Page 1

SIMULASI KPR BIJAK 5

Suku Marjin Fix 4.50% Fixl 5 Tahun
Tenor 300 Bulan
Suku Marjin Floating 10.25%
Pokok Kredit 7,876,251,000 Cicilan/bln 43,778,761
.
Persentas Manfaat tabungan 75%
Max Tab (134%) 10,501,668,000 .
Bunga Kredit
Marjin Kredit Normal 8,032,199,731 7,093,427,609
Bijak
Hemat Marjin 938,772,122 .
Percepatan Tenor #N/A Tenor Bijak #N/A

KPR REGULAR KPR BIJAK

Tabungan

Bln OS awal Pokok % Marjin Bunga Angsuran OS akhir Bln OS awal Pokok % Bunga Bunga Angsuran OS akhir
Rata-rata / Month

1 7,876,251,000 14,242,820 4.50% 29,535,941 43,778,761 7,862,008,180 1 7,876,251,000 15,649,070 4.50% 28,129,691 43,778,761 7,860,601,930 500,000,000
2 7,862,008,180 14,296,230 4.50% 29,482,531 43,778,761 7,847,711,950 2 7,860,601,930 15,707,754 4.50% 28,071,007 43,778,761 7,844,894,176 500,000,000
3 7,847,711,950 14,349,841 4.50% 29,428,920 43,778,761 7,833,362,108 3 7,844,894,176 15,766,658 4.50% 28,012,103 43,778,761 7,829,127,518 500,000,000
4 7,833,362,108 14,403,653 4.50% 29,375,108 43,778,761 7,818,958,455 4 7,829,127,518 15,825,783 4.50% 27,952,978 43,778,761 7,813,301,735 500,000,000
5 7,818,958,455 14,457,667 4.50% 29,321,094 43,778,761 7,804,500,788 5 7,813,301,735 15,885,130 4.50% 27,893,632 43,778,761 7,797,416,606 500,000,000
6 7,804,500,788 14,511,883 4.50% 29,266,878 43,778,761 7,789,988,905 6 7,797,416,606 15,944,699 4.50% 27,834,062 43,778,761 7,781,471,907 500,000,000
7 7,789,988,905 14,566,303 4.50% 29,212,458 43,778,761 7,775,422,602 7 7,781,471,907 16,004,491 4.50% 27,774,270 43,778,761 7,765,467,416 500,000,000
8 7,775,422,602 14,620,926 4.50% 29,157,835 43,778,761 7,760,801,676 8 7,765,467,416 16,064,508 4.50% 27,714,253 43,778,761 7,749,402,907 500,000,000
9 7,760,801,676 14,675,755 4.50% 29,103,006 43,778,761 7,746,125,921 9 7,749,402,907 16,124,750 4.50% 27,654,011 43,778,761 7,733,278,157 500,000,000
10 7,746,125,921 14,730,789 4.50% 29,047,972 43,778,761 7,731,395,132 10 7,733,278,157 16,185,218 4.50% 27,593,543 43,778,761 7,717,092,939 500,000,000
11 7,731,395,132 14,786,029 4.50% 28,992,732 43,778,761 7,716,609,103 11 7,717,092,939 16,245,913 4.50% 27,532,849 43,778,761 7,700,847,026 500,000,000
12 7,716,609,103 14,841,477 4.50% 28,937,284 43,778,761 7,701,767,626 12 7,700,847,026 16,306,835 4.50% 27,471,926 43,778,761 7,684,540,192 500,000,000
13 7,701,767,626 14,897,133 4.50% 28,881,629 43,778,761 7,686,870,494 13 7,684,540,192 16,367,985 4.50% 27,410,776 43,778,761 7,668,172,206 500,000,000
14 7,686,870,494 14,952,997 4.50% 28,825,764 43,778,761 7,671,917,497 14 7,668,172,206 16,429,365 4.50% 27,349,396 43,778,761 7,651,742,841 500,000,000
15 7,671,917,497 15,009,070 4.50% 28,769,691 43,778,761 7,656,908,426 15 7,651,742,841 16,490,975 4.50% 27,287,786 43,778,761 7,635,251,866 500,000,000
16 7,656,908,426 15,065,355 4.50% 28,713,407 43,778,761 7,641,843,072 16 7,635,251,866 16,552,817 4.50% 27,225,944 43,778,761 7,618,699,049 500,000,000
17 7,641,843,072 15,121,850 4.50% 28,656,912 43,778,761 7,626,721,222 17 7,618,699,049 16,614,890 4.50% 27,163,871 43,778,761 7,602,084,159 500,000,000
18 7,626,721,222 15,178,557 4.50% 28,600,205 43,778,761 7,611,542,666 18 7,602,084,159 16,677,196 4.50% 27,101,566 43,778,761 7,585,406,964 500,000,000
19 7,611,542,666 15,235,476 4.50% 28,543,285 43,778,761 7,596,307,190 19 7,585,406,964 16,739,735 4.50% 27,039,026 43,778,761 7,568,667,229 500,000,000
20 7,596,307,190 15,292,609 4.50% 28,486,152 43,778,761 7,581,014,580 20 7,568,667,229 16,802,509 4.50% 26,976,252 43,778,761 7,551,864,720 500,000,000
21 7,581,014,580 15,349,956 4.50% 28,428,805 43,778,761 7,565,664,624 21 7,551,864,720 16,865,518 4.50% 26,913,243 43,778,761 7,534,999,201 500,000,000
22 7,565,664,624 15,407,519 4.50% 28,371,242 43,778,761 7,550,257,105 22 7,534,999,201 16,928,764 4.50% 26,849,997 43,778,761 7,518,070,437 500,000,000
23 7,550,257,105 15,465,297 4.50% 28,313,464 43,778,761 7,534,791,808 23 7,518,070,437 16,992,247 4.50% 26,786,514 43,778,761 7,501,078,190 500,000,000
24 7,534,791,808 15,523,292 4.50% 28,255,469 43,778,761 7,519,268,517 24 7,501,078,190 17,055,968 4.50% 26,722,793 43,778,761 7,484,022,222 500,000,000
25 7,519,268,517 15,581,504 4.50% 28,197,257 43,778,761 7,503,687,012 25 7,484,022,222 17,119,928 4.50% 26,658,833 43,778,761 7,466,902,295 500,000,000
26 7,503,687,012 15,639,935 4.50% 28,138,826 43,778,761 7,488,047,078 26 7,466,902,295 17,184,127 4.50% 26,594,634 43,778,761 7,449,718,167 500,000,000
27 7,488,047,078 15,698,585 4.50% 28,080,177 43,778,761 7,472,348,493 27 7,449,718,167 17,248,568 4.50% 26,530,193 43,778,761 7,432,469,599 500,000,000
28 7,472,348,493 15,757,454 4.50% 28,021,307 43,778,761 7,456,591,039 28 7,432,469,599 17,313,250 4.50% 26,465,511 43,778,761 7,415,156,349 500,000,000
29 7,456,591,039 15,816,545 4.50% 27,962,216 43,778,761 7,440,774,494 29 7,415,156,349 17,378,175 4.50% 26,400,586 43,778,761 7,397,778,174 500,000,000
30 7,440,774,494 15,875,857 4.50% 27,902,904 43,778,761 7,424,898,637 30 7,397,778,174 17,443,343 4.50% 26,335,418 43,778,761 7,380,334,831 500,000,000
31 7,424,898,637 15,935,391 4.50% 27,843,370 43,778,761 7,408,963,246 31 7,380,334,831 17,508,755 4.50% 26,270,006 43,778,761 7,362,826,076 500,000,000
32 7,408,963,246 15,995,149 4.50% 27,783,612 43,778,761 7,392,968,097 32 7,362,826,076 17,574,413 4.50% 26,204,348 43,778,761 7,345,251,663 500,000,000
33 7,392,968,097 16,055,131 4.50% 27,723,630 43,778,761 7,376,912,966 33 7,345,251,663 17,640,317 4.50% 26,138,444 43,778,761 7,327,611,345 500,000,000
34 7,376,912,966 16,115,337 4.50% 27,663,424 43,778,761 7,360,797,629 34 7,327,611,345 17,706,469 4.50% 26,072,293 43,778,761 7,309,904,877 500,000,000
