70000000

20% 14,000,000 583,333

80% 56,000,000

0.178594

0.916667
Bulan Angsuran Bunga Angsuran Pokok Total Angsuran Sisa pinjaman
0 0 0 0 Rp25,000,000.00
1 Rp229,166.67 Rp589,301.26 Rp818,467.93 Rp24,410,698.74
2 Rp223,764.74 Rp594,703.19 Rp818,467.93 Rp23,815,995.55
3 Rp218,313.29 Rp600,154.64 Rp818,467.93 Rp23,215,840.91
4 Rp212,811.88 Rp605,656.05 Rp818,467.93 Rp22,610,184.86
5 Rp207,260.03 Rp611,207.90 Rp818,467.93 Rp21,998,976.96
6 Rp201,657.29 Rp616,810.64 Rp818,467.93 Rp21,382,166.32
7 Rp196,003.19 Rp622,464.74 Rp818,467.93 Rp20,759,701.59
8 Rp190,297.26 Rp628,170.66 Rp818,467.93 Rp20,131,530.92
9 Rp184,539.03 Rp633,928.89 Rp818,467.93 Rp19,497,602.03
10 Rp178,728.02 Rp639,739.91 Rp818,467.93 Rp18,857,862.12
11 Rp172,863.74 Rp645,604.19 Rp818,467.93 Rp18,212,257.93
12 Rp166,945.70 Rp651,522.23 Rp818,467.93 Rp17,560,735.70
13 Rp160,973.41 Rp657,494.52 Rp818,467.93 Rp16,903,241.18
14 Rp154,946.38 Rp663,521.55 Rp818,467.93 Rp16,239,719.63
15 Rp148,864.10 Rp669,603.83 Rp818,467.93 Rp15,570,115.80
16 Rp142,726.06 Rp675,741.87 Rp818,467.93 Rp14,894,373.93
17 Rp136,531.76 Rp681,936.17 Rp818,467.93 Rp14,212,437.76
18 Rp130,280.68 Rp688,187.25 Rp818,467.93 Rp13,524,250.51
19 Rp123,972.30 Rp694,495.63 Rp818,467.93 Rp12,829,754.88
20 Rp117,606.09 Rp700,861.84 Rp818,467.93 Rp12,128,893.04
21 Rp111,181.52 Rp707,286.41 Rp818,467.93 Rp11,421,606.63
22 Rp104,698.06 Rp713,769.87 Rp818,467.93 Rp10,707,836.77
23 Rp98,155.17 Rp720,312.76 Rp818,467.93 Rp9,987,524.01
24 Rp91,552.30 Rp726,915.62 Rp818,467.93 Rp9,260,608.38
25 Rp84,888.91 Rp733,579.02 Rp818,467.93 Rp8,527,029.37
26 Rp78,164.44 Rp740,303.49 Rp818,467.93 Rp7,786,725.87
27 Rp71,378.32 Rp747,089.61 Rp818,467.93 Rp7,039,636.27
28 Rp64,530.00 Rp753,937.93 Rp818,467.93 Rp6,285,698.34
29 Rp57,618.90 Rp760,849.03 Rp818,467.93 Rp5,524,849.31
30 Rp50,644.45 Rp767,823.48 Rp818,467.93 Rp4,757,025.84
31 Rp43,606.07 Rp774,861.86 Rp818,467.93 Rp3,982,163.98
32 Rp36,503.17 Rp781,964.76 Rp818,467.93 Rp3,200,199.22
33 Rp29,335.16 Rp789,132.77 Rp818,467.93 Rp2,411,066.45
34 Rp22,101.44 Rp796,366.49 Rp818,467.93 Rp1,614,699.97
35 Rp14,801.42 Rp803,666.51 Rp818,467.93 Rp811,033.45
36 Rp7,434.47 Rp811,033.45 Rp818,467.93 Rp0.00
Total Rp4,464,845.41 Rp25,000,000.00 Rp29,464,845.41
jumlah

