BẢNG DỰ TÍNH SỐ TIỀN TRẢ HÀNG THÁNG DỰ KIẾN

Tên khách hàng Nguyễn Văn A

Số tiền vay 1,850,000,000 VNĐ
Số tháng vay 240 tháng
Lãi suất 12 tháng đầu 6.99% /năm
Lãi suất sau 12 tháng 11.50% /năm
Lãi suất sau 12 tháng LSCS+3,5%/năm
(LSCS là tiền gửi tiết kiệm thông thường kỳ hạn 13 tháng cá nhân lĩnh lãi cuối kỳ: hiện nay là 8%/năm).
Giá trị căn hộ VNĐ 3,700,000,000 Số tiền vay
Đợt 1  Ngay sau khi ký Hợp Đồng 25% 925,000,000 -
Đợt 2  Dự kiến tháng 7/2017 15% 555,000,000 555,000,000
Đợt 3  Dự kiến tháng 7/2017 10% 370,000,000 370,000,000
Đợt 4  Dự kiến tháng 8/2017 10% 370,000,000 370,000,000
Đợt 5  Dự kiến tháng 9/2017 10% 370,000,000 370,000,000
Đợt 6  Dự kiến Quý 1/2018 25% 925,000,000 185,000,000
 Nhận Giấy chứng nhận
Đợt 7 5% 185,000,000
quyền sở hữu.
Lãi phạt trả nợ trước hạn
Trong 1 năm đầu: 3%/ số tiền trả nợ trước hạn
Từ năm thứ 2 đến năm thứ 3: 2,5%/ số tiền trả nợ trước hạn
Trên 3 năm: Miến phí

Kỳ trả nợ số tiền gốc trả

SỐ KỲ ngày tháng ngày tháng Số ngày hàng tháng Gốc còn lại Lãi hàng tháng
1 01/07/2017 01/08/2017 31 7,708,333 555,000,000 3,232,875
2 01/08/2017 01/09/2017 31 7,708,333 917,291,667 5,343,224
3 01/09/2017 01/10/2017 30 7,708,333 1,279,583,333 7,453,573
4 01/10/2017 01/11/2017 31 7,708,333 1,271,875,000 7,408,672
5 01/11/2017 01/12/2017 30 7,708,333 1,634,166,667 9,519,021
6 01/12/2017 01/01/2018 31 7,708,333 1,626,458,333 9,474,120
7 01/01/2018 01/02/2018 31 7,708,333 1,618,750,000 9,429,219
8 01/02/2018 01/03/2018 28 7,708,333 1,611,041,667 9,384,318
9 01/03/2018 01/04/2018 31 7,708,333 1,603,333,333 9,339,417
10 01/04/2018 01/05/2018 30 7,708,333 1,595,625,000 9,294,516
11 01/05/2018 01/06/2018 31 7,708,333 1,587,916,667 9,249,615
12 01/06/2018 01/07/2018 30 7,708,333 1,765,208,333 10,282,339
13 01/07/2018 01/08/2018 31 7,708,333 1,757,500,000 16,842,708
14 01/08/2018 01/09/2018 31 7,708,333 1,749,791,667 16,768,837
15 01/09/2018 01/10/2018 30 7,708,333 1,742,083,333 16,694,965
16 01/10/2018 01/11/2018 31 7,708,333 1,734,375,000 16,621,094
17 01/11/2018 01/12/2018 30 7,708,333 1,726,666,667 16,547,222
18 01/12/2018 01/01/2019 31 7,708,333 1,718,958,333 16,473,351
19 01/01/2019 01/02/2019 31 7,708,333 1,711,250,000 16,399,479
20 01/02/2019 01/03/2019 28 7,708,333 1,703,541,667 16,325,608
21 01/03/2019 01/04/2019 31 7,708,333 1,695,833,333 16,251,736
22 01/04/2019 01/05/2019 30 7,708,333 1,688,125,000 16,177,865
23 01/05/2019 01/06/2019 31 7,708,333 1,680,416,667 16,103,993
24 01/06/2019 01/07/2019 30 7,708,333 1,672,708,333 16,030,122
25 01/07/2019 01/08/2019 31 7,708,333 1,665,000,000 15,956,250
26 01/08/2019 01/09/2019 31 7,708,333 1,657,291,667 15,882,378