 Page 2
35 7,360,797,629 16,175,770 4.50% 27,602,991 43,778,761 7,344,621,859 35 7,309,904,877 17,772,868 4.50% 26,005,893 43,778,761 7,292,132,009 500,000,000
36 7,344,621,859 16,236,429 4.50% 27,542,332 43,778,761 7,328,385,430 36 7,292,132,009 17,839,516 4.50% 25,939,245 43,778,761 7,274,292,493 500,000,000
37 7,328,385,430 16,297,316 4.50% 27,481,445 43,778,761 7,312,088,114 37 7,274,292,493 17,906,414 4.50% 25,872,347 43,778,761 7,256,386,078 500,000,000
38 7,312,088,114 16,358,431 4.50% 27,420,330 43,778,761 7,295,729,683 38 7,256,386,078 17,973,563 4.50% 25,805,198 43,778,761 7,238,412,515 500,000,000
39 7,295,729,683 16,419,775 4.50% 27,358,986 43,778,761 7,279,309,909 39 7,238,412,515 18,040,964 4.50% 25,737,797 43,778,761 7,220,371,551 500,000,000
40 7,279,309,909 16,481,349 4.50% 27,297,412 43,778,761 7,262,828,560 40 7,220,371,551 18,108,618 4.50% 25,670,143 43,778,761 7,202,262,933 500,000,000
41 7,262,828,560 16,543,154 4.50% 27,235,607 43,778,761 7,246,285,406 41 7,202,262,933 18,176,525 4.50% 25,602,236 43,778,761 7,184,086,408 500,000,000
42 7,246,285,406 16,605,191 4.50% 27,173,570 43,778,761 7,229,680,215 42 7,184,086,408 18,244,687 4.50% 25,534,074 43,778,761 7,165,841,721 500,000,000
43 7,229,680,215 16,667,460 4.50% 27,111,301 43,778,761 7,213,012,754 43 7,165,841,721 18,313,105 4.50% 25,465,656 43,778,761 7,147,528,616 500,000,000
44 7,213,012,754 16,729,963 4.50% 27,048,798 43,778,761 7,196,282,791 44 7,147,528,616 18,381,779 4.50% 25,396,982 43,778,761 7,129,146,838 500,000,000
45 7,196,282,791 16,792,701 4.50% 26,986,060 43,778,761 7,179,490,091 45 7,129,146,838 18,450,710 4.50% 25,328,051 43,778,761 7,110,696,127 500,000,000
46 7,179,490,091 16,855,673 4.50% 26,923,088 43,778,761 7,162,634,417 46 7,110,696,127 18,519,901 4.50% 25,258,860 43,778,761 7,092,176,226 500,000,000
47 7,162,634,417 16,918,882 4.50% 26,859,879 43,778,761 7,145,715,535 47 7,092,176,226 18,589,350 4.50% 25,189,411 43,778,761 7,073,586,876 500,000,000
48 7,145,715,535 16,982,328 4.50% 26,796,433 43,778,761 7,128,733,207 48 7,073,586,876 18,659,060 4.50% 25,119,701 43,778,761 7,054,927,816 500,000,000
49 7,128,733,207 17,046,012 4.50% 26,732,750 43,778,761 7,111,687,196 49 7,054,927,816 18,729,032 4.50% 25,049,729 43,778,761 7,036,198,784 500,000,000
50 7,111,687,196 17,109,934 4.50% 26,668,827 43,778,761 7,094,577,262 50 7,036,198,784 18,799,266 4.50% 24,979,495 43,778,761 7,017,399,518 500,000,000
51 7,094,577,262 17,174,096 4.50% 26,604,665 43,778,761 7,077,403,165 51 7,017,399,518 18,869,763 4.50% 24,908,998 43,778,761 6,998,529,756 500,000,000
52 7,077,403,165 17,238,499 4.50% 26,540,262 43,778,761 7,060,164,666 52 6,998,529,756 18,940,525 4.50% 24,838,237 43,778,761 6,979,589,231 500,000,000
53 7,060,164,666 17,303,144 4.50% 26,475,617 43,778,761 7,042,861,522 53 6,979,589,231 19,011,551 4.50% 24,767,210 43,778,761 6,960,577,679 500,000,000
54 7,042,861,522 17,368,030 4.50% 26,410,731 43,778,761 7,025,493,492 54 6,960,577,679 19,082,845 4.50% 24,695,916 43,778,761 6,941,494,835 500,000,000
55 7,025,493,492 17,433,161 4.50% 26,345,601 43,778,761 7,008,060,332 55 6,941,494,835 19,154,405 4.50% 24,624,356 43,778,761 6,922,340,429 500,000,000
56 7,008,060,332 17,498,535 4.50% 26,280,226 43,778,761 6,990,561,797 56 6,922,340,429 19,226,234 4.50% 24,552,527 43,778,761 6,903,114,195 500,000,000
57 6,990,561,797 17,564,154 4.50% 26,214,607 43,778,761 6,972,997,642 57 6,903,114,195 19,298,333 4.50% 24,480,428 43,778,761 6,883,815,862 500,000,000
58 6,972,997,642 17,630,020 4.50% 26,148,741 43,778,761 6,955,367,622 58 6,883,815,862 19,370,702 4.50% 24,408,059 43,778,761 6,864,445,160 500,000,000
59 6,955,367,622 17,696,133 4.50% 26,082,629 43,778,761 6,937,671,490 59 6,864,445,160 19,443,342 4.50% 24,335,419 43,778,761 6,845,001,818 500,000,000
60 6,937,671,490 17,762,493 4.50% 26,016,268 43,778,761 6,919,908,997 60 6,845,001,818 19,516,254 4.50% 24,262,507 43,778,761 6,825,485,564 500,000,000
61 6,919,908,997 8,821,273 10.25% 59,107,556 67,928,829 6,911,087,724 61 6,825,485,564 12,830,932 10.25% 55,097,898 67,928,829 6,812,654,633 500,000,000
62 6,911,087,724 8,896,621 10.25% 59,032,208 67,928,829 6,902,191,102 62 6,812,654,633 12,940,529 10.25% 54,988,300 67,928,829 6,799,714,104 500,000,000
63 6,902,191,102 8,972,613 10.25% 58,956,216 67,928,829 6,893,218,489 63 6,799,714,104 13,051,063 10.25% 54,877,766 67,928,829 6,786,663,041 500,000,000
64 6,893,218,489 9,049,254 10.25% 58,879,575 67,928,829 6,884,169,235 64 6,786,663,041 13,162,541 10.25% 54,766,288 67,928,829 6,773,500,500 500,000,000
65 6,884,169,235 9,126,550 10.25% 58,802,279 67,928,829 6,875,042,684 65 6,773,500,500 13,274,971 10.25% 54,653,858 67,928,829 6,760,225,530 500,000,000
66 6,875,042,684 9,204,506 10.25% 58,724,323 67,928,829 6,865,838,178 66 6,760,225,530 13,388,361 10.25% 54,540,468 67,928,829 6,746,837,169 500,000,000
67 6,865,838,178 9,283,128 10.25% 58,645,701 67,928,829 6,856,555,050 67 6,746,837,169 13,502,720 10.25% 54,426,109 67,928,829 6,733,334,449 500,000,000
68 6,856,555,050 9,362,421 10.25% 58,566,408 67,928,829 6,847,192,629 68 6,733,334,449 13,618,056 10.25% 54,310,773 67,928,829 6,719,716,393 500,000,000
69 6,847,192,629 9,442,392 10.25% 58,486,437 67,928,829 6,837,750,237 69 6,719,716,393 13,734,377 10.25% 54,194,453 67,928,829 6,705,982,017 500,000,000
70 6,837,750,237 9,523,046 10.25% 58,405,783 67,928,829 6,828,227,191 70 6,705,982,017 13,851,691 10.25% 54,077,138 67,928,829 6,692,130,326 500,000,000