Rp2,382,350.84 9.53% 10.5%

Total Rp37,699,606 Rp72,000,000

52.36%

84

17.86%

32%
Rp10,969,960,649
Bulan Angsuran Bunga Angsuran Pokok Total Angsuran Sisa pinjaman
0 0 0 0 Rp50,000,000.00
1 Rp458,333.33 Rp397,788.49 Rp856,121.82 Rp49,602,211.51
2 Rp454,686.94 Rp401,434.88 Rp856,121.82 Rp49,200,776.63
3 Rp451,007.12 Rp405,114.70 Rp856,121.82 Rp48,795,661.93
4 Rp447,293.57 Rp408,828.25 Rp856,121.82 Rp48,386,833.67
5 Rp443,545.98 Rp412,575.85 Rp856,121.82 Rp47,974,257.83
6 Rp439,764.03 Rp416,357.79 Rp856,121.82 Rp47,557,900.03
7 Rp435,947.42 Rp420,174.40 Rp856,121.82 Rp47,137,725.63
8 Rp432,095.82 Rp424,026.00 Rp856,121.82 Rp46,713,699.63
9 Rp428,208.91 Rp427,912.91 Rp856,121.82 Rp46,285,786.72
10 Rp424,286.38 Rp431,835.44 Rp856,121.82 Rp45,853,951.27
11 Rp420,327.89 Rp435,793.94 Rp856,121.82 Rp45,418,157.34
12 Rp416,333.11 Rp439,788.71 Rp856,121.82 Rp44,978,368.63
13 Rp412,301.71 Rp443,820.11 Rp856,121.82 Rp44,534,548.52
14 Rp408,233.36 Rp447,888.46 Rp856,121.82 Rp44,086,660.06
15 Rp404,127.72 Rp451,994.10 Rp856,121.82 Rp43,634,665.95
16 Rp399,984.44 Rp456,137.38 Rp856,121.82 Rp43,178,528.57
17 Rp395,803.18 Rp460,318.64 Rp856,121.82 Rp42,718,209.92
18 Rp391,583.59 Rp464,538.23 Rp856,121.82 Rp42,253,671.69
19 Rp387,325.32 Rp468,796.50 Rp856,121.82 Rp41,784,875.20
20 Rp383,028.02 Rp473,093.80 Rp856,121.82 Rp41,311,781.40
21 Rp378,691.33 Rp477,430.49 Rp856,121.82 Rp40,834,350.90
22 Rp374,314.88 Rp481,806.94 Rp856,121.82 Rp40,352,543.97
23 Rp369,898.32 Rp486,223.50 Rp856,121.82 Rp39,866,320.46
24 Rp365,441.27 Rp490,680.55 Rp856,121.82 Rp39,375,639.91
25 Rp360,943.37 Rp495,178.46 Rp856,121.82 Rp38,880,461.46
26 Rp356,404.23 Rp499,717.59 Rp856,121.82 Rp38,380,743.87
27 Rp351,823.49 Rp504,298.34 Rp856,121.82 Rp37,876,445.53
28 Rp347,200.75 Rp508,921.07 Rp856,121.82 Rp37,367,524.46
29 Rp342,535.64 Rp513,586.18 Rp856,121.82 Rp36,853,938.28
30 Rp337,827.77 Rp518,294.05 Rp856,121.82 Rp36,335,644.22
31 Rp333,076.74 Rp523,045.08 Rp856,121.82 Rp35,812,599.14
32 Rp328,282.16 Rp527,839.66 Rp856,121.82 Rp35,284,759.48
33 Rp323,443.63 Rp532,678.19 Rp856,121.82 Rp34,752,081.28
34 Rp318,560.75 Rp537,561.08 Rp856,121.82 Rp34,214,520.21
35 Rp313,633.10 Rp542,488.72 Rp856,121.82 Rp33,672,031.49
36 Rp308,660.29 Rp547,461.53 Rp856,121.82 Rp33,124,569.95
37 Rp303,641.89 Rp552,479.93 Rp856,121.82 Rp32,572,090.02
