0: 6

/
/

< ---


< ---


< ---

10,600.00
20%
1,871.50

1.67%
1
2
3
4
5
6

10,600.00
8,905.17
7,182.09
5,430.29
3,649.29
1,838.61

1,694.83
1,723.08
1,751.80
1,781.00
1,810.68
1,840.86

176.67
148.42
119.70
90.50
60.82
30.64

/
1,871.50
1,871.50
1,871.50
1,871.50
1,871.50
1,871.50
1,871.50
11,229.00

(
)
10,600.00
8,905.17
7,182.09
5,430.29
3,649.29
1,838.61
(2.24)

A13 - F13 sum )

(

copy

 0: 12

10,600.00

/
20%
/
982.00

1
2
3
4
5
6
7
8
9
10
11
12

10,600.00
9,794.67
8,975.91
8,143.51
7,297.23
6,436.86
5,562.14
4,672.84
3,768.72
2,849.53
1,915.02
964.94

/
1.67%
176.67
163.24
149.60
135.73
121.62
107.28
92.70
77.88
62.81
47.49
31.92
16.08

805.33
818.76
832.40
846.27
860.38
874.72
889.30
904.12
919.19
934.51
950.08
965.92

982.00
982.00
982.00
982.00
982.00
982.00
982.00
982.00
982.00
982.00
982.00
982.00
982.00
11,784.00

 (
)

10,600.00
9,794.67
8,975.91
8,143.51
7,297.23
6,436.86
5,562.14
4,672.84
3,768.72
2,849.53
1,915.02
964.94
(0.98)

 0: 24

25,000.00

/
28%
/
1,372.25

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

25,000.00
24,211.08
23,403.76
22,577.60
21,732.16
20,866.99
19,981.64
19,075.63
18,148.47
17,199.69
16,228.76
15,235.18
14,218.42
13,177.94
12,113.17
11,023.56
9,908.53
8,767.48
7,599.80
6,404.88
5,182.08
3,930.74
2,650.21
1,339.80

/
2.33%
583.33
564.93
546.09
526.81
507.08
486.90
466.24
445.10
423.46
401.33
378.67
355.49
331.76
307.49
282.64
257.22
231.20
204.57
177.33
149.45
120.92
91.72
61.84
31.26

788.92
807.32
826.16
845.44
865.17
885.35
906.01
927.15
948.79
970.92
993.58
1,016.76
1,040.49
1,064.76
1,089.61
1,115.03
1,141.05
1,167.68
1,194.92
1,222.80
1,251.33
1,280.53
1,310.41
1,340.99

1,372.25
1,372.25
1,372.25
1,372.25
1,372.25
1,372.25
1,372.25
1,372.25
1,372.25
1,372.25
1,372.25
1,372.25
1,372.25
1,372.25
1,372.25
1,372.25
1,372.25
1,372.25
1,372.25
1,372.25
1,372.25
1,372.25
1,372.25
1,372.25
1,372.25
32,934.00

(
)

25,000.00
24,211.08
23,403.76
22,577.60
21,732.16
20,866.99
19,981.64
19,075.63
18,148.47
17,199.69
16,228.76
15,235.18
14,218.42
13,177.94
12,113.17
11,023.56
9,908.53
8,767.48
7,599.80
6,404.88
5,182.08
3,930.74
2,650.21
1,339.80
(1.19)

 0: 36

55,000.00

/
28%
/
2,275.25

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36

55,000.00
54,008.08
52,993.02
51,954.28
50,891.29
49,803.51
48,690.34
47,551.20
46,385.47
45,192.55
43,971.79
42,722.55
41,444.16
40,135.94
38,797.20
37,427.22
36,025.27
34,590.61
33,122.47
31,620.08
30,082.63
28,509.31
26,899.28
25,251.68
23,565.63
21,840.25
20,074.60
18,267.76
16,418.76
14,526.61
12,590.32
10,608.84
8,581.13
6,506.11
4,382.66
2,209.68

991.92
1,015.06
1,038.75
1,062.98
1,087.79
1,113.17
1,139.14
1,165.72
1,192.92
1,220.76
1,249.24
1,278.39
1,308.22
1,338.74
1,369.98
1,401.95
1,434.66
1,468.14
1,502.39
1,537.45
1,573.32
1,610.03
1,647.60
1,686.04
1,725.39
1,765.64
1,806.84
1,849.00
1,892.15
1,936.30
1,981.48
2,027.71
2,075.02
2,123.44
2,172.99
2,223.69

2.33%
1,283.33
1,260.19
1,236.50
1,212.27
1,187.46
1,162.08
1,136.11
1,109.53
1,082.33
1,054.49
1,026.01
996.86
967.03
936.51
905.27
873.30
840.59
807.11
772.86
737.80
701.93
665.22
627.65
589.21
549.86
509.61
468.41
426.25
383.10
338.95
293.77
247.54
200.23
151.81
102.26
51.56

2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
2,275.25
81,909.00

(
)

55,000.00
54,008.08
52,993.02
51,954.28
50,891.29
49,803.51
48,690.34
47,551.20
46,385.47
45,192.55
43,971.79
42,722.55
41,444.16
40,135.94
38,797.20
37,427.22
36,025.27
34,590.61
33,122.47
31,620.08
30,082.63
28,509.31
26,899.28
25,251.68
23,565.63
21,840.25
20,074.60
18,267.76
16,418.76
14,526.61
12,590.32
10,608.84
8,581.13
6,506.11
4,382.66
2,209.68
(14.01)