Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                

Simulasi Angsuran KPR (6,50% Fix 3th) 15thn

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 8

Sisa Pinjaman Pokok Rate Angsuran Rate / Margin

619,042,500
1 617,003,122 2,039,378 3,353,147 5,392,525 6.50%
2 614,952,697 2,050,425 3,342,100 5,392,525 6.50%
3 612,891,166 2,061,531 3,330,994 5,392,525 6.50%
4 610,818,469 2,072,698 3,319,827 5,392,525 6.50%
5 608,734,544 2,083,925 3,308,600 5,392,525 6.50%
6 606,639,331 2,095,213 3,297,312 5,392,525 6.50%
7 604,532,770 2,106,562 3,285,963 5,392,525 6.50%
8 602,414,797 2,117,972 3,274,553 5,392,525 6.50%
9 600,285,353 2,129,445 3,263,080 5,392,525 6.50%
10 598,144,373 2,140,979 3,251,546 5,392,525 6.50%
11 595,991,797 2,152,576 3,239,949 5,392,525 6.50%
12 593,827,561 2,164,236 3,228,289 5,392,525 6.50%
13 591,651,603 2,175,959 3,216,566 5,392,525 6.50%
14 589,463,857 2,187,745 3,204,780 5,392,525 6.50%
15 587,264,262 2,199,596 3,192,929 5,392,525 6.50%
16 585,052,752 2,211,510 3,181,015 5,392,525 6.50%
17 582,829,263 2,223,489 3,169,036 5,392,525 6.50%
18 580,593,730 2,235,533 3,156,992 5,392,525 6.50%
19 578,346,087 2,247,642 3,144,883 5,392,525 6.50%
20 576,086,271 2,259,817 3,132,708 5,392,525 6.50%
21 573,814,213 2,272,058 3,120,467 5,392,525 6.50%
22 571,529,849 2,284,364 3,108,160 5,392,525 6.50%
23 569,233,110 2,296,738 3,095,787 5,392,525 6.50%
24 566,923,932 2,309,179 3,083,346 5,392,525 6.50%
25 564,602,245 2,321,687 3,070,838 5,392,525 6.50%
26 562,267,982 2,334,263 3,058,262 5,392,525 6.50%
27 559,921,076 2,346,907 3,045,618 5,392,525 6.50%
28 557,561,457 2,359,619 3,032,906 5,392,525 6.50%
29 555,189,056 2,372,400 3,020,125 5,392,525 6.50%
30 552,803,806 2,385,251 3,007,274 5,392,525 6.50%
31 550,405,635 2,398,171 2,994,354 5,392,525 6.50%
32 547,994,474 2,411,161 2,981,364 5,392,525 6.50%
33 545,570,252 2,424,221 2,968,303 5,392,525 6.50%
34 543,132,900 2,437,353 2,955,172 5,392,525 6.50%
35 540,682,345 2,450,555 2,941,970 5,392,525 6.50%
36 538,218,516 2,463,829 2,928,696 5,392,525 6.50%
37 536,405,319 1,813,197 4,933,670 6,746,866 11.00%
38 534,575,502 1,829,818 4,917,049 6,746,866 11.00%
39 532,728,910 1,846,591 4,900,275 6,746,866 11.00%
40 530,865,392 1,863,518 4,883,348 6,746,866 11.00%
41 528,984,792 1,880,600 4,866,266 6,746,866 11.00%
42 527,086,953 1,897,839 4,849,027 6,746,866 11.00%
43 525,171,717 1,915,236 4,831,630 6,746,866 11.00%
44 523,238,924 1,932,792 4,814,074 6,746,866 11.00%
45 521,288,415 1,950,510 4,796,357 6,746,866 11.00%
46 519,320,025 1,968,389 4,778,477 6,746,866 11.00%
47 517,333,592 1,986,433 4,760,434 6,746,866 11.00%
48 515,328,950 2,004,642 4,742,225 6,746,866 11.00%
49 513,305,933 2,023,018 4,723,849 6,746,866 11.00%
50 511,264,370 2,041,562 4,705,304 6,746,866 11.00%
51 509,204,094 2,060,276 4,686,590 6,746,866 11.00%
52 507,124,932 2,079,162 4,667,704 6,746,866 11.00%
53 505,026,710 2,098,221 4,648,645 6,746,866 11.00%
54 502,909,255 2,117,455 4,629,412 6,746,866 11.00%
55 500,772,390 2,136,865 4,610,002 6,746,866 11.00%
56 498,615,938 2,156,453 4,590,414 6,746,866 11.00%
57 496,439,717 2,176,220 4,570,646 6,746,866 11.00%