71 6,828,227,191 9,604,388 10.25% 58,324,441 67,928,829 6,818,622,803 71 6,692,130,326 13,970,008 10.25% 53,958,822 67,928,829 6,678,160,318 500,000,000
72 6,818,622,803 9,686,426 10.25% 58,242,403 67,928,829 6,808,936,377 72 6,678,160,318 14,089,335 10.25% 53,839,494 67,928,829 6,664,070,983 500,000,000
73 6,808,936,377 9,769,164 10.25% 58,159,665 67,928,829 6,799,167,213 73 6,664,070,983 14,209,681 10.25% 53,719,148 67,928,829 6,649,861,302 500,000,000
74 6,799,167,213 9,852,609 10.25% 58,076,220 67,928,829 6,789,314,604 74 6,649,861,302 14,331,055 10.25% 53,597,774 67,928,829 6,635,530,247 500,000,000
75 6,789,314,604 9,936,767 10.25% 57,992,062 67,928,829 6,779,377,837 75 6,635,530,247 14,453,467 10.25% 53,475,363 67,928,829 6,621,076,780 500,000,000
76 6,779,377,837 10,021,643 10.25% 57,907,186 67,928,829 6,769,356,193 76 6,621,076,780 14,576,923 10.25% 53,351,906 67,928,829 6,606,499,857 500,000,000
77 6,769,356,193 10,107,245 10.25% 57,821,584 67,928,829 6,759,248,948 77 6,606,499,857 14,701,434 10.25% 53,227,395 67,928,829 6,591,798,423 500,000,000
78 6,759,248,948 10,193,578 10.25% 57,735,251 67,928,829 6,749,055,371 78 6,591,798,423 14,827,009 10.25% 53,101,820 67,928,829 6,576,971,414 500,000,000
79 6,749,055,371 10,280,648 10.25% 57,648,181 67,928,829 6,738,774,723 79 6,576,971,414 14,953,657 10.25% 52,975,172 67,928,829 6,562,017,757 500,000,000
80 6,738,774,723 10,368,462 10.25% 57,560,367 67,928,829 6,728,406,261 80 6,562,017,757 15,081,386 10.25% 52,847,443 67,928,829 6,546,936,371 500,000,000
81 6,728,406,261 10,457,026 10.25% 57,471,803 67,928,829 6,717,949,236 81 6,546,936,371 15,210,206 10.25% 52,718,623 67,928,829 6,531,726,165 500,000,000
82 6,717,949,236 10,546,346 10.25% 57,382,483 67,928,829 6,707,402,890 82 6,531,726,165 15,340,126 10.25% 52,588,703 67,928,829 6,516,386,039 500,000,000
83 6,707,402,890 10,636,429 10.25% 57,292,400 67,928,829 6,696,766,461 83 6,516,386,039 15,471,157 10.25% 52,457,672 67,928,829 6,500,914,882 500,000,000
84 6,696,766,461 10,727,282 10.25% 57,201,547 67,928,829 6,686,039,178 84 6,500,914,882 15,603,306 10.25% 52,325,523 67,928,829 6,485,311,576 500,000,000
85 6,686,039,178 10,818,911 10.25% 57,109,918 67,928,829 6,675,220,267 85 6,485,311,576 15,736,584 10.25% 52,192,245 67,928,829 6,469,574,992 500,000,000
86 6,675,220,267 10,911,323 10.25% 57,017,506 67,928,829 6,664,308,945 86 6,469,574,992 15,871,001 10.25% 52,057,828 67,928,829 6,453,703,991 500,000,000
 Page 3
87 6,664,308,945 11,004,523 10.25% 56,924,306 67,928,829 6,653,304,421 87 6,453,703,991 16,006,566 10.25% 51,922,263 67,928,829 6,437,697,425 500,000,000
88 6,653,304,421 11,098,520 10.25% 56,830,309 67,928,829 6,642,205,901 88 6,437,697,425 16,143,289 10.25% 51,785,541 67,928,829 6,421,554,137 500,000,000
89 6,642,205,901 11,193,320 10.25% 56,735,509 67,928,829 6,631,012,580 89 6,421,554,137 16,281,179 10.25% 51,647,650 67,928,829 6,405,272,957 500,000,000
90 6,631,012,580 11,288,930 10.25% 56,639,899 67,928,829 6,619,723,650 90 6,405,272,957 16,420,248 10.25% 51,508,582 67,928,829 6,388,852,710 500,000,000
91 6,619,723,650 11,385,356 10.25% 56,543,473 67,928,829 6,608,338,294 91 6,388,852,710 16,560,504 10.25% 51,368,325 67,928,829 6,372,292,206 500,000,000
92 6,608,338,294 11,482,606 10.25% 56,446,223 67,928,829 6,596,855,688 92 6,372,292,206 16,701,958 10.25% 51,226,871 67,928,829 6,355,590,248 500,000,000
93 6,596,855,688 11,580,687 10.25% 56,348,142 67,928,829 6,585,275,001 93 6,355,590,248 16,844,621 10.25% 51,084,208 67,928,829 6,338,745,627 500,000,000
94 6,585,275,001 11,679,605 10.25% 56,249,224 67,928,829 6,573,595,396 94 6,338,745,627 16,988,502 10.25% 50,940,327 67,928,829 6,321,757,125 500,000,000
95 6,573,595,396 11,779,368 10.25% 56,149,461 67,928,829 6,561,816,028 95 6,321,757,125 17,133,612 10.25% 50,795,217 67,928,829 6,304,623,513 500,000,000
96 6,561,816,028 11,879,984 10.25% 56,048,845 67,928,829 6,549,936,044 96 6,304,623,513 17,279,962 10.25% 50,648,868 67,928,829 6,287,343,552 500,000,000
97 6,549,936,044 11,981,459 10.25% 55,947,370 67,928,829 6,537,954,585 97 6,287,343,552 17,427,561 10.25% 50,501,268 67,928,829 6,269,915,991 500,000,000
98 6,537,954,585 12,083,800 10.25% 55,845,029 67,928,829 6,525,870,785 98 6,269,915,991 17,576,422 10.25% 50,352,407 67,928,829 6,252,339,569 500,000,000
99 6,525,870,785 12,187,016 10.25% 55,741,813 67,928,829 6,513,683,769 99 6,252,339,569 17,726,554 10.25% 50,202,275 67,928,829 6,234,613,016 500,000,000
100 6,513,683,769 12,291,114 10.25% 55,637,716 67,928,829 6,501,392,656 100 6,234,613,016 17,877,968 10.25% 50,050,861 67,928,829 6,216,735,048 500,000,000
101 6,501,392,656 12,396,100 10.25% 55,532,729 67,928,829 6,488,996,555 101 6,216,735,048 18,030,676 10.25% 49,898,154 67,928,829 6,198,704,372 500,000,000
102 6,488,996,555 12,501,983 10.25% 55,426,846 67,928,829 6,476,494,572 102 6,198,704,372 18,184,688 10.25% 49,744,142 67,928,829 6,180,519,685 500,000,000
103 6,476,494,572 12,608,771 10.25% 55,320,058 67,928,829 6,463,885,801 103 6,180,519,685 18,340,015 10.25% 49,588,814 67,928,829 6,162,179,670 500,000,000
104 6,463,885,801 12,716,471 10.25% 55,212,358 67,928,829 6,451,169,329 104 6,162,179,670 18,496,669 10.25% 49,432,160 67,928,829 6,143,683,000 500,000,000
105 6,451,169,329 12,825,091 10.25% 55,103,738 67,928,829 6,438,344,238 105 6,143,683,000 18,654,662 10.25% 49,274,167 67,928,829 6,125,028,338 500,000,000
106 6,438,344,238 12,934,639 10.25% 54,994,190 67,928,829 6,425,409,600 106 6,125,028,338 18,814,004 10.25% 49,114,825 67,928,829 6,106,214,335 500,000,000
107 6,425,409,600 13,045,122 10.25% 54,883,707 67,928,829 6,412,364,478 107 6,106,214,335 18,974,707 10.25% 48,954,122 67,928,829 6,087,239,628 500,000,000