38 Rp298,577.49 Rp557,544.33 Rp856,121.82 Rp32,014,545.69
39 Rp293,466.67 Rp562,655.15 Rp856,121.82 Rp31,451,890.54
40 Rp288,309.00 Rp567,812.83 Rp856,121.82 Rp30,884,077.72
41 Rp283,104.05 Rp573,017.78 Rp856,121.82 Rp30,311,059.94
42 Rp277,851.38 Rp578,270.44 Rp856,121.82 Rp29,732,789.50
43 Rp272,550.57 Rp583,571.25 Rp856,121.82 Rp29,149,218.25
 44 Rp267,201.17 Rp588,920.65 Rp856,121.82 Rp28,560,297.60
45 Rp261,802.73 Rp594,319.09 Rp856,121.82 Rp27,965,978.50
46 Rp256,354.80 Rp599,767.02 Rp856,121.82 Rp27,366,211.48
47 Rp250,856.94 Rp605,264.88 Rp856,121.82 Rp26,760,946.60
48 Rp245,308.68 Rp610,813.14 Rp856,121.82 Rp26,150,133.45
49 Rp239,709.56 Rp616,412.27 Rp856,121.82 Rp25,533,721.19
50 Rp234,059.11 Rp622,062.71 Rp856,121.82 Rp24,911,658.48
51 Rp228,356.87 Rp627,764.95 Rp856,121.82 Rp24,283,893.53
52 Rp222,602.36 Rp633,519.46 Rp856,121.82 Rp23,650,374.06
53 Rp216,795.10 Rp639,326.73 Rp856,121.82 Rp23,011,047.34
54 Rp210,934.60 Rp645,187.22 Rp856,121.82 Rp22,365,860.11
55 Rp205,020.38 Rp651,101.44 Rp856,121.82 Rp21,714,758.68
56 Rp199,051.95 Rp657,069.87 Rp856,121.82 Rp21,057,688.81
57 Rp193,028.81 Rp663,093.01 Rp856,121.82 Rp20,394,595.80
58 Rp186,950.46 Rp669,171.36 Rp856,121.82 Rp19,725,424.44
59 Rp180,816.39 Rp675,305.43 Rp856,121.82 Rp19,050,119.01
60 Rp174,626.09 Rp681,495.73 Rp856,121.82 Rp18,368,623.28
61 Rp168,379.05 Rp687,742.78 Rp856,121.82 Rp17,680,880.51
62 Rp162,074.74 Rp694,047.08 Rp856,121.82 Rp16,986,833.42
63 Rp155,712.64 Rp700,409.18 Rp856,121.82 Rp16,286,424.24
64 Rp149,292.22 Rp706,829.60 Rp856,121.82 Rp15,579,594.64
65 Rp142,812.95 Rp713,308.87 Rp856,121.82 Rp14,866,285.77
66 Rp136,274.29 Rp719,847.54 Rp856,121.82 Rp14,146,438.23
67 Rp129,675.68 Rp726,446.14 Rp856,121.82 Rp13,419,992.10
68 Rp123,016.59 Rp733,105.23 Rp856,121.82 Rp12,686,886.87
69 Rp116,296.46 Rp739,825.36 Rp856,121.82 Rp11,947,061.51
70 Rp109,514.73 Rp746,607.09 Rp856,121.82 Rp11,200,454.42
71 Rp102,670.83 Rp753,450.99 Rp856,121.82 Rp10,447,003.43
72 Rp95,764.20 Rp760,357.62 Rp856,121.82 Rp9,686,645.80
73 Rp88,794.25 Rp767,327.57 Rp856,121.82 Rp8,919,318.24
74 Rp81,760.42 Rp774,361.40 Rp856,121.82 Rp8,144,956.83
75 Rp74,662.10 Rp781,459.72 Rp856,121.82 Rp7,363,497.11
76 Rp67,498.72 Rp788,623.10 Rp856,121.82 Rp6,574,874.02
77 Rp60,269.68 Rp795,852.14 Rp856,121.82 Rp5,779,021.87
78 Rp52,974.37 Rp803,147.45 Rp856,121.82 Rp4,975,874.42
