td class=3Dxl29 width=3D72 style=3D'width:54pt'>Capital Costs</td>
    <td class=3Dxl29 width=3D64 style=3D'width:48pt'>Hours</td>
    <td class=3Dxl29 width=3D72 style=3D'width:54pt'>Annual Repair Costs</td>
    <td class=3Dxl29 width=3D64 style=3D'width:48pt'>Interest Costs</td>
    <td class=3Dxl29 width=3D71 style=3D'width:53pt'>Annual CCA</td>
    <td class=3Dxl29 width=3D89 style=3D'width:67pt'>Total Expenses</td>
    <td class=3Dxl29 width=3D72 style=3D'width:54pt'>Tax Savings</td>
    <td class=3Dxl29 width=3D79 style=3D'width:59pt'>Net Costs</td>
    <td class=3Dxl29 width=3D44 style=3D'width:33pt'>ATCC</td>
    <td class=3Dxl29 width=3D79 style=3D'width:59pt'>PV</td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
    >0</td>
    <td class=3Dxl24 x:num=3D"50000"><span
    style=3D'mso-spacerun:yes'>&nbsp;</span>50,000.00 </td>
    <td align=3Dright x:num>500</td>
    <td colspan=3D2 class=3Dxl24 style=3D'mso-ignore:colspan'></td>
    <td class=3Dxl25 align=3Dright x:num=3D"30000" x:fmla=3D"=3D200000*(0.3/2=
    )">$30,000.00</td>
    <td class=3Dxl24 x:num=3D"50000" x:fmla=3D"=3D B2 D2 E2"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>50,000.00 </td>
    <td class=3Dxl24 x:num=3D"8400" x:fmla=3D"=3DSUM(D2:F2)*0.28"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>8,400.00 </td>
    <td class=3Dxl24 x:num=3D"41600" x:fmla=3D"=3D G2-H2"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>41,600.00 </td>
    <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
    <td class=3Dxl24 x:num=3D"41600" x:fmla=3D"=3D I2/(1 J2)^A2"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>41,600.00 </td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
    >1</td>
    <td class=3Dxl24 x:num=3D"25922.972766925603" x:fmla=3D"=3D-PMT(0.05,7,15=
    0000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;</span>25,922.97 </td>
    <td align=3Dright x:num x:fmla=3D"=3D C2 500">1000</td>
    <td class=3Dxl24 x:num=3D"506.25"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </span>506.25 <=
    /td>
    <td class=3Dxl27 x:num=3D"7500" x:fmla=3D"=3D-IPMT(0.05,A3,7,150000,0)"><=
    span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>7,500 </td>
    <td class=3Dxl25 align=3Dright x:num=3D"51000" x:fmla=3D"=3D(200000-SUM($=
    F$2))*0.3">$51,000.00</td>
    <td class=3Dxl24 x:num=3D"26429.222766925603" x:fmla=3D"=3D B3 D3"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>26,429.22 </td>
    <td class=3Dxl24 x:num=3D"16521.75" x:fmla=3D"=3DSUM(D3:F3)*0.28"><span
    style=3D'mso-spacerun:yes'>&nbsp;</span>16,521.75 </td>
    <td class=3Dxl24 x:num=3D"9907.4727669256026" x:fmla=3D"=3D G3-H3"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>9,907.47 </td>
    <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
    <td class=3Dxl24 x:num=3D"9526.4161220438491" x:fmla=3D"=3D I3/(1 J3)^A3"=
    ><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>9,526.42 </td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
    >2</td>
    <td class=3Dxl24 x:num=3D"25922.972766925603" x:fmla=3D"=3D-PMT(0.05,7,15=
    0000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;</span>25,922.97 </td>
    <td align=3Dright x:num x:fmla=3D"=3D C3 500">1500</td>
    <td class=3Dxl24 x:num=3D"843.75"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </span>843.75 <=
    /td>
    <td class=3Dxl27 x:num=3D"6578.8513616537184" x:fmla=3D"=3D-IPMT(0.05,A4,=
    7,150000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>6,579 </td>
    <td class=3Dxl25 align=3Dright x:num=3D"35700" x:fmla=3D"=3D(200000-SUM($=
    F$2:F3))*0.3">$35,700.00</td>
    <td class=3Dxl24 x:num=3D"26766.722766925603" x:fmla=3D"=3D B4 D4"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>26,766.72 </td>
    <td class=3Dxl24 x:num=3D"12074.328381263042" x:fmla=3D"=3DSUM(D4:F4)*0.2=
    8"><span
    style=3D'mso-spacerun:yes'>&nbsp;</span>12,074.33 </td>
    <td class=3Dxl24 x:num=3D"14692.394385662561" x:fmla=3D"=3D G4-H4"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>14,692.39 </td>
    <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
    <td class=3Dxl24 x:num=3D"13583.944513371449" x:fmla=3D"=3D I4/(1 J4)^A4"=
    ><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>13,583.94 </td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
    >3</td>
    <td class=3Dxl24 x:num=3D"25922.972766925603" x:fmla=3D"=3D-PMT(0.05,7,15=
    0000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;</span>25,922.97 </td>
    <td align=3Dright x:num x:fmla=3D"=3D C4 500">2000</td>
    <td class=3Dxl24 x:num=3D"1181.25"><span style=3D'mso-spacerun:yes'>&nbsp=
    ;&nbsp;
    </span>1,181.25 </td>
    <td class=3Dxl27 x:num=3D"5611.6452913901248" x:fmla=3D"=3D-IPMT(0.05,A5,=
    7,150000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>5,612 </td>
    <td class=3Dxl25 align=3Dright x:num=3D"24990" x:fmla=3D"=3D(200000-SUM($=
    F$2:F4))*0.3">$24,990.00</td>
    <td class=3Dxl24 x:num=3D"27104.222766925603" x:fmla=3D"=3D B5 D5"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>27,104.22 </td>
    <td class=3Dxl24 x:num=3D"8899.2106815892348" x:fmla=3D"=3DSUM(D5:F5)*0.2=
    8"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>8,899.21 </td>
    <td class=3Dxl24 x:num=3D"18205.01208533637" x:fmla=3D"=3D G5-H5"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>18,205.01 </td>
    <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
    <td class=3Dxl24 x:num=3D"16184.189453424031" x:fmla=3D"=3D I5/(1 J5)^A5"=
    ><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>16,184.19 </td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
    >4</td>
    <td class=3Dxl24 x:num=3D"25922.972766925603" x:fmla=3D"=3D-PMT(0.05,7,15=
    0000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;</span>25,922.97 </td>
    <td align=3Dright x:num x:fmla=3D"=3D C5 500">2500</td>
    <td class=3Dxl24 x:num=3D"1518.75"><span style=3D'mso-spacerun:yes'>&nbsp=
    ;&nbsp;
    </span>1,518.75 </td>
    <td class=3Dxl27 x:num=3D"4596.0789176133503" x:fmla=3D"=3D-IPMT(0.05,A6,=
    7,150000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>4,596 </td>
    <td class=3Dxl25 align=3Dright x:num=3D"17493" x:fmla=3D"=3D(200000-SUM($=
    F$2:F5))*0.3">$17,493.00</td>
    <td class=3Dxl24 x:num=3D"27441.722766925603" x:fmla=3D"=3D B6 D6"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>27,441.72 </td>
    <td class=3Dxl24 x:num=3D"6610.1920969317389" x:fmla=3D"=3DSUM(D6:F6)*0.2=
    8"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>6,610.19 </td>
    <td class=3Dxl24 x:num=3D"20831.530669993863" x:fmla=3D"=3D G6-H6"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>20,831.53 </td>
    <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
    <td class=3Dxl24 x:num=3D"17806.879722275022" x:fmla=3D"=3D I6/(1 J6)^A6"=
    ><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>17,806.88 </td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
    >5</td>
    <td class=3Dxl24 x:num=3D"25922.972766925603" x:fmla=3D"=3D-PMT(0.05,7,15=
    0000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;</span>25,922.97 </td>
    <td align=3Dright x:num x:fmla=3D"=3D C6 500">3000</td>
    <td class=3Dxl24 x:num=3D"1856.25"><span style=3D'mso-spacerun:yes'>&nbsp=
    ;&nbsp;
    </span>1,856.25 </td>
    <td class=3Dxl27 x:num=3D"3529.7342251477394" x:fmla=3D"=3D-IPMT(0.05,A7,=
    7,150000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>3,530 </td>
    <td class=3Dxl25 align=3Dright x:num=3D"12245.1" x:fmla=3D"=3D(200000-SUM=
    ($F$2:F6))*0.3">$12,245.10</td>
    <td class=3Dxl24 x:num=3D"27779.222766925603" x:fmla=3D"=3D B7 D7"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>27,779.22 </td>
    <td class=3Dxl24 x:num=3D"4936.7035830413679" x:fmla=3D"=3DSUM(D7:F7)*0.2=
    8"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>4,936.70 </td>
    <td class=3Dxl24 x:num=3D"22842.519183884237" x:fmla=3D"=3D G7-H7"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>22,842.52 </td>
    <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
    <td class=3Dxl24 x:num=3D"18774.885703904954" x:fmla=3D"=3D I7/(1 J7)^A7"=
    ><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>18,774.89 </td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
    >6</td>
    <td class=3Dxl24 x:num=3D"25922.972766925603" x:fmla=3D"=3D-PMT(0.05,7,15=
    0000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;</span>25,922.97 </td>
    <td align=3Dright x:num x:fmla=3D"=3D C7 500">3500</td>
    <td class=3Dxl24 x:num=3D"2193.75"><span style=3D'mso-spacerun:yes'>&nbsp=
    ;&nbsp;
    </span>2,193.75 </td>
    <td class=3Dxl27 x:num=3D"2410.0722980588444" x:fmla=3D"=3D-IPMT(0.05,A8,=
    7,150000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>2,410 </td>
    <td class=3Dxl25 align=3Dright x:num=3D"8571.57" x:fmla=3D"=3D(200000-SUM=
    ($F$2:F7))*0.3">$8,571.57</td>
    <td class=3Dxl24 x:num=3D"28116.722766925603" x:fmla=3D"=3D B8 D8"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>28,116.72 </td>
    <td class=3Dxl24 x:num=3D"3689.1098434564765" x:fmla=3D"=3DSUM(D8:F8)*0.2=
    8"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>3,689.11 </td>
    <td class=3Dxl24 x:num=3D"24427.612923469125" x:fmla=3D"=3D G8-H8"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>24,427.61 </td>
    <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
    <td class=3Dxl24 x:num=3D"19305.497322331081" x:fmla=3D"=3D I8/(1 J8)^A8"=
    ><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>19,305.50 </td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
    >7</td>
    <td class=3Dxl24 x:num=3D"25922.972766925603" x:fmla=3D"=3D-PMT(0.05,7,15=
    0000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;</span>25,922.97 </td>
    <td align=3Dright x:num x:fmla=3D"=3D C8 500">4000</td>
    <td class=3Dxl24 x:num=3D"2531.25"><span style=3D'mso-spacerun:yes'>&nbsp=
    ;&nbsp;
    </span>2,531.25 </td>
    <td class=3Dxl27 x:num=3D"1234.4272746155098" x:fmla=3D"=3D-IPMT(0.05,A9,=
    7,150000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>1,234 </td>
    <td class=3Dxl25 align=3Dright x:num=3D"6000.0989999999956"
    x:fmla=3D"=3D(200000-SUM($F$2:F8))*0.3">$6,000.10</td>
    <td class=3Dxl24 x:num=3D"28454.222766925603" x:fmla=3D"=3D B9 D9"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>28,454.22 </td>
    <td class=3Dxl24 x:num=3D"2734.417356892342" x:fmla=3D"=3DSUM(D9:F9)*0.28=
    "><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>2,734.42 </td>
    <td class=3Dxl24 x:num=3D"25719.805410033259" x:fmla=3D"=3D G9-H9"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>25,719.81 </td>
    <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
    <td class=3Dxl24 x:num=3D"19544.93828317507" x:fmla=3D"=3D I9/(1 J9)^A9">=
    <span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>19,544.94 </td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
    >7</td>
    <td class=3Dxl24></td>
    <td></td>
    <td class=3Dxl24 x:num=3D"10631.25" x:fmla=3D"=3DSUM(D39)"><span
    style=3D'mso-spacerun:yes'>&nbsp;</span>10,631.25 </td>
    <td class=3Dxl24></td>
    <td></td>
    <td>Total Costs</td>
    <td class=3Dxl24></td>
    <td class=3Dxl24 x:num=3D"178226.34742530502" x:fmla=3D"=3DSUM(I2:I9)"><s=
    pan
    style=3D'mso-spacerun:yes'>&nbsp;</span>178,226.35 </td>
    <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
    <td class=3Dxl24 x:num=3D"156326.75112052547" x:fmla=3D"=3DSUM(K2:K9)"><s=
    pan
    style=3D'mso-spacerun:yes'>&nbsp;</span>156,326.75 </td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
    >7</td>
    <td class=3Dxl24></td>
    <td colspan=3D4 style=3D'mso-ignore:colspan'></td>
    <td>Salvage Value</td>
    <td></td>
    <td class=3Dxl24 x:num=3D"85000"><span style=3D'mso-spacerun:yes'>&nbsp;&=
    nbsp;
    </span>85,000.00 </td>
    <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
    <td class=3Dxl24 x:num=3D"64593.01412217538" x:fmla=3D"=3D I11/(1 J11)^A1=
    1"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>64,593.01 </td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 colspan=3D6 style=3D'height:12.75pt;mso-ignore:colspan'><=
    /td>
    <td colspan=3D2 style=3D'mso-ignore:colspan'>PV Net Cost of Tractor</td>
    <td colspan=3D2 style=3D'mso-ignore:colspan'></td>
    <td class=3Dxl24 x:num=3D"91733.736998350098" x:fmla=3D"=3D K10-K11"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>91,733.74 </td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 colspan=3D6 style=3D'height:12.75pt;mso-ignore:colspan'><=
    /td>
    <td class=3Dxl28></td>
    <td colspan=3D4 style=3D'mso-ignore:colspan'></td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 colspan=3D6 style=3D'height:12.75pt;mso-ignore:colspan'><=
    /td>
    <td class=3Dxl28></td>
    <td colspan=3D4 style=3D'mso-ignore:colspan'></td>
    </tr>
    <tr height=3D51 style=3D'height:38.25pt'>
    <td height=3D51 class=3Dxl29 width=3D39 style=3D'height:38.25pt;width:29p=
    t'>Year</td>
    <td class=3Dxl29 width=3D72 style=3D'width:54pt'>Capital Costs</td>
    <td class=3Dxl29 width=3D64 style=3D'width:48pt'>Hours</td>