58 494,243,548 2,196,169 4,550,697 6,746,866 11.00%

59 492,027,247 2,216,301 4,530,566 6,746,866 11.00%


60 489,790,631 2,236,617 4,510,250 6,746,866 11.00%
61 487,533,512 2,257,119 4,489,747 6,746,866 11.00%
62 485,255,702 2,277,809 4,469,057 6,746,866 11.00%
63 482,957,013 2,298,689 4,448,177 6,746,866 11.00%
64 480,637,253 2,319,761 4,427,106 6,746,866 11.00%
65 478,296,228 2,341,025 4,405,841 6,746,866 11.00%
66 475,933,743 2,362,484 4,384,382 6,746,866 11.00%
67 473,549,603 2,384,141 4,362,726 6,746,866 11.00%
68 471,143,608 2,405,995 4,340,871 6,746,866 11.00%
69 468,715,557 2,428,050 4,318,816 6,746,866 11.00%
70 466,265,250 2,450,307 4,296,559 6,746,866 11.00%
71 463,792,482 2,472,768 4,274,098 6,746,866 11.00%
72 461,297,047 2,495,435 4,251,431 6,746,866 11.00%
73 458,778,736 2,518,310 4,228,556 6,746,866 11.00%
74 456,237,342 2,541,395 4,205,472 6,746,866 11.00%
75 453,672,651 2,564,691 4,182,176 6,746,866 11.00%
76 451,084,450 2,588,201 4,158,666 6,746,866 11.00%
77 448,472,524 2,611,926 4,134,941 6,746,866 11.00%
78 445,836,656 2,635,868 4,110,998 6,746,866 11.00%
79 443,176,626 2,660,030 4,086,836 6,746,866 11.00%
80 440,492,212 2,684,414 4,062,452 6,746,866 11.00%
81 437,783,190 2,709,021 4,037,845 6,746,866 11.00%
82 435,049,336 2,733,854 4,013,013 6,746,866 11.00%
83 432,290,422 2,758,914 3,987,952 6,746,866 11.00%
84 429,506,218 2,784,204 3,962,662 6,746,866 11.00%
85 426,696,492 2,809,726 3,937,140 6,746,866 11.00%
86 423,861,010 2,835,482 3,911,385 6,746,866 11.00%
87 420,999,536 2,861,474 3,885,393 6,746,866 11.00%
88 418,111,832 2,887,704 3,859,162 6,746,866 11.00%
89 415,197,657 2,914,175 3,832,692 6,746,866 11.00%
90 412,256,769 2,940,888 3,805,979 6,746,866 11.00%
91 409,288,923 2,967,846 3,779,020 6,746,866 11.00%
92 406,293,872 2,995,051 3,751,815 6,746,866 11.00%
93 403,271,366 3,022,506 3,724,360 6,746,866 11.00%
94 400,221,153 3,050,212 3,696,654 6,746,866 11.00%