27 01/09/2019 01/10/2019 30 7,708,333 1,649,583,333 15,808,507
28 01/10/2019 01/11/2019 31 7,708,333 1,641,875,000 15,734,635
29 01/11/2019 01/12/2019 30 7,708,333 1,634,166,667 15,660,764
30 01/12/2019 01/01/2020 31 7,708,333 1,626,458,333 15,586,892
31 01/01/2020 01/02/2020 31 7,708,333 1,618,750,000 15,513,021
32 01/02/2020 01/03/2020 29 7,708,333 1,611,041,667 15,439,149
33 01/03/2020 01/04/2020 31 7,708,333 1,603,333,333 15,365,278
34 01/04/2020 01/05/2020 30 7,708,333 1,595,625,000 15,291,406
35 01/05/2020 01/06/2020 31 7,708,333 1,587,916,667 15,217,535
36 01/06/2020 01/07/2020 30 7,708,333 1,580,208,333 15,143,663
37 01/07/2020 01/08/2020 31 7,708,333 1,572,500,000 15,069,792
38 01/08/2020 01/09/2020 31 7,708,333 1,564,791,667 14,995,920
39 01/09/2020 01/10/2020 30 7,708,333 1,557,083,333 14,922,049
40 01/10/2020 01/11/2020 31 7,708,333 1,549,375,000 14,848,177
41 01/11/2020 01/12/2020 30 7,708,333 1,541,666,667 14,774,306
42 01/12/2020 01/01/2021 31 7,708,333 1,533,958,333 14,700,434
43 01/01/2021 01/02/2021 31 7,708,333 1,526,250,000 14,626,563
44 01/02/2021 01/03/2021 28 7,708,333 1,518,541,667 14,552,691
45 01/03/2021 01/04/2021 31 7,708,333 1,510,833,333 14,478,819
46 01/04/2021 01/05/2021 30 7,708,333 1,503,125,000 14,404,948
47 01/05/2021 01/06/2021 31 7,708,333 1,495,416,667 14,331,076
48 01/06/2021 01/07/2021 30 7,708,333 1,487,708,333 14,257,205
49 01/07/2021 01/08/2021 31 7,708,333 1,480,000,000 14,183,333
50 01/08/2021 01/09/2021 31 7,708,333 1,472,291,667 14,109,462
51 01/09/2021 01/10/2021 30 7,708,333 1,464,583,333 14,035,590
52 01/10/2021 01/11/2021 31 7,708,333 1,456,875,000 13,961,719
53 01/11/2021 01/12/2021 30 7,708,333 1,449,166,667 13,887,847
54 01/12/2021 01/01/2022 31 7,708,333 1,441,458,333 13,813,976
55 01/01/2022 01/02/2022 31 7,708,333 1,433,750,000 13,740,104
56 01/02/2022 01/03/2022 28 7,708,333 1,426,041,667 13,666,233
57 01/03/2022 01/04/2022 31 7,708,333 1,418,333,333 13,592,361
58 01/04/2022 01/05/2022 30 7,708,333 1,410,625,000 13,518,490
59 01/05/2022 01/06/2022 31 7,708,333 1,402,916,667 13,444,618
60 01/06/2022 01/07/2022 30 7,708,333 1,395,208,333 13,370,747
61 01/07/2022 01/08/2022 31 7,708,333 1,387,500,000 13,296,875
62 01/08/2022 01/09/2022 31 7,708,333 1,379,791,667 13,223,003
63 01/09/2022 01/10/2022 30 7,708,333 1,372,083,333 13,149,132
64 01/10/2022 01/11/2022 31 7,708,333 1,364,375,000 13,075,260
65 01/11/2022 01/12/2022 30 7,708,333 1,356,666,667 13,001,389
66 01/12/2022 01/01/2023 31 7,708,333 1,348,958,333 12,927,517
 67 01/01/2023 01/02/2023 31 7,708,333 1,341,250,000 12,853,646
68 01/02/2023 01/03/2023 28 7,708,333 1,333,541,667 12,779,774
69 01/03/2023 01/04/2023 31 7,708,333 1,325,833,333 12,705,903
