P. 1
simulasi-angsuran-KPR

simulasi-angsuran-KPR

|Views: 26|Likes:
Dipublikasikan oleh Adelia Savitri

More info:

Published by: Adelia Savitri on Mar 29, 2012
Hak Cipta:Attribution Non-commercial

Availability:

Read on Scribd mobile: iPhone, iPad and Android.
download as XLS, PDF, TXT or read online from Scribd
See more
See less

04/27/2012

pdf

text

original

CONTOH PERHITUNGAN ANGSURAN (ANUITAS

)
In Arrear = Angsuran mulai dibayar bulan berikutnya In Advance =angsuran dibayar pada saat awal (DP dibayar)
Angsuran / bln Angsuran / bln
Ingat! Dalam perhitungan suku bunga harus dibagi 12 Ingat! Dalam perhitungan suku bunga harus dibagi 12
Pokok 200,000,000 Angsuran/Bln 7,031,407 Pokok 200,000,000
Tenor (Bln) 36 Tot P+B 253,130,638 Tenor (Bln) 36
Int (eff) 16% Tot Bunga 53,130,638 Int (eff) 16%
Bulan AngKe O/S Pokok AngPokok Angs Bunga Angsuran AngKe O/S Pokok
0 0 200,000,000 - - 1 193,061,112
1 1 195,635,260 4,364,740 2,666,667 7,031,407 2 188,696,372
2 2 191,212,324 4,422,936 2,608,470 7,031,407 3 184,273,435
3 3 186,730,415 4,481,909 2,549,498 7,031,407 4 179,791,527
4 4 182,188,747 4,541,668 2,489,739 7,031,407 5 175,249,859
5 5 177,586,524 4,602,223 2,429,183 7,031,407 6 170,647,635
6 6 172,922,937 4,663,586 2,367,820 7,031,407 7 165,984,049
7 7 168,197,170 4,725,767 2,305,639 7,031,407 8 161,258,282
8 8 163,408,392 4,788,778 2,242,629 7,031,407 9 156,469,504
9 9 158,555,764 4,852,628 2,178,779 7,031,407 10 151,616,876
10 10 153,638,434 4,917,330 2,114,077 7,031,407 11 146,699,546
11 11 148,655,540 4,982,894 2,048,512 7,031,407 12 141,716,652
12 12 143,606,207 5,049,333 1,982,074 7,031,407 13 136,667,319
13 13 138,489,550 5,116,657 1,914,749 7,031,407 14 131,550,662
14 14 133,304,671 5,184,879 1,846,527 7,031,407 15 126,365,783
15 15 128,050,660 5,254,011 1,777,396 7,031,407 16 121,111,772
16 16 122,726,596 5,324,064 1,707,342 7,031,407 17 115,787,707
17 17 117,331,544 5,395,052 1,636,355 7,031,407 18 110,392,655
18 18 111,864,558 5,466,986 1,564,421 7,031,407 19 104,925,669
19 19 106,324,678 5,539,879 1,491,527 7,031,407 20 99,385,790
20 20 100,710,934 5,613,744 1,417,662 7,031,407 21 93,772,046
21 21 95,022,340 5,688,594 1,342,812 7,031,407 22 88,083,452
22 22 89,257,898 5,764,442 1,266,965 7,031,407 23 82,319,010
23 23 83,416,597 5,841,301 1,190,105 7,031,407 24 76,477,708
24 24 77,497,411 5,919,185 1,112,221 7,031,407 25 70,558,523
25 25 71,499,303 5,998,108 1,033,299 7,031,407 26 64,560,415
26 26 65,421,221 6,078,083 953,324 7,031,407 27 58,482,333
27 27 59,262,097 6,159,124 872,283 7,031,407 28 52,323,209
28 28 53,020,852 6,241,245 790,161 7,031,407 29 46,081,964
29 29 46,696,390 6,324,462 706,945 7,031,407 30 39,757,502
