AW (old) = 27,674

find AW (new) =

o A B D E F G H T J L M N P 1 MARR 15% MARR 15% MARR 15% increase 7% 2 1,577 3 4 5 Years Years 0 0 6 7 1 8 2 PoweUp Investment Annual and salvage maintenand -$26,000 $0 $0 -$800 $0 -$800 $0 -$800 $0 -$800 $0 -$800 $0 -$800 $2,000 -$800 Repair savings $0 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 1 2 3 9 10 11 3 4 5 Lloyd's Investment Annual and salvage maintenang -$36,000 $0 $0 -$300 $0 -$300 $0 -$300 $0 -$300 $0 -$300 $0 -$300 $0 -$300 $0 -$300 $0 -$300 $3,000 -$300 ($7,025.318) -$300 Repair savings $0 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $27,674.68 4 5 Investment and salvage -$36,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ($7,173.07) decrease Lloyd's Annual maintenance $0.00 ($300.00 ($300.00 ($300.00 ($1,200.00 ($1,284.00) ($1,373.88) ($1,470.05) ($1,572.96 ($1,683.06) ($1,800.88) ($4,593.84) ($915.33) Repair savings $0 $28,482 $31,506 $32,429 $30,852.00 $29,275.00 $27,698.00 $26, 121.00 $24,544.00 $22,967.00 $21,390.00 $143,741.067 $28,640.704 $20,552.297 mant costs &rep saving $0.000 $28,182.000 $31,206.000 $32,129.000 $29,652.000 $27,991.000 $26,324.120 $24,650.948 $22,971.045 $21,283.938 $19,589.124 12 6 6 7 13 14 7 8 8 9 15 9 16 17 10 AW element Total AW ($6,068.649) -$800 $25,000 $18,131.35 10 AW element Total AW 18 19 Chart Title $35,000.00 $30,000.00 20 21 22 23 24 25 26 27 $25,000.00 $20,000.00 $15,000.00 $10,000.00 28 29 $5,000.00 30 31 32 1 2 3 4 $0.00 9 10 1 ($5,000.00) increase decrease Lloyd's Annual maintenance -7% 1,577 Repair savings 33 34 o A B D E F G H T J L M N P 1 MARR 15% MARR 15% MARR 15% increase 7% 2 1,577 3 4 5 Years Years 0 0 6 7 1 8 2 PoweUp Investment Annual and salvage maintenand -$26,000 $0 $0 -$800 $0 -$800 $0 -$800 $0 -$800 $0 -$800 $0 -$800 $2,000 -$800 Repair savings $0 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 1 2 3 9 10 11 3 4 5 Lloyd's Investment Annual and salvage maintenang -$36,000 $0 $0 -$300 $0 -$300 $0 -$300 $0 -$300 $0 -$300 $0 -$300 $0 -$300 $0 -$300 $0 -$300 $3,000 -$300 ($7,025.318) -$300 Repair savings $0 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $27,674.68 4 5 Investment and salvage -$36,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ($7,173.07) decrease Lloyd's Annual maintenance $0.00 ($300.00 ($300.00 ($300.00 ($1,200.00 ($1,284.00) ($1,373.88) ($1,470.05) ($1,572.96 ($1,683.06) ($1,800.88) ($4,593.84) ($915.33) Repair savings $0 $28,482 $31,506 $32,429 $30,852.00 $29,275.00 $27,698.00 $26, 121.00 $24,544.00 $22,967.00 $21,390.00 $143,741.067 $28,640.704 $20,552.297 mant costs &rep saving $0.000 $28,182.000 $31,206.000 $32,129.000 $29,652.000 $27,991.000 $26,324.120 $24,650.948 $22,971.045 $21,283.938 $19,589.124 12 6 6 7 13 14 7 8 8 9 15 9 16 17 10 AW element Total AW ($6,068.649) -$800 $25,000 $18,131.35 10 AW element Total AW 18 19 Chart Title $35,000.00 $30,000.00 20 21 22 23 24 25 26 27 $25,000.00 $20,000.00 $15,000.00 $10,000.00 28 29 $5,000.00 30 31 32 1 2 3 4 $0.00 9 10 1 ($5,000.00) increase decrease Lloyd's Annual maintenance -7% 1,577 Repair savings 33 34