70 01/04/2023 01/05/2023 30 7,708,333 1,318,125,000 12,632,031
71 01/05/2023 01/06/2023 31 7,708,333 1,310,416,667 12,558,160
72 01/06/2023 01/07/2023 30 7,708,333 1,302,708,333 12,484,288
73 01/07/2023 01/08/2023 31 7,708,333 1,295,000,000 12,410,417
74 01/08/2023 01/09/2023 31 7,708,333 1,287,291,667 12,336,545
75 01/09/2023 01/10/2023 30 7,708,333 1,279,583,333 12,262,674
76 01/10/2023 01/11/2023 31 7,708,333 1,271,875,000 12,188,802
77 01/11/2023 01/12/2023 30 7,708,333 1,264,166,667 12,114,931
78 01/12/2023 01/01/2024 31 7,708,333 1,256,458,333 12,041,059
79 01/01/2024 01/02/2024 31 7,708,333 1,248,750,000 11,967,188
80 01/02/2024 01/03/2024 29 7,708,333 1,241,041,667 11,893,316
81 01/03/2024 01/04/2024 31 7,708,333 1,233,333,333 11,819,444
82 01/04/2024 01/05/2024 30 7,708,333 1,225,625,000 11,745,573
83 01/05/2024 01/06/2024 31 7,708,333 1,217,916,667 11,671,701
84 01/06/2024 01/07/2024 30 7,708,333 1,210,208,333 11,597,830
85 01/07/2024 01/08/2024 31 7,708,333 1,202,500,000 11,523,958
86 01/08/2024 01/09/2024 31 7,708,333 1,194,791,667 11,450,087
87 01/09/2024 01/10/2024 30 7,708,333 1,187,083,333 11,376,215
88 01/10/2024 01/11/2024 31 7,708,333 1,179,375,000 11,302,344
89 01/11/2024 01/12/2024 30 7,708,333 1,171,666,667 11,228,472
90 01/12/2024 01/01/2025 31 7,708,333 1,163,958,333 11,154,601
91 01/01/2025 01/02/2025 31 7,708,333 1,156,250,000 11,080,729
92 01/02/2025 01/03/2025 28 7,708,333 1,148,541,667 11,006,858
93 01/03/2025 01/04/2025 31 7,708,333 1,140,833,333 10,932,986
94 01/04/2025 01/05/2025 30 7,708,333 1,133,125,000 10,859,115
95 01/05/2025 01/06/2025 31 7,708,333 1,125,416,667 10,785,243
96 01/06/2025 01/07/2025 30 7,708,333 1,117,708,333 10,711,372
97 01/07/2025 01/08/2025 31 7,708,333 1,110,000,000 10,637,500
98 01/08/2025 01/09/2025 31 7,708,333 1,102,291,667 10,563,628
99 01/09/2025 01/10/2025 30 7,708,333 1,094,583,333 10,489,757
100 01/10/2025 01/11/2025 31 7,708,333 1,086,875,000 10,415,885
101 01/11/2025 01/12/2025 30 7,708,333 1,079,166,667 10,342,014
102 01/12/2025 01/01/2026 31 7,708,333 1,071,458,333 10,268,142
103 01/01/2026 01/02/2026 31 7,708,333 1,063,750,000 10,194,271
104 01/02/2026 01/03/2026 28 7,708,333 1,056,041,667 10,120,399
105 01/03/2026 01/04/2026 31 7,708,333 1,048,333,333 10,046,528
106 01/04/2026 01/05/2026 30 7,708,333 1,040,625,000 9,972,656
107 01/05/2026 01/06/2026 31 7,708,333 1,032,916,667 9,898,785
108 01/06/2026 01/07/2026 30 7,708,333 1,025,208,333 9,824,913
109 01/07/2026 01/08/2026 31 7,708,333 1,017,500,000 9,751,042
110 01/08/2026 01/09/2026 31 7,708,333 1,009,791,667 9,677,170
111 01/09/2026 01/10/2026 30 7,708,333 1,002,083,333 9,603,299
