5.

5%
3.0%
2,000,000

10,000,000

5,000,000

-5,000,000
-10,000,000
-15,000,000

()
()
()

()
()

42
100.0
110,000
1,000,000

43
103.0
124,850
1,000,000

44
106.1
139,527
1,000,000

45
109.3
153,991
1,000,000

1,110,000

1,124,850

1,139,527

1,153,991

600,000

600,000

600,000

600,000

240,000
840,000
270,000
2,270,000

240,000
858,000
266,850
2,536,850

240,000
876,540
262,987
2,799,837

240,000
895,636
258,355
3,058,192

56

55

54

53

52

51

50

49

48

47

46

45

44

43

42

77

76

75

74

73

72

71

70

69

68

67

66

65

64

63

62

61

60

59

58

57

56

55

54

53

52

51

50

46
112.6
168,201
1,000,000

47
115.9
182,110
1,000,000

48
119.4
195,670
1,000,000

49
123.0
208,828
1,000,000

50
126.7
221,528
1,000,000

1,168,201

1,182,110

1,195,670

1,208,828

1,221,528

600,000

600,000

600,000

600,000

600,000

240,000
915,305
252,895
3,311,087

240,000
935,564
246,545
3,557,632

240,000
956,431
239,238
3,796,871

240,000
977,924
230,904
4,027,774

240,000
1,000,062
221,466
4,249,240

51
130.5
233,708
1,000,000

52
134.4
245,305
1,000,000

53
138.4
256,247
1,000,000

54
142.6
266,461
1,000,000

55
146.9
275,866
1,000,000

1,233,708

1,245,305

1,256,247

1,266,461

1,275,866

600,000

600,000

600,000

600,000

600,000

240,000
1,022,864
210,844
4,460,084

240,000
1,046,350
198,955
4,659,039

240,000
1,070,540
185,707
4,844,745

240,000
1,095,457
171,004
5,015,750

240,000
1,121,120
154,746
5,170,496

56
151.3
284,377
1,000,000

57
155.8
305,103
1,000,000

58
160.5
325,470
1,000,000

59
165.3
345,416
1,000,000

60
170.2
364,870
1,000,000

1,284,377

1,305,103

1,325,470

1,345,416

1,364,870

600,000

600,000

600,000

600,000

600,000

907,554
376,823
5,547,319

934,780
370,322
5,917,642

962,824
362,646
6,280,288

991,709
353,707
6,633,995

1,021,460
343,410
6,977,405

61
175.4
383,757
200,000

62
180.6
357,998
200,000

63
186.0
329,086
200,000

64
191.6
296,796
200,000

65
197.4
260,889
200,000

583,757

557,998

529,086

496,796

460,889

600,000

600,000

600,000

600,000

600,000

1,052,104
-468,346
6,509,059

1,083,667
-525,669
5,983,390

1,116,177
-587,090
5,396,300

1,149,662
-652,866
4,743,434

1,184,152
-723,263
4,020,171

66
203.3
221,109
200,000

67
209.4
177,188
200,000

68
215.7
128,839
200,000

69
222.1
75,758
200,000

70
228.8
17,622
200,000

421,109

377,188

328,839

275,758

217,622

600,000

600,000

600,000

600,000

600,000

1,219,676
-798,567
3,221,604

1,256,267
-879,079
2,342,526

1,293,955
-965,116
1,377,410

1,332,773
-1,057,016
320,394

1,372,757
-1,155,135
-834,741

71
235.7
45,911
200,000

72
242.7
115,202
200,000

73
250.0
190,638
200,000

74
257.5
272,626
200,000

72,626

75
265.2
361,598
200,000

154,089

84,798

9,362

161,598

600,000

600,000

600,000

600,000

600,000

1,413,939
-1,259,850
-2,094,591

1,456,357
-1,371,560
-3,466,151

1,500,048
-1,490,686
-4,956,837

1,545,050
-1,617,676
-6,574,513

1,591,401
-1,752,999
-8,327,512

76
273.2
458,013
200,000

258,013
600,000

1,639,143
-1,897,156
-10,224,669

77
281.4
562,357 ###

78
289.8
675,144
200,000

362,357

475,144

###

1,688,317
-2,050,674
-12,275,343

79
298.5
796,920
###

596,920

600,001

600,002

1,738,970
-2,214,114
-14,489,457

1,791,142
-2,388,062
-16,877,519

80
307.5
928,264
200,000

728,264

81
316.7
1,069,786
200,000

869,786

82
326.2
1,222,137 ###

83
336.0
1,386,003
200,000

1,022,137

1,186,003

600,003

600,004

600,005

600,006

1,844,879
-2,573,143
-19,450,662

1,900,229
-2,770,015
-22,220,677

1,957,239
-2,979,376
-25,200,053

2,015,960
-3,201,962
-28,402,015

84
346.1
1,562,111
200,000

1,362,111

85
356.5
1,751,231
200,000

1,551,231

600,007

600,008

2,076,442
-3,438,553
-31,840,568

2,138,739
-3,689,970
-35,530,538

 ( )
1,000,000

500,000

42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77

-500,000

-1,000,000

-1,500,000

-2,000,000

-2,500,000