79 Rp45,612.18 Rp810,509.64 Rp856,121.82 Rp4,165,364.78
80 Rp38,182.51 Rp817,939.31 Rp856,121.82 Rp3,347,425.47
81 Rp30,684.73 Rp825,437.09 Rp856,121.82 Rp2,521,988.38
82 Rp23,118.23 Rp833,003.59 Rp856,121.82 Rp1,688,984.78
83 Rp15,482.36 Rp840,639.46 Rp856,121.82 Rp848,345.32
84 Rp7,776.50 Rp848,345.32 Rp856,121.82 Rp0.00
Total Rp21,914,233.03 Rp50,000,000.00 Rp71,914,233.03
0.92% 125.694939036572 Rp595,238.10
0.92% 124.553202751091
0.92% 123.421835840566
0.92% 122.300746095702
0.92% 121.189836971796
0.92% 120.089022472715
0.92% 118.998206459032
0.92% 117.917297524208
0.92% 116.846205925407
0.92% 115.784846190484
0.92% 114.733123640957
0.92% 113.690958551437
0.92% 112.658256968122
0.92% 111.634936966226
0.92% 110.620912972094
0.92% 109.616098553467
0.92% 108.620411287277
0.92% 107.633767838656
0.92% 106.656086382897
0.92% 105.687286538103
0.92% 104.727287107281
0.92% 103.77600621527
0.92% 102.833367782512
0.92% 101.899290689227
0.92% 100.973697442332
0.92% 100.056513920192
0.92% 99.1476593002468
0.92% 98.2470621623113
0.92% 97.3546445505991
0.92% 96.470333780602
0.92% 95.5940547227784
0.92% 94.7257354629245
0.92% 93.8653035522254
0.92% 93.012686111874
0.92% 92.1678150284858
0.92% 91.3306182445367
0.92% 90.5010250779607
0.92% 89.6789677692535
0.92% 88.8643781186398
0.92% 88.0571860273041
0.92% 87.2573273380801
0.92% 86.4647343896742
0.92% 85.679340783152
0.92% 84.9010813256421
0.92% 84.1298905609779
0.92% 83.3657042362883
0.92% 82.6084606131451
0.92% 81.8580949322734
0.92% 81.1145436803197
0.92% 80.3777484106064
0.92% 79.6476451894933
0.92% 78.9241738525285
0.92% 78.2072728290275
0.92% 77.496885322682
0.92% 76.7929494980076
0.92% 76.0954082402226
0.92% 75.4042030996526
0.92% 74.7192766887095
0.92% 74.0405715381261
0.92% 73.3680312274297
0.92% 72.7015992810568
0.92% 72.0412223332169
0.92% 71.3868427595424
0.92% 70.7384071068897
0.92% 70.0958618389254
0.92% 69.4591524199694
0.92% 68.8282272378789
0.92% 68.2030327351505
0.92% 67.5835172776451
0.92% 66.9696292329611
0.92% 66.3613170114754
0.92% 65.7585308344776
0.92% 65.1612192169767
0.92% 64.5693341636089
0.92% 63.9828243482594
0.92% 63.4016426858407
0.92% 62.8257404698315
0.92% 62.255069103438
0.92% 61.6895808913513
0.92% 61.1292297468867
0.92% 60.5739681506195
0.92% 60.0237509180483
0.92% 59.4785307841723
0.92% 58.9382634892122
1
 ANGSURAN PER
NO SALDO BULAN JASA POKOK

