Pinjaman 100,000,000 angsuran

Jangka Waktu 5 66
Suku Bunga 15%
tahun
1.21%
bulan 2,207,453
angsuran
bulan Ke total angsuran
pokok bunga
0
1 999,119 1,208,333 2,207,453
2 999,119 1,208,333 2,207,453
3 999,119 1,208,333 2,207,453
4 999,119 1,208,333 2,207,453
5 999,119 1,208,333 2,207,453
6 999,119 1,208,333 2,207,453
7 999,119 1,208,333 2,207,453
8 999,119 1,208,333 2,207,453
9 999,119 1,208,333 2,207,453
10 999,119 1,208,333 2,207,453
11 999,119 1,208,333 2,207,453
12 999,119 1,208,333 2,207,453
13 999,119 1,208,333 2,207,453
14 999,119 1,208,333 2,207,453
15 999,119 1,208,333 2,207,453
16 999,119 1,208,333 2,207,453
17 999,119 1,208,333 2,207,453
18 999,119 1,208,333 2,207,453
19 999,119 1,208,333 2,207,453
20 999,119 1,208,333 2,207,453
21 999,119 1,208,333 2,207,453
22 999,119 1,208,333 2,207,453
23 999,119 1,208,333 2,207,453
24 999,119 1,208,333 2,207,453
25 999,119 1,208,333 2,207,453
26 999,119 1,208,333 2,207,453
27 999,119 1,208,333 2,207,453
28 999,119 1,208,333 2,207,453
29 999,119 1,208,333 2,207,453
30 999,119 1,208,333 2,207,453
31 999,119 1,208,333 2,207,453
32 999,119 1,208,333 2,207,453
33 999,119 1,208,333 2,207,453
34 999,119 1,208,333 2,207,453
35 999,119 1,208,333 2,207,453
36 999,119 1,208,333 2,207,453
37 999,119 1,208,333 2,207,453
38 999,119 1,208,333 2,207,453
39 999,119 1,208,333 2,207,453
40 999,119 1,208,333 2,207,453
41 999,119 1,208,333 2,207,453
42 999,119 1,208,333 2,207,453
43 999,119 1,208,333 2,207,453
44 999,119 1,208,333 2,207,453
45 999,119 1,208,333 2,207,453
46 999,119 1,208,333 2,207,453
47 999,119 1,208,333 2,207,453
48 999,119 1,208,333 2,207,453
49 999,119 1,208,333 2,207,453
50 999,119 1,208,333 2,207,453
51 999,119 1,208,333 2,207,453
52 999,119 1,208,333 2,207,453
53 999,119 1,208,333 2,207,453
54 999,119 1,208,333 2,207,453
55 999,119 1,208,333 2,207,453
56 999,119 1,208,333 2,207,453
57 999,119 1,208,333 2,207,453
58 999,119 1,208,333 2,207,453
59 999,119 1,208,333 2,207,453
60 999,119 1,208,333 2,207,453
59,947,163 72,500,000 132,447,163
Total pengembalian sisa pinjaman Bulan
Pokok pokok Bunga
145,691,880 8,165,183 37,526,696 49
 A B C D E F G H I J K L M N O P
1 TENOR
PLAFON PINJAMAN
2 12 24 36 48 60 72 84 96 108 120 132 144 156 168 180
3 10,000,000 883,817 466,078 327,387 258,455 217,424 190,341 171,224 157,084 146,259 137,750 130,923 125,356 120,753 116,905 113,660
4 15,000,000 1,325,725 699,118 491,081 387,683 326,136 285,511 256,837 235,626 219,388 206,625 196,385 188,033 181,129 175,358 170,490
5 20,000,000 1,767,633 932,157 654,774 516,910 434,848 380,682 342,449 314,169 292,517 275,500 261,847 250,711 241,505 233,811 227,319