95 397,142,981 3,078,173 3,668,694 6,746,866 11.00%
96 394,036,592 3,106,389 3,640,477 6,746,866 11.00%
97 390,901,727 3,134,864 3,612,002 6,746,866 11.00%
98 387,738,126 3,163,601 3,583,266 6,746,866 11.00%
99 384,545,526 3,192,600 3,554,266 6,746,866 11.00%
100 381,323,660 3,221,866 3,525,001 6,746,866 11.00%
101 378,072,261 3,251,400 3,495,467 6,746,866 11.00%
102 374,791,057 3,281,204 3,465,662 6,746,866 11.00%
103 371,479,775 3,311,282 3,435,585 6,746,866 11.00%
104 368,138,140 3,341,635 3,405,231 6,746,866 11.00%
105 364,765,873 3,372,267 3,374,600 6,746,866 11.00%
106 361,362,693 3,403,179 3,343,687 6,746,866 11.00%
107 357,928,318 3,434,375 3,312,491 6,746,866 11.00%
108 354,462,461 3,465,857 3,281,010 6,746,866 11.00%
109 350,964,834 3,497,627 3,249,239 6,746,866 11.00%
110 347,435,145 3,529,689 3,217,178 6,746,866 11.00%
111 343,873,101 3,562,044 3,184,822 6,746,866 11.00%
112 340,278,404 3,594,696 3,152,170 6,746,866 11.00%
113 336,650,757 3,627,648 3,119,219 6,746,866 11.00%
114 332,989,855 3,660,901 3,085,965 6,746,866 11.00%
115 329,295,396 3,694,459 3,052,407 6,746,866 11.00%
116 325,567,071 3,728,325 3,018,541 6,746,866 11.00%
117 321,804,569 3,762,502 2,984,365 6,746,866 11.00%
118 318,007,578 3,796,991 2,949,875 6,746,866 11.00%
119 314,175,781 3,831,797 2,915,069 6,746,866 11.00%
120 310,308,859 3,866,922 2,879,945 6,746,866 11.00%
121 306,406,490 3,902,369 2,844,498 6,746,866 11.00%
122 302,468,350 3,938,140 2,808,726 6,746,866 11.00%
123 298,494,110 3,974,240 2,772,627 6,746,866 11.00%
124 294,483,439 4,010,670 2,736,196 6,746,866 11.00%
125 290,436,004 4,047,435 2,699,432 6,746,866 11.00%
126 286,351,468 4,084,536 2,662,330 6,746,866 11.00%
127 282,229,490 4,121,978 2,624,888 6,746,866 11.00%
128 278,069,727 4,159,763 2,587,104 6,746,866 11.00%
129 273,871,833 4,197,894 2,548,972 6,746,866 11.00%
130 269,635,458 4,236,375 2,510,492 6,746,866 11.00%

