DRAF

Nama Proyek
Lokasi
Kota

1 DATA LAHAN, BANGUNAN & LAINNYA

a 1 Luas Lahan (Brutto)
2 Efektivitas Lahan
3 Luas Lahan (Netto)
4 Harga Lahan Brutto per m2
5 Harga Lahan Netto per m2
6 Nilai Lahan keseluruhan
7 Durasi Proyek
b 8 Asumsi Luas Bangunan
9 Harga Satuan
10 Harga Borongan 1 unit
11 Rata-rata Luas 1 unit Kavling
12 Jumlah Unit
pembulatan
c 13 Asumsi Biaya Lain-lain
d 14 Pola Pembayaran Tanah

3 HPT & LABA

A BIAYA PEROLEHAN LAHAN
B BIAYA PERIJINAN
C BIAYA PEMATANGAN LAHAN
D BIAYA DIBAYAR DIMUKA (OHC)

HARGA POKOK TANAH (HPT)

TARGET LABA
HARGA JUAL TANAH
TARGET LABA

5 MODAL KERJA
I PEMBELIAN LAHAN
 II FEE MEDIATOR
III BIAYA PERIJINAN
IV BIAYA PEMATANGAN LAHAN
V BIAYA DIBAYAR DIMUKA (OHC)
VI BIAYA BANGUNAN

TOTAL INVESTASI (MODAL KERJA)

7 EXECUTIVE SUMMARY
A. RENCANA PENERIMAAN
I Penjualan Rumah
II Penerimaan Kelebihan Tanah
TOTAL OMSET
TITIPAN GIMMICK
TITIPAN PPH FINAL

TOTAL PENERIMAAN

B. RENCANA PENGELUARAN
I BIAYA PEROLEHAN LAHAN
(termasuk fee perantara, pajak dll)
II BIAYA PERIJINAN
(di kantor Pemda dan BPN)
III BIAYA PEMATANGAN LAHAN
(infrastruktur, utilitas, fasos/fasum, dll)
IV BIAYA DIBAYAR DIMUKA (OHC)
V BIAYA BANGUNAN
VII BIAYA LAIN LAIN
VIII PENGEMBALIAN TITIPAN
VIII.1. Titipan Gimmick
VIII.2. Titipan PPH Final

TOTAL PENGELUARAN

C. LABA TOTAL (After Tax)

LABA UNTUK PEMILIK TANAH
LABA UNTUK DEVELOPER
 DRAFT ANALISA KELAYAKAN
SBY
SBY 20000
SBY

100.00% 2 HARGA JUAL M

20,000 m2 TYPE BANGUNAN
70.00 % LUAS KAVLING
14,000 m2 a HARGA BANGUNAN
65,000 Rp/m2 b HARGA TANAH
92,857 Rp/m2 c LAIN LAIN
1,300,000,000 Rp TOTAL (a + b + c)
2.00 Tahun d Up 5% GIMMICK
36 m2 e Up 5% PPH Final (dib
2,500,000 Rp/m2 GRAND TOTAL
90,000,000 Rp/unit PPN 10% (dibayar real 5
82 m2 HARGA + PPN 10%
170.73 unit rumah

170 unit rumah KOMPETITOR

11,100,000 Rp/unit HARGA
Syirkah SELISIH HARGA KITA
KOMPETITOR

95,614 Rp/m2 1,338,600,000 Rp

7,014 Rp/m2 98,200,000 4 OMSET

90,467 Rp/m2 1,266,535,000 F
14,714 Rp/m2 206,000,000 G
6.39 H
207,810 Rp/m2 3.20 TOTA
550,000 Rp/m2
757,810 Rp/m2 11.66 HPP RUMAH
7,700,000,000 Rp