    <td class=3Dxl29 width=3D72 style=3D'width:54pt'>Annual Repair Costs</td>
    <td class=3Dxl29 width=3D64 style=3D'width:48pt'>Interest Costs</td>
    <td class=3Dxl29 width=3D71 style=3D'width:53pt'>Annual CCA</td>
    <td class=3Dxl29 width=3D89 style=3D'width:67pt'>Total Expenses</td>
    <td class=3Dxl29 width=3D72 style=3D'width:54pt'>Tax Savings</td>
    <td class=3Dxl29 width=3D79 style=3D'width:59pt'>Net Costs</td>
    <td class=3Dxl29 width=3D44 style=3D'width:33pt'>ATCC</td>
    <td class=3Dxl29 width=3D79 style=3D'width:59pt'>NPV</td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
    >0</td>
    <td class=3Dxl24 x:num=3D"50000"><span
    style=3D'mso-spacerun:yes'>&nbsp;</span>50,000.00 </td>
    <td align=3Dright x:num>2000</td>
    <td colspan=3D2 class=3Dxl24 style=3D'mso-ignore:colspan'></td>
    <td class=3Dxl25 align=3Dright x:num=3D"22500" x:fmla=3D"=3D150000*(0.3/2=
    )">$22,500.00</td>
    <td class=3Dxl24 x:num=3D"50000" x:fmla=3D"=3D B16 D16 E16"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>50,000.00 </td>
    <td class=3Dxl24 x:num=3D"6300" x:fmla=3D"=3DSUM(D16:F16)*0.28"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>6,300.00 </td>
    <td class=3Dxl24 x:num=3D"43700" x:fmla=3D"=3D G16-H16"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>43,700.00 </td>
    <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
    <td class=3Dxl24 x:num=3D"43700" x:fmla=3D"=3D I16/(1 J16)^A16"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>43,700.00 </td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
    >1</td>
    <td class=3Dxl24 x:num=3D"17281.981844617068" x:fmla=3D"=3D-PMT(0.05,7,10=
    0000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;</span>17,281.98 </td>
    <td align=3Dright x:num x:fmla=3D"=3D C16 500">2500</td>
    <td class=3Dxl24 x:num=3D"1518.75"><span style=3D'mso-spacerun:yes'>&nbsp=
    ;&nbsp;
    </span>1,518.75 </td>
    <td class=3Dxl27 x:num=3D"5000" x:fmla=3D"=3D-IPMT(0.05,A17,7,100000,0)">=
    <span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>5,000 </td>
    <td class=3Dxl25 align=3Dright x:num=3D"38250" x:fmla=3D"=3D(150000-SUM($=
    F$16))*0.3">$38,250.00</td>
    <td class=3Dxl24 x:num=3D"18800.731844617068" x:fmla=3D"=3D B17 D17"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>18,800.73 </td>
    <td class=3Dxl24 x:num=3D"12535.25" x:fmla=3D"=3DSUM(D17:F17)*0.28"><span
    style=3D'mso-spacerun:yes'>&nbsp;</span>12,535.25 </td>
    <td class=3Dxl24 x:num=3D"6265.4818446170666" x:fmla=3D"=3D G17-H17"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>6,265.48 </td>
    <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
    <td class=3Dxl24 x:num=3D"6024.5017736702557" x:fmla=3D"=3D I17/(1 J17)^A=
    17"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>6,024.50 </td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
    >2</td>
    <td class=3Dxl24 x:num=3D"17281.981844617068" x:fmla=3D"=3D-PMT(0.05,7,10=
    0000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;</span>17,281.98 </td>
    <td align=3Dright x:num x:fmla=3D"=3D C17 500">3000</td>
    <td class=3Dxl24 x:num=3D"1856.25"><span style=3D'mso-spacerun:yes'>&nbsp=
    ;&nbsp;
    </span>1,856.25 </td>
    <td class=3Dxl27 x:num=3D"4385.9009077691462" x:fmla=3D"=3D-IPMT(0.05,A18=
    ,7,100000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>4,386 </td>
    <td class=3Dxl25 align=3Dright x:num=3D"26775" x:fmla=3D"=3D(150000-SUM($=
    F$16:F17))*0.3">$26,775.00</td>
    <td class=3Dxl24 x:num=3D"19138.231844617068" x:fmla=3D"=3D B18 D18"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>19,138.23 </td>
    <td class=3Dxl24 x:num=3D"9244.8022541753617" x:fmla=3D"=3DSUM(D18:F18)*0=
    .28"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>9,244.80 </td>
    <td class=3Dxl24 x:num=3D"9893.4295904417068" x:fmla=3D"=3D G18-H18"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>9,893.43 </td>
    <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
    <td class=3Dxl24 x:num=3D"9147.0317958965479" x:fmla=3D"=3D I18/(1 J18)^A=
    18"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>9,147.03 </td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
    >3</td>
    <td class=3Dxl24 x:num=3D"17281.981844617068" x:fmla=3D"=3D-PMT(0.05,7,10=
    0000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;</span>17,281.98 </td>
    <td align=3Dright x:num x:fmla=3D"=3D C18 500">3500</td>
    <td class=3Dxl24 x:num=3D"2193.75"><span style=3D'mso-spacerun:yes'>&nbsp=
    ;&nbsp;
    </span>2,193.75 </td>
    <td class=3Dxl27 x:num=3D"3741.0968609267497" x:fmla=3D"=3D-IPMT(0.05,A19=
    ,7,100000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>3,741 </td>
    <td class=3Dxl25 align=3Dright x:num=3D"18742.5"
    x:fmla=3D"=3D(150000-SUM($F$16:F18))*0.3">$18,742.50</td>
    <td class=3Dxl24 x:num=3D"19475.731844617068" x:fmla=3D"=3D B19 D19"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>19,475.73 </td>
    <td class=3Dxl24 x:num=3D"6909.6571210594911" x:fmla=3D"=3DSUM(D19:F19)*0=
    .28"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>6,909.66 </td>
    <td class=3Dxl24 x:num=3D"12566.074723557576" x:fmla=3D"=3D G19-H19"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>12,566.07 </td>
    <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
    <td class=3Dxl24 x:num=3D"11171.194672029307" x:fmla=3D"=3D I19/(1 J19)^A=
    19"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>11,171.19 </td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
    >4</td>
    <td class=3Dxl24 x:num=3D"17281.981844617068" x:fmla=3D"=3D-PMT(0.05,7,10=
    0000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;</span>17,281.98 </td>
    <td align=3Dright x:num x:fmla=3D"=3D C19 500">4000</td>
    <td class=3Dxl24 x:num=3D"2531.25"><span style=3D'mso-spacerun:yes'>&nbsp=
    ;&nbsp;
    </span>2,531.25 </td>
    <td class=3Dxl27 x:num=3D"3064.0526117422332" x:fmla=3D"=3D-IPMT(0.05,A20=
    ,7,100000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>3,064 </td>
    <td class=3Dxl25 align=3Dright x:num=3D"13119.75"
    x:fmla=3D"=3D(150000-SUM($F$16:F19))*0.3">$13,119.75</td>
    <td class=3Dxl24 x:num=3D"19813.231844617068" x:fmla=3D"=3D B20 D20"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>19,813.23 </td>
    <td class=3Dxl24 x:num=3D"5240.214731287826" x:fmla=3D"=3DSUM(D20:F20)*0.=
    28"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>5,240.21 </td>
    <td class=3Dxl24 x:num=3D"14573.017113329242" x:fmla=3D"=3D G20-H20"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>14,573.02 </td>
    <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
    <td class=3Dxl24 x:num=3D"12457.076104421751" x:fmla=3D"=3D I20/(1 J20)^A=
    20"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>12,457.08 </td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
    >5</td>
    <td class=3Dxl24 x:num=3D"17281.981844617068" x:fmla=3D"=3D-PMT(0.05,7,10=
    0000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;</span>17,281.98 </td>
    <td align=3Dright x:num x:fmla=3D"=3D C20 500">4500</td>
    <td class=3Dxl24 x:num=3D"2868.75"><span style=3D'mso-spacerun:yes'>&nbsp=
    ;&nbsp;
    </span>2,868.75 </td>
    <td class=3Dxl27 x:num=3D"2353.1561500984931" x:fmla=3D"=3D-IPMT(0.05,A21=
    ,7,100000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>2,353 </td>
    <td class=3Dxl25 align=3Dright x:num=3D"9183.8249999999989"
    x:fmla=3D"=3D(150000-SUM($F$16:F20))*0.3">$9,183.83</td>
    <td class=3Dxl24 x:num=3D"20150.731844617068" x:fmla=3D"=3D B21 D21"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>20,150.73 </td>
    <td class=3Dxl24 x:num=3D"4033.6047220275782" x:fmla=3D"=3DSUM(D21:F21)*0=
    .28"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>4,033.60 </td>
    <td class=3Dxl24 x:num=3D"16117.127122589491" x:fmla=3D"=3D G21-H21"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>16,117.13 </td>
    <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
    <td class=3Dxl24 x:num=3D"13247.103665142653" x:fmla=3D"=3D I21/(1 J21)^A=
    21"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>13,247.10 </td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
    >6</td>
    <td class=3Dxl24 x:num=3D"17281.981844617068" x:fmla=3D"=3D-PMT(0.05,7,10=
    0000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;</span>17,281.98 </td>
    <td align=3Dright x:num x:fmla=3D"=3D C21 500">5000</td>
    <td class=3Dxl24 x:num=3D"3206.25"><span style=3D'mso-spacerun:yes'>&nbsp=
    ;&nbsp;
    </span>3,206.25 </td>
    <td class=3Dxl27 x:num=3D"1606.7148653725628" x:fmla=3D"=3D-IPMT(0.05,A22=
    ,7,100000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>1,607 </td>
    <td class=3Dxl25 align=3Dright x:num=3D"6428.6775000000007"
    x:fmla=3D"=3D(150000-SUM($F$16:F21))*0.3">$6,428.68</td>
    <td class=3Dxl24 x:num=3D"20488.231844617068" x:fmla=3D"=3D B22 D22"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>20,488.23 </td>
    <td class=3Dxl24 x:num=3D"3147.6598623043178" x:fmla=3D"=3DSUM(D22:F22)*0=
    .28"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>3,147.66 </td>
    <td class=3Dxl24 x:num=3D"17340.571982312751" x:fmla=3D"=3D G22-H22"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>17,340.57 </td>
    <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
    <td class=3Dxl24 x:num=3D"13704.505922090955" x:fmla=3D"=3D I22/(1 J22)^A=
    22"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>13,704.51 </td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
    >7</td>
    <td class=3Dxl24 x:num=3D"17281.981844617068" x:fmla=3D"=3D-PMT(0.05,7,10=
    0000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;</span>17,281.98 </td>
    <td align=3Dright x:num x:fmla=3D"=3D C22 500">5500</td>
    <td class=3Dxl24 x:num=3D"3543.75"><span style=3D'mso-spacerun:yes'>&nbsp=
    ;&nbsp;
    </span>3,543.75 </td>
    <td class=3Dxl27 x:num=3D"822.95151641033885" x:fmla=3D"=3D-IPMT(0.05,A23=
    ,7,100000,0)"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;
    </span>823 </td>
    <td class=3Dxl25 align=3Dright x:num=3D"4500.0742499999988"
    x:fmla=3D"=3D(150000-SUM($F$16:F22))*0.3">$4,500.07</td>
    <td class=3Dxl24 x:num=3D"20825.731844617068" x:fmla=3D"=3D B23 D23"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>20,825.73 </td>
    <td class=3Dxl24 x:num=3D"2482.6972145948948" x:fmla=3D"=3DSUM(D23:F23)*0=
    .28"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>2,482.70 </td>
    <td class=3Dxl24 x:num=3D"18343.034630022172" x:fmla=3D"=3D G23-H23"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>18,343.03 </td>
    <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
    <td class=3Dxl24 x:num=3D"13939.198763536166" x:fmla=3D"=3D I23/(1 J23)^A=
    23"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>13,939.20 </td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
    >7</td>
    <td colspan=3D3 style=3D'mso-ignore:colspan'></td>
    <td class=3Dxl24></td>
    <td></td>
    <td>Total Costs</td>
    <td class=3Dxl24></td>
    <td class=3Dxl24 x:num=3D"138798.73700686998" x:fmla=3D"=3DSUM(I16:I23)">=
    <span
    style=3D'mso-spacerun:yes'>&nbsp;</span>138,798.74 </td>
    <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
    <td class=3Dxl24 x:num=3D"123390.61269678763" x:fmla=3D"=3DSUM(K16:K23)">=
    <span
    style=3D'mso-spacerun:yes'>&nbsp;</span>123,390.61 </td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
    >7</td>
    <td class=3Dxl24></td>
    <td colspan=3D4 style=3D'mso-ignore:colspan'></td>
    <td>Salvage Value</td>
    <td></td>
    <td class=3Dxl24 x:num=3D"60000"><span style=3D'mso-spacerun:yes'>&nbsp;&=
    nbsp;
    </span>60,000.00 </td>
    <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
    <td class=3Dxl24 x:num=3D"45595.068792123799" x:fmla=3D"=3D I25/(1 J25)^A=
    25"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>45,595.07 </td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 colspan=3D6 style=3D'height:12.75pt;mso-ignore:colspan'><=
    /td>
    <td colspan=3D2 style=3D'mso-ignore:colspan'>PV Net Cost of Tractor</td>
    <td colspan=3D2 style=3D'mso-ignore:colspan'></td>
    <td class=3Dxl24 x:num=3D"77795.543904663835" x:fmla=3D"=3D K24-K25"><span
    style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>77,795.54 </td>
    </tr>
    <tr height=3D17 style=3D'height:12.75pt'>
    <td height=3D17 colspan=3D10 style=3D'height:12.75pt;mso-ignore:colspan'>=
    </td>
    <td class=3Dxl24></td>
    </tr>
    <![if supportMisalignedColumns]>
    <tr height=3D0 style=3D'display:none'>
    <td width=3D39 style=3D'width:29pt'></td>
    <td width=3D72 style=3D'width:54pt'></td>
    <td width=3D64 style=3D'width:48pt'></td>
    <td width=3D72 style=3D'width:54pt'></td>
    <td width=3D64 style=3D'width:48pt'></td>
    <td width=3D71 style=3D'width:53pt'></td>
    <td width=3D89 style=3D'width:67pt'></td>
    <td width=3D72 style=3D'width:54pt'></td>
    <td width=3D79 style=3D'width:59pt'></td>
    <td width=3D44 style=3D'width:33pt'></td>
    <td width=3D79 style=3D'width:59pt'></td>
    </tr>
    <![endif]>
    </table>

