info dan pengajuan hubungi: arul: 021-9939 7275 / 081211687574

TABEL ANGSURAN KPR MANDIRI

Suku Bunga 8.80% p.a. effektif fixed 1 TH JANGKA WAKTU KPR

1 2 3 4 5 6 7 8 9 10 11 12 13 14 1512 24 36 48 60 72 84 96 108 120 132 144 156 168 180

50,000,000 4,367,938 2,279,652 1,585,337 1,239,509 1,033,071 896,322 799,388 727,333 671,857 627,980 592,531 563,398 539,116 518,640 501,202 75,000,000 6,551,907 3,419,477 2,378,005 1,859,264 1,549,607 1,344,483 1,199,082 1,090,999 1,007,785 941,969 888,797 845,097 808,675 777,960 751,803 100,000,000 8,735,876 4,559,303 3,170,673 2,479,018 2,066,142 1,792,644 1,598,776 1,454,666 1,343,714 1,255,959 1,185,063 1,126,796 1,078,233 1,037,280 1,002,404 125,000,000 10,919,845 5,699,129 3,963,341 3,098,773 2,582,678 2,240,804 1,998,470 1,818,332 1,679,642 1,569,949 1,481,328 1,408,495 1,347,791 1,296,600 1,253,004 150,000,000 13,103,814 6,838,955 4,756,010 3,718,528 3,099,214 2,688,965 2,398,164 2,181,999 2,015,571 1,883,939 1,777,594 1,690,194 1,617,349 1,555,920 1,503,605 175,000,000 15,287,783 7,978,781 5,548,678 4,338,282 3,615,749 3,137,126 2,797,859 2,545,665 2,351,499 2,197,929 2,073,859 1,971,893 1,886,907 1,815,240 1,754,206 200,000,000 17,471,752 9,118,607 6,341,346 4,958,037 4,132,285 3,585,287 3,197,553 2,909,332 2,687,427 2,511,918 2,370,125 2,253,593 2,156,466 2,074,560 2,004,807 225,000,000 19,655,721 10,258,432 7,134,015 5,577,791 4,648,820 4,033,448 3,597,247 3,272,998 3,023,356 2,825,908 2,666,391 2,535,292 2,426,024 2,333,880 2,255,408 250,000,000 21,839,690 11,398,258 7,926,683 6,197,546 5,165,356 4,481,609 3,996,941 3,636,665 3,359,284 3,139,898 2,962,656 2,816,991 2,695,582 2,593,200 2,506,009 275,000,000 24,023,658 12,538,084 8,719,351 6,817,301 5,681,891 4,929,770 4,396,635 4,000,331 3,695,213 3,453,888 3,258,922 3,098,690 2,965,140 2,852,520 2,756,610 300,000,000 26,207,627 13,677,910 9,512,020 7,437,055 6,198,427 5,377,931 4,796,329 4,363,998 4,031,141 3,767,878 3,555,188 3,380,389 3,234,698 3,111,840 3,007,211 325,000,000 28,391,596 14,817,736 10,304,688 8,056,810 6,714,963 5,826,092 5,196,023 4,727,664 4,367,070 4,081,867 3,851,453 3,662,088 3,504,257 3,371,160 3,257,812 350,000,000 30,575,565 15,957,562 11,097,356 8,676,564 7,231,498 6,274,252 5,595,717 5,091,331 4,702,998 4,395,857 4,147,719 3,943,787 3,773,815 3,630,480 3,508,412 375,000,000 32,759,534 17,097,387 11,890,024 9,296,319 7,748,034 6,722,413 5,995,411 5,454,997 5,038,927 4,709,847 4,443,985 4,225,486 4,043,373 3,889,800 3,759,013 400,000,000 34,943,503 18,237,213 12,682,693 9,916,074 8,264,569 7,170,574 6,395,105 5,818,664 5,374,855 5,023,837 4,740,250 4,507,185 4,312,931 4,149,121 4,009,614 425,000,000 37,127,472 19,377,039 13,475,361 10,535,828 8,781,105 7,618,735 6,794,799 6,182,330 5,710,783 5,337,827 5,036,516 4,788,884 4,582,489 4,408,441 4,260,215 450,000,000 39,311,441 20,516,865 14,268,029 11,155,583 9,297,641 8,066,896 7,194,493 6,545,997 6,046,712 5,651,816 5,332,781 5,070,583 4,852,048 4,667,761 4,510,816 475,000,000 41,495,410 21,656,691 15,060,698 11,775,337 9,814,176 8,515,057 7,594,188 6,909,663 6,382,640 5,965,806 5,629,047 5,352,282 5,121,606 4,927,081 4,761,417 500,000,000 43,679,379 22,796,517 15,853,366 12,395,092 10,330,712 8,963,218 7,993,882 7,273,330 6,718,569 6,279,796 5,925,313 5,633,981 5,391,164 5,186,401 5,012,018 525,000,000 45,863,348 23,936,342 16,646,034 13,014,847 