INS PRIZE DINNER N AMOUNTB VALUE MONTH PROFIT

1 2000000 160000 40000 1800000 1.50% 30 810000

2 2000000 160000 40000 1800000 1.50% 29 783000
3 2000000 160000 40000 1800000 1.50% 28 756000
4 2000000 160000 40000 1800000 1.50% 27 729000
5 2000000 160000 40000 1800000 1.50% 26 702000
6 2000000 160000 40000 1800000 1.50% 25 675000
7 2000000 160000 40000 1800000 1.50% 24 648000
8 2000000 160000 40000 1800000 1.50% 23 621000
9 2000000 160000 40000 1800000 1.50% 22 594000
10 2000000 160000 40000 1800000 1.50% 21 567000
11 2000000 160000 40000 1800000 1.50% 20 540000
12 2000000 160000 40000 1800000 1.50% 19 513000
13 2000000 160000 40000 1800000 1.50% 18 486000
14 2000000 160000 40000 1800000 1.50% 17 459000
15 2000000 160000 40000 1800000 1.50% 16 432000
16 2000000 160000 40000 1800000 1.50% 15 405000
17 2000000 160000 40000 1800000 1.50% 14 378000
18 2000000 160000 40000 1800000 1.50% 13 351000
19 2000000 160000 40000 1800000 1.50% 12 324000
20 2000000 160000 40000 1800000 1.50% 11 297000
21 2000000 160000 40000 1800000 1.50% 10 270000
22 2000000 160000 40000 1800000 1.50% 9 243000
23 2000000 160000 40000 1800000 1.50% 8 216000
24 2000000 160000 40000 1800000 1.50% 7 189000
25 2000000 160000 40000 1800000 1.50% 6 162000
26 2000000 160000 40000 1800000 1.50% 5 135000
27 2000000 160000 40000 1800000 1.50% 4 108000
28 2000000 160000 40000 1800000 1.50% 3 81000
29 2000000 160000 40000 1800000 1.50% 2 54000
30 2000000 160000 40000 1800000 1.50% 1 27000
60000000 4800000 1200000 54000000 12555000