    </body>

    </html>

    Comment

      #3
      <html xmlns=3D"urn:schemas-microsoft-comfficeffice"
      xmlns:x=3D"urn:schemas-microsoft-comffice:excel"
      xmlns=3D"http://www.w3.org/TR/REC-html40">

      <head>
      <meta http-equiv=3DContent-Type content=3D"text/html; charset=3Dus-ascii">
      <meta name=3DProgId content=3DExcel.Sheet>
      <meta name=3DGenerator content=3D"Microsoft Excel 11">
      <link rel=3DFile-List href=3D"Machinery_files/filelist.xml">
      <link rel=3DEdit-Time-Data href=3D"Machinery_files/editdata.mso">
      <link rel=3DOLE-Object-Data href=3D"Machinery_files/oledata.mso">
      <!--[if gte mso 9]><xml>
      <oocumentProperties>
      <o:Author>XPS</o:Author>
      <o:LastAuthor>XPS</o:LastAuthor>
      <o:Created>2011-03-18T12:05:00Z</o:Created>
      <o:LastSaved>2011-03-18T12:14:49Z</o:LastSaved>
      <o:Version>11.5606</o:Version>
      </oocumentProperties>
      </xml><![endif]-->
      <style>
      <!--table
      {mso-displayed-decimal-separator:".";
      mso-displayed-thousand-separator:",";}
      @page
      {margin:1.0in .75in 1.0in .75in;
      mso-header-margin:.5in;
      mso-footer-margin:.5in;}
      tr
      {mso-height-source:auto;}
      col
      {mso-width-source:auto;}
      br
      {mso-data-placement:same-cell;}
      .style0
      {mso-number-format:General;
      text-align:general;
      vertical-align:bottom;
      white-space:nowrap;
      mso-rotate:0;
      mso-background-source:auto;
      mso-pattern:auto;
      color:windowtext;
      font-size:10.0pt;
      font-weight:400;
      font-style:normal;
      text-decoration:none;
      font-family:Arial;
      mso-generic-font-family:auto;
      mso-font-charset:0;
      border:none;
      mso-protection:locked visible;
      mso-style-name:Normal;
      mso-style-id:0;}
      .style20
      {mso-number-format:0%;
      mso-style-name:Percent;
      mso-style-id:5;}
      td
      {mso-style-parent:style0;
      padding-top:1px;
      padding-right:1px;
      padding-left:1px;
      mso-ignoreadding;
      color:windowtext;
      font-size:10.0pt;
      font-weight:400;
      font-style:normal;
      text-decoration:none;
      font-family:Arial;
      mso-generic-font-family:auto;
      mso-font-charset:0;
      mso-number-format:General;
      text-align:general;
      vertical-align:bottom;
      border:none;
      mso-background-source:auto;
      mso-pattern:auto;
      mso-protection:locked visible;
      white-space:nowrap;
      mso-rotate:0;}
      .xl24
      {mso-style-parent:style0;
      mso-number-format:"_-* #,##0.00_-;\-* #,##0.00_-;_-* 022-=
      022??_-;_-@_-";}
      .xl25
      {mso-style-parent:style0;
      mso-number-format:"022$022#,##0.00;[Red]\-022$022#,##=
      0.00";}
      .xl26
      {mso-style-parent:style20;
      mso-number-format:0%;}
      .xl27
      {mso-style-parent:style0;
      mso-number-format:"_-* #,##0_-;\-* #,##0_-;_-* 022-022_-;_=
      -@_-";}
      .xl28
      {mso-style-parent:style0;
      font-weight:700;
      text-align:left;
      padding-left:12px;
      mso-char-indent-count:1;}
      .xl29
      {mso-style-parent:style0;
      font-weight:700;
      font-family:Arial, sans-serif;
      mso-font-charset:0;
      text-align:center;
      white-space:normal;}
      .xl30
      {mso-style-parent:style0;
      font-weight:700;
      font-family:Arial, sans-serif;
      mso-font-charset:0;}
      -->
      </style>
      <!--[if gte mso 9]><xml>
      <x:ExcelWorkbook>
      <x:ExcelWorksheets>
      <x:ExcelWorksheet>
      <x:Name>Sheet1</x:Name>
      <x:WorksheetOptions>
      <x:Print>
      <x:ValidPrinterInfo/>
      <x:HorizontalResolution>-3</x:HorizontalResolution>
      <x:VerticalResolution>0</x:VerticalResolution>
      </x:Print>
      <x:Selected/>
      <x:Panes>
      <x:Pane>
      <x:Number>3</x:Number>
      <x:ActiveRow>15</x:ActiveRow>
      <x:RangeSelection>$A$16:$A$25</x:RangeSelection>
      </x:Pane>
      </x:Panes>
      <x:ProtectContents>False</x:ProtectContents>
      <x:ProtectObjects>False</x:ProtectObjects>
      <x:ProtectScenarios>False</x:ProtectScenarios>
      </x:WorksheetOptions>
      </x:ExcelWorksheet>
      </x:ExcelWorksheets>
      <x:WindowHeight>8640</x:WindowHeight>
      <x:WindowWidth>11100</x:WindowWidth>
      <x:WindowTopX>720</x:WindowTopX>
      <x:WindowTopY>300</x:WindowTopY>
      <x:ProtectStructure>False</x:ProtectStructure>
      <x:ProtectWindows>False</x:ProtectWindows>
      </x:ExcelWorkbook>
      </xml><![endif]-->
      </head>