10,847,247 9,411,379 8,393,576 7,636,996 7,054,497 6,593,786 6,221,578 5,915,680 5,660,722 5,445,721 5,262,619 550,000,000 48,047,317 25,076,168 17,438,703 13,634,601 11,363,783 9,859,540 8,793,270 8,000,663 7,390,426 6,907,776 6,517,844 6,197,380 5,930,280 5,705,041 5,513,220 575,000,000 50,231,286 26,215,994 18,231,371 14,254,356 11,880,319 10,307,700 9,192,964 8,364,329 7,726,354 7,221,765 6,814,110 6,479,079 6,199,839 5,964,361 5,763,820 600,000,000 52,415,255 27,355,820 19,024,039 14,874,110 12,396,854 10,755,861 9,592,658 8,727,996 8,062,282 7,535,755 7,110,375 6,760,778 6,469,397 6,223,681 6,014,421 625,000,000 54,599,224 28,495,646 19,816,707 15,493,865 12,913,390 11,204,022 9,992,352 9,091,662 8,398,211 7,849,745 7,406,641 7,042,477 6,738,955 6,483,001 6,265,022 650,000,000 56,783,193 29,635,472 20,609,376 16,113,620 13,429,925 11,652,183 10,392,046 9,455,329 8,734,139 8,163,735 7,702,907 7,324,176 7,008,513 6,742,321 6,515,623 675,000,000 58,967,162 30,775,297 21,402,044 16,733,374 13,946,461 12,100,344 10,791,740 9,818,995 9,070,068 8,477,725 7,999,172 7,605,875 7,278,071 7,001,641 6,766,224 700,000,000 61,151,131 31,915,123 22,194,712 17,353,129 14,462,996 12,548,505 11,191,434 10,182,662 9,405,996 8,791,714 8,295,438 7,887,574 7,547,630 7,260,961 7,016,825 725,000,000 63,335,100 33,054,949 22,987,381 17,972,883 14,979,532 12,996,666 11,591,128 10,546,328 9,741,925 9,105,704 8,591,703 8,169,273 7,817,188 7,520,281 7,267,426 750,000,000 65,519,069 34,194,775 23,780,049 18,592,638 15,496,068 13,444,827 11,990,822 10,909,995 10,077,853 9,419,694 8,887,969 8,450,972 8,086,746 7,779,601 7,518,027 775,000,000 67,703,038 35,334,601 24,572,717 19,212,393 16,012,603 13,892,988 12,390,516 11,273,661 10,413,782 9,733,684 9,184,235 8,732,671 8,356,304 8,038,921 7,768,628 800,000,000 69,887,007 36,474,427 25,365,385 19,832,147 16,529,139 14,341,148 12,790,211 11,637,327 10,749,710 10,047,674 9,480,500 9,014,370 8,625,862 8,298,241 8,019,229 825,000,000 72,070,975 37,614,252 26,158,054 20,451,902 17,045,674 14,789,309 13,189,905 12,000,994 11,085,638 10,361,663 9,776,766 9,296,069 8,895,421 8,557,561 8,269,829 850,000,000 74,254,944 38,754,078 26,950,722 21,071,656 17,562,210 15,237,470 13,589,599 12,364,660 11,421,567 10,675,653 10,073,032 9,577,768 9,164,979 8,816,881 8,520,430 875,000,000 76,438,913 39,893,904 27,743,390 21,691,411 18,078,746 15,685,631 13,989,293 12,728,327 11,757,495 10,989,643 10,369,297 9,859,467 9,434,537 9,076,201 8,771,031 900,000,000 78,622,882 41,033,730 28,536,059 22,311,166 18,595,281 16,133,792 14,388,987 13,091,993 12,093,424 11,303,633 10,665,563 10,141,167 9,704,095 9,335,521 9,021,632 925,000,000 80,806,851 42,173,556 29,328,727 22,930,920 19,111,817 16,581,953 14,788,681 13,455,660 12,429,352 11,617,623 10,961,829 10,422,866 9,973,653 9,594,841 9,272,233 950,000,000 82,990,820 43,313,382 30,121,395 23,550,675 19,628,352 17,030,114 15,188,375 13,819,326 12,765,281 11,931,612 11,258,094 10,704,565 10,243,212 9,854,161 9,522,834 975,000,000 85,174,789 44,453,207 30,914,064 24,170,429 20,144,888 17,478,275 15,588,069 14,182,993 13,101,209 12,245,602 11,554,360 10,986,264 10,512,770 10,113,481 9,773,435 1,000,000,000 87,358,758 45,593,033 31,706,732 24,790,184 20,661,424 17,926,436 15,987,763 14,546,659 13,437,137 12,559,592 11,850,625 11,267,963 10,782,328 10,372,801 10,024,036