6 CHECK AND B
1,300,000,000 100.00% x harga tanah

1
 - 0.00% x harga tanah 1
2,946,000 3.00% x total biaya perijinan

- 0.00% x total biaya pematangan lahan

4,120,000 2.00% x total OHC 2

- 0.00% unit rumah contoh

1,307,066,000 3

8 ANALISA KELA
RETURN
27,750,866,421 INVESTMENT
45,468,579 RETURN ON INVESTM
27,796,335,000
- 9 SHARE COMP
1,389,816,750 SHARE INVESTA

29,186,151,750 OPR
INV

1,338,600,000 6.23 %
SHARE PROFIT
98,200,000 0.46 %
OPR
1,266,535,000 5.89 % INV

206,000,000 0.96 %
15,300,000,000 71.21 %
1,887,000,000 8.78 %

- 0.00 %
1,389,816,750 6.47 %

21,486,151,750 100.00 %

7,700,000,000
1,925,000,000 25 %
5,775,000,000 75 %
LAYAKAN

HARGA JUAL MANUAL

TYPE BANGUNAN 36
LUAS KAVLING 82
HARGA BANGUNAN 90,000,000
HARGA TANAH 62,140,391
LAIN LAIN 11,100,000
TOTAL (a + b + c) 163,240,391
Up 5% GIMMICK
Up 5% PPH Final (dibayar real 3%) 4,081,010
GRAND TOTAL 167,321,400
10% 16,732,140
HARGA + PPN 10% 184,053,541

KOMPETITOR 36/72
HARGA 175,000,000
SELISIH HARGA KITA TERHADAP 9,053,541
KOMPETITOR 5.17
LEBIH MAHAL

OMSET
OMSET BANGUNAN 15,300,000,000
OMSET TANAH 10,609,335,000
OMSET LAIN LAIN 1,887,000,000
TOTAL OMSET 27,796,335,000

HPP RUMAH 122,221,400

CHECK AND BALANCE

TARGET LABA 7,700,000,000
 TOTAL OMSET 27,796,335,000
TARGET LABA MIN 20% DARI TOTAL OMSET
TOTAL OHC 206,000,000
TOTAL OMSET 27,796,335,000
BIAYA OHC MAX 7% DARI TOTAL OMSET
HARGA PEROLEHAN 65,000
HARGA JUAL 757,810
HARGA JUAL TANAH MIN 4X DARI HARGA PEROLEHAN

ANALISA KELAYAKAN FINANSIAL

RETURN 5,775,000,000
INVESTMENT 1,307,066,000
RETURN ON INVESTMENT (ROI) 221%

SHARE COMPOSITION
SHARE INVESTASI
SHARE COMPOSITION VALUE
100% 1,307,066,000
0% -
1,307,066,000

SHARE PROFIT
SHARE COMPOSITION VALUE
100.00% 5,775,000,000
0.00% -
5,775,000,000
sub total a
sub total b
sub total c
sub total (a + b + c)
sub total d
sub total e
sub total (a + b + c + d + e)

184,053,541 108,745,684

Rp
Rp
%

Rp
Rp
Rp
Rp

27.70%
 27.70%

0.74%

11.66

Rp
Rp
pertahun
 DRAF
Nama Proyek
Lokasi
Kota

1 DATA LAHAN, BANGUNAN & LAINNYA

a 1 Luas Lahan (Brutto)
2 Efektivitas Lahan
3 Luas Lahan (Netto)
4 Harga Lahan Brutto per m2
5 Harga Lahan Netto per m2
6 Nilai Lahan keseluruhan
7 Durasi Proyek
b 8 Asumsi Luas Bangunan
9 Harga Satuan
10 Harga Borongan 1 unit
11 Rata-rata Luas 1 unit Kavling
12 Jumlah Unit
pembulatan
c 13 Asumsi Biaya Lain-lain
d 14 Pola Pembayaran Tanah

3 HPT & LABA

A BIAYA PEROLEHAN LAHAN
B BIAYA PERIJINAN
C BIAYA PEMATANGAN LAHAN
D BIAYA DIBAYAR DIMUKA (OHC)