      <body link=3Dblue vlink=3Dpurple>

      <table x:str border=3D0 cellpadding=3D0 cellspacing=3D0 width=3D745 style=
      =3D'border-collapse:
      collapse;table-layout:fixed;width:558pt'>
      <col width=3D39 style=3D'mso-width-source:userset;mso-width-alt:1426;width=
      :29pt'>
      <col width=3D72 style=3D'mso-width-source:userset;mso-width-alt:2633;width=
      :54pt'>
      <col width=3D64 style=3D'width:48pt'>
      <col width=3D72 style=3D'mso-width-source:userset;mso-width-alt:2633;width=
      :54pt'>
      <col width=3D64 style=3D'width:48pt'>
      <col width=3D71 style=3D'mso-width-source:userset;mso-width-alt:2596;width=
      :53pt'>
      <col width=3D89 style=3D'mso-width-source:userset;mso-width-alt:3254;width=
      :67pt'>
      <col width=3D72 style=3D'mso-width-source:userset;mso-width-alt:2633;width=
      :54pt'>
      <col width=3D79 style=3D'mso-width-source:userset;mso-width-alt:2889;width=
      :59pt'>
      <col width=3D44 style=3D'mso-width-source:userset;mso-width-alt:1609;width=
      :33pt'>
      <col width=3D79 style=3D'mso-width-source:userset;mso-width-alt:2889;width=
      :59pt'>
      <tr height=3D51 style=3D'height:38.25pt'>
      <td height=3D51 class=3Dxl29 width=3D39 style=3D'height:38.25pt;width:29p=
      t'>Year</td>
      <td class=3Dxl29 width=3D72 style=3D'width:54pt'>Capital Costs</td>
      <td class=3Dxl29 width=3D64 style=3D'width:48pt'>Hours</td>
      <td class=3Dxl29 width=3D72 style=3D'width:54pt'>Annual Repair Costs</td>
      <td class=3Dxl29 width=3D64 style=3D'width:48pt'>Interest Costs</td>
      <td class=3Dxl29 width=3D71 style=3D'width:53pt'>Annual CCA</td>
      <td class=3Dxl29 width=3D89 style=3D'width:67pt'>Total Expenses</td>
      <td class=3Dxl29 width=3D72 style=3D'width:54pt'>Tax Savings</td>
      <td class=3Dxl29 width=3D79 style=3D'width:59pt'>Net Costs</td>
      <td class=3Dxl29 width=3D44 style=3D'width:33pt'>ATCC</td>
      <td class=3Dxl29 width=3D79 style=3D'width:59pt'>PV</td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
      >0</td>
      <td class=3Dxl24 x:num=3D"50000"><span
      style=3D'mso-spacerun:yes'>&nbsp;</span>50,000.00 </td>
      <td align=3Dright x:num>500</td>
      <td colspan=3D2 class=3Dxl24 style=3D'mso-ignore:colspan'></td>
      <td class=3Dxl25 align=3Dright x:num=3D"30000" x:fmla=3D"=3D200000*(0.3/2=
      )">$30,000.00</td>
      <td class=3Dxl24 x:num=3D"50000" x:fmla=3D"=3D B2 D2 E2"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>50,000.00 </td>
      <td class=3Dxl24 x:num=3D"8400" x:fmla=3D"=3DSUM(D2:F2)*0.28"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>8,400.00 </td>
      <td class=3Dxl24 x:num=3D"41600" x:fmla=3D"=3D G2-H2"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>41,600.00 </td>
      <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
      <td class=3Dxl24 x:num=3D"41600" x:fmla=3D"=3D I2/(1 J2)^A2"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>41,600.00 </td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
      >1</td>
      <td class=3Dxl24 x:num=3D"25922.972766925603" x:fmla=3D"=3D-PMT(0.05,7,15=
      0000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;</span>25,922.97 </td>
      <td align=3Dright x:num x:fmla=3D"=3D C2 500">1000</td>
      <td class=3Dxl24 x:num=3D"506.25"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </span>506.25 <=
      /td>
      <td class=3Dxl27 x:num=3D"7500" x:fmla=3D"=3D-IPMT(0.05,A3,7,150000,0)"><=
      span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>7,500 </td>
      <td class=3Dxl25 align=3Dright x:num=3D"51000" x:fmla=3D"=3D(200000-SUM($=
      F$2))*0.3">$51,000.00</td>
      <td class=3Dxl24 x:num=3D"26429.222766925603" x:fmla=3D"=3D B3 D3"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>26,429.22 </td>
      <td class=3Dxl24 x:num=3D"16521.75" x:fmla=3D"=3DSUM(D3:F3)*0.28"><span
      style=3D'mso-spacerun:yes'>&nbsp;</span>16,521.75 </td>
      <td class=3Dxl24 x:num=3D"9907.4727669256026" x:fmla=3D"=3D G3-H3"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>9,907.47 </td>
      <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
      <td class=3Dxl24 x:num=3D"9526.4161220438491" x:fmla=3D"=3D I3/(1 J3)^A3"=
      ><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>9,526.42 </td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
      >2</td>
      <td class=3Dxl24 x:num=3D"25922.972766925603" x:fmla=3D"=3D-PMT(0.05,7,15=
      0000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;</span>25,922.97 </td>
      <td align=3Dright x:num x:fmla=3D"=3D C3 500">1500</td>
      <td class=3Dxl24 x:num=3D"843.75"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </span>843.75 <=
      /td>
      <td class=3Dxl27 x:num=3D"6578.8513616537184" x:fmla=3D"=3D-IPMT(0.05,A4,=
      7,150000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>6,579 </td>
      <td class=3Dxl25 align=3Dright x:num=3D"35700" x:fmla=3D"=3D(200000-SUM($=
      F$2:F3))*0.3">$35,700.00</td>
      <td class=3Dxl24 x:num=3D"26766.722766925603" x:fmla=3D"=3D B4 D4"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>26,766.72 </td>
      <td class=3Dxl24 x:num=3D"12074.328381263042" x:fmla=3D"=3DSUM(D4:F4)*0.2=
      8"><span
      style=3D'mso-spacerun:yes'>&nbsp;</span>12,074.33 </td>
      <td class=3Dxl24 x:num=3D"14692.394385662561" x:fmla=3D"=3D G4-H4"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>14,692.39 </td>
      <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
      <td class=3Dxl24 x:num=3D"13583.944513371449" x:fmla=3D"=3D I4/(1 J4)^A4"=
      ><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>13,583.94 </td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
      >3</td>
      <td class=3Dxl24 x:num=3D"25922.972766925603" x:fmla=3D"=3D-PMT(0.05,7,15=
      0000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;</span>25,922.97 </td>
      <td align=3Dright x:num x:fmla=3D"=3D C4 500">2000</td>
      <td class=3Dxl24 x:num=3D"1181.25"><span style=3D'mso-spacerun:yes'>&nbsp=
      ;&nbsp;
      </span>1,181.25 </td>
      <td class=3Dxl27 x:num=3D"5611.6452913901248" x:fmla=3D"=3D-IPMT(0.05,A5,=
      7,150000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>5,612 </td>
      <td class=3Dxl25 align=3Dright x:num=3D"24990" x:fmla=3D"=3D(200000-SUM($=
      F$2:F4))*0.3">$24,990.00</td>
      <td class=3Dxl24 x:num=3D"27104.222766925603" x:fmla=3D"=3D B5 D5"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>27,104.22 </td>
      <td class=3Dxl24 x:num=3D"8899.2106815892348" x:fmla=3D"=3DSUM(D5:F5)*0.2=
      8"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>8,899.21 </td>
      <td class=3Dxl24 x:num=3D"18205.01208533637" x:fmla=3D"=3D G5-H5"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>18,205.01 </td>
      <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
      <td class=3Dxl24 x:num=3D"16184.189453424031" x:fmla=3D"=3D I5/(1 J5)^A5"=
      ><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>16,184.19 </td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
      >4</td>
      <td class=3Dxl24 x:num=3D"25922.972766925603" x:fmla=3D"=3D-PMT(0.05,7,15=
      0000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;</span>25,922.97 </td>
      <td align=3Dright x:num x:fmla=3D"=3D C5 500">2500</td>
      <td class=3Dxl24 x:num=3D"1518.75"><span style=3D'mso-spacerun:yes'>&nbsp=
      ;&nbsp;
      </span>1,518.75 </td>
      <td class=3Dxl27 x:num=3D"4596.0789176133503" x:fmla=3D"=3D-IPMT(0.05,A6,=
      7,150000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>4,596 </td>
      <td class=3Dxl25 align=3Dright x:num=3D"17493" x:fmla=3D"=3D(200000-SUM($=
      F$2:F5))*0.3">$17,493.00</td>
      <td class=3Dxl24 x:num=3D"27441.722766925603" x:fmla=3D"=3D B6 D6"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>27,441.72 </td>
      <td class=3Dxl24 x:num=3D"6610.1920969317389" x:fmla=3D"=3DSUM(D6:F6)*0.2=
      8"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>6,610.19 </td>
      <td class=3Dxl24 x:num=3D"20831.530669993863" x:fmla=3D"=3D G6-H6"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>20,831.53 </td>
      <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
      <td class=3Dxl24 x:num=3D"17806.879722275022" x:fmla=3D"=3D I6/(1 J6)^A6"=
      ><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>17,806.88 </td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
      >5</td>
      <td class=3Dxl24 x:num=3D"25922.972766925603" x:fmla=3D"=3D-PMT(0.05,7,15=
      0000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;</span>25,922.97 </td>
      <td align=3Dright x:num x:fmla=3D"=3D C6 500">3000</td>
      <td class=3Dxl24 x:num=3D"1856.25"><span style=3D'mso-spacerun:yes'>&nbsp=
      ;&nbsp;
      </span>1,856.25 </td>
      <td class=3Dxl27 x:num=3D"3529.7342251477394" x:fmla=3D"=3D-IPMT(0.05,A7,=
      7,150000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>3,530 </td>
      <td class=3Dxl25 align=3Dright x:num=3D"12245.1" x:fmla=3D"=3D(200000-SUM=
      ($F$2:F6))*0.3">$12,245.10</td>
      <td class=3Dxl24 x:num=3D"27779.222766925603" x:fmla=3D"=3D B7 D7"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>27,779.22 </td>
      <td class=3Dxl24 x:num=3D"4936.7035830413679" x:fmla=3D"=3DSUM(D7:F7)*0.2=
      8"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>4,936.70 </td>
      <td class=3Dxl24 x:num=3D"22842.519183884237" x:fmla=3D"=3D G7-H7"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>22,842.52 </td>
      <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
      <td class=3Dxl24 x:num=3D"18774.885703904954" x:fmla=3D"=3D I7/(1 J7)^A7"=
      ><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>18,774.89 </td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
      >6</td>
      <td class=3Dxl24 x:num=3D"25922.972766925603" x:fmla=3D"=3D-PMT(0.05,7,15=
      0000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;</span>25,922.97 </td>
      <td align=3Dright x:num x:fmla=3D"=3D C7 500">3500</td>
      <td class=3Dxl24 x:num=3D"2193.75"><span style=3D'mso-spacerun:yes'>&nbsp=
      ;&nbsp;
      </span>2,193.75 </td>
      <td class=3Dxl27 x:num=3D"2410.0722980588444" x:fmla=3D"=3D-IPMT(0.05,A8,=
      7,150000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>2,410 </td>
      <td class=3Dxl25 align=3Dright x:num=3D"8571.57" x:fmla=3D"=3D(200000-SUM=
      ($F$2:F7))*0.3">$8,571.57</td>
      <td class=3Dxl24 x:num=3D"28116.722766925603" x:fmla=3D"=3D B8 D8"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>28,116.72 </td>
      <td class=3Dxl24 x:num=3D"3689.1098434564765" x:fmla=3D"=3DSUM(D8:F8)*0.2=
      8"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>3,689.11 </td>
      <td class=3Dxl24 x:num=3D"24427.612923469125" x:fmla=3D"=3D G8-H8"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>24,427.61 </td>
      <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
      <td class=3Dxl24 x:num=3D"19305.497322331081" x:fmla=3D"=3D I8/(1 J8)^A8"=
      ><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>19,305.50 </td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
      >7</td>
      <td class=3Dxl24 x:num=3D"25922.972766925603" x:fmla=3D"=3D-PMT(0.05,7,15=
      0000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;</span>25,922.97 </td>
      <td align=3Dright x:num x:fmla=3D"=3D C8 500">4000</td>
      <td class=3Dxl24 x:num=3D"2531.25"><span style=3D'mso-spacerun:yes'>&nbsp=
      ;&nbsp;
      </span>2,531.25 </td>
      <td class=3Dxl27 x:num=3D"1234.4272746155098" x:fmla=3D"=3D-IPMT(0.05,A9,=
      7,150000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>1,234 </td>
      <td class=3Dxl25 align=3Dright x:num=3D"6000.0989999999956"
      x:fmla=3D"=3D(200000-SUM($F$2:F8))*0.3">$6,000.10</td>
      <td class=3Dxl24 x:num=3D"28454.222766925603" x:fmla=3D"=3D B9 D9"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>28,454.22 </td>
      <td class=3Dxl24 x:num=3D"2734.417356892342" x:fmla=3D"=3DSUM(D9:F9)*0.28=
      "><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>2,734.42 </td>
      <td class=3Dxl24 x:num=3D"25719.805410033259" x:fmla=3D"=3D G9-H9"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>25,719.81 </td>
      <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
      <td class=3Dxl24 x:num=3D"19544.93828317507" x:fmla=3D"=3D I9/(1 J9)^A9">=
      <span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>19,544.94 </td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
      >7</td>
      <td class=3Dxl24></td>
      <td></td>
      <td class=3Dxl24 x:num=3D"10631.25" x:fmla=3D"=3DSUM(D39)"><span
      style=3D'mso-spacerun:yes'>&nbsp;</span>10,631.25 </td>
      <td class=3Dxl24></td>
      <td></td>
      <td>Total Costs</td>
      <td class=3Dxl24></td>
      <td class=3Dxl24 x:num=3D"178226.34742530502" x:fmla=3D"=3DSUM(I2:I9)"><s=
      pan
      style=3D'mso-spacerun:yes'>&nbsp;</span>178,226.35 </td>
      <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
      <td class=3Dxl24 x:num=3D"156326.75112052547" x:fmla=3D"=3DSUM(K2:K9)"><s=
      pan
      style=3D'mso-spacerun:yes'>&nbsp;</span>156,326.75 </td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
      >7</td>
      <td class=3Dxl24></td>
      <td colspan=3D4 style=3D'mso-ignore:colspan'></td>
      <td>Salvage Value</td>
      <td></td>
      <td class=3Dxl24 x:num=3D"85000"><span style=3D'mso-spacerun:yes'>&nbsp;&=
      nbsp;
      </span>85,000.00 </td>
      <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
      <td class=3Dxl24 x:num=3D"64593.01412217538" x:fmla=3D"=3D I11/(1 J11)^A1=
      1"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>64,593.01 </td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 colspan=3D6 style=3D'height:12.75pt;mso-ignore:colspan'><=
      /td>
      <td colspan=3D2 style=3D'mso-ignore:colspan'>PV Net Cost of Tractor</td>
      <td colspan=3D2 style=3D'mso-ignore:colspan'></td>
      <td class=3Dxl24 x:num=3D"91733.736998350098" x:fmla=3D"=3D K10-K11"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>91,733.74 </td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 colspan=3D6 style=3D'height:12.75pt;mso-ignore:colspan'><=