30 30 40,287,602 6,408,788 622,619 7,031,407 31 33,348,714
31 31 33,793,363 6,494,239 537,168 7,031,407 32 26,854,475
32 32 27,212,535 6,580,828 450,578 7,031,407 33 20,273,647
33 33 20,543,962 6,668,573 362,834 7,031,407 34 13,605,074
1
Tenor
1 -
(1+suku bunga)
Pinjaman x suku bunga
Pinjaman x suku bunga
1 -
1
(1 + suku bunga)
Tenor
pokok x suku bunga
12
VARIABEL YANG
DAPAT DIUBAH
BERTANDA BIRU
34 34 13,786,475 6,757,487 273,919 7,031,407 35 6,847,587
35 35 6,938,888 6,847,587 183,820 7,031,407 36 0
36 36 0 6,938,888 92,519 7,031,407 37 (6,938,888)
37 37 (7,031,407) 7,031,407 0 7,031,407 38 (13,970,295)
38 38 (14,156,565) 7,125,159 (93,752) 7,031,407 39 (21,095,453)
39 39 (21,376,726) 7,220,161 (188,754) 7,031,407 40 (28,315,614)
40 40 (28,693,156) 7,316,430 (285,023) 7,031,407 41 (35,632,044)
41 41 (36,107,138) 7,413,982 (382,575) 7,031,407 42 (43,046,026)
42 42 (43,619,973) 7,512,835 (481,429) 7,031,407 43 (50,558,861)
43 43 (51,232,979) 7,613,006 (581,600) 7,031,407 44 (58,171,867)
44 44 (58,947,492) 7,714,513 (683,106) 7,031,407 45 (65,886,380)
45 45 (66,764,865) 7,817,373 (785,967) 7,031,407 46 (73,703,753)
46 46 (74,686,470) 7,921,605 (890,198) 7,031,407 47 (81,625,358)
47 47 (82,713,696) 8,027,226 (995,820) 7,031,407 48 (89,652,584)
48 48 (90,847,952) 8,134,256 (1,102,849) 7,031,407 49 (97,786,840)
49 49 (99,090,665) 8,242,713 (1,211,306) 7,031,407 50 (106,029,553)
50 50 (107,443,280) 8,352,615 (1,321,209) 7,031,407 51 (114,382,168)
51 51 (115,907,264) 8,463,984 (1,432,577) 7,031,407 52 (122,846,152)
52 52 (124,484,101) 8,576,837 (1,545,430) 7,031,407 53 (131,422,989)
53 53 (133,175,295) 8,691,195 (1,659,788) 7,031,407 54 (140,114,183)
54 54 (141,982,373) 8,807,077 (1,775,671) 7,031,407 55 (148,921,261)
55 55 (150,906,878) 8,924,505 (1,893,098) 7,031,407 56 (157,845,766)
56 56 (159,950,376) 9,043,498 (2,012,092) 7,031,407 57 (166,889,264)
57 57 (169,114,454) 9,164,078 (2,132,672) 7,031,407 58 (176,053,342)
58 58 (178,400,720) 9,286,266 (2,254,859) 7,031,407 59 (185,339,608)
59 59 (187,810,803) 9,410,083 (2,378,676) 7,031,407 60 (194,749,691)
60 60 (197,346,354) 9,535,551 (2,504,144) 7,031,407 61 (204,285,242)
61 61 (207,009,045) 9,662,691 (2,631,285) 7,031,407 62 (213,947,933)
62 62 (216,800,572) 9,791,527 (2,760,121) 7,031,407 63 (223,739,460)
63 63 (226,722,653) 9,922,081 (2,890,674) 7,031,407 64 (233,661,541)
64 64 (236,777,028) 10,054,375 (3,022,969) 7,031,407 65 (243,715,916)
65 65 (246,965,462) 10,188,434 (3,157,027) 7,031,407 66 (253,904,350)
66 66 (257,289,741) 10,324,279 (3,292,873) 7,031,407 67 (264,228,630)
67 67 (267,751,678) 10,461,936 (3,430,530) 7,031,407 68 (274,690,566)
68 68 (278,353,107) 10,601,429 (3,570,022) 7,031,407 69 (285,291,995)