6 25,000,000 2,209,541 1,165,196 818,468 646,138 543,561 475,852 428,061 392,711 365,647 344,375 327,309 313,389 301,882 292,264 284,149
7 30,000,000 2,651,450 1,398,235 982,162 775,366 652,273 571,022 513,673 471,253 438,776 413,250 392,770 376,067 362,258 350,716 340,979
8 35,000,000 3,093,358 1,631,274 1,145,855 904,593 760,985 666,193 599,285 549,795 511,905 482,125 458,232 438,744 422,635 409,169 397,809
9 40,000,000 3,535,266 1,864,314 1,309,549 1,033,821 869,697 761,363 684,897 628,337 585,034 551,000 523,694 501,422 483,011 467,622 454,639
10 45,000,000 3,977,175 2,097,353 1,473,242 1,163,049 978,409 856,534 770,510 706,879 658,164 619,875 589,156 564,100 543,387 526,074 511,469
11 50,000,000 4,419,083 2,330,392 1,636,936 1,292,276 1,087,121 951,704 856,122 785,421 731,293 688,750 654,617 626,778 603,764 584,527 568,298
12 55,000,000 4,860,991 2,563,431 1,800,629 1,421,504 1,195,833 1,046,874 941,734 863,963 804,422 757,625 720,079 689,455 664,140 642,980 625,128
13 60,000,000 5,302,900 2,796,470 1,964,323 1,550,731 1,304,545 1,142,045 1,027,346 942,506 877,552 826,500 785,541 752,133 724,516 701,433 681,958
14 65,000,000 5,744,808 3,029,509 2,128,017 1,679,959 1,413,257 1,237,215 1,112,958 1,021,048 950,681 895,375 851,003 814,811 784,893 759,885 738,788
15 70,000,000 6,186,716 3,262,549 2,291,710 1,809,187 1,521,970 1,332,386 1,198,571 1,099,590 1,023,810 964,250 916,464 877,489 845,269 818,338 795,618
16 75,000,000 6,628,624 3,495,588 2,455,404 1,938,414 1,630,682 1,427,556 1,284,183 1,178,132 1,096,940 1,033,125 981,926 940,166 905,646 876,791 852,448
17 80,000,000 7,070,533 3,728,627 2,619,097 2,067,642 1,739,394 1,522,726 1,369,795 1,256,674 1,170,069 1,102,000 1,047,388 1,002,844 966,022 935,243 909,278
18 85,000,000 7,512,441 3,961,666 2,782,791 2,196,869 1,848,106 1,617,897 1,455,407 1,335,216 1,243,198 1,170,875 1,112,850 1,065,522 1,026,398 993,696 966,107
19 90,000,000 7,954,349 4,194,705 2,946,485 2,326,097 1,956,818 1,713,067 1,541,019 1,413,758 1,316,327 1,239,750 1,178,311 1,128,200 1,086,775 1,052,149 1,022,937
20 95,000,000 8,396,258 4,427,745 3,110,178 2,455,325 2,065,530 1,808,238 1,626,631 1,492,300 1,389,457 1,308,625 1,243,773 1,190,877 1,147,151 1,110,602 1,079,767
21 100,000,000 8,838,166 4,660,784 3,273,872 2,584,552 2,174,242 1,903,408 1,712,244 1,570,843 1,462,586 1,377,500 1,309,235 1,253,555 1,207,527 1,169,054 1,136,597
22 105,000,000 9,280,074 4,893,823 3,437,565 2,713,780 2,282,954 1,998,578 1,797,856 1,649,385 1,535,715 1,446,375 1,374,697 1,316,233 1,267,904 1,227,507 1,193,427
23 110,000,000 9,721,982 5,126,862 3,601,259 2,843,007 2,391,667 2,093,749 1,883,468 1,727,927 1,608,845 1,515,250 1,440,158 1,378,911 1,328,280 1,285,960 1,250,257