112 01/10/2026 01/11/2026 31 7,708,333 994,375,000 9,529,427
113 01/11/2026 01/12/2026 30 7,708,333 986,666,667 9,455,556
114 01/12/2026 01/01/2027 31 7,708,333 978,958,333 9,381,684
115 01/01/2027 01/02/2027 31 7,708,333 971,250,000 9,307,813
116 01/02/2027 01/03/2027 28 7,708,333 963,541,667 9,233,941
117 01/03/2027 01/04/2027 31 7,708,333 955,833,333 9,160,069
118 01/04/2027 01/05/2027 30 7,708,333 948,125,000 9,086,198
119 01/05/2027 01/06/2027 31 7,708,333 940,416,667 9,012,326
120 01/06/2027 01/07/2027 30 7,708,333 932,708,333 8,938,455
121 01/07/2027 01/08/2027 31 7,708,333 925,000,000 8,864,583
122 01/08/2027 01/09/2027 31 7,708,333 917,291,667 8,790,712
123 01/09/2027 01/10/2027 30 7,708,333 909,583,333 8,716,840
124 01/10/2027 01/11/2027 31 7,708,333 901,875,000 8,642,969
125 01/11/2027 01/12/2027 30 7,708,333 894,166,667 8,569,097
126 01/12/2027 01/01/2028 31 7,708,333 886,458,333 8,495,226
127 01/01/2028 01/02/2028 31 7,708,333 878,750,000 8,421,354
128 01/02/2028 01/03/2028 29 7,708,333 871,041,667 8,347,483
129 01/03/2028 01/04/2028 31 7,708,333 863,333,333 8,273,611
130 01/04/2028 01/05/2028 30 7,708,333 855,625,000 8,199,740
131 01/05/2028 01/06/2028 31 7,708,333 847,916,667 8,125,868
132 01/06/2028 01/07/2028 30 7,708,333 840,208,333 8,051,997
133 01/07/2028 01/08/2028 31 7,708,333 832,500,000 7,978,125
134 01/08/2028 01/09/2028 31 7,708,333 824,791,667 7,904,253
135 01/09/2028 01/10/2028 30 7,708,333 817,083,333 7,830,382
136 01/10/2028 01/11/2028 31 7,708,333 809,375,000 7,756,510
137 01/11/2028 01/12/2028 30 7,708,333 801,666,667 7,682,639
138 01/12/2028 01/01/2029 31 7,708,333 793,958,333 7,608,767
139 01/01/2029 01/02/2029 31 7,708,333 786,250,000 7,534,896
140 01/02/2029 01/03/2029 28 7,708,333 778,541,667 7,461,024
141 01/03/2029 01/04/2029 31 7,708,333 770,833,333 7,387,153
142 01/04/2029 01/05/2029 30 7,708,333 763,125,000 7,313,281
143 01/05/2029 01/06/2029 31 7,708,333 755,416,667 7,239,410
144 01/06/2029 01/07/2029 30 7,708,333 747,708,333 7,165,538
145 01/07/2029 01/08/2029 31 7,708,333 740,000,000 7,091,667
146 01/08/2029 01/09/2029 31 7,708,333 732,291,667 7,017,795
147 01/09/2029 01/10/2029 30 7,708,333 724,583,333 6,943,924
148 01/10/2029 01/11/2029 31 7,708,333 716,875,000 6,870,052
149 01/11/2029 01/12/2029 30 7,708,333 709,166,667 6,796,181
150 01/12/2029 01/01/2030 31 7,708,333 701,458,333 6,722,309
151 01/01/2030 01/02/2030 31 7,708,333 693,750,000 6,648,438
152 01/02/2030 01/03/2030 28 7,708,333 686,041,667 6,574,566
153 01/03/2030 01/04/2030 31 7,708,333 678,333,333 6,500,694
154 01/04/2030 01/05/2030 30 7,708,333 670,625,000 6,426,823
