2 Fixed (months)

3 Variable(months)
1000 Basic
1166.66667 +Fixed only
1417 +Fixed+Variable

20%

25%

30%

35%

1200

1250

1300

1350

1108

1154

1200

1246

1400

1458

1517

1575

1292

1346

1400

1454

1700

1771

1842

1913

1569

1635

1700

1765

50%

40%

117%

74250

86,625

129,938

121,275

108%

79962

86,625

119,942

111,946

25%

7%

142%

74250

105,188

157,781

147,263

108%

97096

105,188

145,644

135,935

25%

7%

31071
50%

48548

25633
40%

41946

40%

45%

50%

55%

60%

65%

70%

1400

1450

1500

1550

1600

1650

1700

1292

1338

1385

1431

1477

1523

1569

1633

1692

1750

1808

1867

1925

1983

1508

1562

1615

1669

1723

1777

1831

1983

2054

2125

2196

2267

2338

2408

1831

1896

1962

2027

2092

2158

2223

30%

20%

10%

112,613

103,950

95,288

103,950

95,954

87,958

20196
30%

14759
20%

9321
10%

136,744

126,225

115,706

126,225

116,515

106,806

35343

28740

22138

75%
1750
1615
2042
1885
2479
2288

Current

10%

15%

20%

25%

Basic

1,000

1,100

1,150

1,200

1,250

Fixed

1,167

1,283

1,342

1,400

1,458

Fixed + Bonus

1,417

1,558

1,629

1,700

1,771

83

92

96

100

104

1,417

1,417

1,417

1,417

1,417

1 Month Bonus
based on fixed

Net Increment
Basic + Bonus GAP

333

Fixed + Bonus GAP

167

Fixed+Bonus and
Increment GAP

225 -

171 -

117 -

63

42

21

83

146

142

213

283

354

146 -

111 -

On Hand
Adjusted
Basic + Bonus GAP

217

Fixed + Bonus GAP

108

Fixed+Bonus and
Increment GAP

76 -

41

27

14

54

95

92

138

184

230

30%

35%

40%

45%

50%

1,300

1,350

1,400

1,450

1,500

1,517

1,575

1,633

1,692

1,750

1,842

1,913

1,983

2,054

2,125

108

113

117

121

125

1,417

1,417

1,417

1,417

1,417

46

100

154

208

208

271

333

396

458

425

496

567

638

708

30

65

100

135

135

176

217

257

298

276

322

368

414

460