24 115,000,000 10,163,891 5,359,901 3,764,952 2,972,235 2,500,379 2,188,919 1,969,080 1,806,469 1,681,974 1,584,125 1,505,620 1,441,589 1,388,656 1,344,412 1,307,086
25 120,000,000 10,605,799 5,592,941 3,928,646 3,101,463 2,609,091 2,284,089 2,054,692 1,885,011 1,755,103 1,653,000 1,571,082 1,504,266 1,449,033 1,402,865 1,363,916
26 125,000,000 11,047,707 5,825,980 4,092,340 3,230,690 2,717,803 2,379,260 2,140,305 1,963,553 1,828,233 1,721,875 1,636,544 1,566,944 1,509,409 1,461,318 1,420,746
27 130,000,000 11,489,616 6,059,019 4,256,033 3,359,918 2,826,515 2,474,430 2,225,917 2,042,095 1,901,362 1,790,750 1,702,005 1,629,622 1,569,786 1,519,770 1,477,576
28 135,000,000 11,931,524 6,292,058 4,419,727 3,489,146 2,935,227 2,569,601 2,311,529 2,120,637 1,974,491 1,859,625 1,767,467 1,692,300 1,630,162 1,578,223 1,534,406
29 140,000,000 12,373,432 6,525,097 4,583,420 3,618,373 3,043,939 2,664,771 2,397,141 2,199,180 2,047,621 1,928,500 1,832,929 1,754,977 1,690,538 1,636,676 1,591,236
30 145,000,000 12,815,340 6,758,137 4,747,114 3,747,601 3,152,651 2,759,941 2,482,753 2,277,722 2,120,750 1,997,375 1,898,391 1,817,655 1,750,915 1,695,129 1,648,066
31 150,000,000 13,257,249 6,991,176 4,910,808 3,876,828 3,261,363 2,855,112 2,568,365 2,356,264 2,193,879 2,066,250 1,963,852 1,880,333 1,811,291 1,753,581 1,704,895
32 155,000,000 13,699,157 7,224,215 5,074,501 4,006,056 3,370,076 2,950,282 2,653,978 2,434,806 2,267,008 2,135,125 2,029,314 1,943,011 1,871,667 1,812,034 1,761,725
33 160,000,000 14,141,065 7,457,254 5,238,195 4,135,284 3,478,788 3,045,453 2,739,590 2,513,348 2,340,138 2,204,000 2,094,776 2,005,688 1,932,044 1,870,487 1,818,555
34 165,000,000 14,582,974 7,690,293 5,401,888 4,264,511 3,587,500 3,140,623 2,825,202 2,591,890 2,413,267 2,272,875 2,160,238 2,068,366 1,992,420 1,928,939 1,875,385
35 170,000,000 15,024,882 7,923,332 5,565,582 4,393,739 3,696,212 3,235,793 2,910,814 2,670,432 2,486,396 2,341,750 2,225,699 2,131,044 2,052,797 1,987,392 1,932,215
36 175,000,000 15,466,790 8,156,372 5,729,275 4,522,966 3,804,924 3,330,964 2,996,426 2,748,974 2,559,526 2,410,625 2,291,161 2,193,722 2,113,173 2,045,845 1,989,045
37 180,000,000 15,908,699 8,389,411 5,892,969 4,652,194 3,913,636 3,426,134 3,082,039 2,827,517 2,632,655 2,479,500 2,356,623 2,256,399 2,173,549 2,104,298 2,045,874
38 185,000,000 16,350,607 8,622,450 6,056,663 4,781,422 4,022,348 3,521,305 3,167,651 2,906,059 2,705,784 2,548,375 2,422,085 2,319,077 2,233,926 2,162,750 2,102,704
 A B C D E F G H I J K L M N O P