155 01/05/2030 01/06/2030 31 7,708,333 662,916,667 6,352,951
156 01/06/2030 01/07/2030 30 7,708,333 655,208,333 6,279,080
157 01/07/2030 01/08/2030 31 7,708,333 647,500,000 6,205,208
158 01/08/2030 01/09/2030 31 7,708,333 639,791,667 6,131,337
159 01/09/2030 01/10/2030 30 7,708,333 632,083,333 6,057,465
160 01/10/2030 01/11/2030 31 7,708,333 624,375,000 5,983,594
161 01/11/2030 01/12/2030 30 7,708,333 616,666,667 5,909,722
162 01/12/2030 01/01/2031 31 7,708,333 608,958,333 5,835,851
163 01/01/2031 01/02/2031 31 7,708,333 601,250,000 5,761,979
164 01/02/2031 01/03/2031 28 7,708,333 593,541,667 5,688,108
165 01/03/2031 01/04/2031 31 7,708,333 585,833,333 5,614,236
166 01/04/2031 01/05/2031 30 7,708,333 578,125,000 5,540,365
167 01/05/2031 01/06/2031 31 7,708,333 570,416,667 5,466,493
168 01/06/2031 01/07/2031 30 7,708,333 562,708,333 5,392,622
169 01/07/2031 01/08/2031 31 7,708,333 555,000,000 5,318,750
170 01/08/2031 01/09/2031 31 7,708,333 547,291,667 5,244,878
171 01/09/2031 01/10/2031 30 7,708,333 539,583,333 5,171,007
172 01/10/2031 01/11/2031 31 7,708,333 531,875,000 5,097,135
173 01/11/2031 01/12/2031 30 7,708,333 524,166,667 5,023,264
174 01/12/2031 01/01/2032 31 7,708,333 516,458,333 4,949,392
175 01/01/2032 01/02/2032 31 7,708,333 508,750,000 4,875,521
176 01/02/2032 01/03/2032 29 7,708,333 501,041,667 4,801,649
177 01/03/2032 01/04/2032 31 7,708,333 493,333,333 4,727,778
178 01/04/2032 01/05/2032 30 7,708,333 485,625,000 4,653,906
179 01/05/2032 01/06/2032 31 7,708,333 477,916,667 4,580,035
180 01/06/2032 01/07/2032 30 7,708,333 470,208,333 4,506,163
181 01/07/2032 01/08/2032 31 7,708,333 462,500,000 4,432,292
182 01/08/2032 01/09/2032 31 7,708,333 454,791,667 4,358,420
183 01/09/2032 01/10/2032 30 7,708,333 447,083,333 4,284,549
184 01/10/2032 01/11/2032 31 7,708,333 439,375,000 4,210,677
185 01/11/2032 01/12/2032 30 7,708,333 431,666,667 4,136,806
186 01/12/2032 01/01/2033 31 7,708,333 423,958,333 4,062,934
187 01/01/2033 01/02/2033 31 7,708,333 416,250,000 3,989,063
188 01/02/2033 01/03/2033 28 7,708,333 408,541,667 3,915,191
189 01/03/2033 01/04/2033 31 7,708,333 400,833,333 3,841,319
190 01/04/2033 01/05/2033 30 7,708,333 393,125,000 3,767,448
191 01/05/2033 01/06/2033 31 7,708,333 385,416,667 3,693,576
192 01/06/2033 01/07/2033 30 7,708,333 377,708,333 3,619,705
193 01/07/2033 01/08/2033 31 7,708,333 370,000,000 3,545,833
194 01/08/2033 01/09/2033 31 7,708,333 362,291,667 3,471,962
195 01/09/2033 01/10/2033 30 7,708,333 354,583,333 3,398,090
196 01/10/2033 01/11/2033 31 7,708,333 346,875,000 3,324,219
197 01/11/2033 01/12/2033 30 7,708,333 339,166,667 3,250,347
198 01/12/2033 01/01/2034 31 7,708,333 331,458,333 3,176,476