69 69 (289,095,888) 10,742,781 (3,711,375) 7,031,407 70 (296,034,776)
70 70 (299,981,907) 10,886,018 (3,854,612) 7,031,407 71 (306,920,795)
71 71 (311,013,072) 11,031,165 (3,999,759) 7,031,407 72 (317,951,960)
72 72 (322,191,320) 11,178,248 (4,146,841) 7,031,407 73 (329,130,208)
73 73 (333,518,611) 11,327,291 (4,295,884) 7,031,407 74 (340,457,499)
74 74 (344,996,932) 11,478,321 (4,446,915) 7,031,407 75 (351,935,820)
75 75 (356,628,298) 11,631,366 (4,599,959) 7,031,407 76 (363,567,186)
76 76 (368,414,748) 11,786,451 (4,755,044) 7,031,407 77 (375,353,636)
77 77 (380,358,351) 11,943,603 (4,912,197) 7,031,407 78 (387,297,240)
78 78 (392,461,203) 12,102,851 (5,071,445) 7,031,407 79 (399,400,091)
79 79 (404,725,425) 12,264,223 (5,232,816) 7,031,407 80 (411,664,314)
80 80 (417,153,171) 12,427,746 (5,396,339) 7,031,407 81 (424,092,059)
81 81 (429,746,620) 12,593,449 (5,562,042) 7,031,407 82 (436,685,508)
82 82 (442,507,981) 12,761,362 (5,729,955) 7,031,407 83 (449,446,870)
83 83 (455,439,494) 12,931,513 (5,900,106) 7,031,407 84 (462,378,383)
84 84 (468,543,428) 13,103,933 (6,072,527) 7,031,407 85 (475,482,316)
85 85 (481,822,080) 13,278,652 (6,247,246) 7,031,407 86 (488,760,968)
86 86 (495,277,781) 13,455,701 (6,424,294) 7,031,407 87 (502,216,669)
87 87 (508,912,891) 13,635,110 (6,603,704) 7,031,407 88 (515,851,779)
88 88 (522,729,803) 13,816,912 (6,785,505) 7,031,407 89 (529,668,691)
89 89 (536,730,940) 14,001,137 (6,969,731) 7,031,407 90 (543,669,829)
90 90 (550,918,760) 14,187,819 (7,156,413) 7,031,407 91 (557,857,648)
91 91 (565,295,750) 14,376,990 (7,345,583) 7,031,407 92 (572,234,638)
92 92 (579,864,433) 14,568,683 (7,537,277) 7,031,407 93 (586,803,321)
93 93 (594,627,365) 14,762,932 (7,731,526) 7,031,407 94 (601,566,253)
94 94 (609,587,137) 14,959,771 (7,928,365) 7,031,407 95 (616,526,025)
95 95 (624,746,372) 15,159,235 (8,127,828) 7,031,407 96 (631,685,260)
96 96 (640,107,730) 15,361,358 (8,329,952) 7,031,407 97 (647,046,618)
97 97 (655,673,907) 15,566,176 (8,534,770) 7,031,407 98 (662,612,795)
98 98 (671,447,632) 15,773,725 (8,742,319) 7,031,407 99 (678,386,520)
99 99 (687,431,674) 15,984,042 (8,952,635) 7,031,407 100 (694,370,562)
100 100 (703,628,836) 16,197,162 (9,165,756) 7,031,407 101 (710,567,724)
101 101 (720,041,960) 16,413,124 (9,381,718) 7,031,407 102 (726,980,848)
102 102 (736,673,926) 16,631,966 (9,600,559) 7,031,407 103 (743,612,814)
103 103 (753,527,652) 16,853,726 (9,822,319) 7,031,407 104 (760,466,540)
104 104 (770,606,094) 17,078,442 (10,047,035) 7,031,407 105 (777,544,982)
105 105 (787,912,248) 17,306,155 (10,274,748) 7,031,407 106 (794,851,137)
106 106 (805,449,152) 17,536,903 (10,505,497) 7,031,407 107 (812,388,040)