39 190,000,000 16,792,515 8,855,489 6,220,356 4,910,649 4,131,060 3,616,475 3,253,263 2,984,601 2,778,914 2,617,250 2,487,546 2,381,755 2,294,302 2,221,203 2,159,534
40 195,000,000 17,234,423 9,088,528 6,384,050 5,039,877 4,239,772 3,711,645 3,338,875 3,063,143 2,852,043 2,686,125 2,553,008 2,444,433 2,354,678 2,279,656 2,216,364
41 200,000,000 17,676,332 9,321,568 6,547,743 5,169,105 4,348,485 3,806,816 3,424,487 3,141,685 2,925,172 2,755,000 2,618,470 2,507,111 2,415,055 2,338,108 2,273,194
42 205,000,000 18,118,240 9,554,607 6,711,437 5,298,332 4,457,197 3,901,986 3,510,099 3,220,227 2,998,302 2,823,875 2,683,932 2,569,788 2,475,431 2,396,561 2,330,024
43 210,000,000 18,560,148 9,787,646 6,875,131 5,427,560 4,565,909 3,997,157 3,595,712 3,298,769 3,071,431 2,892,750 2,749,393 2,632,466 2,535,807 2,455,014 2,386,854
44 215,000,000 19,002,057 10,020,685 7,038,824 5,556,787 4,674,621 4,092,327 3,681,324 3,377,312 3,144,560 2,961,625 2,814,855 2,695,144 2,596,184 2,513,467 2,443,683
45 220,000,000 19,443,965 10,253,724 7,202,518 5,686,015 4,783,333 4,187,497 3,766,936 3,455,854 3,217,689 3,030,500 2,880,317 2,757,822 2,656,560 2,571,919 2,500,513
46 225,000,000 19,885,873 10,486,764 7,366,211 5,815,243 4,892,045 4,282,668 3,852,548 3,534,396 3,290,819 3,099,375 2,945,779 2,820,499 2,716,937 2,630,372 2,557,343
47 230,000,000 20,327,781 10,719,803 7,529,905 5,944,470 5,000,757 4,377,838 3,938,160 3,612,938 3,363,948 3,168,250 3,011,240 2,883,177 2,777,313 2,688,825 2,614,173
48 235,000,000 20,769,690 10,952,842 7,693,599 6,073,698 5,109,469 4,473,009 4,023,773 3,691,480 3,437,077 3,237,125 3,076,702 2,945,855 2,837,689 2,747,277 2,671,003
49 240,000,000 21,211,598 11,185,881 7,857,292 6,202,925 5,218,182 4,568,179 4,109,385 3,770,022 3,510,207 3,306,000 3,142,164 3,008,533 2,898,066 2,805,730 2,727,833
50 245,000,000 21,653,506 11,418,920 8,020,986 6,332,153 5,326,894 4,663,349 4,194,997 3,848,564 3,583,336 3,374,875 3,207,626 3,071,210 2,958,442 2,864,183 2,784,662
51 250,000,000 22,095,415 11,651,960 8,184,679 6,461,381 5,435,606 4,758,520 4,280,609 3,927,106 3,656,465 3,443,750 3,273,087 3,133,888 3,018,818 2,922,636 2,841,492
52 255,000,000 22,537,323 11,884,999 8,348,373 6,590,608 5,544,318 4,853,690 4,366,221 4,005,649 3,729,595 3,512,625 3,338,549 3,196,566 3,079,195 2,981,088 2,898,322
53 260,000,000 22,979,231 12,118,038 8,512,066 6,719,836 5,653,030 4,948,861 4,451,833 4,084,191 3,802,724 3,581,500 3,404,011 3,259,244 3,139,571 3,039,541 2,955,152
54 265,000,000 23,421,140 12,351,077 8,675,760 6,849,063 5,761,742 5,044,031 4,537,446 4,162,733 3,875,853 3,650,375 3,469,472 3,321,921 3,199,947 3,097,994 3,011,982