HARGA POKOK TANAH (HPT)

TARGET LABA
HARGA JUAL TANAH
TARGET LABA

5 MODAL KERJA
I PEMBELIAN LAHAN
 II FEE MEDIATOR
III BIAYA PERIJINAN
IV BIAYA PEMATANGAN LAHAN
V BIAYA DIBAYAR DIMUKA (OHC)
VI BIAYA BANGUNAN

TOTAL INVESTASI (MODAL KERJA)

7 EXECUTIVE SUMMARY
A. RENCANA PENERIMAAN
I Penjualan Rumah
II Penerimaan Kelebihan Tanah
TOTAL OMSET
TITIPAN GIMMICK
TITIPAN PPH FINAL

TOTAL PENERIMAAN

B. RENCANA PENGELUARAN
I BIAYA PEROLEHAN LAHAN
(termasuk fee perantara, pajak dll)
II BIAYA PERIJINAN
(di kantor Pemda dan BPN)
III BIAYA PEMATANGAN LAHAN
(infrastruktur, utilitas, fasos/fasum, dll)
IV BIAYA DIBAYAR DIMUKA (OHC)
V BIAYA BANGUNAN
VII BIAYA LAIN LAIN
VIII PENGEMBALIAN TITIPAN
VIII.1. Titipan Gimmick
VIII.2. Titipan PPH Final

TOTAL PENGELUARAN

C. LABA TOTAL (After Tax)

LABA UNTUK PEMILIK TANAH
LABA UNTUK DEVELOPER
 DRAFT ANALISA KELAYAKAN
SBY
SBY 20000
SBY

0.00% 2 HARGA JUAL MA

- m2 TYPE BANGUNAN
60.00 % LUAS KAVLING
- m2 a HARGA BANGUNAN
65,000 Rp/m2 b HARGA TANAH
108,333 Rp/m2 c LAIN LAIN
- Rp TOTAL (a + b + c)
2.00 Tahun d Up 5% GIMMICK
36 m2 e Up 5% PPH Final (dibay
3,150,000 Rp/m2 GRAND TOTAL
113,400,000 Rp/unit PPN 10% (dibayar real 5%)
90 m2 HARGA + PPN 10%
- unit rumah

- unit rumah KOMPETITOR

13,083,529 Rp/unit HARGA
Syirkah SELISIH HARGA KITA TE
KOMPETITOR

95,614 Rp/m2 -00 Rp

7,014 Rp/m2 -00 4 OMSET

90,467 Rp/m2 -00 F
14,714 Rp/m2 -00 G
6.39 H
207,810 Rp/m2 3.20 TOTAL O
960,000 Rp/m2
1,167,810 Rp/m2 17.97 HPP RUMAH
- Rp

6 CHECK AND BAL

- 2.00% x harga tanah

1
 - 2.50% x harga tanah 1
- 10.00% x total biaya perijinan

- 5.00% x total biaya pematangan lahan

- 20.00% x total OHC 2

226,800,000 200.00% unit rumah contoh

226,800,000 3

8 ANALISA KELAY
RETURN
- INVESTMENT
- RETURN ON INVESTMEN
-
- 9 SHARE COMPOS
- SHARE INVESTASI

- OPR
INV

- #DIV/0! %
SHARE PROFIT
- #DIV/0! %
OPR
- #DIV/0! % INV

- #DIV/0! %
- #DIV/0! %
- #DIV/0! %

- #DIV/0! %
- #DIV/0! %

- 100.00 %

-
- 20 %
- 80 %
ELAYAKAN

HARGA JUAL MANUAL

TYPE BANGUNAN 36
LUAS KAVLING 90
HARGA BANGUNAN 113,400,000
HARGA TANAH 105,102,868
LAIN LAIN 13,083,529
TOTAL (a + b + c) 231,586,397
Up 5% GIMMICK 4,631,728
Up 5% PPH Final (dibayar real 3%) 5,789,660
GRAND TOTAL 242,007,785
10% 24,200,779
HARGA + PPN 10% 266,208,564