108 6,412,364,478 13,156,549 10.25% 54,772,280 67,928,829 6,399,207,929 108 6,087,239,628 19,136,782 10.25% 48,792,047 67,928,829 6,068,102,846 500,000,000
109 6,399,207,929 13,268,928 10.25% 54,659,901 67,928,829 6,385,939,001 109 6,068,102,846 19,300,242 10.25% 48,628,587 67,928,829 6,048,802,604 500,000,000
110 6,385,939,001 13,382,267 10.25% 54,546,562 67,928,829 6,372,556,734 110 6,048,802,604 19,465,098 10.25% 48,463,731 67,928,829 6,029,337,505 500,000,000
111 6,372,556,734 13,496,574 10.25% 54,432,255 67,928,829 6,359,060,160 111 6,029,337,505 19,631,363 10.25% 48,297,466 67,928,829 6,009,706,142 500,000,000
112 6,359,060,160 13,611,857 10.25% 54,316,972 67,928,829 6,345,448,303 112 6,009,706,142 19,799,047 10.25% 48,129,782 67,928,829 5,989,907,095 500,000,000
113 6,345,448,303 13,728,125 10.25% 54,200,704 67,928,829 6,331,720,179 113 5,989,907,095 19,968,164 10.25% 47,960,665 67,928,829 5,969,938,931 500,000,000
114 6,331,720,179 13,845,386 10.25% 54,083,443 67,928,829 6,317,874,793 114 5,969,938,931 20,138,726 10.25% 47,790,103 67,928,829 5,949,800,205 500,000,000
115 6,317,874,793 13,963,649 10.25% 53,965,181 67,928,829 6,303,911,144 115 5,949,800,205 20,310,744 10.25% 47,618,085 67,928,829 5,929,489,461 500,000,000
116 6,303,911,144 14,082,921 10.25% 53,845,908 67,928,829 6,289,828,223 116 5,929,489,461 20,484,232 10.25% 47,444,597 67,928,829 5,909,005,229 500,000,000
117 6,289,828,223 14,203,213 10.25% 53,725,616 67,928,829 6,275,625,010 117 5,909,005,229 20,659,201 10.25% 47,269,628 67,928,829 5,888,346,028 500,000,000
118 6,275,625,010 14,324,532 10.25% 53,604,297 67,928,829 6,261,300,478 118 5,888,346,028 20,835,665 10.25% 47,093,164 67,928,829 5,867,510,363 500,000,000
119 6,261,300,478 14,446,887 10.25% 53,481,942 67,928,829 6,246,853,590 119 5,867,510,363 21,013,636 10.25% 46,915,193 67,928,829 5,846,496,727 500,000,000
120 6,246,853,590 14,570,288 10.25% 53,358,541 67,928,829 6,232,283,302 120 5,846,496,727 21,193,128 10.25% 46,735,701 67,928,829 5,825,303,599 500,000,000
121 6,232,283,302 14,694,743 10.25% 53,234,087 67,928,829 6,217,588,560 121 5,825,303,599 21,374,152 10.25% 46,554,677 67,928,829 5,803,929,447 500,000,000
122 6,217,588,560 14,820,260 10.25% 53,108,569 67,928,829 6,202,768,300 122 5,803,929,447 21,556,723 10.25% 46,372,106 67,928,829 5,782,372,723 500,000,000
123 6,202,768,300 14,946,850 10.25% 52,981,979 67,928,829 6,187,821,450 123 5,782,372,723 21,740,854 10.25% 46,187,975 67,928,829 5,760,631,869 500,000,000
124 6,187,821,450 15,074,521 10.25% 52,854,308 67,928,829 6,172,746,929 124 5,760,631,869 21,926,557 10.25% 46,002,272 67,928,829 5,738,705,313 500,000,000
125 6,172,746,929 15,203,282 10.25% 52,725,547 67,928,829 6,157,543,647 125 5,738,705,313 22,113,846 10.25% 45,814,983 67,928,829 5,716,591,466 500,000,000
126 6,157,543,647 15,333,144 10.25% 52,595,685 67,928,829 6,142,210,503 126 5,716,591,466 22,302,735 10.25% 45,626,094 67,928,829 5,694,288,731 500,000,000
127 6,142,210,503 15,464,114 10.25% 52,464,715 67,928,829 6,126,746,389 127 5,694,288,731 22,493,238 10.25% 45,435,591 67,928,829 5,671,795,493 500,000,000
128 6,126,746,389 15,596,204 10.25% 52,332,625 67,928,829 6,111,150,185 128 5,671,795,493 22,685,368 10.25% 45,243,462 67,928,829 5,649,110,126 500,000,000
129 6,111,150,185 15,729,421 10.25% 52,199,408 67,928,829 6,095,420,764 129 5,649,110,126 22,879,138 10.25% 45,049,691 67,928,829 5,626,230,987 500,000,000
130 6,095,420,764 15,863,777 10.25% 52,065,052 67,928,829 6,079,556,987 130 5,626,230,987 23,074,564 10.25% 44,854,265 67,928,829 5,603,156,423 500,000,000
131 6,079,556,987 15,999,280 10.25% 51,929,549 67,928,829 6,063,557,707 131 5,603,156,423 23,271,660 10.25% 44,657,169 67,928,829 5,579,884,763 500,000,000
132 6,063,557,707 16,135,940 10.25% 51,792,889 67,928,829 6,047,421,767 132 5,579,884,763 23,470,438 10.25% 44,458,391 67,928,829 5,556,414,325 500,000,000
133 6,047,421,767 16,273,768 10.25% 51,655,061 67,928,829 6,031,147,999 133 5,556,414,325 23,670,915 10.25% 44,257,914 67,928,829 5,532,743,410 500,000,000
134 6,031,147,999 16,412,773 10.25% 51,516,056 67,928,829 6,014,735,226 134 5,532,743,410 23,873,104 10.25% 44,055,725 67,928,829 5,508,870,306 500,000,000
135 6,014,735,226 16,552,966 10.25% 51,375,863 67,928,829 5,998,182,260 135 5,508,870,306 24,077,020 10.25% 43,851,809 67,928,829 5,484,793,286 500,000,000
136 5,998,182,260 16,694,356 10.25% 51,234,473 67,928,829 5,981,487,904 136 5,484,793,286 24,282,678 10.25% 43,646,151 67,928,829 5,460,510,608 500,000,000
137 5,981,487,904 16,836,953 10.25% 51,091,876 67,928,829 5,964,650,951 137 5,460,510,608 24,490,093 10.25% 43,438,736 67,928,829 5,436,020,515 500,000,000
138 5,964,650,951 16,980,769 10.25% 50,948,060 67,928,829 5,947,670,182 138 5,436,020,515 24,699,279 10.25% 43,229,550 67,928,829 5,411,321,236 500,000,000
 Page 4
139 5,947,670,182 17,125,813 10.25% 50,803,016 67,928,829 5,930,544,369 139 5,411,321,236 24,910,252 10.25% 43,018,577 67,928,829 5,386,410,984 500,000,000
140 5,930,544,369 17,272,096 10.25% 50,656,733 67,928,829 5,913,272,273 140 5,386,410,984 25,123,027 10.25% 42,805,802 67,928,829 5,361,287,958 500,000,000
141 5,913,272,273 17,419,628 10.25% 50,509,201 67,928,829 5,895,852,645 141 5,361,287,958 25,337,619 10.25% 42,591,210 67,928,829 5,335,950,338 500,000,000
142 5,895,852,645 17,568,421 10.25% 50,360,408 67,928,829 5,878,284,224 142 5,335,950,338 25,554,045 10.25% 42,374,784 67,928,829 5,310,396,293 500,000,000