131 265,360,250 4,275,208 2,471,658 6,746,866 11.00%


132 261,045,853 4,314,398 2,432,469 6,746,866 11.00%
133 256,691,907 4,353,946 2,392,920 6,746,866 11.00%
134 252,298,049 4,393,857 2,353,009 6,746,866 11.00%
135 247,863,915 4,434,134 2,312,732 6,746,866 11.00%
136 243,389,134 4,474,781 2,272,086 6,746,866 11.00%
137 238,873,335 4,515,799 2,231,067 6,746,866 11.00%
138 234,316,141 4,557,194 2,189,672 6,746,866 11.00%
139 229,717,172 4,598,969 2,147,898 6,746,866 11.00%
140 225,076,046 4,641,126 2,105,741 6,746,866 11.00%
141 220,392,377 4,683,669 2,063,197 6,746,866 11.00%
142 215,665,774 4,726,603 2,020,263 6,746,866 11.00%
143 210,895,844 4,769,930 1,976,936 6,746,866 11.00%
144 206,082,189 4,813,655 1,933,212 6,746,866 11.00%
145 201,224,409 4,857,780 1,889,087 6,746,866 11.00%
146 196,322,100 4,902,309 1,844,557 6,746,866 11.00%
147 191,374,853 4,947,247 1,799,619 6,746,866 11.00%
148 186,382,256 4,992,597 1,754,269 6,746,866 11.00%
149 181,343,893 5,038,362 1,708,504 6,746,866 11.00%
150 176,259,346 5,084,547 1,662,319 6,746,866 11.00%
151 171,128,190 5,131,156 1,615,711 6,746,866 11.00%
152 165,949,998 5,178,191 1,568,675 6,746,866 11.00%
153 160,724,340 5,225,658 1,521,208 6,746,866 11.00%
154 155,450,780 5,273,560 1,473,306 6,746,866 11.00%
155 150,128,879 5,321,901 1,424,965 6,746,866 11.00%
156 144,758,194 5,370,685 1,376,181 6,746,866 11.00%
157 139,338,278 5,419,916 1,326,950 6,746,866 11.00%
158 133,868,679 5,469,599 1,277,268 6,746,866 11.00%
159 128,348,942 5,519,737 1,227,130 6,746,866 11.00%
160 122,778,607 5,570,335 1,176,532 6,746,866 11.00%
161 117,157,211 5,621,396 1,125,471 6,746,866 11.00%
162 111,484,286 5,672,925 1,073,941 6,746,866 11.00%
163 105,759,359 5,724,927 1,021,939 6,746,866 11.00%
164 99,981,953 5,777,406 969,461 6,746,866 11.00%
165 94,151,588 5,830,365 916,501 6,746,866 11.00%
166 88,267,778 5,883,810 863,056 6,746,866 11.00%
167 82,330,032 5,937,745 809,121 6,746,866 11.00%
168 76,337,858 5,992,175 754,692 6,746,866 11.00%
169 70,290,755 6,047,103 699,764 6,746,866 11.00%
170 64,188,221 6,102,535 644,332 6,746,866 11.00%
171 58,029,746 6,158,474 588,392 6,746,866 11.00%
172 51,814,819 6,214,927 531,939 6,746,866 11.00%
173 45,542,922 6,271,897 474,969 6,746,866 11.00%
174 39,213,532 6,329,390 417,477 6,746,866 11.00%
175 32,826,123 6,387,409 359,457 6,746,866 11.00%
176 26,380,162 6,445,960 300,906 6,746,866 11.00%
177 19,875,114 6,505,048 241,818 6,746,866 11.00%
178 13,310,436 6,564,678 182,189 6,746,866 11.00%
179 6,685,582 6,624,854 122,012 6,746,866 11.00%
180 - 6,685,582 61,285 6,746,866 11.00%
619,042,494 546,637,164 1,165,679,604