107 107 (823,219,880) 17,770,729 (10,739,322) 7,031,407 108 (830,158,768)
108 108 (841,227,552) 18,007,672 (10,976,265) 7,031,407 109 (848,166,440)
109 109 (859,475,326) 18,247,774 (11,216,367) 7,031,407 110 (866,414,214)
110 110 (877,966,404) 18,491,078 (11,459,671) 7,031,407 111 (884,905,292)
111 111 (896,704,029) 18,737,625 (11,706,219) 7,031,407 112 (903,642,917)
112 112 (915,691,489) 18,987,460 (11,956,054) 7,031,407 113 (922,630,377)
113 113 (934,932,116) 19,240,626 (12,209,220) 7,031,407 114 (941,871,004)
114 114 (954,429,284) 19,497,168 (12,465,762) 7,031,407 115 (961,368,172)
115 115 (974,186,414) 19,757,130 (12,725,724) 7,031,407 116 (981,125,302)
116 116 (994,206,973) 20,020,559 (12,989,152) 7,031,407 117 (1,001,145,861)
117 117 (1,014,494,473) 20,287,500 (13,256,093) 7,031,407 118 (1,021,433,361)
118 118 (1,035,052,472) 20,558,000 (13,526,593) 7,031,407 119 (1,041,991,360)
119 119 (1,055,884,578) 20,832,106 (13,800,700) 7,031,407 120 (1,062,823,467)
120 120 (1,076,994,446) 21,109,868 (14,078,461) 7,031,407
1,276,994,446 (433,225,653) 843,768,793
In Advance =angsuran dibayar pada saat awal (DP dibayar)
Ingat! Dalam perhitungan suku bunga harus dibagi 12
Angsuran/Bln 6,938,888
Tot P+B 249,799,972
Tot Bunga 49,799,972
AngPokok Bunga Angsuran
6,938,888 - 6,938,888
4,364,740 2,574,148 6,938,888
4,422,936 2,515,952 6,938,888
4,481,909 2,456,979 6,938,888
4,541,668 2,397,220 6,938,888
4,602,223 2,336,665 6,938,888
4,663,586 2,275,302 6,938,888
4,725,767 2,213,121 6,938,888
4,788,778 2,150,110 6,938,888
4,852,628 2,086,260 6,938,888
4,917,330 2,021,558 6,938,888
4,982,894 1,955,994 6,938,888
5,049,333 1,889,555 6,938,888
5,116,657 1,822,231 6,938,888
5,184,879 1,754,009 6,938,888
5,254,011 1,684,877 6,938,888
5,324,064 1,614,824 6,938,888
5,395,052 1,543,836 6,938,888
5,466,986 1,471,902 6,938,888
5,539,879 1,399,009 6,938,888
5,613,744 1,325,144 6,938,888
5,688,594 1,250,294 6,938,888
5,764,442 1,174,446 6,938,888
5,841,301 1,097,587 6,938,888
5,919,185 1,019,703 6,938,888
5,998,108 940,780 6,938,888
6,078,083 860,806 6,938,888
6,159,124 779,764 6,938,888
6,241,245 697,643 6,938,888
6,324,462 614,426 6,938,888
6,408,788 530,100 6,938,888
6,494,239 444,650 6,938,888
6,580,828 358,060 6,938,888
6,668,573 270,315 6,938,888
Tenor
+suku bunga)
Pinjaman x suku bunga
X (1+suku bunga)
pokok x suku bunga
12
6,757,487 181,401 6,938,888
6,847,587 91,301 6,938,888
6,938,888 0 6,938,888
7,031,407 (92,519) 6,938,888
7,125,159 (186,271) 6,938,888
7,220,161 (281,273) 6,938,888
7,316,430 (377,542) 6,938,888
7,413,982 (475,094) 6,938,888
7,512,835 (573,947) 6,938,888
7,613,006 (674,118) 6,938,888
7,714,513 (775,625) 6,938,888
7,817,373 (878,485) 6,938,888
7,921,605 (982,717) 6,938,888