KOEFISIEN ANGSURAN PINJAMANJANGKA WAKTU (TAHUN)

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15NILAI KOEFISIE 0.087358758 0.045593033 0.0317067319 0.024790184 0.020661424 0.0179264356 0.015987763 0.014546659 0.013437137 0.012559592 0.01185063 0.01126796 0.01078233 0.0103728 0.01002404

PLAFOND KPR

TABEL ANGSURAN MULTIGUNA Suku Bunga : 12.99% p.a. effektif FIX 6 BLN

1.08%

JANGKA WAKTU KPR Tahun 1 2 3 4 5 6 7 8 9 10 Bulan 12 24 36 48 60 72 84 96 108 120

50,000,000 4,465,629 2,376,856 1,684,457 1,341,127 1,137,398 1,003,441 909,326 840,083 787,392 746,259 60,000,000 5,358,755 2,852,228 2,021,348 1,609,352 1,364,877 1,204,130 1,091,192 1,008,100 944,870 895,511 70,000,000 6,251,881 3,327,599 2,358,239 1,877,577 1,592,357 1,404,818 1,273,057 1,176,116 1,102,349 1,044,762 80,000,000 7,145,007 3,802,970 2,695,131 2,145,803 1,819,836 1,605,506 1,454,922 1,344,133 1,259,827 1,194,014 90,000,000 8,038,133 4,278,341 3,032,022 2,414,028 2,047,316 1,806,194 1,636,787 1,512,150 1,417,306 1,343,266 100,000,000 8,931,258 4,753,713 3,368,914 2,682,253 2,274,795 2,006,883 1,818,653 1,680,166 1,574,784 1,492,518 110,000,000 9,824,384 5,229,084 3,705,805 2,950,479 2,502,275 2,207,571 2,000,518 1,848,183 1,732,262 1,641,769 120,000,000 10,717,510 5,704,455 4,042,696 3,218,704 2,729,755 2,408,259 2,182,383 2,016,199 1,889,741 1,791,021 130,000,000 11,610,636 6,179,826 4,379,588 3,486,929 2,957,234 2,608,948 2,364,249 2,184,216 2,047,219 1,940,273 140,000,000 12,503,762 6,655,198 4,716,479 3,755,155 3,184,714 2,809,636 2,546,114 2,352,233 2,204,698 2,089,525 150,000,000 13,396,888 7,130,569 5,053,370 4,023,380 3,412,193 3,010,324 2,727,979 2,520,249 2,362,176 2,238,776 160,000,000 14,290,013 7,605,940 5,390,262 4,291,605 3,639,673 3,211,012 2,909,844 2,688,266 2,519,654 2,388,028 170,000,000 15,183,139 8,081,311 5,727,153 4,559,831 3,867,152 3,411,701 3,091,710 2,856,283 2,677,133 2,537,280 180,000,000 16,076,265 8,556,683 6,064,044 4,828,056 4,094,632 3,612,389 3,273,575 3,024,299 2,834,611 2,686,532 190,000,000 16,969,391 9,032,054 6,400,936 5,096,281 4,322,111 3,813,077 3,455,440 3,192,316 2,992,090 2,835,784 200,000,000 17,862,517 9,507,425 6,737,827 5,364,507 4,549,591 4,013,766 3,637,305 3,360,332 3,149,568 2,985,035 210,000,000 18,755,643 9,982,796 7,074,718 5,632,732 4,777,070 4,214,454 3,819,171 3,528,349 3,307,047 3,134,287 220,000,000 19,648,769 10,458,168 7,411,610 5,900,957 5,004,550 4,415,142 4,001,036 