143 5,878,284,224 17,718,485 10.25% 50,210,344 67,928,829 5,860,565,739 143 5,310,396,293 25,772,319 10.25% 42,156,510 67,928,829 5,284,623,974 500,000,000
144 5,860,565,739 17,869,830 10.25% 50,058,999 67,928,829 5,842,695,909 144 5,284,623,974 25,992,458 10.25% 41,936,371 67,928,829 5,258,631,517 500,000,000
145 5,842,695,909 18,022,468 10.25% 49,906,361 67,928,829 5,824,673,441 145 5,258,631,517 26,214,477 10.25% 41,714,353 67,928,829 5,232,417,040 500,000,000
146 5,824,673,441 18,176,410 10.25% 49,752,419 67,928,829 5,806,497,031 146 5,232,417,040 26,438,392 10.25% 41,490,437 67,928,829 5,205,978,648 500,000,000
147 5,806,497,031 18,331,667 10.25% 49,597,162 67,928,829 5,788,165,364 147 5,205,978,648 26,664,220 10.25% 41,264,609 67,928,829 5,179,314,428 500,000,000
148 5,788,165,364 18,488,250 10.25% 49,440,579 67,928,829 5,769,677,114 148 5,179,314,428 26,891,977 10.25% 41,036,852 67,928,829 5,152,422,452 500,000,000
149 5,769,677,114 18,646,170 10.25% 49,282,659 67,928,829 5,751,030,944 149 5,152,422,452 27,121,679 10.25% 40,807,150 67,928,829 5,125,300,773 500,000,000
150 5,751,030,944 18,805,440 10.25% 49,123,389 67,928,829 5,732,225,504 150 5,125,300,773 27,353,343 10.25% 40,575,486 67,928,829 5,097,947,430 500,000,000
151 5,732,225,504 18,966,070 10.25% 48,962,760 67,928,829 5,713,259,435 151 5,097,947,430 27,586,986 10.25% 40,341,843 67,928,829 5,070,360,443 500,000,000
152 5,713,259,435 19,128,071 10.25% 48,800,758 67,928,829 5,694,131,363 152 5,070,360,443 27,822,625 10.25% 40,106,204 67,928,829 5,042,537,818 500,000,000
153 5,694,131,363 19,291,457 10.25% 48,637,372 67,928,829 5,674,839,906 153 5,042,537,818 28,060,277 10.25% 39,868,552 67,928,829 5,014,477,541 500,000,000
154 5,674,839,906 19,456,238 10.25% 48,472,591 67,928,829 5,655,383,668 154 5,014,477,541 28,299,958 10.25% 39,628,871 67,928,829 4,986,177,583 500,000,000
155 5,655,383,668 19,622,427 10.25% 48,306,402 67,928,829 5,635,761,241 155 4,986,177,583 28,541,687 10.25% 39,387,142 67,928,829 4,957,635,895 500,000,000
156 5,635,761,241 19,790,035 10.25% 48,138,794 67,928,829 5,615,971,206 156 4,957,635,895 28,785,481 10.25% 39,143,348 67,928,829 4,928,850,415 500,000,000
157 5,615,971,206 19,959,075 10.25% 47,969,754 67,928,829 5,596,012,131 157 4,928,850,415 29,031,357 10.25% 38,897,472 67,928,829 4,899,819,058 500,000,000
158 5,596,012,131 20,129,559 10.25% 47,799,270 67,928,829 5,575,882,572 158 4,899,819,058 29,279,333 10.25% 38,649,496 67,928,829 4,870,539,725 500,000,000
159 5,575,882,572 20,301,499 10.25% 47,627,330 67,928,829 5,555,581,074 159 4,870,539,725 29,529,427 10.25% 38,399,402 67,928,829 4,841,010,298 500,000,000
160 5,555,581,074 20,474,907 10.25% 47,453,922 67,928,829 5,535,106,166 160 4,841,010,298 29,781,658 10.25% 38,147,171 67,928,829 4,811,228,640 500,000,000
161 5,535,106,166 20,649,797 10.25% 47,279,032 67,928,829 5,514,456,369 161 4,811,228,640 30,036,043 10.25% 37,892,786 67,928,829 4,781,192,597 500,000,000
162 5,514,456,369 20,826,181 10.25% 47,102,648 67,928,829 5,493,630,188 162 4,781,192,597 30,292,601 10.25% 37,636,228 67,928,829 4,750,899,997 500,000,000
163 5,493,630,188 21,004,071 10.25% 46,924,758 67,928,829 5,472,626,117 163 4,750,899,997 30,551,350 10.25% 37,377,479 67,928,829 4,720,348,647 500,000,000
164 5,472,626,117 21,183,481 10.25% 46,745,348 67,928,829 5,451,442,636 164 4,720,348,647 30,812,309 10.25% 37,116,520 67,928,829 4,689,536,337 500,000,000
165 5,451,442,636 21,364,423 10.25% 46,564,406 67,928,829 5,430,078,213 165 4,689,536,337 31,075,498 10.25% 36,853,331 67,928,829 4,658,460,839 500,000,000
166 5,430,078,213 21,546,911 10.25% 46,381,918 67,928,829 5,408,531,302 166 4,658,460,839 31,340,934 10.25% 36,587,895 67,928,829 4,627,119,905 500,000,000
167 5,408,531,302 21,730,958 10.25% 46,197,872 67,928,829 5,386,800,344 167 4,627,119,905 31,608,638 10.25% 36,320,191 67,928,829 4,595,511,267 500,000,000
168 5,386,800,344 21,916,576 10.25% 46,012,253 67,928,829 5,364,883,768 168 4,595,511,267 31,878,629 10.25% 36,050,200 67,928,829 4,563,632,638 500,000,000
169 5,364,883,768 22,103,780 10.25% 45,825,049 67,928,829 5,342,779,988 169 4,563,632,638 32,150,925 10.25% 35,777,904 67,928,829 4,531,481,713 500,000,000
170 5,342,779,988 22,292,583 10.25% 45,636,246 67,928,829 5,320,487,405 170 4,531,481,713 32,425,548 10.25% 35,503,281 67,928,829 4,499,056,165 500,000,000
171 5,320,487,405 22,482,999 10.25% 45,445,830 67,928,829 5,298,004,405 171 4,499,056,165 32,702,516 10.25% 35,226,313 67,928,829 4,466,353,649 500,000,000
172 5,298,004,405 22,675,041 10.25% 45,253,788 67,928,829 5,275,329,364 172 4,466,353,649 32,981,850 10.25% 34,946,979 67,928,829 4,433,371,799 500,000,000
173 5,275,329,364 22,868,724 10.25% 45,060,105 67,928,829 5,252,460,640 173 4,433,371,799 33,263,570 10.25% 34,665,259 67,928,829 4,400,108,229 500,000,000
174 5,252,460,640 23,064,061 10.25% 44,864,768 67,928,829 5,229,396,579 174 4,400,108,229 33,547,696 10.25% 34,381,133 67,928,829 4,366,560,533 500,000,000
175 5,229,396,579 23,261,067 10.25% 44,667,762 67,928,829 5,206,135,512 175 4,366,560,533 33,834,250 10.25% 34,094,580 67,928,829 4,332,726,284 500,000,000
176 5,206,135,512 23,459,755 10.25% 44,469,074 67,928,829 5,182,675,757 176 4,332,726,284 34,123,250 10.25% 33,805,579 67,928,829 4,298,603,033 500,000,000
177 5,182,675,757 23,660,140 10.25% 44,268,689 67,928,829 5,159,015,617 177 4,298,603,033 34,414,720 10.25% 33,514,109 67,928,829 4,264,188,313 500,000,000
178 5,159,015,617 23,862,237 10.25% 44,066,592 67,928,829 5,135,153,380 178 4,264,188,313 34,708,679 10.25% 33,220,150 67,928,829 4,229,479,634 500,000,000