8,027,226 (1,088,338) 6,938,888
8,134,256 (1,195,368) 6,938,888
8,242,713 (1,303,825) 6,938,888
8,352,615 (1,413,727) 6,938,888
8,463,984 (1,525,096) 6,938,888
8,576,837 (1,637,949) 6,938,888
8,691,195 (1,752,307) 6,938,888
8,807,077 (1,868,189) 6,938,888
8,924,505 (1,985,617) 6,938,888
9,043,498 (2,104,610) 6,938,888
9,164,078 (2,225,190) 6,938,888
9,286,266 (2,347,378) 6,938,888
9,410,083 (2,471,195) 6,938,888
9,535,551 (2,596,663) 6,938,888
9,662,691 (2,723,803) 6,938,888
9,791,527 (2,852,639) 6,938,888
9,922,081 (2,983,193) 6,938,888
10,054,375 (3,115,487) 6,938,888
10,188,434 (3,249,546) 6,938,888
10,324,279 (3,385,391) 6,938,888
10,461,936 (3,523,048) 6,938,888
10,601,429 (3,662,541) 6,938,888
10,742,781 (3,803,893) 6,938,888
10,886,018 (3,947,130) 6,938,888
11,031,165 (4,092,277) 6,938,888
11,178,248 (4,239,359) 6,938,888
11,327,291 (4,388,403) 6,938,888
11,478,321 (4,539,433) 6,938,888
11,631,366 (4,692,478) 6,938,888
11,786,451 (4,847,562) 6,938,888
11,943,603 (5,004,715) 6,938,888
12,102,851 (5,163,963) 6,938,888
12,264,223 (5,325,335) 6,938,888
12,427,746 (5,488,858) 6,938,888
12,593,449 (5,654,561) 6,938,888
12,761,362 (5,822,473) 6,938,888
12,931,513 (5,992,625) 6,938,888
13,103,933 (6,165,045) 6,938,888
13,278,652 (6,339,764) 6,938,888
13,455,701 (6,516,813) 6,938,888
13,635,110 (6,696,222) 6,938,888
13,816,912 (6,878,024) 6,938,888
14,001,137 (7,062,249) 6,938,888
14,187,819 (7,248,931) 6,938,888
14,376,990 (7,438,102) 6,938,888
14,568,683 (7,629,795) 6,938,888
14,762,932 (7,824,044) 6,938,888
14,959,771 (8,020,883) 6,938,888
15,159,235 (8,220,347) 6,938,888
15,361,358 (8,422,470) 6,938,888
15,566,176 (8,627,288) 6,938,888
15,773,725 (8,834,837) 6,938,888
15,984,042 (9,045,154) 6,938,888
16,197,162 (9,258,274) 6,938,888
16,413,124 (9,474,236) 6,938,888
16,631,966 (9,693,078) 6,938,888
16,853,726 (9,914,838) 6,938,888
17,078,442 (10,139,554) 6,938,888
17,306,155 (10,367,266) 6,938,888
17,536,903 (10,598,015) 6,938,888
17,770,729 (10,831,841) 6,938,888
18,007,672 (11,068,784) 6,938,888
18,247,774 (11,308,886) 6,938,888
18,491,078 (11,552,190) 6,938,888
18,737,625 (11,798,737) 6,938,888
18,987,460 (12,048,572) 6,938,888
19,240,626 (12,301,738) 6,938,888
19,497,168 (12,558,280) 6,938,888
19,757,130 (12,818,242) 6,938,888
20,020,559 (13,081,671) 6,938,888
20,287,500 (13,348,611) 6,938,888
20,558,000 (13,619,111) 6,938,888
20,832,106 (13,893,218) 6,938,888
########### (430,156,895) 832,666,572
Contoh perhitungan Angsuran FLAT
Pokok 100,000,000 Bunga 120,000,000
Tenor (Bln) 120 P+B 220,000,000
Int (Flat) 12% Angsuran/bln 1,833,333
Bulan AngKe O/S Pokok AngPokok Angs Bunga Angsuran
0 0 100,000,000
1 1 99,166,667 833,333 1,000,000 1,833,333