3,696,366 3,464,525 3,283,539 230,000,000 20,541,894 10,933,539 7,748,501 6,169,183 5,232,029 4,615,830 4,182,901 3,864,382 3,622,003 3,432,791 240,000,000 21,435,020 11,408,910 8,085,393 6,437,408 5,459,509 4,816,519 4,364,767 4,032,399 3,779,482 3,582,042 250,000,000 22,328,146 11,884,281 8,422,284 6,705,633 5,686,989 5,017,207 4,546,632 4,200,415 3,936,960 3,731,294 260,000,000 23,221,272 12,359,653 8,759,175 6,973,859 5,914,468 5,217,895 4,728,497 4,368,432 4,094,439 3,880,546 270,000,000 24,114,398 12,835,024 9,096,067 7,242,084 6,141,948 5,418,583 4,910,362 4,536,449 4,251,917 4,029,798 280,000,000 25,007,524 13,310,395 9,432,958 7,510,309 6,369,427 5,619,272 5,092,228 4,704,465 4,409,395 4,179,049 290,000,000 25,900,649 13,785,766 9,769,849 7,778,535 6,596,907 5,819,960 5,274,093 4,872,482 4,566,874 4,328,301 300,000,000 26,793,775 14,261,138 10,106,741 8,046,760 6,824,386 6,020,648 5,455,958 5,040,499 4,724,352 4,477,553 310,000,000 27,686,901 14,736,509 10,443,632 8,314,985 7,051,866 6,221,337 5,637,823 5,208,515 4,881,831 4,626,805 320,000,000 28,580,027 15,211,880 10,780,523 8,583,211 7,279,345 6,422,025 5,819,689 5,376,532 5,039,309 4,776,056 330,000,000 29,473,153 15,687,251 11,117,415 8,851,436 7,506,825 6,622,713 6,001,554 5,544,548 5,196,787 4,925,308 340,000,000 30,366,279 16,162,623 11,454,306 9,119,661 7,734,304 6,823,401 6,183,419 5,712,565 5,354,266 5,074,560 350,000,000 31,259,404 16,637,994 11,791,197 9,387,887 7,961,784 7,024,090 6,365,285 5,880,582 5,511,744 5,223,812 365,000,000 32,599,093 17,351,051 12,296,534 9,790,225 8,303,003 7,325,122 6,638,082 6,132,607 5,747,962 5,447,689 375,000,000 33,492,219 17,826,422 12,633,426 10,058,450 8,530,483 7,525,810 6,819,948 6,300,623 5,905,440 5,596,941 390,000,000 34,831,908 18,539,479 13,138,763 10,460,788 8,871,702 7,826,843 7,092,746 6,552,648 6,141,658 5,820,819 400,000,000 35,725,034 19,014,850 13,475,654 10,729,013 9,099,182 8,027,531 7,274,611 6,720,665 6,299,136 5,970,071 425,000,000 37,957,848 20,203,278 14,317,883 11,399,576 9,667,881 8,529,252 7,729,274 7,140,706 6,692,832 6,343,200 450,000,000 40,190,663 21,391,707 15,160,111 12,070,140 10,236,579 9,030,972 8,183,937 7,560,748 7,086,528 6,716,329 475,000,000 42,423,477 22,580,135 16,002,339 12,740,703 10,805,278 9,532,693 8,638,600 7,980,789 7,480,224 7,089,459 500,000,000 44,656,292 23,768,563 16,844,568 13,411,266 11,373,977 10,034,414 9,093,264 8,400,831 7,873,920 7,462,588