55 270,000,000 23,863,048 12,584,116 8,839,454 6,978,291 5,870,454 5,139,201 4,623,058 4,241,275 3,948,982 3,719,250 3,534,934 3,384,599 3,260,324 3,156,446 3,068,812
56 275,000,000 24,304,956 12,817,156 9,003,147 7,107,519 5,979,166 5,234,372 4,708,670 4,319,817 4,022,112 3,788,125 3,600,396 3,447,277 3,320,700 3,214,899 3,125,642
57 280,000,000 24,746,864 13,050,195 9,166,841 7,236,746 6,087,878 5,329,542 4,794,282 4,398,359 4,095,241 3,857,000 3,665,858 3,509,955 3,381,077 3,273,352 3,182,471
58 285,000,000 25,188,773 13,283,234 9,330,534 7,365,974 6,196,591 5,424,713 4,879,894 4,476,901 4,168,370 3,925,875 3,731,319 3,572,632 3,441,453 3,331,805 3,239,301
59 290,000,000 25,630,681 13,516,273 9,494,228 7,495,202 6,305,303 5,519,883 4,965,507 4,555,443 4,241,500 3,994,750 3,796,781 3,635,310 3,501,829 3,390,257 3,296,131
60 295,000,000 26,072,589 13,749,312 9,657,922 7,624,429 6,414,015 5,615,053 5,051,119 4,633,986 4,314,629 4,063,625 3,862,243 3,697,988 3,562,206 3,448,710 3,352,961
61 300,000,000 26,514,498 13,982,351 9,821,615 7,753,657 6,522,727 5,710,224 5,136,731 4,712,528 4,387,758 4,132,500 3,927,705 3,760,666 3,622,582 3,507,163 3,409,791
62 305,000,000 26,956,406 14,215,391 9,985,309 7,882,884 6,631,439 5,805,394 5,222,343 4,791,070 4,460,888 4,201,375 3,993,166 3,823,344 3,682,958 3,565,615 3,466,621
63 310,000,000 27,398,314 14,448,430 10,149,002 8,012,112 6,740,151 5,900,564 5,307,955 4,869,612 4,534,017 4,270,250 4,058,628 3,886,021 3,743,335 3,624,068 3,523,450
64 315,000,000 27,840,222 14,681,469 10,312,696 8,141,340 6,848,863 5,995,735 5,393,567 4,948,154 4,607,146 4,339,125 4,124,090 3,948,699 3,803,711 3,682,521 3,580,280
65 320,000,000 28,282,131 14,914,508 10,476,389 8,270,567 6,957,575 6,090,905 5,479,180 5,026,696 4,680,276 4,408,000 4,189,552 4,011,377 3,864,088 3,740,974 3,637,110
66 325,000,000 28,724,039 15,147,547 10,640,083 8,399,795 7,066,287 6,186,076 5,564,792 5,105,238 4,753,405 4,476,875 4,255,013 4,074,055 3,924,464 3,799,426 3,693,940
67 330,000,000 29,165,947 15,380,587 10,803,777 8,529,022 7,175,000 6,281,246 5,650,404 5,183,780 4,826,534 4,545,750 4,320,475 4,136,732 3,984,840 3,857,879 3,750,770
68 335,000,000 29,607,856 15,613,626 10,967,470 8,658,250 7,283,712 6,376,416 5,736,016 5,262,323 4,899,663 4,614,625 4,385,937 4,199,410 4,045,217 3,916,332 3,807,600
69 340,000,000 30,049,764 15,846,665 11,131,164 8,787,478 7,392,424 6,471,587 5,821,628 5,340,865 4,972,793 4,683,500 4,451,399 4,262,088 4,105,593 3,974,784 3,864,430
70 345,000,000 30,491,672 16,079,704 11,294,857 8,916,705 7,501,136 6,566,757 5,907,241 5,419,407 5,045,922 4,752,375 4,516,860 4,324,766 4,165,969 4,033,237 3,921,259