2 2 98,333,333 833,333 1,000,000 1,833,333
3 3 97,500,000 833,333 1,000,000 1,833,333
4 4 96,666,667 833,333 1,000,000 1,833,333
5 5 95,833,333 833,333 1,000,000 1,833,333
6 6 95,000,000 833,333 1,000,000 1,833,333
7 7 94,166,667 833,333 1,000,000 1,833,333
8 8 93,333,333 833,333 1,000,000 1,833,333
9 9 92,500,000 833,333 1,000,000 1,833,333
10 10 91,666,667 833,333 1,000,000 1,833,333
11 11 90,833,333 833,333 1,000,000 1,833,333
12 12 90,000,000 833,333 1,000,000 1,833,333
13 13 89,166,667 833,333 1,000,000 1,833,333
14 14 88,333,333 833,333 1,000,000 1,833,333
15 15 87,500,000 833,333 1,000,000 1,833,333
16 16 86,666,667 833,333 1,000,000 1,833,333
17 17 85,833,333 833,333 1,000,000 1,833,333
18 18 85,000,000 833,333 1,000,000 1,833,333
19 19 84,166,667 833,333 1,000,000 1,833,333
20 20 83,333,333 833,333 1,000,000 1,833,333
21 21 82,500,000 833,333 1,000,000 1,833,333
22 22 81,666,667 833,333 1,000,000 1,833,333
23 23 80,833,333 833,333 1,000,000 1,833,333
24 24 80,000,000 833,333 1,000,000 1,833,333
25 25 79,166,667 833,333 1,000,000 1,833,333
26 26 78,333,333 833,333 1,000,000 1,833,333
27 27 77,500,000 833,333 1,000,000 1,833,333
28 28 76,666,667 833,333 1,000,000 1,833,333
29 29 75,833,333 833,333 1,000,000 1,833,333
30 30 75,000,000 833,333 1,000,000 1,833,333
31 31 74,166,667 833,333 1,000,000 1,833,333
32 32 73,333,333 833,333 1,000,000 1,833,333
33 33 72,500,000 833,333 1,000,000 1,833,333
34 34 71,666,667 833,333 1,000,000 1,833,333
35 35 70,833,333 833,333 1,000,000 1,833,333
36 36 70,000,000 833,333 1,000,000 1,833,333
37 37 69,166,667 833,333 1,000,000 1,833,333
38 38 68,333,333 833,333 1,000,000 1,833,333
39 39 67,500,000 833,333 1,000,000 1,833,333
40 40 66,666,667 833,333 1,000,000 1,833,333
41 41 65,833,333 833,333 1,000,000 1,833,333
42 42 65,000,000 833,333 1,000,000 1,833,333
43 43 64,166,667 833,333 1,000,000 1,833,333
44 44 63,333,333 833,333 1,000,000 1,833,333
45 45 62,500,000 833,333 1,000,000 1,833,333
46 46 61,666,667 833,333 1,000,000 1,833,333
47 47 60,833,333 833,333 1,000,000 1,833,333
48 48 60,000,000 833,333 1,000,000 1,833,333
49 49 59,166,667 833,333 1,000,000 1,833,333
50 50 58,333,333 833,333 1,000,000 1,833,333
51 51 57,500,000 833,333 1,000,000 1,833,333
52 52 56,666,667 833,333 1,000,000 1,833,333
53 53 55,833,333 833,333 1,000,000 1,833,333
54 54 55,000,000 833,333 1,000,000 1,833,333
55 55 54,166,667 833,333 1,000,000 1,833,333
56 56 53,333,333 833,333 1,000,000 1,833,333
57 57 52,500,000 833,333 1,000,000 1,833,333
58 58 51,666,667 833,333 1,000,000 1,833,333
59 59 50,833,333 833,333 1,000,000 1,833,333
60 60 50,000,000 833,333 1,000,000 1,833,333
61 61 49,166,667 833,333 1,000,000 1,833,333