Cara membaca daftar angsuran : Tanya : Berapa angsuran pinjaman karyawan untuk kredit Rp. 200 juta dengan jangka waktu 10 tahun ?

Jawab : Pertemukan kolom kredit Rp. 200 juta dengan jangka waktu 10 tahun (120 bulan), maka angsuran per bulan adalah Rp. 2,985,035 ,-

KOEFISIEN ANGSURAN PINJAMANJANGKA WAKTU (TAHUN)

1 2 3 4 5 6 7 8 9 10NILAI KOEFISIEN 0.089312584 0.047537126 0.0336891356 0.0268225329 0.022747954 0.0200688277 0.018186527 0.016801662 0.01574784 0.014925176

Contoh perhitungan dengan angka koefisien : Tanya : Pinjaman Karyawan Rp. 250 Juta, Jangka waktu 5 tahun. Berapa angsurannya per bulan ? Jawab : Angsuran/bulan adalah Rp. 250,000,000 dikalikan dgn. 0.022747954 (koefisien utk 5 tahun) = Rp. 5,686,989

PLAFOND KPR

TABEL ANGSURAN KTA PAYROLL Setara dengan 21.00% p.a. effektif floating

1.75%

PLAFOND

JANGKA WAKTU KREDIT1 2 3 4 512 24 36 48 60

8.03% 7.90% 7.97% 8.09% 8.12% 10,000,000 931,138 513,857 376,751 309,657 270,534 15,000,000 1,396,707 770,785 565,126 464,485 405,800 20,000,000 1,862,275 1,027,713 753,501 619,314 541,067 25,000,000 2,327,844 1,284,641 941,877 774,142 676,334 30,000,000 2,793,413 1,541,570 1,130,252 928,971 811,601 35,000,000 3,258,982 1,798,498 1,318,627 1,083,799 946,868 40,000,000 3,724,551 2,055,426 1,507,003 1,238,628 1,082,134 45,000,000 4,190,120 2,312,354 1,695,378 1,393,456 1,217,401 50,000,000 4,655,689 2,569,283 1,883,753 1,548,285 1,352,668 55,000,000 5,121,258 2,826,211 2,072,129 1,703,113 1,487,935 60,000,000 5,586,826 3,083,139 2,260,504 1,857,942 1,623,202 65,000,000 6,052,395 3,340,067 2,448,879 2,012,770 1,758,468 70,000,000 6,517,964 3,596,996 2,637,255 2,167,599 1,893,735 75,000,000 6,983,533 3,853,924 2,825,630 2,322,427 2,029,002 80,000,000 7,449,102 4,110,852 3,014,005 2,477,256 2,164,269 85,000,000 7,914,671 4,367,780 3,202,381 2,632,084 2,299,536 90,000,000 8,380,240 4,624,709 3,390,756 2,786,913 2,434,802 95,000,000 8,845,809 4,881,637 3,579,131 2,941,741 2,570,069 100,000,000 9,311,377 5,138,565 3,767,507 3,096,569 2,705,336 105,000,000 9,776,946 5,395,493 3,955,882 3,251,398 2,840,603 110,000,000 10,242,515 5,652,422 4,144,257 3,406,226 2,975,870 115,000,000 10,708,084 5,909,350 4,332,633 3,561,055 3,111,136 120,000,000 11,173,653 6,166,278 4,521,008 3,715,883 3,246,403 125,000,000 11,639,222 6,423,206 4,709,383 3,870,712 3,381,670 130,000,000 12,104,791 6,680,135 4,897,759 4,025,540 3,516,937 135,000,000 12,570,359 6,937,063 5,086,134 4,180,369 3,652,204 140,000,000 13,035,928 7,193,991 5,274,509 4,335,197 3,787,470 145,000,000 13,501,497 7,450,919 5,462,885 4,490,026 3,922,737 150,000,000 13,967,066 7,707,848 5,651,260 4,644,854 4,058,004 155,000,000 14,432,635 7,964,776 5,839,635 4,799,683 4,193,271 160,000,000 14,898,204 8,221,704 6,028,011 4,954,511 4,328,538 165,000,000 15,363,773 8,478,632 6,216,386 5,109,340 4,463,804 170,000,000 15,829,342 8,735,561 6,404,761 5,264,168 4,599,071 175,000,000 16,294,910 8,992,489 6,593,137 5,418,997 4,734,338 180,000,000 16,760,479 9,249,417 6,781,512 5,573,825 4,869,605 200,000,000 18,622,755 10,277,130 7,535,013 6,193,139 5,410,672