619,042,494 546,637,164 1,165,679,604


Sisa Pinjaman Pokok Rate Angsuran Rate / Margin

619,042,500
617,003,122 2,039,378 3,353,147 5,477,590 6.75%
614,952,697 2,050,425 3,342,100 5,477,590 6.75%
612,891,166 2,061,531 3,330,994 5,477,590 6.75%
610,818,469 2,072,698 3,319,827 5,477,590 6.75%
608,734,544 2,083,925 3,308,600 5,477,590 6.75%
606,639,331 2,095,213 3,297,312 5,477,590 6.75%
604,532,770 2,106,562 3,285,963 5,477,590 6.75%
602,414,797 2,117,972 3,274,553 5,477,590 6.75%
600,285,353 2,129,445 3,263,080 5,477,590 6.75%
598,144,373 2,140,979 3,251,546 5,477,590 6.75%
595,991,797 2,152,576 3,239,949 5,477,590 6.75%
593,827,561 2,164,236 3,228,289 5,477,590 6.75%
591,651,603 2,175,959 3,216,566 5,477,590 6.75%
589,463,857 2,187,745 3,204,780 5,477,590 6.75%
587,264,262 2,199,596 3,192,929 5,477,590 6.75%
585,052,752 2,211,510 3,181,015 5,477,590 6.75%
582,829,263 2,223,489 3,169,036 5,477,590 6.75%
580,593,730 2,235,533 3,156,992 5,477,590 6.75%
578,346,087 2,247,642 3,144,883 5,477,590 6.75%
576,086,271 2,259,817 3,132,708 5,477,590 6.75%
573,814,213 2,272,058 3,120,467 5,477,590 6.75%
571,529,849 2,284,364 3,108,160 5,477,590 6.75%
569,233,110 2,296,738 3,095,787 5,477,590 6.75%
566,923,932 2,309,179 3,083,346 5,477,590 6.75%
564,602,245 2,321,687 3,070,838 5,946,064 8.25%
562,267,982 2,334,263 3,058,262 5,946,064 8.25%
559,921,076 2,346,907 3,045,618 5,946,064 8.25%
557,561,457 2,359,619 3,032,906 5,946,064 8.25%
555,189,056 2,372,400 3,020,125 5,946,064 8.25%
552,803,806 2,385,251 3,007,274 5,946,064 8.25%
550,405,635 2,398,171 2,994,354 5,946,064 8.25%
547,994,474 2,411,161 2,981,364 5,946,064 8.25%
545,570,252 2,424,221 2,968,303 5,946,064 8.25%
543,132,900 2,437,353 2,955,172 5,946,064 8.25%
540,682,345 2,450,555 2,941,970 5,946,064 8.25%
538,218,516 2,463,829 2,928,696 5,946,064 8.25%
536,405,319 1,813,197 4,933,670 7,624,912 11.00%
534,575,502 1,829,818 4,917,049 7,624,912 11.00%
532,728,910 1,846,591 4,900,275 7,624,912 11.00%
530,865,392 1,863,518 4,883,348 7,624,912 11.00%
528,984,792 1,880,600 4,866,266 7,624,912 11.00%
527,086,953 1,897,839 4,849,027 7,624,912 11.00%
525,171,717 1,915,236 4,831,630 7,624,912 11.00%
523,238,924 1,932,792 4,814,074 7,624,912 11.00%
521,288,415 1,950,510 4,796,357 7,624,912 11.00%
519,320,025 1,968,389 4,778,477 7,624,912 11.00%
517,333,592 1,986,433 4,760,434 7,624,912 11.00%
515,328,950 2,004,642 4,742,225 7,624,912 11.00%
513,305,933 2,023,018 4,723,849 7,624,912 11.00%
511,264,370 2,041,562 4,705,304 7,624,912 11.00%
509,204,094 2,060,276 4,686,590 7,624,912 11.00%
507,124,932 2,079,162 4,667,704 7,624,912 11.00%
505,026,710 2,098,221 4,648,645 7,624,912 11.00%
502,909,255 2,117,455 4,629,412 7,624,912 11.00%
500,772,390 2,136,865 4,610,002 7,624,912 11.00%
498,615,938 2,156,453 4,590,414 7,624,912 11.00%
496,439,717 2,176,220 4,570,646 7,624,912 11.00%
494,243,548 2,196,169 4,550,697 7,624,912 11.00%

