10% 96m

5.50 54.17 533.59 5255.77

6.05 59.59 586.95 5781.34
6.66 65.55 645.65 6359.48
7.32 72.10 710.21 6995.42
8.05 79.32 781.24 7694.97
8.86 87.25 859.36 8464.46
9.74 95.97 945.30 9310.91
10.72 105.57 1039.83 10242.00
11.79 116.13 1143.81 11266.20
12.97 127.74 1258.19 12392.82
14.27 140.51 1384.01 13632.10
15.69 154.56 1522.41 14995.31
17.26 170.02 1674.65 16494.85
18.99 187.02 1842.11 18144.33
20.89 205.72 2026.33 19958.76
22.97 226.30 2228.96 21954.64
25.27 248.93 2451.85 24150.10
27.80 273.82 2697.04 26565.11
30.58 301.20 2966.74 29221.62
33.64 331.32 3263.42 32143.79
37.00 364.45 3589.76 35358.17
40.70 400.90 3948.73 38893.98
44.77 440.99 4343.61 42783.38
49.25 485.09 4777.97

20% 54m
6.00 53.50 476.98 4252.81 37918.49
7.20 64.20 572.38 5103.37 45502.19
8.64 77.04 686.85 6124.05 54602.63
10.37 92.44 824.22 7348.86 65523.15
12.44 110.93 989.07 8818.63 78627.79
14.93 133.12 1186.88 10582.36
17.92 159.74 1424.26 12698.83
21.50 191.69 1709.11 15238.59
25.80 230.03 2050.93 18286.31
30.96 276.03 2461.12 21943.57
37.15 331.24 2953.34 26332.29
44.58 397.48 3544.01 31598.74
30% 36m
6.50 151.44 3528.21
8.45 196.87 4586.67
10.98 255.93 5962.67
14.28 332.71 7751.47
18.56 432.52 10076.91
24.13 562.28 13099.98
31.37 730.96 17029.97
40.79 950.25 22138.96
53.02 1235.32 28780.65
68.93 1605.92 37414.85
89.61 2087.70 48639.30
116.49 2714.00

50% 24m
7.50 973.10
11.25 1459.65
16.88 2189.47
25.31 3284.20
37.97 4926.31
56.95 7389.46
85.43 11084.19
128.14 16626.28
192.22 24939.43
288.33 37409.14
432.49 56113.71
648.73

70% 20m
8.50 4952.29
14.45 8418.89
24.56 14312.12
41.76 24330.60
70.99 41362.01
120.69 70315.42
205.17 119536.22
348.79
592.94
1008.00
1713.59
2913.11

80% 18m
9.00 306.11 10411.48
16.20 551.00 18740.67
29.16 991.80 33733.20
52.49 1785.23 60719.77
94.48 3213.42 109295.58
170.06 5784.16
99% 15m
9.95 617.93 38376.03
19.80 1229.69 76368.29
39.40 2447.08
78.41 4869.68
156.04 9690.67
310.52 19284.44