
120,000

80,000

90,000

51,800

86,320

61,580

92,650

100,000

100,000

64,000

58,000

69,700

54,600 5%
51,500

99,280

132,000

105,000

64,000

95,200

71,750

69,840

300,000

69,000

64,000

64,000

56,810

56,700

58,750

56,600 9%
51,500

64,000

64,000

58,900

52,980

65,000

89,260

154,180

108,880

85,000

71,750

62,400

150,000

67,230

90,300

104,740

68,900

104,740

94,900

69,000

71,200 8%
65,400

65,000

115,190

90,960

103,900

84,740

94,350

65,000

100,740

100,740

94,000

67,790

65,530

64,970

63,270

63,200 12%
55,000

71,960

58,750

67,230

58,750

70,000

108,880

89,700

50,000

183,700

86,750

125,770

120,000

76,750

94,750

104,250

64,900

96,740

59,500 9%
54,100

60,000

87,900

104,250

109,000

56,700

69,000

100,750

90,000

81,920

56,690

90,940

58,750

108,880

91,520

64,000

83,150

76,750

88,300

80,000
- 2
- 3
- ...
- 16