179 5,135,153,380 24,066,061 10.25% 43,862,768 67,928,829 5,111,087,319 179 4,229,479,634 35,005,149 10.25% 32,923,680 67,928,829 4,194,474,486 500,000,000
180 5,111,087,319 24,271,625 10.25% 43,657,204 67,928,829 5,086,815,694 180 4,194,474,486 35,304,151 10.25% 32,624,678 67,928,829 4,159,170,334 500,000,000
181 5,086,815,694 24,478,945 10.25% 43,449,884 67,928,829 5,062,336,749 181 4,159,170,334 35,605,707 10.25% 32,323,122 67,928,829 4,123,564,627 500,000,000
182 5,062,336,749 24,688,036 10.25% 43,240,793 67,928,829 5,037,648,713 182 4,123,564,627 35,909,840 10.25% 32,018,990 67,928,829 4,087,654,788 500,000,000
183 5,037,648,713 24,898,913 10.25% 43,029,916 67,928,829 5,012,749,800 183 4,087,654,788 36,216,569 10.25% 31,712,260 67,928,829 4,051,438,218 500,000,000
184 5,012,749,800 25,111,591 10.25% 42,817,238 67,928,829 4,987,638,209 184 4,051,438,218 36,525,919 10.25% 31,402,910 67,928,829 4,014,912,299 500,000,000
185 4,987,638,209 25,326,086 10.25% 42,602,743 67,928,829 4,962,312,123 185 4,014,912,299 36,837,912 10.25% 31,090,918 67,928,829 3,978,074,387 500,000,000
186 4,962,312,123 25,542,413 10.25% 42,386,416 67,928,829 4,936,769,710 186 3,978,074,387 37,152,569 10.25% 30,776,260 67,928,829 3,940,921,819 500,000,000
187 4,936,769,710 25,760,588 10.25% 42,168,241 67,928,829 4,911,009,122 187 3,940,921,819 37,469,914 10.25% 30,458,916 67,928,829 3,903,451,905 500,000,000
188 4,911,009,122 25,980,626 10.25% 41,948,203 67,928,829 4,885,028,496 188 3,903,451,905 37,789,969 10.25% 30,138,860 67,928,829 3,865,661,936 500,000,000
189 4,885,028,496 26,202,544 10.25% 41,726,285 67,928,829 4,858,825,952 189 3,865,661,936 38,112,758 10.25% 29,816,071 67,928,829 3,827,549,178 500,000,000
190 4,858,825,952 26,426,357 10.25% 41,502,472 67,928,829 4,832,399,595 190 3,827,549,178 38,438,305 10.25% 29,490,524 67,928,829 3,789,110,873 500,000,000
191 4,832,399,595 26,652,083 10.25% 41,276,747 67,928,829 4,805,747,512 191 3,789,110,873 38,766,632 10.25% 29,162,197 67,928,829 3,750,344,241 500,000,000
 Page 5
192 4,805,747,512 26,879,736 10.25% 41,049,093 67,928,829 4,778,867,777 192 3,750,344,241 39,097,764 10.25% 28,831,065 67,928,829 3,711,246,477 500,000,000
193 4,778,867,777 27,109,333 10.25% 40,819,496 67,928,829 4,751,758,443 193 3,711,246,477 39,431,724 10.25% 28,497,105 67,928,829 3,671,814,754 500,000,000
194 4,751,758,443 27,340,892 10.25% 40,587,937 67,928,829 4,724,417,551 194 3,671,814,754 39,768,536 10.25% 28,160,293 67,928,829 3,632,046,217 500,000,000
195 4,724,417,551 27,574,429 10.25% 40,354,400 67,928,829 4,696,843,122 195 3,632,046,217 40,108,226 10.25% 27,820,603 67,928,829 3,591,937,991 500,000,000
196 4,696,843,122 27,809,961 10.25% 40,118,868 67,928,829 4,669,033,161 196 3,591,937,991 40,450,817 10.25% 27,478,012 67,928,829 3,551,487,174 500,000,000
197 4,669,033,161 28,047,504 10.25% 39,881,325 67,928,829 4,640,985,657 197 3,551,487,174 40,796,334 10.25% 27,132,495 67,928,829 3,510,690,840 500,000,000
198 4,640,985,657 28,287,077 10.25% 39,641,752 67,928,829 4,612,698,580 198 3,510,690,840 41,144,803 10.25% 26,784,026 67,928,829 3,469,546,037 500,000,000
199 4,612,698,580 28,528,695 10.25% 39,400,134 67,928,829 4,584,169,885 199 3,469,546,037 41,496,248 10.25% 26,432,581 67,928,829 3,428,049,788 500,000,000
200 4,584,169,885 28,772,378 10.25% 39,156,451 67,928,829 4,555,397,507 200 3,428,049,788 41,850,695 10.25% 26,078,134 67,928,829 3,386,199,093 500,000,000
201 4,555,397,507 29,018,142 10.25% 38,910,687 67,928,829 4,526,379,365 201 3,386,199,093 42,208,170 10.25% 25,720,659 67,928,829 3,343,990,923 500,000,000
202 4,526,379,365 29,266,005 10.25% 38,662,824 67,928,829 4,497,113,360 202 3,343,990,923 42,568,698 10.25% 25,360,131 67,928,829 3,301,422,224 500,000,000
203 4,497,113,360 29,515,986 10.25% 38,412,843 67,928,829 4,467,597,374 203 3,301,422,224 42,932,306 10.25% 24,996,523 67,928,829 3,258,489,919 500,000,000
204 4,467,597,374 29,768,101 10.25% 38,160,728 67,928,829 4,437,829,272 204 3,258,489,919 43,299,019 10.25% 24,629,810 67,928,829 3,215,190,899 500,000,000
205 4,437,829,272 30,022,371 10.25% 37,906,458 67,928,829 4,407,806,902 205 3,215,190,899 43,668,865 10.25% 24,259,964 67,928,829 3,171,522,034 500,000,000
206 4,407,806,902 30,278,812 10.25% 37,650,017 67,928,829 4,377,528,090 206 3,171,522,034 44,041,870 10.25% 23,886,959 67,928,829 3,127,480,164 500,000,000
207 4,377,528,090 30,537,443 10.25% 37,391,386 67,928,829 4,346,990,647 207 3,127,480,164 44,418,061 10.25% 23,510,768 67,928,829 3,083,062,103 500,000,000
208 4,346,990,647 30,798,284 10.25% 37,130,545 67,928,829 4,316,192,363 208 3,083,062,103 44,797,465 10.25% 23,131,364 67,928,829 3,038,264,638 500,000,000
209 4,316,192,363 31,061,353 10.25% 36,867,476 67,928,829 4,285,131,010 209 3,038,264,638 45,180,110 10.25% 22,748,719 67,928,829 2,993,084,528 500,000,000
210 4,285,131,010 31,326,668 10.25% 36,602,161 67,928,829 4,253,804,342 210 2,993,084,528 45,566,024 10.25% 22,362,805 67,928,829 2,947,518,504 500,000,000
211 4,253,804,342 31,594,250 10.25% 36,334,579 67,928,829 4,222,210,091 211 2,947,518,504 45,955,233 10.25% 21,973,596 67,928,829 2,901,563,270 500,000,000
212 4,222,210,091 31,864,118 10.25% 36,064,711 67,928,829 4,190,345,973 212 2,901,563,270 46,347,768 10.25% 21,581,061 67,928,829 2,855,215,503 500,000,000
213 4,190,345,973 32,136,291 10.25% 35,792,539 67,928,829 4,158,209,683 213 2,855,215,503 46,743,655 10.25% 21,185,174 67,928,829 2,808,471,848 500,000,000
214 4,158,209,683 32,410,788 10.25% 35,518,041 67,928,829 4,125,798,895 214 2,808,471,848 47,142,924 10.25% 20,785,905 67,928,829 2,761,328,924 500,000,000