199 01/01/2034 01/02/2034 31 7,708,333 323,750,000 3,102,604
200 01/02/2034 01/03/2034 28 7,708,333 316,041,667 3,028,733
201 01/03/2034 01/04/2034 31 7,708,333 308,333,333 2,954,861
202 01/04/2034 01/05/2034 30 7,708,333 300,625,000 2,880,990
203 01/05/2034 01/06/2034 31 7,708,333 292,916,667 2,807,118
204 01/06/2034 01/07/2034 30 7,708,333 285,208,333 2,733,247
205 01/07/2034 01/08/2034 31 7,708,333 277,500,000 2,659,375
206 01/08/2034 01/09/2034 31 7,708,333 269,791,667 2,585,503
207 01/09/2034 01/10/2034 30 7,708,333 262,083,333 2,511,632
208 01/10/2034 01/11/2034 31 7,708,333 254,375,000 2,437,760
209 01/11/2034 01/12/2034 30 7,708,333 246,666,667 2,363,889
210 01/12/2034 01/01/2035 31 7,708,333 238,958,333 2,290,017
211 01/01/2035 01/02/2035 31 7,708,333 231,250,000 2,216,146
212 01/02/2035 01/03/2035 28 7,708,333 223,541,667 2,142,274
213 01/03/2035 01/04/2035 31 7,708,333 215,833,333 2,068,403
214 01/04/2035 01/05/2035 30 7,708,333 208,125,000 1,994,531
215 01/05/2035 01/06/2035 31 7,708,333 200,416,667 1,920,660
216 01/06/2035 01/07/2035 30 7,708,333 192,708,333 1,846,788
217 01/07/2035 01/08/2035 31 7,708,333 185,000,000 1,772,917
218 01/08/2035 01/09/2035 31 7,708,333 177,291,667 1,699,045
219 01/09/2035 01/10/2035 30 7,708,333 169,583,333 1,625,174
220 01/10/2035 01/11/2035 31 7,708,333 161,875,000 1,551,302
221 01/11/2035 01/12/2035 30 7,708,333 154,166,667 1,477,431
222 01/12/2035 01/01/2036 31 7,708,333 146,458,333 1,403,559
223 01/01/2036 01/02/2036 31 7,708,333 138,750,000 1,329,688
224 01/02/2036 01/03/2036 29 7,708,333 131,041,667 1,255,816
225 01/03/2036 01/04/2036 31 7,708,333 123,333,333 1,181,944
226 01/04/2036 01/05/2036 30 7,708,333 115,625,000 1,108,073
227 01/05/2036 01/06/2036 31 7,708,333 107,916,667 1,034,201
228 01/06/2036 01/07/2036 30 7,708,333 100,208,333 960,330
229 01/07/2036 01/08/2036 31 7,708,333 92,500,000 886,458
230 01/08/2036 01/09/2036 31 7,708,333 84,791,667 812,587
231 01/09/2036 01/10/2036 30 7,708,333 77,083,333 738,715
232 01/10/2036 01/11/2036 31 7,708,333 69,375,000 664,844
233 01/11/2036 01/12/2036 30 7,708,333 61,666,667 590,972
234 01/12/2036 01/01/2037 31 7,708,333 53,958,333 517,101
235 01/01/2037 01/02/2037 31 7,708,333 46,250,000 443,229
236 01/02/2037 01/03/2037 28 7,708,333 38,541,667 369,358
237 01/03/2037 01/04/2037 31 7,708,333 30,833,333 295,486
238 01/04/2037 01/05/2037 30 7,708,333 23,125,000 221,615
239 01/05/2037 01/06/2037 31 7,708,333 15,416,667 147,743
240 01/06/2037 01/07/2037 30 7,708,333 7,708,333 73,872
Tổng số 1,850,000,000 2,027,901,010
N

Tổng gốc lãi hàng

tháng gốc vay theo tiến độ
10,941,208 555,000,000