      /td>
      <td class=3Dxl28></td>
      <td colspan=3D4 style=3D'mso-ignore:colspan'></td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 colspan=3D6 style=3D'height:12.75pt;mso-ignore:colspan'><=
      /td>
      <td class=3Dxl28></td>
      <td colspan=3D4 style=3D'mso-ignore:colspan'></td>
      </tr>
      <tr height=3D51 style=3D'height:38.25pt'>
      <td height=3D51 class=3Dxl29 width=3D39 style=3D'height:38.25pt;width:29p=
      t'>Year</td>
      <td class=3Dxl29 width=3D72 style=3D'width:54pt'>Capital Costs</td>
      <td class=3Dxl29 width=3D64 style=3D'width:48pt'>Hours</td>
      <td class=3Dxl29 width=3D72 style=3D'width:54pt'>Annual Repair Costs</td>
      <td class=3Dxl29 width=3D64 style=3D'width:48pt'>Interest Costs</td>
      <td class=3Dxl29 width=3D71 style=3D'width:53pt'>Annual CCA</td>
      <td class=3Dxl29 width=3D89 style=3D'width:67pt'>Total Expenses</td>
      <td class=3Dxl29 width=3D72 style=3D'width:54pt'>Tax Savings</td>
      <td class=3Dxl29 width=3D79 style=3D'width:59pt'>Net Costs</td>
      <td class=3Dxl29 width=3D44 style=3D'width:33pt'>ATCC</td>
      <td class=3Dxl29 width=3D79 style=3D'width:59pt'>NPV</td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
      >0</td>
      <td class=3Dxl24 x:num=3D"50000"><span
      style=3D'mso-spacerun:yes'>&nbsp;</span>50,000.00 </td>
      <td align=3Dright x:num>2000</td>
      <td colspan=3D2 class=3Dxl24 style=3D'mso-ignore:colspan'></td>
      <td class=3Dxl25 align=3Dright x:num=3D"22500" x:fmla=3D"=3D150000*(0.3/2=
      )">$22,500.00</td>
      <td class=3Dxl24 x:num=3D"50000" x:fmla=3D"=3D B16 D16 E16"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>50,000.00 </td>
      <td class=3Dxl24 x:num=3D"6300" x:fmla=3D"=3DSUM(D16:F16)*0.28"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>6,300.00 </td>
      <td class=3Dxl24 x:num=3D"43700" x:fmla=3D"=3D G16-H16"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>43,700.00 </td>
      <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
      <td class=3Dxl24 x:num=3D"43700" x:fmla=3D"=3D I16/(1 J16)^A16"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>43,700.00 </td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
      >1</td>
      <td class=3Dxl24 x:num=3D"17281.981844617068" x:fmla=3D"=3D-PMT(0.05,7,10=
      0000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;</span>17,281.98 </td>
      <td align=3Dright x:num x:fmla=3D"=3D C16 500">2500</td>
      <td class=3Dxl24 x:num=3D"1518.75"><span style=3D'mso-spacerun:yes'>&nbsp=
      ;&nbsp;
      </span>1,518.75 </td>
      <td class=3Dxl27 x:num=3D"5000" x:fmla=3D"=3D-IPMT(0.05,A17,7,100000,0)">=
      <span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>5,000 </td>
      <td class=3Dxl25 align=3Dright x:num=3D"38250" x:fmla=3D"=3D(150000-SUM($=
      F$16))*0.3">$38,250.00</td>
      <td class=3Dxl24 x:num=3D"18800.731844617068" x:fmla=3D"=3D B17 D17"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>18,800.73 </td>
      <td class=3Dxl24 x:num=3D"12535.25" x:fmla=3D"=3DSUM(D17:F17)*0.28"><span
      style=3D'mso-spacerun:yes'>&nbsp;</span>12,535.25 </td>
      <td class=3Dxl24 x:num=3D"6265.4818446170666" x:fmla=3D"=3D G17-H17"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>6,265.48 </td>
      <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
      <td class=3Dxl24 x:num=3D"6024.5017736702557" x:fmla=3D"=3D I17/(1 J17)^A=
      17"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>6,024.50 </td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
      >2</td>
      <td class=3Dxl24 x:num=3D"17281.981844617068" x:fmla=3D"=3D-PMT(0.05,7,10=
      0000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;</span>17,281.98 </td>
      <td align=3Dright x:num x:fmla=3D"=3D C17 500">3000</td>
      <td class=3Dxl24 x:num=3D"1856.25"><span style=3D'mso-spacerun:yes'>&nbsp=
      ;&nbsp;
      </span>1,856.25 </td>
      <td class=3Dxl27 x:num=3D"4385.9009077691462" x:fmla=3D"=3D-IPMT(0.05,A18=
      ,7,100000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>4,386 </td>
      <td class=3Dxl25 align=3Dright x:num=3D"26775" x:fmla=3D"=3D(150000-SUM($=
      F$16:F17))*0.3">$26,775.00</td>
      <td class=3Dxl24 x:num=3D"19138.231844617068" x:fmla=3D"=3D B18 D18"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>19,138.23 </td>
      <td class=3Dxl24 x:num=3D"9244.8022541753617" x:fmla=3D"=3DSUM(D18:F18)*0=
      .28"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>9,244.80 </td>
      <td class=3Dxl24 x:num=3D"9893.4295904417068" x:fmla=3D"=3D G18-H18"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>9,893.43 </td>
      <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
      <td class=3Dxl24 x:num=3D"9147.0317958965479" x:fmla=3D"=3D I18/(1 J18)^A=
      18"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>9,147.03 </td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
      >3</td>
      <td class=3Dxl24 x:num=3D"17281.981844617068" x:fmla=3D"=3D-PMT(0.05,7,10=
      0000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;</span>17,281.98 </td>
      <td align=3Dright x:num x:fmla=3D"=3D C18 500">3500</td>
      <td class=3Dxl24 x:num=3D"2193.75"><span style=3D'mso-spacerun:yes'>&nbsp=
      ;&nbsp;
      </span>2,193.75 </td>
      <td class=3Dxl27 x:num=3D"3741.0968609267497" x:fmla=3D"=3D-IPMT(0.05,A19=
      ,7,100000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>3,741 </td>
      <td class=3Dxl25 align=3Dright x:num=3D"18742.5"
      x:fmla=3D"=3D(150000-SUM($F$16:F18))*0.3">$18,742.50</td>
      <td class=3Dxl24 x:num=3D"19475.731844617068" x:fmla=3D"=3D B19 D19"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>19,475.73 </td>
      <td class=3Dxl24 x:num=3D"6909.6571210594911" x:fmla=3D"=3DSUM(D19:F19)*0=
      .28"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>6,909.66 </td>
      <td class=3Dxl24 x:num=3D"12566.074723557576" x:fmla=3D"=3D G19-H19"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>12,566.07 </td>
      <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
      <td class=3Dxl24 x:num=3D"11171.194672029307" x:fmla=3D"=3D I19/(1 J19)^A=
      19"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>11,171.19 </td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
      >4</td>
      <td class=3Dxl24 x:num=3D"17281.981844617068" x:fmla=3D"=3D-PMT(0.05,7,10=
      0000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;</span>17,281.98 </td>
      <td align=3Dright x:num x:fmla=3D"=3D C19 500">4000</td>
      <td class=3Dxl24 x:num=3D"2531.25"><span style=3D'mso-spacerun:yes'>&nbsp=
      ;&nbsp;
      </span>2,531.25 </td>
      <td class=3Dxl27 x:num=3D"3064.0526117422332" x:fmla=3D"=3D-IPMT(0.05,A20=
      ,7,100000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>3,064 </td>
      <td class=3Dxl25 align=3Dright x:num=3D"13119.75"
      x:fmla=3D"=3D(150000-SUM($F$16:F19))*0.3">$13,119.75</td>
      <td class=3Dxl24 x:num=3D"19813.231844617068" x:fmla=3D"=3D B20 D20"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>19,813.23 </td>
      <td class=3Dxl24 x:num=3D"5240.214731287826" x:fmla=3D"=3DSUM(D20:F20)*0.=
      28"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>5,240.21 </td>
      <td class=3Dxl24 x:num=3D"14573.017113329242" x:fmla=3D"=3D G20-H20"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>14,573.02 </td>
      <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
      <td class=3Dxl24 x:num=3D"12457.076104421751" x:fmla=3D"=3D I20/(1 J20)^A=
      20"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>12,457.08 </td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
      >5</td>
      <td class=3Dxl24 x:num=3D"17281.981844617068" x:fmla=3D"=3D-PMT(0.05,7,10=
      0000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;</span>17,281.98 </td>
      <td align=3Dright x:num x:fmla=3D"=3D C20 500">4500</td>
      <td class=3Dxl24 x:num=3D"2868.75"><span style=3D'mso-spacerun:yes'>&nbsp=
      ;&nbsp;
      </span>2,868.75 </td>
      <td class=3Dxl27 x:num=3D"2353.1561500984931" x:fmla=3D"=3D-IPMT(0.05,A21=
      ,7,100000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>2,353 </td>
      <td class=3Dxl25 align=3Dright x:num=3D"9183.8249999999989"
      x:fmla=3D"=3D(150000-SUM($F$16:F20))*0.3">$9,183.83</td>
      <td class=3Dxl24 x:num=3D"20150.731844617068" x:fmla=3D"=3D B21 D21"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>20,150.73 </td>
      <td class=3Dxl24 x:num=3D"4033.6047220275782" x:fmla=3D"=3DSUM(D21:F21)*0=
      .28"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>4,033.60 </td>
      <td class=3Dxl24 x:num=3D"16117.127122589491" x:fmla=3D"=3D G21-H21"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>16,117.13 </td>
      <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
      <td class=3Dxl24 x:num=3D"13247.103665142653" x:fmla=3D"=3D I21/(1 J21)^A=
      21"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>13,247.10 </td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
      >6</td>
      <td class=3Dxl24 x:num=3D"17281.981844617068" x:fmla=3D"=3D-PMT(0.05,7,10=
      0000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;</span>17,281.98 </td>
      <td align=3Dright x:num x:fmla=3D"=3D C21 500">5000</td>
      <td class=3Dxl24 x:num=3D"3206.25"><span style=3D'mso-spacerun:yes'>&nbsp=
      ;&nbsp;
      </span>3,206.25 </td>
      <td class=3Dxl27 x:num=3D"1606.7148653725628" x:fmla=3D"=3D-IPMT(0.05,A22=
      ,7,100000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>1,607 </td>
      <td class=3Dxl25 align=3Dright x:num=3D"6428.6775000000007"
      x:fmla=3D"=3D(150000-SUM($F$16:F21))*0.3">$6,428.68</td>
      <td class=3Dxl24 x:num=3D"20488.231844617068" x:fmla=3D"=3D B22 D22"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>20,488.23 </td>
      <td class=3Dxl24 x:num=3D"3147.6598623043178" x:fmla=3D"=3DSUM(D22:F22)*0=
      .28"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>3,147.66 </td>
      <td class=3Dxl24 x:num=3D"17340.571982312751" x:fmla=3D"=3D G22-H22"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>17,340.57 </td>
      <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
      <td class=3Dxl24 x:num=3D"13704.505922090955" x:fmla=3D"=3D I22/(1 J22)^A=
      22"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>13,704.51 </td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
      >7</td>
      <td class=3Dxl24 x:num=3D"17281.981844617068" x:fmla=3D"=3D-PMT(0.05,7,10=
      0000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;</span>17,281.98 </td>
      <td align=3Dright x:num x:fmla=3D"=3D C22 500">5500</td>
      <td class=3Dxl24 x:num=3D"3543.75"><span style=3D'mso-spacerun:yes'>&nbsp=
      ;&nbsp;
      </span>3,543.75 </td>
      <td class=3Dxl27 x:num=3D"822.95151641033885" x:fmla=3D"=3D-IPMT(0.05,A23=
      ,7,100000,0)"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;
      </span>823 </td>
      <td class=3Dxl25 align=3Dright x:num=3D"4500.0742499999988"
      x:fmla=3D"=3D(150000-SUM($F$16:F22))*0.3">$4,500.07</td>
      <td class=3Dxl24 x:num=3D"20825.731844617068" x:fmla=3D"=3D B23 D23"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>20,825.73 </td>
      <td class=3Dxl24 x:num=3D"2482.6972145948948" x:fmla=3D"=3DSUM(D23:F23)*0=
      .28"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>2,482.70 </td>
      <td class=3Dxl24 x:num=3D"18343.034630022172" x:fmla=3D"=3D G23-H23"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>18,343.03 </td>
      <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
      <td class=3Dxl24 x:num=3D"13939.198763536166" x:fmla=3D"=3D I23/(1 J23)^A=
      23"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>13,939.20 </td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
      >7</td>
      <td colspan=3D3 style=3D'mso-ignore:colspan'></td>
      <td class=3Dxl24></td>
      <td></td>
      <td>Total Costs</td>
      <td class=3Dxl24></td>
      <td class=3Dxl24 x:num=3D"138798.73700686998" x:fmla=3D"=3DSUM(I16:I23)">=
      <span
      style=3D'mso-spacerun:yes'>&nbsp;</span>138,798.74 </td>
      <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
      <td class=3Dxl24 x:num=3D"123390.61269678763" x:fmla=3D"=3DSUM(K16:K23)">=
      <span
      style=3D'mso-spacerun:yes'>&nbsp;</span>123,390.61 </td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 class=3Dxl30 align=3Dright style=3D'height:12.75pt' x:num=
      >7</td>
      <td class=3Dxl24></td>
      <td colspan=3D4 style=3D'mso-ignore:colspan'></td>
      <td>Salvage Value</td>
      <td></td>
      <td class=3Dxl24 x:num=3D"60000"><span style=3D'mso-spacerun:yes'>&nbsp;&=
      nbsp;
      </span>60,000.00 </td>
      <td class=3Dxl26 align=3Dright x:num=3D"0.04">4%</td>
      <td class=3Dxl24 x:num=3D"45595.068792123799" x:fmla=3D"=3D I25/(1 J25)^A=
      25"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>45,595.07 </td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 colspan=3D6 style=3D'height:12.75pt;mso-ignore:colspan'><=
      /td>
      <td colspan=3D2 style=3D'mso-ignore:colspan'>PV Net Cost of Tractor</td>
      <td colspan=3D2 style=3D'mso-ignore:colspan'></td>
      <td class=3Dxl24 x:num=3D"77795.543904663835" x:fmla=3D"=3D K24-K25"><span
      style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>77,795.54 </td>
      </tr>
      <tr height=3D17 style=3D'height:12.75pt'>
      <td height=3D17 colspan=3D10 style=3D'height:12.75pt;mso-ignore:colspan'>=
      </td>
      <td class=3Dxl24></td>
      </tr>
      <![if supportMisalignedColumns]>
      <tr height=3D0 style=3D'display:none'>
      <td width=3D39 style=3D'width:29pt'></td>
      <td width=3D72 style=3D'width:54pt'></td>
      <td width=3D64 style=3D'width:48pt'></td>
      <td width=3D72 style=3D'width:54pt'></td>
      <td width=3D64 style=3D'width:48pt'></td>
      <td width=3D71 style=3D'width:53pt'></td>
      <td width=3D89 style=3D'width:67pt'></td>
      <td width=3D72 style=3D'width:54pt'></td>
      <td width=3D79 style=3D'width:59pt'></td>
      <td width=3D44 style=3D'width:33pt'></td>
      <td width=3D79 style=3D'width:59pt'></td>
      </tr>
      <![endif]>
      </table>

