PERSON AMT CASH RESERVE (30%) CREDIT CREATION
1 500000 150000 350000
2 350000 105000 245000
3 245000 73500 171500
4 171500 51450 120050
5 120050 36015 84035
6 84035 25210.5 58824.5
7 58824.5 17647.35 41177.15
8 41177.15 12353.145 28824
9 28824 8647.2 20176.8
10 20176.8 6053 14123.7
11 14123.7 4237.1 9886.6
12 9886.6 2965.9 6920.6
13 6920.6 2076.1 4844.4
14 4844.4 1453.3 3391.1
15 3391.1 1017.3 2373.7
16 2373.7 712.1 1661.6
17 1661.6 498.4 1163.1
18 1163.1 348.9 814.2
19 814.2 244.2 569.9
20 569.9 170.9 398.9
21 398.9 119.6 279.2
22 279.2 83.7 195.4
23 195.4 58.6 136.8
24 136.8 41 95.7
25 95.7 28.7 67
26 67 20.1 46.9
27 46.9 14 32.8
28 32.8 9.8 22.9
29 22.9 6.8 16
30 16 4.8 11.2
31 11.2 3.3 7.8
32 7.8 2.3 5.4
33 5.4 1.6 3.8
34 3.8 1.1 2.6
35 2.6 .8 1.8
36 1.8 .5 1.3