62 62 48,333,333 833,333 1,000,000 1,833,333
63 63 47,500,000 833,333 1,000,000 1,833,333
64 64 46,666,667 833,333 1,000,000 1,833,333
65 65 45,833,333 833,333 1,000,000 1,833,333
66 66 45,000,000 833,333 1,000,000 1,833,333
67 67 44,166,667 833,333 1,000,000 1,833,333
68 68 43,333,333 833,333 1,000,000 1,833,333
69 69 42,500,000 833,333 1,000,000 1,833,333
70 70 41,666,667 833,333 1,000,000 1,833,333
71 71 40,833,333 833,333 1,000,000 1,833,333
72 72 40,000,000 833,333 1,000,000 1,833,333
73 73 39,166,667 833,333 1,000,000 1,833,333
74 74 38,333,333 833,333 1,000,000 1,833,333
75 75 37,500,000 833,333 1,000,000 1,833,333
76 76 36,666,667 833,333 1,000,000 1,833,333
77 77 35,833,333 833,333 1,000,000 1,833,333
78 78 35,000,000 833,333 1,000,000 1,833,333
79 79 34,166,667 833,333 1,000,000 1,833,333
80 80 33,333,333 833,333 1,000,000 1,833,333
81 81 32,500,000 833,333 1,000,000 1,833,333
82 82 31,666,667 833,333 1,000,000 1,833,333
83 83 30,833,333 833,333 1,000,000 1,833,333
84 84 30,000,000 833,333 1,000,000 1,833,333
85 85 29,166,667 833,333 1,000,000 1,833,333
86 86 28,333,333 833,333 1,000,000 1,833,333
87 87 27,500,000 833,333 1,000,000 1,833,333
88 88 26,666,667 833,333 1,000,000 1,833,333
89 89 25,833,333 833,333 1,000,000 1,833,333
90 90 25,000,000 833,333 1,000,000 1,833,333
91 91 24,166,667 833,333 1,000,000 1,833,333
92 92 23,333,333 833,333 1,000,000 1,833,333
93 93 22,500,000 833,333 1,000,000 1,833,333
94 94 21,666,667 833,333 1,000,000 1,833,333
95 95 20,833,333 833,333 1,000,000 1,833,333
96 96 20,000,000 833,333 1,000,000 1,833,333
97 97 19,166,667 833,333 1,000,000 1,833,333
98 98 18,333,333 833,333 1,000,000 1,833,333
99 99 17,500,000 833,333 1,000,000 1,833,333
100 100 16,666,667 833,333 1,000,000 1,833,333
101 101 15,833,333 833,333 1,000,000 1,833,333
102 102 15,000,000 833,333 1,000,000 1,833,333
103 103 14,166,667 833,333 1,000,000 1,833,333
104 104 13,333,333 833,333 1,000,000 1,833,333
105 105 12,500,000 833,333 1,000,000 1,833,333
106 106 11,666,667 833,333 1,000,000 1,833,333
107 107 10,833,333 833,333 1,000,000 1,833,333
108 108 10,000,000 833,333 1,000,000 1,833,333
109 109 9,166,667 833,333 1,000,000 1,833,333
110 110 8,333,333 833,333 1,000,000 1,833,333
111 111 7,500,000 833,333 1,000,000 1,833,333
112 112 6,666,667 833,333 1,000,000 1,833,333
113 113 5,833,333 833,333 1,000,000 1,833,333
114 114 5,000,000 833,333 1,000,000 1,833,333
115 115 4,166,667 833,333 1,000,000 1,833,333
116 116 3,333,333 833,333 1,000,000 1,833,333
117 117 2,500,000 833,333 1,000,000 1,833,333
118 118 1,666,667 833,333 1,000,000 1,833,333
119 119 833,333 833,333 1,000,000 1,833,333
120 120 0 833,333 1,000,000 1,833,333
100,000,000 120,000,000 220,000,000