      </body>

      </html>

      Comment

        #4
        MIME-Version: 1.0
        X-Document-Type: Worksheet
        Content-Location: file:///C:/D9145752/Machinery2.htm
        Content-Transfer-Encoding: quoted-printable
        Content-Type: text/html; charset="us-ascii"

        <html xmlns=3D"urn:schemas-microsoft-comfficeffice"
        xmlns:x=3D"urn:schemas-microsoft-comffice:excel"
        xmlns=3D"http://www.w3.org/TR/REC-html40">

        <head>
        <meta http-equiv=3DContent-Type content=3D"text/html; charset=3Dus-ascii">
        <meta name=3DProgId content=3DExcel.Sheet>
        <meta name=3DGenerator content=3D"Microsoft Excel 11">
        <link rel=3DFile-List href=3D"Machinery2_files/filelist.xml">
        <link rel=3DEdit-Time-Data href=3D"Machinery2_files/editdata.mso">
        <link rel=3DOLE-Object-Data href=3D"Machinery2_files/oledata.mso">
        <!--[if gte mso 9]><xml>
        <oocumentProperties>
        <o:Author>XPS</o:Author>
        <o:LastAuthor>XPS</o:LastAuthor>
        <o:Created>2011-03-18T12:33:34Z</o:Created>
        <o:LastSaved>2011-03-18T12:35:35Z</o:LastSaved>
        <o:Version>11.5606</o:Version>
        </oocumentProperties>
        </xml><![endif]-->
        <style>
        <!--table
        {mso-displayed-decimal-separator:".";
        mso-displayed-thousand-separator:",";}
        @page
        {margin:1.0in .75in 1.0in .75in;
        mso-header-margin:.5in;
        mso-footer-margin:.5in;}
        tr
        {mso-height-source:auto;}
        col
        {mso-width-source:auto;}
        br
        {mso-data-placement:same-cell;}
        .style0
        {mso-number-format:General;
        text-align:general;
        vertical-align:bottom;
        white-space:nowrap;
        mso-rotate:0;
        mso-background-source:auto;
        mso-pattern:auto;
        color:windowtext;
        font-size:10.0pt;
        font-weight:400;
        font-style:normal;
        text-decoration:none;
        font-family:Arial;
        mso-generic-font-family:auto;
        mso-font-charset:0;
        border:none;
        mso-protection:locked visible;
        mso-style-name:Normal;
        mso-style-id:0;}
        .style20
        {mso-number-format:0%;
        mso-style-name:Percent;
        mso-style-id:5;}
        td
        {mso-style-parent:style0;
        padding-top:1px;
        padding-right:1px;
        padding-left:1px;
        mso-ignoreadding;
        color:windowtext;
        font-size:10.0pt;
        font-weight:400;
        font-style:normal;
        text-decoration:none;
        font-family:Arial;
        mso-generic-font-family:auto;
        mso-font-charset:0;
        mso-number-format:General;
        text-align:general;
        vertical-align:bottom;
        border:none;
        mso-background-source:auto;
        mso-pattern:auto;
        mso-protection:locked visible;
        white-space:nowrap;
        mso-rotate:0;}
        .xl24
        {mso-style-parent:style0;
        white-space:normal;}
        .xl25
        {mso-style-parent:style0;
        mso-number-format:"_-* #,##0.00_-;\-* #,##0.00_-;_-* 022-=
        022??_-;_-@_-";}
        .xl26
        {mso-style-parent:style0;
        mso-number-format:"022$022#,##0.00;[Red]\-022$022#,##=
        0.00";}
        .xl27
        {mso-style-parent:style20;
        mso-number-format:0%;}
        .xl28
        {mso-style-parent:style0;
        mso-number-format:"_-* #,##0_-;\-* #,##0_-;_-* 022-022_-;_=
        -@_-";}
        .xl29
        {mso-style-parent:style0;
        font-weight:700;
        text-align:left;
        padding-left:12px;
        mso-char-indent-count:1;}
        -->
        </style>
        <!--[if gte mso 9]><xml>
        <x:ExcelWorkbook>
        <x:ExcelWorksheets>
        <x:ExcelWorksheet>
        <x:Name>Machinery</x:Name>
        <x:WorksheetOptions>
        <x:Selected/>
        <x:Panes>
        <x:Pane>
        <x:Number>3</x:Number>
        <x:RangeSelection>$A$1:$K$27</x:RangeSelection>
        </x:Pane>
        </x:Panes>
        <x:ProtectContents>False</x:ProtectContents>
        <x:ProtectObjects>False</x:ProtectObjects>
        <x:ProtectScenarios>False</x:ProtectScenarios>
        </x:WorksheetOptions>
        </x:ExcelWorksheet>
        <x:ExcelWorksheet>
        <x:Name>Sheet2</x:Name>
        <x:WorksheetOptions>
        <x:ProtectContents>False</x:ProtectContents>
        <x:ProtectObjects>False</x:ProtectObjects>
        <x:ProtectScenarios>False</x:ProtectScenarios>
        </x:WorksheetOptions>
        </x:ExcelWorksheet>
        <x:ExcelWorksheet>
        <x:Name>Sheet3</x:Name>
        <x:WorksheetOptions>
        <x:ProtectContents>False</x:ProtectContents>
        <x:ProtectObjects>False</x:ProtectObjects>
        <x:ProtectScenarios>False</x:ProtectScenarios>
        </x:WorksheetOptions>
        </x:ExcelWorksheet>
        </x:ExcelWorksheets>
        <x:WindowHeight>8835</x:WindowHeight>
        <x:WindowWidth>15180</x:WindowWidth>
        <x:WindowTopX>120</x:WindowTopX>
        <x:WindowTopY>105</x:WindowTopY>
        <x:ProtectStructure>False</x:ProtectStructure>
        <x:ProtectWindows>False</x:ProtectWindows>
        </x:ExcelWorkbook>
        </xml><![endif]-->
        </head>