71 350,000,000 30,933,580 16,312,743 11,458,551 9,045,933 7,609,848 6,661,928 5,992,853 5,497,949 5,119,051 4,821,250 4,582,322 4,387,443 4,226,346 4,091,690 3,978,089
72 355,000,000 31,375,489 16,545,783 11,622,245 9,175,161 7,718,560 6,757,098 6,078,465 5,576,491 5,192,181 4,890,125 4,647,784 4,450,121 4,286,722 4,150,143 4,034,919
73 360,000,000 31,817,397 16,778,822 11,785,938 9,304,388 7,827,272 6,852,268 6,164,077 5,655,033 5,265,310 4,959,000 4,713,246 4,512,799 4,347,098 4,208,595 4,091,749
74 365,000,000 32,259,305 17,011,861 11,949,632 9,433,616 7,935,984 6,947,439 6,249,689 5,733,575 5,338,439 5,027,875 4,778,707 4,575,477 4,407,475 4,267,048 4,148,579
75 370,000,000 32,701,214 17,244,900 12,113,325 9,562,843 8,044,697 7,042,609 6,335,301 5,812,117 5,411,569 5,096,750 4,844,169 4,638,154 4,467,851 4,325,501 4,205,409
76 375,000,000 33,143,122 17,477,939 12,277,019 9,692,071 8,153,409 7,137,780 6,420,914 5,890,660 5,484,698 5,165,625 4,909,631 4,700,832 4,528,228 4,383,953 4,262,239
 A B C D E F G H I J K L M N O P
77 380,000,000 33,585,030 17,710,979 12,440,713 9,821,299 8,262,121 7,232,950 6,506,526 5,969,202 5,557,827 5,234,500 4,975,093 4,763,510 4,588,604 4,442,406 4,319,068
78 385,000,000 34,026,939 17,944,018 12,604,406 9,950,526 8,370,833 7,328,120 6,592,138 6,047,744 5,630,956 5,303,375 5,040,554 4,826,188 4,648,980 4,500,859 4,375,898
79 390,000,000 34,468,847 18,177,057 12,768,100 10,079,754 8,479,545 7,423,291 6,677,750 6,126,286 5,704,086 5,372,250 5,106,016 4,888,865 4,709,357 4,559,311 4,432,728
80 395,000,000 34,910,755 18,410,096 12,931,793 10,208,981 8,588,257 7,518,461 6,763,362 6,204,828 5,777,215 5,441,125 5,171,478 4,951,543 4,769,733 4,617,764 4,489,558
81 400,000,000 35,352,663 18,643,135 13,095,487 10,338,209 8,696,969 7,613,632 6,848,975 6,283,370 5,850,344 5,510,000 5,236,940 5,014,221 4,830,109 4,676,217 4,546,388
82 405,000,000 35,794,572 18,876,174 13,259,180 10,467,437 8,805,681 7,708,802 6,934,587 6,361,912 5,923,474 5,578,875 5,302,401 5,076,899 4,890,486 4,734,670 4,603,218
83 410,000,000 36,236,480 19,109,214 13,422,874 10,596,664 8,914,393 7,803,972 7,020,199 6,440,455 5,996,603 5,647,750 5,367,863 5,139,577 4,950,862 4,793,122 4,660,047
84 415,000,000 36,678,388 19,342,253 13,586,568 10,725,892 9,023,106 7,899,143 7,105,811 6,518,997 6,069,732 5,716,625 5,433,325 5,202,254 5,011,239 4,851,575 4,716,877
85 420,000,000 37,120,297 19,575,292 13,750,261 10,855,119 9,131,818 7,994,313 7,191,423 6,597,539 6,142,862 5,785,500 5,498,787 5,264,932 5,071,615 4,910,028 4,773,707
86 425,000,000 37,562,205 19,808,331 13,913,955 10,984,347 9,240,530 8,089,484 7,277,035 6,676,081 6,215,991 5,854,375 5,564,248 5,327,610 5,131,991 4,968,480 4,830,537