715.407 7.031.432.376) (169.601.947.106) (785.916) (253.031.947.327.350) (264.407 7.422.686.970.407 7.009.938.478.612) (3.383) (475.693.106) (6.430.382.031.840) (106.886.625.298) (368.407 7.407 7.043.999.291 11.031.691.720) (187.407 7.291.470) (82.729.764.671) (1.788) (1.800.867) (65.807.031.969) (3.246) 7.461.013.888) (13.407 7.505 9.407 7.847.587 6.888 0 (7.407 7.232.462) (257.023) (382.739.413.045) (216.407 7.434 10.295.407 7.746 12.543.613.031.989) (140.407 7.031.156) (36.059) (436.430 7.407 7.407 7.703.722.407 7.965.285) (2.054.726) (28.407 7.407 7.102.031.967) (890.407 7.932) (356.321.203) (404.907) (311.816) (5.981.295) (21.865) (74.031.362 12.034.562.144) (2.407 7.593.031.446.661.451 11.031.407 7.320) (333.278.228.080) 6.031.952) (99.781 10.130.090.519 0 (93.240) (399.835 7.652.996.396.407 7.031.577) (1.407 7.077 8.022.046.264.031.316) (488.567.912.031.031.407 7.031.463.042) (5.676) (2.410.031.449 12.407 7.678) (278.031.775.527 9.427.535.031.34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 13.690.353.373) (150.091) (411.938.527) (6.342) (185.425) (417.029.044) (43.132.157.078 9.921.664.777.289.407 7.407 7.346.031.095.935.611) (344.407 7.031.031.178.407 7.570.714.605 8.407 7.457.584) (97.915) (4.279 10.846.653) (236.630) (274.092.316.220.492) (66.012.504.031.513 7.031.632.921.031.754) (285.354) (207.407 7.608) (194.031.982 7.103.931.786.280) (115.484.603 12.888 7.407 7.752) (188.152) (131.101) (133.242) (213.817.713 8.959) (4.044) (4.553) (114.776) (306.407 7.820) (1.849) (1.161 7.951.168) (122.285.352.943.407 7.031.924.407 7.146.631.407 7.691) (204.407 7.565) (21.407 7.195 8.351) (392.551 9.691 9.407 7.845.375 10.443.226 8.407) (14.890.494) (468.242.211.795) (317.847.098) (2.031.006 7.031.107.407 7.955) (5.979) (58.600) (683.620) (442.407 7.407 7.751.696) (90.741) (267.092) (2.027) (3.027.138) (43.232.628.297.886.461.749.893.725.428) (481.786.742.487 6.753) (81.031.475 6.981) (455.031.375) (3.072.920.430) (1.358.339.662.960) (329.907.841) (4.072) (322.933) (223.982.031.407 7.400.209) (1.376.254.674) (3.031.760.407 7.530) (3.223 12.407 7.482.507.373 7.884) (4.031.031.512.659.197) (5.614) (35.810.164.159 7.407 7.324.407 7.071.198) (995.575) (481.820) (363.599.031.031.125.321 11.407 7.615 8.950.407 7.636) (387.822.031.672) (2.508) (449.619.460) (233.353.175.031.031.803) (197.031.081 10.453) (28.264) (124.933 13.121) (2.711.028) (246.031.847.314) (424.904.031.851 12.820 92.264) (176.936 10.171) (429.022) (3.018 11.366 11.407 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 6.171.572) (226.652 273.031.165 11.878) (159.031.295) (141.631.407 7.870) (462.968) .873) (3.445) (5.786.566) (285.031.888) (299.114.095.183) (148.746.378.031.031.400.031.439.995) (296.358) (89.576.498 9.134.247.889.107) (289.446.114.414.266 9.518.186) (375.760.378.755.031.906.938.545.854.380) (73.102.191.759) (4.748) (380.407 7.208) (340.026) (50.919 183.757.541) (243.053.292.791.665) (107.306) (1.031.922.761.984 8.713.188.429 10.454) (178.407 7.685.153.031.429) (581.315.248 11.031.900.339) (5.256 8.499) (351.031.083 9.861) (58.766) (166.859) (2.156.261) (157.407 7.973) (51.837 8.513 13.286.587 0 (6.558.

You're Reading a Free Preview

Mengunduh
scribd
/*********** DO NOT ALTER ANYTHING BELOW THIS LINE ! ************/ var s_code=s.t();if(s_code)document.write(s_code)//-->