        <body link=3Dblue vlink=3Dpurple>

        <table x:str border=3D0 cellpadding=3D0 cellspacing=3D0 width=3D766 style=
        =3D'border-collapse:
        collapse;table-layout:fixed;width:576pt'>
        <col width=3D41 style=3D'mso-width-source:userset;mso-width-alt:1499;width=
        :31pt'>
        <col width=3D82 style=3D'mso-width-source:userset;mso-width-alt:2998;width=
        :62pt'>
        <col width=3D64 style=3D'width:48pt'>
        <col width=3D75 style=3D'mso-width-source:userset;mso-width-alt:2742;width=
        :56pt'>
        <col width=3D64 style=3D'width:48pt'>
        <col width=3D74 style=3D'mso-width-source:userset;mso-width-alt:2706;width=
        :56pt'>
        <col width=3D79 style=3D'mso-width-source:userset;mso-width-alt:2889;width=
        :59pt'>
        <col width=3D77 style=3D'mso-width-source:userset;mso-width-alt:2816;width=
        :58pt'>
        <col width=3D80 style=3D'mso-width-source:userset;mso-width-alt:2925;width=
        :60pt'>
        <col width=3D41 style=3D'mso-width-source:userset;mso-width-alt:1499;width=
        :31pt'>
        <col width=3D89 style=3D'mso-width-source:userset;mso-width-alt:3254;width=
        :67pt'>
        <tr height=3D51 style=3D'height:38.25pt'>
        <td height=3D51 class=3Dxl24 width=3D41 style=3D'height:38.25pt;width:31p=
        t'>Year</td>
        <td class=3Dxl24 width=3D82 style=3D'width:62pt'>Capital Costs</td>
        <td class=3Dxl24 width=3D64 style=3D'width:48pt'>Hours</td>
        <td class=3Dxl24 width=3D75 style=3D'width:56pt'>Annual Repair Costs</td>
        <td class=3Dxl24 width=3D64 style=3D'width:48pt'>Interest Costs</td>
        <td class=3Dxl24 width=3D74 style=3D'width:56pt'>Annual CCA</td>
        <td class=3Dxl24 width=3D79 style=3D'width:59pt'>Total Expenses</td>
        <td class=3Dxl24 width=3D77 style=3D'width:58pt'>Tax Savings</td>
        <td class=3Dxl24 width=3D80 style=3D'width:60pt'>Net Costs</td>
        <td class=3Dxl24 width=3D41 style=3D'width:31pt'>ATCC</td>
        <td class=3Dxl24 width=3D89 style=3D'width:67pt'>NPV</td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 align=3Dright style=3D'height:12.75pt' x:num>0</td>
        <td class=3Dxl25 x:num=3D"50000"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>50,000.00 </td>
        <td align=3Dright x:num>500</td>
        <td colspan=3D2 class=3Dxl25 style=3D'mso-ignore:colspan'></td>
        <td class=3Dxl26 align=3Dright x:num=3D"30000" x:fmla=3D"=3D200000*(0.3/2=
        )">$30,000.00</td>
        <td class=3Dxl25 x:num=3D"50000" x:fmla=3D"=3D B2 D2 E2"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>50,000.00 </td>
        <td class=3Dxl25 x:num=3D"8400" x:fmla=3D"=3DSUM(D2:F2)*0.28"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>8,400.00 </td>
        <td class=3Dxl25 x:num=3D"41600" x:fmla=3D"=3D G2-H2"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>41,600.00 </td>
        <td class=3Dxl27 align=3Dright x:num=3D"0.04">4%</td>
        <td class=3Dxl25 x:num=3D"41600" x:fmla=3D"=3D I2/(1 J2)^A2"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>41,600.00 </td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 align=3Dright style=3D'height:12.75pt' x:num>1</td>
        <td class=3Dxl25 x:num=3D"25922.972766925603" x:fmla=3D"=3D-PMT(0.05,7,15=
        0000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>25,922.97 </td>
        <td align=3Dright x:num x:fmla=3D"=3D C2 500">1000</td>
        <td class=3Dxl25 x:num=3D"506.25"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </span>506.25 <=
        /td>
        <td class=3Dxl28 x:num=3D"7500" x:fmla=3D"=3D-IPMT(0.05,A3,7,150000,0)"><=
        span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>7,500 </td>
        <td class=3Dxl26 align=3Dright x:num=3D"51000" x:fmla=3D"=3D(200000-SUM($=
        F$2))*0.3">$51,000.00</td>
        <td class=3Dxl25 x:num=3D"26429.222766925603" x:fmla=3D"=3D B3 D3"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>26,429.22 </td>
        <td class=3Dxl25 x:num=3D"16521.75" x:fmla=3D"=3DSUM(D3:F3)*0.28"><span
        style=3D'mso-spacerun:yes'>&nbsp; </span>16,521.75 </td>
        <td class=3Dxl25 x:num=3D"9907.4727669256026" x:fmla=3D"=3D G3-H3"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>9,907.47 </td>
        <td class=3Dxl27 align=3Dright x:num=3D"0.04">4%</td>
        <td class=3Dxl25 x:num=3D"9526.4161220438491" x:fmla=3D"=3D I3/(1 J3)^A3"=
        ><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </span>9,=
        526.42
        </td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 align=3Dright style=3D'height:12.75pt' x:num>2</td>
        <td class=3Dxl25 x:num=3D"25922.972766925603" x:fmla=3D"=3D-PMT(0.05,7,15=
        0000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>25,922.97 </td>
        <td align=3Dright x:num x:fmla=3D"=3D C3 500">1500</td>
        <td class=3Dxl25 x:num=3D"843.75"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </span>843.75 <=
        /td>
        <td class=3Dxl28 x:num=3D"6578.8513616537184" x:fmla=3D"=3D-IPMT(0.05,A4,=
        7,150000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>6,579 </td>
        <td class=3Dxl26 align=3Dright x:num=3D"35700" x:fmla=3D"=3D(200000-SUM($=
        F$2:F3))*0.3">$35,700.00</td>
        <td class=3Dxl25 x:num=3D"26766.722766925603" x:fmla=3D"=3D B4 D4"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>26,766.72 </td>
        <td class=3Dxl25 x:num=3D"12074.328381263042" x:fmla=3D"=3DSUM(D4:F4)*0.2=
        8"><span
        style=3D'mso-spacerun:yes'>&nbsp; </span>12,074.33 </td>
        <td class=3Dxl25 x:num=3D"14692.394385662561" x:fmla=3D"=3D G4-H4"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>14,692.39 </td>
        <td class=3Dxl27 align=3Dright x:num=3D"0.04">4%</td>
        <td class=3Dxl25 x:num=3D"13583.944513371449" x:fmla=3D"=3D I4/(1 J4)^A4"=
        ><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>13,583.94 </td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 align=3Dright style=3D'height:12.75pt' x:num>3</td>
        <td class=3Dxl25 x:num=3D"25922.972766925603" x:fmla=3D"=3D-PMT(0.05,7,15=
        0000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>25,922.97 </td>
        <td align=3Dright x:num x:fmla=3D"=3D C4 500">2000</td>
        <td class=3Dxl25 x:num=3D"1181.25"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>1,181.25 </td>
        <td class=3Dxl28 x:num=3D"5611.6452913901248" x:fmla=3D"=3D-IPMT(0.05,A5,=
        7,150000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>5,612 </td>
        <td class=3Dxl26 align=3Dright x:num=3D"24990" x:fmla=3D"=3D(200000-SUM($=
        F$2:F4))*0.3">$24,990.00</td>
        <td class=3Dxl25 x:num=3D"27104.222766925603" x:fmla=3D"=3D B5 D5"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>27,104.22 </td>
        <td class=3Dxl25 x:num=3D"8899.2106815892348" x:fmla=3D"=3DSUM(D5:F5)*0.2=
        8"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>8,899.21 </td>
        <td class=3Dxl25 x:num=3D"18205.01208533637" x:fmla=3D"=3D G5-H5"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>18,205.01 </td>
        <td class=3Dxl27 align=3Dright x:num=3D"0.04">4%</td>
        <td class=3Dxl25 x:num=3D"16184.189453424031" x:fmla=3D"=3D I5/(1 J5)^A5"=
        ><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>16,184.19 </td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 align=3Dright style=3D'height:12.75pt' x:num>4</td>
        <td class=3Dxl25 x:num=3D"25922.972766925603" x:fmla=3D"=3D-PMT(0.05,7,15=
        0000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>25,922.97 </td>
        <td align=3Dright x:num x:fmla=3D"=3D C5 500">2500</td>
        <td class=3Dxl25 x:num=3D"1518.75"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>1,518.75 </td>
        <td class=3Dxl28 x:num=3D"4596.0789176133503" x:fmla=3D"=3D-IPMT(0.05,A6,=
        7,150000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>4,596 </td>
        <td class=3Dxl26 align=3Dright x:num=3D"17493" x:fmla=3D"=3D(200000-SUM($=
        F$2:F5))*0.3">$17,493.00</td>
        <td class=3Dxl25 x:num=3D"27441.722766925603" x:fmla=3D"=3D B6 D6"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>27,441.72 </td>
        <td class=3Dxl25 x:num=3D"6610.1920969317389" x:fmla=3D"=3DSUM(D6:F6)*0.2=
        8"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>6,610.19 </td>
        <td class=3Dxl25 x:num=3D"20831.530669993863" x:fmla=3D"=3D G6-H6"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>20,831.53 </td>
        <td class=3Dxl27 align=3Dright x:num=3D"0.04">4%</td>
        <td class=3Dxl25 x:num=3D"17806.879722275022" x:fmla=3D"=3D I6/(1 J6)^A6"=
        ><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>17,806.88 </td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 align=3Dright style=3D'height:12.75pt' x:num>5</td>
        <td class=3Dxl25 x:num=3D"25922.972766925603" x:fmla=3D"=3D-PMT(0.05,7,15=
        0000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>25,922.97 </td>
        <td align=3Dright x:num x:fmla=3D"=3D C6 500">3000</td>
        <td class=3Dxl25 x:num=3D"1856.25"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>1,856.25 </td>
        <td class=3Dxl28 x:num=3D"3529.7342251477394" x:fmla=3D"=3D-IPMT(0.05,A7,=
        7,150000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>3,530 </td>
        <td class=3Dxl26 align=3Dright x:num=3D"12245.1" x:fmla=3D"=3D(200000-SUM=
        ($F$2:F6))*0.3">$12,245.10</td>
        <td class=3Dxl25 x:num=3D"27779.222766925603" x:fmla=3D"=3D B7 D7"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>27,779.22 </td>
        <td class=3Dxl25 x:num=3D"4936.7035830413679" x:fmla=3D"=3DSUM(D7:F7)*0.2=
        8"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>4,936.70 </td>
        <td class=3Dxl25 x:num=3D"22842.519183884237" x:fmla=3D"=3D G7-H7"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>22,842.52 </td>
        <td class=3Dxl27 align=3Dright x:num=3D"0.04">4%</td>
        <td class=3Dxl25 x:num=3D"18774.885703904954" x:fmla=3D"=3D I7/(1 J7)^A7"=
        ><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>18,774.89 </td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 align=3Dright style=3D'height:12.75pt' x:num>6</td>
        <td class=3Dxl25 x:num=3D"25922.972766925603" x:fmla=3D"=3D-PMT(0.05,7,15=
        0000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>25,922.97 </td>
        <td align=3Dright x:num x:fmla=3D"=3D C7 500">3500</td>
        <td class=3Dxl25 x:num=3D"2193.75"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>2,193.75 </td>
        <td class=3Dxl28 x:num=3D"2410.0722980588444" x:fmla=3D"=3D-IPMT(0.05,A8,=
        7,150000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>2,410 </td>
        <td class=3Dxl26 align=3Dright x:num=3D"8571.57" x:fmla=3D"=3D(200000-SUM=
        ($F$2:F7))*0.3">$8,571.57</td>
        <td class=3Dxl25 x:num=3D"28116.722766925603" x:fmla=3D"=3D B8 D8"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>28,116.72 </td>
        <td class=3Dxl25 x:num=3D"3689.1098434564765" x:fmla=3D"=3DSUM(D8:F8)*0.2=
        8"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>3,689.11 </td>
        <td class=3Dxl25 x:num=3D"24427.612923469125" x:fmla=3D"=3D G8-H8"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>24,427.61 </td>
        <td class=3Dxl27 align=3Dright x:num=3D"0.04">4%</td>
        <td class=3Dxl25 x:num=3D"19305.497322331081" x:fmla=3D"=3D I8/(1 J8)^A8"=
        ><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>19,305.50 </td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 align=3Dright style=3D'height:12.75pt' x:num>7</td>
        <td class=3Dxl25 x:num=3D"25922.972766925603" x:fmla=3D"=3D-PMT(0.05,7,15=
        0000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>25,922.97 </td>
        <td align=3Dright x:num x:fmla=3D"=3D C8 500">4000</td>
        <td class=3Dxl25 x:num=3D"2531.25"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>2,531.25 </td>
        <td class=3Dxl28 x:num=3D"1234.4272746155098" x:fmla=3D"=3D-IPMT(0.05,A9,=
        7,150000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>1,234 </td>
        <td class=3Dxl26 align=3Dright x:num=3D"6000.0989999999956"
        x:fmla=3D"=3D(200000-SUM($F$2:F8))*0.3">$6,000.10</td>
        <td class=3Dxl25 x:num=3D"28454.222766925603" x:fmla=3D"=3D B9 D9"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>28,454.22 </td>
        <td class=3Dxl25 x:num=3D"2734.417356892342" x:fmla=3D"=3DSUM(D9:F9)*0.28=
        "><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>2,734.42 </td>
        <td class=3Dxl25 x:num=3D"25719.805410033259" x:fmla=3D"=3D G9-H9"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>25,719.81 </td>
        <td class=3Dxl27 align=3Dright x:num=3D"0.04">4%</td>
        <td class=3Dxl25 x:num=3D"19544.93828317507" x:fmla=3D"=3D I9/(1 J9)^A9">=
        <span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>19,544.94 </td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 align=3Dright style=3D'height:12.75pt' x:num>7</td>
        <td class=3Dxl25></td>
        <td></td>
        <td class=3Dxl25 x:num=3D"10631.25" x:fmla=3D"=3DSUM(D39)"><span
        style=3D'mso-spacerun:yes'>&nbsp; </span>10,631.25 </td>
        <td class=3Dxl25></td>
        <td></td>
        <td>Total Costs</td>
        <td class=3Dxl25></td>
        <td class=3Dxl25 x:num=3D"178226.34742530502" x:fmla=3D"=3DSUM(I2:I9)"><s=
        pan
        style=3D'mso-spacerun:yes'>&nbsp;</span>178,226.35 </td>
        <td class=3Dxl27 align=3Dright x:num=3D"0.04">4%</td>
        <td class=3Dxl25 x:num=3D"156326.75112052547" x:fmla=3D"=3DSUM(K2:K9)"><s=
        pan
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>156,326.75 </td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 align=3Dright style=3D'height:12.75pt' x:num>7</td>
        <td class=3Dxl25></td>
        <td colspan=3D4 style=3D'mso-ignore:colspan'></td>
        <td colspan=3D2 style=3D'mso-ignore:colspan'>Salvage Value</td>
        <td class=3Dxl25 x:num=3D"85000"><span style=3D'mso-spacerun:yes'>&nbsp;&=
        nbsp;
        </span>85,000.00 </td>
        <td class=3Dxl27 align=3Dright x:num=3D"0.04">4%</td>
        <td class=3Dxl25 x:num=3D"64593.01412217538" x:fmla=3D"=3D I11/(1 J11)^A1=
        1"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>64,593.01 </td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 colspan=3D6 style=3D'height:12.75pt;mso-ignore:colspan'><=
        /td>
        <td colspan=3D2 style=3D'mso-ignore:colspan'>PV Net Cost of Tractor</td>
        <td colspan=3D2 style=3D'mso-ignore:colspan'></td>
        <td class=3Dxl25 x:num=3D"91733.736998350098" x:fmla=3D"=3D K10-K11"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>91,733.74 </td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 colspan=3D6 style=3D'height:12.75pt;mso-ignore:colspan'><=
        /td>
        <td class=3Dxl29></td>
        <td colspan=3D4 style=3D'mso-ignore:colspan'></td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 colspan=3D6 style=3D'height:12.75pt;mso-ignore:colspan'><=
        /td>
        <td class=3Dxl29></td>