215 4,125,798,895 32,687,630 10.25% 35,241,199 67,928,829 4,093,111,265 215 2,761,328,924 47,545,603 10.25% 20,383,226 67,928,829 2,713,783,321 500,000,000
216 4,093,111,265 32,966,837 10.25% 34,961,992 67,928,829 4,060,144,428 216 2,713,783,321 47,951,722 10.25% 19,977,108 67,928,829 2,665,831,600 500,000,000
217 4,060,144,428 33,248,429 10.25% 34,680,400 67,928,829 4,026,895,999 217 2,665,831,600 48,361,309 10.25% 19,567,520 67,928,829 2,617,470,290 500,000,000
218 4,026,895,999 33,532,426 10.25% 34,396,403 67,928,829 3,993,363,573 218 2,617,470,290 48,774,395 10.25% 19,154,434 67,928,829 2,568,695,895 500,000,000
219 3,993,363,573 33,818,849 10.25% 34,109,981 67,928,829 3,959,544,725 219 2,568,695,895 49,191,010 10.25% 18,737,819 67,928,829 2,519,504,885 500,000,000
220 3,959,544,725 34,107,718 10.25% 33,821,111 67,928,829 3,925,437,007 220 2,519,504,885 49,611,183 10.25% 18,317,646 67,928,829 2,469,893,702 500,000,000
221 3,925,437,007 34,399,055 10.25% 33,529,774 67,928,829 3,891,037,952 221 2,469,893,702 50,034,945 10.25% 17,893,884 67,928,829 2,419,858,757 500,000,000
222 3,891,037,952 34,692,880 10.25% 33,235,949 67,928,829 3,856,345,072 222 2,419,858,757 50,462,327 10.25% 17,466,502 67,928,829 2,369,396,429 500,000,000
223 3,856,345,072 34,989,215 10.25% 32,939,614 67,928,829 3,821,355,858 223 2,369,396,429 50,893,360 10.25% 17,035,470 67,928,829 2,318,503,070 500,000,000
224 3,821,355,858 35,288,081 10.25% 32,640,748 67,928,829 3,786,067,776 224 2,318,503,070 51,328,074 10.25% 16,600,755 67,928,829 2,267,174,996 500,000,000
225 3,786,067,776 35,589,500 10.25% 32,339,329 67,928,829 3,750,478,276 225 2,267,174,996 51,766,501 10.25% 16,162,328 67,928,829 2,215,408,495 500,000,000
226 3,750,478,276 35,893,494 10.25% 32,035,335 67,928,829 3,714,584,782 226 2,215,408,495 52,208,673 10.25% 15,720,156 67,928,829 2,163,199,822 500,000,000
227 3,714,584,782 36,200,084 10.25% 31,728,745 67,928,829 3,678,384,698 227 2,163,199,822 52,654,622 10.25% 15,274,207 67,928,829 2,110,545,200 500,000,000
228 3,678,384,698 36,509,293 10.25% 31,419,536 67,928,829 3,641,875,405 228 2,110,545,200 53,104,380 10.25% 14,824,449 67,928,829 2,057,440,819 500,000,000
229 3,641,875,405 36,821,143 10.25% 31,107,686 67,928,829 3,605,054,262 229 2,057,440,819 53,557,980 10.25% 14,370,849 67,928,829 2,003,882,839 500,000,000
230 3,605,054,262 37,135,657 10.25% 30,793,172 67,928,829 3,567,918,605 230 2,003,882,839 54,015,455 10.25% 13,913,374 67,928,829 1,949,867,384 500,000,000
231 3,567,918,605 37,452,858 10.25% 30,475,971 67,928,829 3,530,465,747 231 1,949,867,384 54,476,837 10.25% 13,451,992 67,928,829 1,895,390,547 500,000,000
232 3,530,465,747 37,772,767 10.25% 30,156,062 67,928,829 3,492,692,980 232 1,895,390,547 54,942,160 10.25% 12,986,669 67,928,829 1,840,448,388 500,000,000
233 3,492,692,980 38,095,410 10.25% 29,833,419 67,928,829 3,454,597,570 233 1,840,448,388 55,411,457 10.25% 12,517,372 67,928,829 1,785,036,930 500,000,000
234 3,454,597,570 38,420,808 10.25% 29,508,021 67,928,829 3,416,176,762 234 1,785,036,930 55,884,764 10.25% 12,044,065 67,928,829 1,729,152,167 500,000,000
235 3,416,176,762 38,748,986 10.25% 29,179,843 67,928,829 3,377,427,776 235 1,729,152,167 56,362,113 10.25% 11,566,716 67,928,829 1,672,790,054 500,000,000
236 3,377,427,776 39,079,967 10.25% 28,848,862 67,928,829 3,338,347,809 236 1,672,790,054 56,843,539 10.25% 11,085,290 67,928,829 1,615,946,515 500,000,000
237 3,338,347,809 39,413,775 10.25% 28,515,054 67,928,829 3,298,934,034 237 1,615,946,515 57,329,078 10.25% 10,599,751 67,928,829 1,558,617,437 500,000,000
238 3,298,934,034 39,750,434 10.25% 28,178,395 67,928,829 3,259,183,600 238 1,558,617,437 57,818,763 10.25% 10,110,066 67,928,829 1,500,798,674 500,000,000
239 3,259,183,600 40,089,969 10.25% 27,838,860 67,928,829 3,219,093,631 239 1,500,798,674 58,312,632 10.25% 9,616,197 67,928,829 1,442,486,042 500,000,000

240 3,219,093,631 40,432,404 10.25% 27,496,425 67,928,829 3,178,661,227 240 1,442,486,042 58,810,719 10.25% 9,118,110 67,928,829 1,383,675,323 500,000,000
 Page 6
241 3,178,661,227 40,777,764 10.25% 27,151,065 67,928,829 3,137,883,462 241 1,383,675,323 59,313,061 10.25% 8,615,768 67,928,829 1,324,362,262 500,000,000
242 3,137,883,462 41,126,074 10.25% 26,802,755 67,928,829 3,096,757,388 242 1,324,362,262 59,819,693 10.25% 8,109,136 67,928,829 1,264,542,569 500,000,000
243 3,096,757,388 41,477,360 10.25% 26,451,469 67,928,829 3,055,280,028 243 1,264,542,569 60,330,653 10.25% 7,598,176 67,928,829 1,204,211,916 500,000,000
244 3,055,280,028 41,831,645 10.25% 26,097,184 67,928,829 3,013,448,383 244 1,204,211,916 60,845,977 10.25% 7,082,852 67,928,829 1,143,365,939 500,000,000
245 3,013,448,383 42,188,957 10.25% 25,739,872 67,928,829 2,971,259,425 245 1,143,365,939 61,365,703 10.25% 6,563,126 67,928,829 1,082,000,236 500,000,000
246 2,971,259,425 42,549,321 10.25% 25,379,508 67,928,829 2,928,710,104 246 1,082,000,236 61,889,869 10.25% 6,038,960 67,928,829 1,020,110,367 500,000,000
247 2,928,710,104 42,912,764 10.25% 25,016,065 67,928,829 2,885,797,340 247 1,020,110,367 62,418,511 10.25% 5,510,318 67,928,829 957,691,855 500,000,000
248 2,885,797,340 43,279,310 10.25% 24,649,519 67,928,829 2,842,518,030 248 957,691,855 62,951,669 10.25% 4,977,160 67,928,829 894,740,186 500,000,000
249 2,842,518,030 43,648,988 10.25% 24,279,842 67,928,829 2,798,869,042 249 894,740,186 63,489,382 10.25% 4,439,447 67,928,829 831,250,804 500,000,000
250 2,798,869,042 44,021,823 10.25% 23,907,006 67,928,829 2,754,847,220 250 831,250,804 64,031,687 10.25% 3,897,142 67,928,829 767,219,118 500,000,000