KOEFISIEN ANGSURAN PINJAMANJANGKA WAKTU (TAHUN)

JANGKA WAK 1 2 3 4 5NILAI KOEFIS 0.093113774 0.051385651 0.037675067 0.030965695 0.02705336

#REF!

BUNGA EFEKTIF & ANNUITED

NAMA :ALAMAT :

LIMIT KREDIT : 35,000,000 JANGKA WAKTU : 36 BULAN SUKU BUNGA : 21.00% P.A

BESAR ANGSURAN/BULAN : 1,318,627

ANGS. SALDO ANGS. ANGS. TOTAL SALDOKE AWAL POKOK BUNGA AKHIR

1 35,000,000 706,127 612,500 1,318,627 34,293,873 2 34,293,873 718,485 600,143 1,318,627 33,575,388 3 33,575,388 731,058 587,569 1,318,627 32,844,330 4 32,844,330 743,852 574,776 1,318,627 32,100,478 5 32,100,478 756,869 561,758 1,318,627 31,343,609 6 31,343,609 770,114 548,513 1,318,627 30,573,495 7 30,573,495 783,591 535,036 1,318,627 29,789,904 8 29,789,904 797,304 521,323 1,318,627 28,992,600 9 28,992,600 811,257 507,371 1,318,627 28,181,343

10 28,181,343 825,454 493,174 1,318,627 27,355,889 11 27,355,889 839,899 478,728 1,318,627 26,515,990 12 26,515,990 854,598 464,030 1,318,627 25,661,392 13 25,661,392 869,553 449,074 1,318,627 24,791,839 14 24,791,839 884,770 433,857 1,318,627 23,907,069 15 23,907,069 900,254 418,374 1,318,627 23,006,816 16 23,006,816 916,008 402,619 1,318,627 22,090,808 17 22,090,808 932,038 386,589 1,318,627 21,158,769 18 21,158,769 948,349 370,278 1,318,627 20,210,420 19 20,210,420 964,945 353,682 1,318,627 19,245,475 20 19,245,475 981,832 336,796 1,318,627 18,263,644 21 18,263,644 999,014 319,614 1,318,627 17,264,630 22 17,264,630 1,016,496 302,131 1,318,627 16,248,134 23 16,248,134 1,034,285 284,342 1,318,627 15,213,849 24 15,213,849 1,052,385 266,242 1,318,627 14,161,464 25 14,161,464 1,070,802 247,826 1,318,627 13,090,662 26 13,090,662 1,089,541 229,087 1,318,627 12,001,122 27 12,001,122 1,108,608 210,020 1,318,627 10,892,514 28 10,892,514 1,128,008 190,619 1,318,627 9,764,505 29 9,764,505 1,147,749 170,879 1,318,627 8,616,757 30 8,616,757 1,167,834 150,793 1,318,627 7,448,923 31 7,448,923 1,188,271 130,356 1,318,627 6,260,652 32 6,260,652 1,209,066 109,561 1,318,627 5,051,586 33 5,051,586 1,230,225 88,403 1,318,627 3,821,361 34 3,821,361 1,251,754 66,874 1,318,627 2,569,607 35 2,569,607 1,273,659 44,968 1,318,627 1,295,948 36 1,295,948 1,295,948 22,679 1,318,627 -