        <td colspan=3D4 style=3D'mso-ignore:colspan'></td>
        </tr>
        <tr height=3D51 style=3D'height:38.25pt'>
        <td height=3D51 class=3Dxl24 width=3D41 style=3D'height:38.25pt;width:31p=
        t'>Year</td>
        <td class=3Dxl24 width=3D82 style=3D'width:62pt'>Capital Costs</td>
        <td class=3Dxl24 width=3D64 style=3D'width:48pt'>Hours</td>
        <td class=3Dxl24 width=3D75 style=3D'width:56pt'>Annual Repair Costs</td>
        <td class=3Dxl24 width=3D64 style=3D'width:48pt'>Interest Costs</td>
        <td class=3Dxl24 width=3D74 style=3D'width:56pt'>Annual CCA</td>
        <td class=3Dxl24 width=3D79 style=3D'width:59pt'>Total Expenses</td>
        <td class=3Dxl24 width=3D77 style=3D'width:58pt'>Tax Savings</td>
        <td class=3Dxl24 width=3D80 style=3D'width:60pt'>Net Costs</td>
        <td class=3Dxl24 width=3D41 style=3D'width:31pt'>ATCC</td>
        <td class=3Dxl24 width=3D89 style=3D'width:67pt'>NPV</td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 align=3Dright style=3D'height:12.75pt' x:num>0</td>
        <td class=3Dxl25 x:num=3D"50000"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>50,000.00 </td>
        <td align=3Dright x:num>2000</td>
        <td colspan=3D2 class=3Dxl25 style=3D'mso-ignore:colspan'></td>
        <td class=3Dxl26 align=3Dright x:num=3D"22500" x:fmla=3D"=3D150000*(0.3/2=
        )">$22,500.00</td>
        <td class=3Dxl25 x:num=3D"50000" x:fmla=3D"=3D B16 D16 E16"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>50,000.00 </td>
        <td class=3Dxl25 x:num=3D"6300" x:fmla=3D"=3DSUM(D16:F16)*0.28"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>6,300.00 </td>
        <td class=3Dxl25 x:num=3D"43700" x:fmla=3D"=3D G16-H16"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>43,700.00 </td>
        <td class=3Dxl27 align=3Dright x:num=3D"0.04">4%</td>
        <td class=3Dxl25 x:num=3D"43700" x:fmla=3D"=3D I16/(1 J16)^A16"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>43,700.00 </td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 align=3Dright style=3D'height:12.75pt' x:num>1</td>
        <td class=3Dxl25 x:num=3D"17281.981844617068" x:fmla=3D"=3D-PMT(0.05,7,10=
        0000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>17,281.98 </td>
        <td align=3Dright x:num x:fmla=3D"=3D C16 500">2500</td>
        <td class=3Dxl25 x:num=3D"1518.75"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>1,518.75 </td>
        <td class=3Dxl28 x:num=3D"5000" x:fmla=3D"=3D-IPMT(0.05,A17,7,100000,0)">=
        <span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>5,000 </td>
        <td class=3Dxl26 align=3Dright x:num=3D"38250" x:fmla=3D"=3D(150000-SUM($=
        F$16))*0.3">$38,250.00</td>
        <td class=3Dxl25 x:num=3D"18800.731844617068" x:fmla=3D"=3D B17 D17"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>18,800.73 </td>
        <td class=3Dxl25 x:num=3D"12535.25" x:fmla=3D"=3DSUM(D17:F17)*0.28"><span
        style=3D'mso-spacerun:yes'>&nbsp; </span>12,535.25 </td>
        <td class=3Dxl25 x:num=3D"6265.4818446170666" x:fmla=3D"=3D G17-H17"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>6,265.48 </td>
        <td class=3Dxl27 align=3Dright x:num=3D"0.04">4%</td>
        <td class=3Dxl25 x:num=3D"6024.5017736702557" x:fmla=3D"=3D I17/(1 J17)^A=
        17"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </span>6,=
        024.50
        </td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 align=3Dright style=3D'height:12.75pt' x:num>2</td>
        <td class=3Dxl25 x:num=3D"17281.981844617068" x:fmla=3D"=3D-PMT(0.05,7,10=
        0000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>17,281.98 </td>
        <td align=3Dright x:num x:fmla=3D"=3D C17 500">3000</td>
        <td class=3Dxl25 x:num=3D"1856.25"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>1,856.25 </td>
        <td class=3Dxl28 x:num=3D"4385.9009077691462" x:fmla=3D"=3D-IPMT(0.05,A18=
        ,7,100000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>4,386 </td>
        <td class=3Dxl26 align=3Dright x:num=3D"26775" x:fmla=3D"=3D(150000-SUM($=
        F$16:F17))*0.3">$26,775.00</td>
        <td class=3Dxl25 x:num=3D"19138.231844617068" x:fmla=3D"=3D B18 D18"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>19,138.23 </td>
        <td class=3Dxl25 x:num=3D"9244.8022541753617" x:fmla=3D"=3DSUM(D18:F18)*0=
        .28"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>9,244.80 </td>
        <td class=3Dxl25 x:num=3D"9893.4295904417068" x:fmla=3D"=3D G18-H18"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>9,893.43 </td>
        <td class=3Dxl27 align=3Dright x:num=3D"0.04">4%</td>
        <td class=3Dxl25 x:num=3D"9147.0317958965479" x:fmla=3D"=3D I18/(1 J18)^A=
        18"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </span>9,=
        147.03
        </td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 align=3Dright style=3D'height:12.75pt' x:num>3</td>
        <td class=3Dxl25 x:num=3D"17281.981844617068" x:fmla=3D"=3D-PMT(0.05,7,10=
        0000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>17,281.98 </td>
        <td align=3Dright x:num x:fmla=3D"=3D C18 500">3500</td>
        <td class=3Dxl25 x:num=3D"2193.75"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>2,193.75 </td>
        <td class=3Dxl28 x:num=3D"3741.0968609267497" x:fmla=3D"=3D-IPMT(0.05,A19=
        ,7,100000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>3,741 </td>
        <td class=3Dxl26 align=3Dright x:num=3D"18742.5"
        x:fmla=3D"=3D(150000-SUM($F$16:F18))*0.3">$18,742.50</td>
        <td class=3Dxl25 x:num=3D"19475.731844617068" x:fmla=3D"=3D B19 D19"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>19,475.73 </td>
        <td class=3Dxl25 x:num=3D"6909.6571210594911" x:fmla=3D"=3DSUM(D19:F19)*0=
        .28"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>6,909.66 </td>
        <td class=3Dxl25 x:num=3D"12566.074723557576" x:fmla=3D"=3D G19-H19"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>12,566.07 </td>
        <td class=3Dxl27 align=3Dright x:num=3D"0.04">4%</td>
        <td class=3Dxl25 x:num=3D"11171.194672029307" x:fmla=3D"=3D I19/(1 J19)^A=
        19"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>11,171.19 </td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 align=3Dright style=3D'height:12.75pt' x:num>4</td>
        <td class=3Dxl25 x:num=3D"17281.981844617068" x:fmla=3D"=3D-PMT(0.05,7,10=
        0000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>17,281.98 </td>
        <td align=3Dright x:num x:fmla=3D"=3D C19 500">4000</td>
        <td class=3Dxl25 x:num=3D"2531.25"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>2,531.25 </td>
        <td class=3Dxl28 x:num=3D"3064.0526117422332" x:fmla=3D"=3D-IPMT(0.05,A20=
        ,7,100000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>3,064 </td>
        <td class=3Dxl26 align=3Dright x:num=3D"13119.75"
        x:fmla=3D"=3D(150000-SUM($F$16:F19))*0.3">$13,119.75</td>
        <td class=3Dxl25 x:num=3D"19813.231844617068" x:fmla=3D"=3D B20 D20"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>19,813.23 </td>
        <td class=3Dxl25 x:num=3D"5240.214731287826" x:fmla=3D"=3DSUM(D20:F20)*0.=
        28"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>5,240.21 </td>
        <td class=3Dxl25 x:num=3D"14573.017113329242" x:fmla=3D"=3D G20-H20"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>14,573.02 </td>
        <td class=3Dxl27 align=3Dright x:num=3D"0.04">4%</td>
        <td class=3Dxl25 x:num=3D"12457.076104421751" x:fmla=3D"=3D I20/(1 J20)^A=
        20"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>12,457.08 </td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 align=3Dright style=3D'height:12.75pt' x:num>5</td>
        <td class=3Dxl25 x:num=3D"17281.981844617068" x:fmla=3D"=3D-PMT(0.05,7,10=
        0000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>17,281.98 </td>
        <td align=3Dright x:num x:fmla=3D"=3D C20 500">4500</td>
        <td class=3Dxl25 x:num=3D"2868.75"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>2,868.75 </td>
        <td class=3Dxl28 x:num=3D"2353.1561500984931" x:fmla=3D"=3D-IPMT(0.05,A21=
        ,7,100000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>2,353 </td>
        <td class=3Dxl26 align=3Dright x:num=3D"9183.8249999999989"
        x:fmla=3D"=3D(150000-SUM($F$16:F20))*0.3">$9,183.83</td>
        <td class=3Dxl25 x:num=3D"20150.731844617068" x:fmla=3D"=3D B21 D21"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>20,150.73 </td>
        <td class=3Dxl25 x:num=3D"4033.6047220275782" x:fmla=3D"=3DSUM(D21:F21)*0=
        .28"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>4,033.60 </td>
        <td class=3Dxl25 x:num=3D"16117.127122589491" x:fmla=3D"=3D G21-H21"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>16,117.13 </td>
        <td class=3Dxl27 align=3Dright x:num=3D"0.04">4%</td>
        <td class=3Dxl25 x:num=3D"13247.103665142653" x:fmla=3D"=3D I21/(1 J21)^A=
        21"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>13,247.10 </td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 align=3Dright style=3D'height:12.75pt' x:num>6</td>
        <td class=3Dxl25 x:num=3D"17281.981844617068" x:fmla=3D"=3D-PMT(0.05,7,10=
        0000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>17,281.98 </td>
        <td align=3Dright x:num x:fmla=3D"=3D C21 500">5000</td>
        <td class=3Dxl25 x:num=3D"3206.25"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>3,206.25 </td>
        <td class=3Dxl28 x:num=3D"1606.7148653725628" x:fmla=3D"=3D-IPMT(0.05,A22=
        ,7,100000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>1,607 </td>
        <td class=3Dxl26 align=3Dright x:num=3D"6428.6775000000007"
        x:fmla=3D"=3D(150000-SUM($F$16:F21))*0.3">$6,428.68</td>
        <td class=3Dxl25 x:num=3D"20488.231844617068" x:fmla=3D"=3D B22 D22"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>20,488.23 </td>
        <td class=3Dxl25 x:num=3D"3147.6598623043178" x:fmla=3D"=3DSUM(D22:F22)*0=
        .28"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>3,147.66 </td>
        <td class=3Dxl25 x:num=3D"17340.571982312751" x:fmla=3D"=3D G22-H22"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>17,340.57 </td>
        <td class=3Dxl27 align=3Dright x:num=3D"0.04">4%</td>
        <td class=3Dxl25 x:num=3D"13704.505922090955" x:fmla=3D"=3D I22/(1 J22)^A=
        22"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>13,704.51 </td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 align=3Dright style=3D'height:12.75pt' x:num>7</td>
        <td class=3Dxl25 x:num=3D"17281.981844617068" x:fmla=3D"=3D-PMT(0.05,7,10=
        0000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>17,281.98 </td>
        <td align=3Dright x:num x:fmla=3D"=3D C22 500">5500</td>
        <td class=3Dxl25 x:num=3D"3543.75"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>3,543.75 </td>
        <td class=3Dxl28 x:num=3D"822.95151641033885" x:fmla=3D"=3D-IPMT(0.05,A23=
        ,7,100000,0)"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;
        </span>823 </td>
        <td class=3Dxl26 align=3Dright x:num=3D"4500.0742499999988"
        x:fmla=3D"=3D(150000-SUM($F$16:F22))*0.3">$4,500.07</td>
        <td class=3Dxl25 x:num=3D"20825.731844617068" x:fmla=3D"=3D B23 D23"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>20,825.73 </td>
        <td class=3Dxl25 x:num=3D"2482.6972145948948" x:fmla=3D"=3DSUM(D23:F23)*0=
        .28"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>2,482.70 </td>
        <td class=3Dxl25 x:num=3D"18343.034630022172" x:fmla=3D"=3D G23-H23"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp; </span>18,343.03 </td>
        <td class=3Dxl27 align=3Dright x:num=3D"0.04">4%</td>
        <td class=3Dxl25 x:num=3D"13939.198763536166" x:fmla=3D"=3D I23/(1 J23)^A=
        23"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>13,939.20 </td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 align=3Dright style=3D'height:12.75pt' x:num>7</td>
        <td colspan=3D3 style=3D'mso-ignore:colspan'></td>
        <td class=3Dxl25></td>
        <td></td>
        <td>Total Costs</td>
        <td class=3Dxl25></td>
        <td class=3Dxl25 x:num=3D"138798.73700686998" x:fmla=3D"=3DSUM(I16:I23)">=
        <span
        style=3D'mso-spacerun:yes'>&nbsp;</span>138,798.74 </td>
        <td class=3Dxl27 align=3Dright x:num=3D"0.04">4%</td>
        <td class=3Dxl25 x:num=3D"123390.61269678763" x:fmla=3D"=3DSUM(K16:K23)">=
        <span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp; </span>123,390.61 </td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 align=3Dright style=3D'height:12.75pt' x:num>7</td>
        <td class=3Dxl25></td>
        <td colspan=3D4 style=3D'mso-ignore:colspan'></td>
        <td colspan=3D2 style=3D'mso-ignore:colspan'>Salvage Value</td>
        <td class=3Dxl25 x:num=3D"60000"><span style=3D'mso-spacerun:yes'>&nbsp;&=
        nbsp;
        </span>60,000.00 </td>
        <td class=3Dxl27 align=3Dright x:num=3D"0.04">4%</td>
        <td class=3Dxl25 x:num=3D"45595.068792123799" x:fmla=3D"=3D I25/(1 J25)^A=
        25"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>45,595.07 </td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 colspan=3D6 style=3D'height:12.75pt;mso-ignore:colspan'><=
        /td>
        <td colspan=3D2 style=3D'mso-ignore:colspan'>PV Net Cost of Tractor</td>
        <td colspan=3D2 style=3D'mso-ignore:colspan'></td>
        <td class=3Dxl25 x:num=3D"77795.543904663835" x:fmla=3D"=3D K24-K25"><span
        style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;&nbsp; </span>77,795.54 </td>
        </tr>
        <tr height=3D17 style=3D'height:12.75pt'>
        <td height=3D17 colspan=3D10 style=3D'height:12.75pt;mso-ignore:colspan'>=
        </td>
        <td class=3Dxl25></td>
        </tr>
        <![if supportMisalignedColumns]>
        <tr height=3D0 style=3D'display:none'>
        <td width=3D41 style=3D'width:31pt'></td>
        <td width=3D82 style=3D'width:62pt'></td>
        <td width=3D64 style=3D'width:48pt'></td>
        <td width=3D75 style=3D'width:56pt'></td>
        <td width=3D64 style=3D'width:48pt'></td>
        <td width=3D74 style=3D'width:56pt'></td>
        <td width=3D79 style=3D'width:59pt'></td>
        <td width=3D77 style=3D'width:58pt'></td>
        <td width=3D80 style=3D'width:60pt'></td>
        <td width=3D41 style=3D'width:31pt'></td>
        <td width=3D89 style=3D'width:67pt'></td>
        </tr>
        <![endif]>
        </table>

        </body>

        </html>

        Comment

          #5
          [URL="http://www.sporcle.com/games/wasteoflawtime/world-cattle-population"][/URL]

          Comment

            #6
            [URL="http://www.dailymotion.com/video/xhj279_how-price-controls-are-impacting-the-beef-industry_news"]Click Here[/URL]

            Comment

              #7
              test test test

              Comment

              Previous template Next
              • Reply to this Thread
              • Return to Topic List
              Working...