87 430,000,000 38,004,113 20,041,370 14,077,648 11,113,575 9,349,242 8,184,654 7,362,648 6,754,623 6,289,120 5,923,250 5,629,710 5,390,288 5,192,368 5,026,933 4,887,367
88 435,000,000 38,446,021 20,274,410 14,241,342 11,242,802 9,457,954 8,279,824 7,448,260 6,833,165 6,362,250 5,992,125 5,695,172 5,452,965 5,252,744 5,085,386 4,944,197
89 440,000,000 38,887,930 20,507,449 14,405,036 11,372,030 9,566,666 8,374,995 7,533,872 6,911,707 6,435,379 6,061,000 5,760,634 5,515,643 5,313,120 5,143,839 5,001,027
90 445,000,000 39,329,838 20,740,488 14,568,729 11,501,258 9,675,378 8,470,165 7,619,484 6,990,249 6,508,508 6,129,876 5,826,095 5,578,321 5,373,497 5,202,291 5,057,856
91 450,000,000 39,771,746 20,973,527 14,732,423 11,630,485 9,784,090 8,565,336 7,705,096 7,068,792 6,581,637 6,198,751 5,891,557 5,640,999 5,433,873 5,260,744 5,114,686
92 455,000,000 40,213,655 21,206,566 14,896,116 11,759,713 9,892,802 8,660,506 7,790,709 7,147,334 6,654,767 6,267,626 5,957,019 5,703,676 5,494,249 5,319,197 5,171,516
93 460,000,000 40,655,563 21,439,606 15,059,810 11,888,940 10,001,515 8,755,676 7,876,321 7,225,876 6,727,896 6,336,501 6,022,481 5,766,354 5,554,626 5,377,649 5,228,346
94 465,000,000 41,097,471 21,672,645 15,223,503 12,018,168 10,110,227 8,850,847 7,961,933 7,304,418 6,801,025 6,405,376 6,087,942 5,829,032 5,615,002 5,436,102 5,285,176
95 470,000,000 41,539,380 21,905,684 15,387,197 12,147,396 10,218,939 8,946,017 8,047,545 7,382,960 6,874,155 6,474,251 6,153,404 5,891,710 5,675,379 5,494,555 5,342,006
96 475,000,000 41,981,288 22,138,723 15,550,891 12,276,623 10,327,651 9,041,188 8,133,157 7,461,502 6,947,284 6,543,126 6,218,866 5,954,387 5,735,755 5,553,008 5,398,835
97 480,000,000 42,423,196 22,371,762 15,714,584 12,405,851 10,436,363 9,136,358 8,218,769 7,540,044 7,020,413 6,612,001 6,284,328 6,017,065 5,796,131 5,611,460 5,455,665
98 485,000,000 42,865,104 22,604,802 15,878,278 12,535,078 10,545,075 9,231,528 8,304,382 7,618,586 7,093,543 6,680,876 6,349,789 6,079,743 5,856,508 5,669,913 5,512,495
99 490,000,000 43,307,013 22,837,841 16,041,971 12,664,306 10,653,787 9,326,699 8,389,994 7,697,129 7,166,672 6,749,751 6,415,251 6,142,421 5,916,884 5,728,366 5,569,325
100 495,000,000 43,748,921 23,070,880 16,205,665 12,793,534 10,762,499 9,421,869 8,475,606 7,775,671 7,239,801 6,818,626 6,480,713 6,205,099 5,977,260 5,786,818 5,626,155
101 500,000,000 44,190,829 23,303,919 16,369,359 12,922,761 10,871,212 9,517,040 8,561,218 7,854,213 7,312,931 6,887,501 6,546,175 6,267,776 6,037,637 5,845,271 5,682,985
 Q
1 11.00%
2 0.9%
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38