TOTAL 35,000,000 12,470,585 47,470,585

tinggal dirubah datanya aja

Suku Bunga Fixed 11.88%

Angsuran ke26 13,090,662

BUNGA FLAT , FIXED

NAMA :ALAMAT :

LIMIT KREDIT : 35,000,000 JANGKA WAKTU : 36 BULAN SUKU BUNGA FIXED : 11.88% P.A

BESAR ANGSURAN/BULAN : 1,318,627 kusworo

ANGS. SALDO ANGS. ANGS. TOTAL SALDOKE AWAL POKOK BUNGA AKHIR

1 35,000,000 972,222 346,405 1,318,627 34,027,778 ruana iw medivcal gd i2 34,027,778 972,222 346,405 1,318,627 33,055,556 benny3 33,055,556 972,222 346,405 1,318,627 32,083,333 4 32,083,333 972,222 346,405 1,318,627 31,111,111 5 31,111,111 972,222 346,405 1,318,627 30,138,889 6 30,138,889 972,222 346,405 1,318,627 29,166,667 7 29,166,667 972,222 346,405 1,318,627 28,194,444 8 28,194,444 972,222 346,405 1,318,627 27,222,222 9 27,222,222 972,222 346,405 1,318,627 26,250,000

10 26,250,000 972,222 346,405 1,318,627 25,277,778 11 25,277,778 972,222 346,405 1,318,627 24,305,556 12 24,305,556 972,222 346,405 1,318,627 23,333,333 13 23,333,333 972,222 346,405 1,318,627 22,361,111 14 22,361,111 972,222 346,405 1,318,627 21,388,889 15 21,388,889 972,222 346,405 1,318,627 20,416,667 16 20,416,667 972,222 346,405 1,318,627 19,444,444 17 19,444,444 972,222 346,405 1,318,627 18,472,222 18 18,472,222 972,222 346,405 1,318,627 17,500,000 19 17,500,000 972,222 346,405 1,318,627 16,527,778 20 16,527,778 972,222 346,405 1,318,627 15,555,556 21 15,555,556 972,222 346,405 1,318,627 14,583,333 22 14,583,333 972,222 346,405 1,318,627 13,611,111 23 13,611,111 972,222 346,405 1,318,627 12,638,889 24 12,638,889 972,222 346,405 1,318,627 11,666,667 25 11,666,667 972,222 346,405 1,318,627 10,694,444 26 10,694,444 972,222 346,405 1,318,627 9,722,222 27 9,722,222 972,222 346,405 1,318,627 8,750,000 28 8,750,000 972,222 346,405 1,318,627 7,777,778 29 7,777,778 972,222 346,405 1,318,627 6,805,556 30 6,805,556 972,222 346,405 1,318,627 5,833,333 31 5,833,333 972,222 346,405 1,318,627 4,861,111 32 4,861,111 972,222 346,405 1,318,627 3,888,889 33 3,888,889 972,222 346,405 1,318,627 2,916,667 34 2,916,667 972,222 346,405 1,318,627 1,944,444 35 1,944,444 972,222 346,405 1,318,627 972,222 36 972,222 972,222 346,405 1,318,627 (0)

TOTAL 35,000,000 ### ###

ruana iw medivcal gd i

maruhachiqq 6