492,027,247 2,216,301 4,530,566 7,624,912 11.00%


489,790,631 2,236,617 4,510,250 7,624,912 11.00%
487,533,512 2,257,119 4,489,747 7,624,912 11.00%
485,255,702 2,277,809 4,469,057 7,624,912 11.00%
482,957,013 2,298,689 4,448,177 7,624,912 11.00%
480,637,253 2,319,761 4,427,106 7,624,912 11.00%
478,296,228 2,341,025 4,405,841 7,624,912 11.00%
475,933,743 2,362,484 4,384,382 7,624,912 11.00%
473,549,603 2,384,141 4,362,726 7,624,912 11.00%
471,143,608 2,405,995 4,340,871 7,624,912 11.00%
468,715,557 2,428,050 4,318,816 7,624,912 11.00%
466,265,250 2,450,307 4,296,559 7,624,912 11.00%
463,792,482 2,472,768 4,274,098 7,624,912 11.00%
461,297,047 2,495,435 4,251,431 7,624,912 11.00%
458,778,736 2,518,310 4,228,556 7,624,912 11.00%
456,237,342 2,541,395 4,205,472 7,624,912 11.00%
453,672,651 2,564,691 4,182,176 7,624,912 11.00%
451,084,450 2,588,201 4,158,666 7,624,912 11.00%
448,472,524 2,611,926 4,134,941 7,624,912 11.00%
445,836,656 2,635,868 4,110,998 7,624,912 11.00%
443,176,626 2,660,030 4,086,836 7,624,912 11.00%
440,492,212 2,684,414 4,062,452 7,624,912 11.00%
437,783,190 2,709,021 4,037,845 7,624,912 11.00%
435,049,336 2,733,854 4,013,013 7,624,912 11.00%
432,290,422 2,758,914 3,987,952 7,624,912 11.00%
429,506,218 2,784,204 3,962,662 7,624,912 11.00%
426,696,492 2,809,726 3,937,140 7,624,912 11.00%
423,861,010 2,835,482 3,911,385 7,624,912 11.00%
420,999,536 2,861,474 3,885,393 7,624,912 11.00%
418,111,832 2,887,704 3,859,162 7,624,912 11.00%
415,197,657 2,914,175 3,832,692 7,624,912 11.00%
412,256,769 2,940,888 3,805,979 7,624,912 11.00%
409,288,923 2,967,846 3,779,020 7,624,912 11.00%
406,293,872 2,995,051 3,751,815 7,624,912 11.00%
403,271,366 3,022,506 3,724,360 7,624,912 11.00%
400,221,153 3,050,212 3,696,654 7,624,912 11.00%
397,142,981 3,078,173 3,668,694 7,624,912 11.00%
394,036,592 3,106,389 3,640,477 7,624,912 11.00%
390,901,727 3,134,864 3,612,002 7,624,912 11.00%
387,738,126 3,163,601 3,583,266 7,624,912 11.00%
384,545,526 3,192,600 3,554,266 7,624,912 11.00%
381,323,660 3,221,866 3,525,001 7,624,912 11.00%
378,072,261 3,251,400 3,495,467 7,624,912 11.00%
374,791,057 3,281,204 3,465,662 7,624,912 11.00%
371,479,775 3,311,282 3,435,585 7,624,912 11.00%
368,138,140 3,341,635 3,405,231 7,624,912 11.00%
364,765,873 3,372,267 3,374,600 7,624,912 11.00%
361,362,693 3,403,179 3,343,687 7,624,912 11.00%
357,928,318 3,434,375 3,312,491 7,624,912 11.00%
354,462,461 3,465,857 3,281,010 7,624,912 11.00%
350,964,834 3,497,627 3,249,239 7,624,912 11.00%
347,435,145 3,529,689 3,217,178 7,624,912 11.00%
343,873,101 3,562,044 3,184,822 7,624,912 11.00%
340,278,404 3,594,696 3,152,170 7,624,912 11.00%
336,650,757 3,627,648 3,119,219 7,624,912 11.00%
332,989,855 3,660,901 3,085,965 7,624,912 11.00%
329,295,396 3,694,459 3,052,407 7,624,912 11.00%
325,567,071 3,728,325 3,018,541 7,624,912 11.00%
321,804,569 3,762,502 2,984,365 7,624,912 11.00%
318,007,578 3,796,991 2,949,875 7,624,912 11.00%
314,175,781 3,831,797 2,915,069 7,624,912 11.00%
310,308,859 3,866,922 2,879,945 7,624,912 11.00%
306,406,490 3,902,369 2,844,498 7,624,912 11.00%
302,468,350 3,938,140 2,808,726 7,624,912 11.00%
298,494,110 3,974,240 2,772,627 7,624,912 11.00%
294,483,439 4,010,670 2,736,196 7,624,912 11.00%
290,436,004 4,047,435 2,699,432 7,624,912 11.00%
286,351,468 4,084,536 2,662,330 7,624,912 11.00%
282,229,490 4,121,978 2,624,888 7,624,912 11.00%
278,069,727 4,159,763 2,587,104 7,624,912 11.00%
273,871,833 4,197,894 2,548,972 7,624,912 11.00%
269,635,458 4,236,375 2,510,492 7,624,912 11.00%