13,051,557 370,000,000
15,161,906 370,000,000
15,117,005 370,000,000
17,227,354
17,182,453
17,137,552
17,092,651
17,047,750
17,002,849
16,957,948
17,990,672 185,000,000
24,551,042
24,477,170
24,403,299 -
24,329,427
24,255,556
24,181,684
24,107,813
24,033,941
23,960,069
23,886,198
23,812,326
23,738,455
23,664,583
23,590,712
23,516,840
23,442,969
23,369,097
23,295,226
23,221,354
23,147,483
23,073,611
22,999,740
22,925,868
22,851,997
22,778,125
22,704,253
22,630,382
22,556,510
22,482,639
22,408,767
22,334,896
22,261,024
22,187,153
22,113,281
22,039,410
21,965,538
21,891,667
21,817,795
21,743,924
21,670,052
21,596,181
21,522,309
21,448,438
21,374,566
21,300,694
21,226,823
21,152,951
21,079,080
21,005,208
20,931,337
20,857,465
20,783,594
20,709,722
20,635,851
20,561,979
20,488,108
20,414,236
20,340,365
20,266,493
20,192,622
20,118,750
20,044,878
19,971,007
19,897,135
19,823,264
19,749,392
19,675,521
19,601,649
19,527,778
19,453,906
19,380,035
19,306,163
19,232,292
19,158,420
19,084,549
19,010,677
18,936,806
18,862,934
18,789,063
18,715,191
18,641,319
18,567,448
18,493,576
18,419,705
18,345,833
18,271,962
18,198,090
18,124,219
18,050,347
17,976,476
17,902,604
17,828,733
17,754,861
17,680,990
17,607,118
17,533,247
17,459,375
17,385,503
17,311,632
17,237,760
17,163,889
17,090,017
17,016,146
16,942,274
16,868,403
16,794,531
16,720,660
16,646,788
16,572,917
16,499,045
16,425,174
16,351,302
16,277,431
16,203,559
16,129,688
16,055,816
15,981,944
15,908,073
15,834,201
15,760,330
15,686,458
15,612,587
15,538,715
15,464,844
15,390,972
15,317,101
15,243,229
15,169,358
15,095,486
15,021,615
14,947,743
14,873,872
14,800,000
14,726,128
14,652,257
14,578,385
14,504,514
14,430,642
14,356,771
14,282,899
14,209,028
14,135,156
14,061,285
13,987,413
13,913,542
13,839,670
13,765,799
13,691,927
13,618,056
13,544,184
13,470,313
13,396,441
13,322,569
13,248,698
13,174,826
13,100,955
13,027,083
12,953,212
12,879,340
12,805,469
12,731,597
12,657,726
12,583,854
12,509,983
12,436,111
12,362,240
12,288,368
12,214,497
12,140,625
12,066,753
11,992,882
11,919,010
11,845,139
11,771,267
11,697,396
11,623,524
11,549,653
11,475,781
11,401,910
11,328,038
11,254,167
11,180,295
11,106,424
11,032,552
10,958,681
10,884,809
10,810,938
10,737,066
10,663,194
 10,589,323
10,515,451
10,441,580
10,367,708
10,293,837
10,219,965
10,146,094
10,072,222
9,998,351
9,924,479
9,850,608
9,776,736
9,702,865
9,628,993
9,555,122
9,481,250
9,407,378
9,333,507
9,259,635
9,185,764
9,111,892
9,038,021
8,964,149
8,890,278
8,816,406
8,742,535
8,668,663
8,594,792
8,520,920
8,447,049
8,373,177
8,299,306
8,225,434
8,151,563
8,077,691
8,003,819
7,929,948
7,856,076
7,782,205
3,877,901,010