| Year,Begin BV,Depreciation,Accum Dep,End BV |
| 2025,185000.0,12641.67,12641.67,172358.33 |
| 2026,172358.33,12641.67,25283.33,159716.67 |
| 2027,159716.67,12641.67,37925.0,147075.0 |
| 2028,147075.0,12641.67,50566.67,134433.33 |
| 2029,134433.33,12641.67,63208.33,121791.67 |
| 2030,121791.67,12641.67,75850.0,109150.0 |
| 2031,109150.0,12641.67,88491.67,96508.33 |
| 2032,96508.33,12641.67,101133.33,83866.67 |
| 2033,83866.67,12641.67,113775.0,71225.0 |
| 2034,71225.0,12641.67,126416.67,58583.33 |
| 2035,58583.33,12641.67,139058.33,45941.67 |
| 2036,45941.67,12641.67,151700.0,33300.0 |
|
|