265,360,250 4,275,208 2,471,658 7,624,912 11.00%


261,045,853 4,314,398 2,432,469 7,624,912 11.00%
256,691,907 4,353,946 2,392,920 7,624,912 11.00%
252,298,049 4,393,857 2,353,009 7,624,912 11.00%
247,863,915 4,434,134 2,312,732 7,624,912 11.00%
243,389,134 4,474,781 2,272,086 7,624,912 11.00%
238,873,335 4,515,799 2,231,067 7,624,912 11.00%
234,316,141 4,557,194 2,189,672 7,624,912 11.00%
229,717,172 4,598,969 2,147,898 7,624,912 11.00%
225,076,046 4,641,126 2,105,741 7,624,912 11.00%
220,392,377 4,683,669 2,063,197 7,624,912 11.00%
215,665,774 4,726,603 2,020,263 7,624,912 11.00%
210,895,844 4,769,930 1,976,936 7,624,912 11.00%
206,082,189 4,813,655 1,933,212 7,624,912 11.00%
201,224,409 4,857,780 1,889,087 7,624,912 11.00%
196,322,100 4,902,309 1,844,557 7,624,912 11.00%
191,374,853 4,947,247 1,799,619 7,624,912 11.00%
186,382,256 4,992,597 1,754,269 7,624,912 11.00%
181,343,893 5,038,362 1,708,504 7,624,912 11.00%
176,259,346 5,084,547 1,662,319 7,624,912 11.00%
171,128,190 5,131,156 1,615,711 7,624,912 11.00%
165,949,998 5,178,191 1,568,675 7,624,912 11.00%
160,724,340 5,225,658 1,521,208 7,624,912 11.00%
155,450,780 5,273,560 1,473,306 7,624,912 11.00%
150,128,879 5,321,901 1,424,965 7,624,912 11.00%
144,758,194 5,370,685 1,376,181 7,624,912 11.00%
139,338,278 5,419,916 1,326,950 7,624,912 11.00%
133,868,679 5,469,599 1,277,268 7,624,912 11.00%
128,348,942 5,519,737 1,227,130 7,624,912 11.00%
122,778,607 5,570,335 1,176,532 7,624,912 11.00%
117,157,211 5,621,396 1,125,471 7,624,912 11.00%
111,484,286 5,672,925 1,073,941 7,624,912 11.00%
105,759,359 5,724,927 1,021,939 7,624,912 11.00%
99,981,953 5,777,406 969,461 7,624,912 11.00%
94,151,588 5,830,365 916,501 7,624,912 11.00%
88,267,778 5,883,810 863,056 7,624,912 11.00%
82,330,032 5,937,745 809,121 7,624,912 11.00%
76,337,858 5,992,175 754,692 7,624,912 11.00%
70,290,755 6,047,103 699,764 7,624,912 11.00%
64,188,221 6,102,535 644,332 7,624,912 11.00%
58,029,746 6,158,474 588,392 7,624,912 11.00%
51,814,819 6,214,927 531,939 7,624,912 11.00%
45,542,922 6,271,897 474,969 7,624,912 11.00%
39,213,532 6,329,390 417,477 7,624,912 11.00%
32,826,123 6,387,409 359,457 7,624,912 11.00%
26,380,162 6,445,960 300,906 7,624,912 11.00%
19,875,114 6,505,048 241,818 7,624,912 11.00%
13,310,436 6,564,678 182,189 7,624,912 11.00%
6,685,582 6,624,854 122,012 7,624,912 11.00%
0 6,685,582 61,285 7,624,912 11.00%
619,042,494 546,637,164 1,300,802,256

You might also like