Table 3 Column Headings A: Before-Tax Market Value B: Annual Depreciation C: Book Value D: Recaptured Depreciation E: Taxes Payable or Tax Savings on Recaptured Depreciation F: After-Tax Market Value Column A less Column E G: After-Tax Capital Recovery H: Tax Savings due to Depreciation Charges I: Before-Tax operating Expenses J: After-Tax Operating Expenses K: Annual Cost for year "n" L: After-Tax EAC if defender is kept "n'' years. Table 3 After-Tax Analysis of the Defender J K L 0 80,000 15,000 1 64,000 12,000 AA LBB CC 2 51,200 9,600 EE 18,000 3 40,960 7,680 GG HH 21,600 25.920 5 26 214 4915 31-104 LLL 6 20,972 3,932 37,325 After-Tax MARR 8%; Income Tax Rate 40%