251 2,754,847,220 44,397,842 10.25% 23,530,987 67,928,829 2,710,449,377 251 767,219,118 64,578,624 10.25% 3,350,205 67,928,829 702,640,494 500,000,000
252 2,710,449,377 44,777,074 10.25% 23,151,755 67,928,829 2,665,672,303 252 702,640,494 65,130,233 10.25% 2,798,596 67,928,829 637,510,260 500,000,000
253 2,665,672,303 45,159,545 10.25% 22,769,284 67,928,829 2,620,512,759 253 637,510,260 65,686,554 10.25% 2,242,275 67,928,829 571,823,706 500,000,000
254 2,620,512,759 45,545,283 10.25% 22,383,546 67,928,829 2,574,967,476 254 571,823,706 66,247,627 10.25% 1,681,202 67,928,829 505,576,080 500,000,000
255 2,574,967,476 45,934,315 10.25% 21,994,514 67,928,829 2,529,033,161 255 505,576,080 66,813,492 10.25% 1,115,337 67,928,829 438,762,588 500,000,000
256 2,529,033,161 46,326,671 10.25% 21,602,158 67,928,829 2,482,706,490 256 438,762,588 67,384,190 10.25% 544,639 67,928,829 371,378,398 500,000,000
257 2,482,706,490 46,722,378 10.25% 21,206,451 67,928,829 2,435,984,112 257 371,378,398 67,928,829 10.25% 0 67,928,829 303,449,569 500,000,000
258 2,435,984,112 47,121,465 10.25% 20,807,364 67,928,829 2,388,862,647 258 303,449,569 67,928,829 10.25% 0 67,928,829 235,520,740 500,000,000
259 2,388,862,647 47,523,961 10.25% 20,404,868 67,928,829 2,341,338,687 259 235,520,740 67,928,829 10.25% 0 67,928,829 167,591,911 500,000,000
260 2,341,338,687 47,929,894 10.25% 19,998,935 67,928,829 2,293,408,792 260 167,591,911 67,928,829 10.25% 0 67,928,829 99,663,082 500,000,000
261 2,293,408,792 48,339,296 10.25% 19,589,533 67,928,829 2,245,069,497 261 99,663,082 67,928,829 10.25% 0 67,928,829 31,734,253 500,000,000
262 2,245,069,497 48,752,194 10.25% 19,176,635 67,928,829 2,196,317,303 262 31,734,253 31,734,253 10.25% 0 31,734,253 0 500,000,000
263 2,196,317,303 49,168,619 10.25% 18,760,210 67,928,829 2,147,148,684 263 0 0 10.25% 0 0 0 500,000,000
264 2,147,148,684 49,588,601 10.25% 18,340,228 67,928,829 2,097,560,084 264 0 0 10.25% 0 0 0 500,000,000
265 2,097,560,084 50,012,170 10.25% 17,916,659 67,928,829 2,047,547,914 265 0 0 10.25% 0 0 0 500,000,000
266 2,047,547,914 50,439,357 10.25% 17,489,472 67,928,829 1,997,108,556 266 0 0 10.25% 0 0 0 500,000,000
267 1,997,108,556 50,870,193 10.25% 17,058,636 67,928,829 1,946,238,363 267 0 0 10.25% 0 0 0 500,000,000
268 1,946,238,363 51,304,710 10.25% 16,624,119 67,928,829 1,894,933,653 268 0 0 10.25% 0 0 0 500,000,000
269 1,894,933,653 51,742,937 10.25% 16,185,892 67,928,829 1,843,190,716 269 0 0 10.25% 0 0 0 500,000,000
270 1,843,190,716 52,184,908 10.25% 15,743,921 67,928,829 1,791,005,807 270 0 0 10.25% 0 0 0 500,000,000
271 1,791,005,807 52,630,654 10.25% 15,298,175 67,928,829 1,738,375,153 271 0 0 10.25% 0 0 0 500,000,000
272 1,738,375,153 53,080,208 10.25% 14,848,621 67,928,829 1,685,294,945 272 0 0 10.25% 0 0 0 500,000,000
273 1,685,294,945 53,533,601 10.25% 14,395,228 67,928,829 1,631,761,344 273 0 0 10.25% 0 0 0 500,000,000
274 1,631,761,344 53,990,868 10.25% 13,937,961 67,928,829 1,577,770,476 274 0 0 10.25% 0 0 0 500,000,000
275 1,577,770,476 54,452,040 10.25% 13,476,789 67,928,829 1,523,318,436 275 0 0 10.25% 0 0 0 500,000,000
276 1,523,318,436 54,917,151 10.25% 13,011,678 67,928,829 1,468,401,286 276 0 0 10.25% 0 0 0 500,000,000
277 1,468,401,286 55,386,235 10.25% 12,542,594 67,928,829 1,413,015,051 277 0 0 10.25% 0 0 0 500,000,000
278 1,413,015,051 55,859,325 10.25% 12,069,504 67,928,829 1,357,155,725 278 0 0 10.25% 0 0 0 500,000,000
279 1,357,155,725 56,336,457 10.25% 11,592,372 67,928,829 1,300,819,268 279 0 0 10.25% 0 0 0 500,000,000
280 1,300,819,268 56,817,664 10.25% 11,111,165 67,928,829 1,244,001,604 280 0 0 10.25% 0 0 0 500,000,000
281 1,244,001,604 57,302,982 10.25% 10,625,847 67,928,829 1,186,698,622 281 0 0 10.25% 0 0 0 500,000,000
282 1,186,698,622 57,792,445 10.25% 10,136,384 67,928,829 1,128,906,177 282 0 0 10.25% 0 0 0 500,000,000
283 1,128,906,177 58,286,089 10.25% 9,642,740 67,928,829 1,070,620,088 283 0 0 10.25% 0 0 0 500,000,000
284 1,070,620,088 58,783,949 10.25% 9,144,880 67,928,829 1,011,836,139 284 0 0 10.25% 0 0 0 500,000,000
285 1,011,836,139 59,286,062 10.25% 8,642,767 67,928,829 952,550,077 285 0 0 10.25% 0 0 0 500,000,000
286 952,550,077 59,792,464 10.25% 8,136,365 67,928,829 892,757,613 286 0 0 10.25% 0 0 0 500,000,000
287 892,757,613 60,303,191 10.25% 7,625,638 67,928,829 832,454,422 287 0 0 10.25% 0 0 0 500,000,000
288 832,454,422 60,818,281 10.25% 7,110,548 67,928,829 771,636,141 288 0 0 10.25% 0 0 0 500,000,000
289 771,636,141 61,337,770 10.25% 6,591,059 67,928,829 710,298,371 289 0 0 10.25% 0 0 0 500,000,000
290 710,298,371 61,861,697 10.25% 6,067,132 67,928,829 648,436,673 290 0 0 10.25% 0 0 0 500,000,000
291 648,436,673 62,390,099 10.25% 5,538,730 67,928,829 586,046,574 291 0 0 10.25% 0 0 0 500,000,000
292 586,046,574 62,923,015 10.25% 5,005,814 67,928,829 523,123,560 292 0 0 10.25% 0 0 0 500,000,000
 Page 7
293 523,123,560 63,460,482 10.25% 4,468,347 67,928,829 459,663,078 293 0 0 10.25% 0 0 0 500,000,000
294 459,663,078 64,002,540 10.25% 3,926,289 67,928,829 395,660,537 294 0 0 10.25% 0 0 0 500,000,000
295 395,660,537 64,549,229 10.25% 3,379,600 67,928,829 331,111,309 295 0 0 10.25% 0 0 0 500,000,000
296 331,111,309 65,100,587 10.25% 2,828,242 67,928,829 266,010,722 296 0 0 10.25% 0 0 0 500,000,000
297 266,010,722 65,656,654 10.25% 2,272,175 67,928,829 200,354,068 297 0 0 10.25% 0 0 0 500,000,000
298 200,354,068 66,217,471 10.25% 1,711,358 67,928,829 134,136,597 298 0 0 10.25% 0 0 0 500,000,000
299 134,136,597 66,783,079 10.25% 1,145,750 67,928,829 67,353,518 299 0 0 10.25% 0 0 0 500,000,000
300 67,353,518 67,353,518 0.00% 0 67,353,518 0 300 0 0 0.00% 0 0 0 500,000,000