1 1,000,000 92,635 16,667 75,968

2 924,032 92,635 15,401 77,234
3 846,798 92,635 14,113 78,521
4 768,277 92,635 12,805 79,830
5 688,447 92,635 11,474 81,160
6 607,287 92,635 10,121 82,513
7 524,774 92,635 8,746 83,888
8 440,885 92,635 7,348 85,286
9 355,599 92,635 5,927 86,708
10 268,891 92,635 4,482 88,153
11 180,738 92,635 3,012 89,622
12 91,116 92,635 1,519 91,116
13 1 92,635 0 92,634
14 -92,633 92,635 -1,544 94,178
15 -186,812 92,635 -3,114 95,748
16 -282,560 92,635 -4,709 97,344
17 -379,904 92,635 -6,332 98,966
18 -478,870 92,635 -7,981 100,616
19 -579,486 92,635 -9,658 102,293
20 -681,778 92,635 -11,363 103,997
21 -785,776 92,635 -13,096 105,731
22 -891,507 92,635 -14,858 107,493
23 -998,999 92,635 -16,650 109,284
24 -1,108,284 92,635 -18,471 111,106
25 -1,219,390 92,635 -20,323 112,958
26 -1,332,348 92,635 -22,206 114,840
27 -1,447,188 92,635 -24,120 116,754
28 -1,563,942 92,635 -26,066 118,700
29 -1,682,642 92,635 -28,044 120,679
30 -1,803,321 92,635 -30,055 122,690
31 -1,926,011 92,635 -32,100 124,735
32 -2,050,745 92,635 -34,179 126,814
33 -2,177,559 92,635 -36,293 128,927
34 -2,306,486 92,635 -38,441 131,076
35 -2,437,562 92,635 -40,626 133,261
36 -2,570,823 92,635 -42,847 135,482
37 -2,706,304 92,635 -45,105 137,740
38 -2,844,044 92,635 -47,401 140,035
39 -2,984,079 92,635 -49,735 142,369
40 -3,126,448 92,635 -52,107 144,742
41 -3,271,190 92,635 -54,520 147,154
42 -3,418,345 92,635 -56,972 149,607
43 -3,567,951 92,635 -59,466 152,100
44 -3,720,052 92,635 -62,001 154,635
45 -3,874,687 92,635 -64,578 157,213
46 -4,031,900 92,635 -67,198 159,833
47 -4,191,733 92,635 -69,862 162,497
48 -4,354,229 92,635 -72,570 165,205
49 -4,519,434 92,635 -75,324 167,958
50 -4,687,393 92,635 -78,123 170,758
51 -4,858,150 92,635 -80,969 173,604
52 -5,031,754 92,635 -83,863 176,497
53 -5,208,251 92,635 -86,804 179,439
54 -5,387,690 92,635 -89,795 182,429
55 -5,570,119 92,635 -92,835 185,470
56 -5,755,589 92,635 -95,926 188,561
57 -5,944,150 92,635 -99,069 191,704
58 -6,135,854 92,635 -102,264 194,899
59 -6,330,752 92,635 -105,513 198,147
60 -6,528,900 92,635 -108,815 201,449
23,000,000
19,164,500 201,500 639,000 840,500
604,500
806,000
19,970,500
20,000,000
29,500
46 2 1000 21.73913
36 x 1000 27.77778

