5%

0
1
2
3
4
5
6
7
8

-5000
-11000
-5000
1000
37000
1000
7000
13000
19000

10%

15%

1
-5000
0.9524 -10476.4
0.907
-4535
0.8638
863.8
0.8227 30439.9
0.7835
783.5
0.7462
5223.4
0.7107
9239.1
0.6768 12859.2
39397.5

1
-5000
0.9091 -10000.1
0.8264
-4132
0.7513
751.3
0.683
25271
0.6209
620.9
0.5645
3951.5
0.5132
6671.6
0.4665
8863.5
26997.7

-35000
1000
4000
7000
10000
13000
16000
19000
22000

10
-35000
909.1
3305.6
5259.1
6830
8071.7
9032
9750.8
10263
18421.3

1
0.9091
0.8264
0.7513
0.683
0.6209
0.5645
0.5132
0.4665

1
0.8696
0.7561
0.6575
0.5718
0.4972
0.4323
0.3759
0.3269

1
0.8696
0.7561
0.6575
0.5718
0.4972
0.4323
0.3759
0.3269

15%

25%
-5000
-9565.6
-3780.5
657.5
21156.6
497.2
3026.1
4886.7
6211.1
18089.1

15
-35000
869.6
3024.4
4602.5
5718
6463.6
6916.8
7142.1
7191.8
6928.8

1
0.8
0.64
0.512
0.4096
0.3277
0.2621
0.2097
0.1678

1
0.8
0.64
0.512
0.4096
0.3277
0.2621
0.2097
0.1678

35%
-5000
-8800
-3200
512
15155.2
327.7
1834.7
2726.1
3188.2
6743.9

25
-35000
800
2560
3584
4096
4260.1
4193.6
3984.3
3691.6
-7830.4

1
0.7407
0.5487
0.4064
0.3011
0.223
0.1652
0.1224
0.0906

1
0.8333
0.6944
0.5787
0.4823
0.4019
0.3349
0.2791
0.2326

40%
-5000
-8147.7
-2743.5
406.4
11140.7
223
1156.4
1591.2
1721.4
347.9

20
-35000
833.3
2777.6
4050.9
4823
5224.7
5358.4
5302.9
5117.2
-1512

1
0.7143
0.5102
0.3644
0.2603
0.1859
0.1328
0.0949
0.0678

1
0.8475
0.7182
0.6086
0.5158
0.4371
0.3704
0.3139
0.266

-5000
-7857.3
-2551
364.4
9631.1
185.9
929.6
1233.7
1288.2
-1775.4

18
-35000
847.5
2872.8
4260.2
5158
5682.3
5926.4
5964.1
5852
1563.3