solar

5,500

3,500,000

bensin

6,500

4,000,000

15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30

6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,501
6,502
6,503
6,504
6,505

97,500
104,000
110,500
117,000
123,500
130,000
136,500
143,000
149,500
156,000
162,500
169,026
175,554
182,084
188,616
195,150

4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000

36
27
27
27
27
27
27
27
27
27
27
27
27
27
27
27

3,510,000
2,808,000
2,983,500
3,159,000
3,334,500
3,510,000
3,685,500
3,861,000
4,036,500
4,212,000
4,387,500
4,563,702
4,739,958
4,916,268
5,092,632
5,269,050

490,000
1,192,000
1,016,500
841,000
665,500
490,000
314,500
139,000
(36,500)
(212,000)
(387,500)
(563,702)
(739,958)
(916,268)
(1,092,632)
(1,269,050)

20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35

6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,501
6,502
6,503
6,504
6,505

130,000
136,500
143,000
149,500
156,000
162,500
169,000
175,500
182,000
188,500
195,000
201,531
208,064
214,599
221,136
227,675

1,333,333
1,333,333
1,333,333
1,333,333
1,333,333
1,333,333
1,333,333
1,333,333
1,333,333
1,333,333
1,333,333
1,333,333
1,333,333
1,333,333
1,333,333
1,333,333

9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9

1,170,000
1,228,500
1,287,000
1,345,500
1,404,000
1,462,500
1,521,000
1,579,500
1,638,000
1,696,500
1,755,000
1,813,779
1,872,576
1,931,391
1,990,224
2,049,075

163,333
104,833
46,333
(12,167)
(70,667)
(129,167)
(187,667)
(246,167)
(304,667)
(363,167)
(421,667)
(480,446)
(539,243)
(598,058)
(656,891)
(715,742)

4000000

1,333,333

solar

5,500

20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35

20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35

6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,501
6,502
6,503
6,504
6,505

5,500
5,500
5,500
5,500
5,500
5,500
5,500
5,500
5,500
5,500
5,500
5,500
5,500
5,500
5,500
5,500

3,500,000

bensin

6,500

4,000,000

130,000
136,500
143,000
149,500
156,000
162,500
169,000
175,500
182,000
188,500
195,000
201,531
208,064
214,599
221,136
227,675

bensin
1,333,333
1,333,333
1,333,333
1,333,333
1,333,333
1,333,333
1,333,333
1,333,333
1,333,333
1,333,333
1,333,333
1,333,333
1,333,333
1,333,333
1,333,333
1,333,333

9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9

1,170,000
1,228,500
1,287,000
1,345,500
1,404,000
1,462,500
1,521,000
1,579,500
1,638,000
1,696,500
1,755,000
1,813,779
1,872,576
1,931,391
1,990,224
2,049,075

163,333
104,833
46,333
(12,167)
(70,667)
(129,167)
(187,667)
(246,167)
(304,667)
(363,167)
(421,667)
(480,446)
(539,243)
(598,058)
(656,891)
(715,742)

110,000
115,500
121,000
126,500
132,000
137,500
143,000
148,500
154,000
159,500
165,000
170,500
176,000
181,500
187,000
192,500

solar
1,166,667
1,166,667
1,166,667
1,166,667
1,166,667
1,166,667
1,166,667
1,166,667
1,166,667
1,166,667
1,166,667
1,166,667
1,166,667
1,166,667
1,166,667
1,166,667

9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9

990,000
1,039,500
1,089,000
1,138,500
1,188,000
1,237,500
1,287,000
1,336,500
1,386,000
1,435,500
1,485,000
1,534,500
1,584,000
1,633,500
1,683,000
1,732,500

176,667
127,167
77,667
28,167
(21,333)
(70,833)
(120,333)
(169,833)
(219,333)
(268,833)
(318,333)
(367,833)
(417,333)
(466,833)
(516,333)
(565,833)

1
2
3
4
5
6
7
8
9

1
2
3
4
5
6
7
8
9

20.2
25
25
20
25
21
27
20
22

bensin
6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,500

26.00
22.00
24.10
20.00
25.00
22.00
30.00
20.00
23.00

solar
5,500
5,500
5,500
5,500
5,500
5,500
5,500
5,500
5,500

131,300.0
162,500.0
162,500.0
130,000.0
162,500.0
136,500.0
175,500.0
130,000.0
143,000.0
1,333,800.0
143,000.0
121,000.0
132,550.0
110,000.0
137,500.0
121,000.0
165,000.0
110,000.0
126,500.0
1,166,550.0