250000 50000000 0.50%

165,000 33000000

13.89295
55.57179
 BUMDesma ARTHA KARYA AMRIH LESTARI LKD
KECAMATAN KLIRONG KABUPATEN KEBUMEN
BADAN HUKUM NOMOR : AHU-00715.AH.01.35. TAHUN 2022
Jln. Klegenwonosari No. - Klirong Kebumen Kode Pos 54381 Telp. (0287) 381762

SPPPRO
ANGSURAN (BULAN)
PLAFOND
12 24 36 48 60
1,000,000 90,021 48,248 34,419 27,576 23,526
2,000,000 180,041 96,495 68,838 55,152 47,052
3,000,000 270,062 144,743 103,257 82,728 70,579
4,000,000 360,083 192,990 137,676 110,304 94,105
5,000,000 450,103 241,238 172,095 137,880 117,631
6,000,000 540,124 289,485 206,514 165,456 141,157
7,000,000 630,145 337,733 240,933 193,032 164,683
8,000,000 720,165 385,980 275,352 220,607 188,210
9,000,000 810,186 434,228 309,771 248,183 211,736
10,000,000 900,207 482,475 344,190 275,759 235,262
11,000,000 990,227 530,723 378,609 303,335 258,788
12,000,000 1,080,248 578,970 413,028 330,911 282,314
13,000,000 1,170,269 627,218 447,447 358,487 305,841
14,000,000 1,260,313 675,489 481,891 386,089 329,393
15,000,000 1,350,335 723,739 516,312 413,666 352,921
16,000,000 1,440,358 771,988 550,733 441,244 376,449
17,000,000 1,530,380 820,237 585,153 468,822 399,977
18,000,000 1,620,402 868,486 619,574 496,400 423,505
19,000,000 1,710,425 916,736 653,995 523,977 447,033
20,000,000 1,800,447 964,985 688,416 551,555 470,561
21,000,000 1,890,470 1,013,234 722,836 579,133 494,090
22,000,000 1,980,492 1,061,483 757,257 606,711 517,618
23,000,000 2,070,514 1,109,732 791,678 634,288 541,146
24,000,000 2,160,537 1,157,982 826,099 661,866 564,674
25,000,000 2,250,559 1,206,231 860,520 689,444 588,202
26,000,000 2,340,581 1,254,480 894,940 717,022 611,730
27,000,000 2,430,604 1,302,729 929,361 744,599 635,258
28,000,000 2,520,626 1,350,979 963,782 772,177 658,786
29,000,000 2,610,648 1,399,228 998,203 799,755 682,314
30,000,000 2,700,671 1,447,477 1,032,623 827,333 705,842
31,000,000 2,790,693 1,495,726 1,067,044 854,910 729,370
32,000,000 2,880,715 1,543,976 1,101,465 882,488 752,898
33,000,000 2,970,738 1,592,225 1,135,886 910,066 776,426
34,000,000 3,060,760 1,640,474 1,170,307 937,644 799,954
35,000,000 3,150,783 1,688,723 1,204,727 965,221 823,483
36,000,000 3,240,805 1,736,973 1,239,148 992,799 847,011
37,000,000 3,330,827 1,785,222 1,273,569 1,020,377 870,539
38,000,000 3,420,850 1,833,471 1,307,990 1,047,955 894,067
39,000,000 3,510,872 1,881,720 1,342,411 1,075,532 917,595
40,000,000 3,600,894 1,929,970 1,376,831 1,103,110 941,123
41,000,000 3,690,917 1,978,219 1,411,252 1,130,688 964,651
42,000,000 3,780,939 2,026,468 1,445,673 1,158,266 988,179
43,000,000 3,870,961 2,074,717 1,480,094 1,185,843 1,011,707
44,000,000 3,960,984 2,122,966 1,514,514 1,213,421 1,035,235
45,000,000 4,051,006 2,171,216 1,548,935 1,240,999 1,058,763
46,000,000 4,141,028 2,219,465 1,583,356 1,268,577 1,082,291
47,000,000 4,231,051 2,267,714 1,617,777 1,296,154 1,105,819
48,000,000 4,321,073 2,315,963 1,652,198 1,323,732 1,129,347
49,000,000 4,411,096 2,364,213 1,686,618 1,351,310 1,152,876
50,000,000 4,501,118 2,412,462 1,721,039 1,378,888 1,176,404
51,000,000 4,591,140 2,460,711 1,755,460 1,406,465 1,199,932
52,000,000 4,681,163 2,508,960 1,789,881 1,434,043 1,223,460
53,000,000 4,771,185 2,557,210 1,824,301 1,461,621 1,246,988
54,000,000 4,861,207 2,605,459 1,858,722 1,489,199 1,270,516
55,000,000 4,951,230 2,653,708 1,893,143 1,516,776 1,294,044
56,000,000 5,041,252 2,701,957 1,927,564 1,544,354 1,317,572
57,000,000 5,131,274 2,750,207 1,961,985 1,571,932 1,341,100
58,000,000 5,221,297 2,798,456 1,996,405 1,599,510 1,364,628
59,000,000 5,311,319 2,846,705 2,030,826 1,627,087 1,388,156
60,000,000 5,401,341 2,894,954 2,065,247 1,654,665 1,411,684
61,000,000 5,491,364 2,943,204 2,099,668 1,682,243 1,435,212
62,000,000 5,581,386 2,991,453 2,134,089 1,709,821 1,458,740
63,000,000 5,671,409 3,039,702 2,168,509 1,737,398 1,482,269
64,000,000 5,761,431 3,087,951 2,202,930 1,764,976 1,505,797
65,000,000 5,851,453 3,136,201 2,237,351 1,792,554 1,529,325
66,000,000 5,941,476 3,184,450 2,271,772 1,820,132 1,552,853
67,000,000 6,031,498 3,232,699 2,306,192 1,847,709 1,576,381
68,000,000 6,121,520 3,280,948 2,340,613 1,875,287 1,599,909
69,000,000 6,211,543 3,329,197 2,375,034 1,902,865 1,623,437
70,000,000 6,301,565 3,377,447 2,409,455 1,930,443 1,646,965

CP: 08784864012 (ETIN), 083863406667 (ADI)

 10000000 50000000 30000000
10000000 56000000 30000000
35000000 106,000,000 60,000,000
35000000
10000000
100,000,000

266,000,000
 10%
HARGA DP POKOK JASA JUMLAH
10,000,000 9,000,000 750,000 180,000 930,000 11,160,000 2,160,000
9,000,000 8,100,000 675,000 162,000 837,000
8,000,000 7,200,000 600,000 144,000 744,000
7,000,000 6,300,000 525,000 126,000 651,000
6,000,000 5,400,000 450,000 108,000 558,000 2480000
5,000,000 4,500,000 375,000 90,000 465,000
4,000,000 3,600,000 300,000 72,000 372,000 2100000
3,000,000 2,700,000 225,000 54,000 279,000
2,000,000 1,800,000 150,000 36,000 186,000
1,000,000 900,000 75,000 18,000 93,000
24% 22%