KOMPETITOR 54/90
HARGA 480,000,000
SELISIH HARGA KITA TERHADAP (213,791,436)
KOMPETITOR (44.54)
LEBIH MURAH

OMSET
OMSET BANGUNAN -
OMSET TANAH -
OMSET LAIN LAIN -
TOTAL OMSET -

HPP RUMAH 155,607,785

CHECK AND BALANCE

TARGET LABA -
 TOTAL OMSET -
TARGET LABA MIN 20% DARI TOTAL OMSET
TOTAL OHC -
TOTAL OMSET -
BIAYA OHC MAX 7% DARI TOTAL OMSET
HARGA PEROLEHAN 65,000
HARGA JUAL 1,167,810
HARGA JUAL TANAH MIN 4X DARI HARGA PEROLEHAN

ANALISA KELAYAKAN FINANSIAL

RETURN -
INVESTMENT 226,800,000
RETURN ON INVESTMENT (ROI) 0%

SHARE COMPOSITION
SHARE INVESTASI
SHARE COMPOSITION VALUE
100% 226,800,000
0% -
226,800,000

SHARE PROFIT
SHARE COMPOSITION VALUE
100.00% -
0.00% -
-
sub total a
sub total b
sub total c
sub total (a + b + c)
sub total d
sub total e
sub total (a + b + c + d + e)

266,208,564

Rp
Rp
%

Rp
Rp
Rp
Rp

#DIV/0!
 #DIV/0!

#DIV/0!

17.97

Rp
Rp
pertahun
 105489260.433929 131,407,007
No Uraian DP Periode
urut no kav LB LT TOTAL ( Rp. ) 15% BEP Unit

1 Kav 1 36 82 184053540.530357 27,608,031 10

309209948.091 33
2 Kav 2 36 82 184053540.530357 27,608,031 10
309248031.079554 33
3 Kav 3 36 82 184053540.530357 27,608,031 10
309248031.079554 33
4 Kav 4 36 82 184053540.530357 27,608,031 10
309248031.079554 33
5 Kav 5 36 82 184053540.530357 27,608,031 10
309248031.079554 33
6 Kav 6 36 82 184053540.530357 27,608,031 10
309248031.079554 33
7 Kav 7 36 82 184053540.530357 27,608,031 10
309248031.079554 33
8 Kav 8 36 82 184053540.530357 27,608,031 10
309248031.079554 33
9 Kav 9 36 82 184053540.530357 0 0
184053540.530357 BEP
10 Kav 10 36 82 184053540.530357 27,608,031 10
309248031.079554 33
11 Kav 11 36 82 184053540.530357 27,608,031 10
309248031.079554 33
12 Kav 12 36 82 184053540.530357 27,608,031 10
309248031.079554 33
13 Kav 13 36 82 184053540.530357 27,608,031 10
309248031.079554 33
14 Kav 14 36 82 184053540.530357 0 0
184053540.530357 BEP
15 Kav 15 36 82 184053540.530357 27,608,031 10
309248031.079554 33
16 Kav 16 36 82 184053540.530357 27,608,031 10
309248031.079554 33
17 Kav 17 36 82 184053540.530357 27,608,031 10
309248031.079554 33
18 Kav 18 36 82 184053540.530357 27,608,031 10
309248031.079554 33
19 Kav 19 36 82 184053540.530357 27,608,031 10
309248031.079554 33
20 Kav 20 36 82 184053540.530357 27,608,031 10
309248031.079554 33
21 Kav 21 36 82 184053540.530357 27,608,031 10
309248031.079554 33
22 Kav 22 36 82 184053540.530357 27,608,031 10
309248031.079554 33
23 Kav 23 36 82 184053540.530357 27,608,031 10
309248031.079554 33
24 Kav 24 36 82 184053540.530357 27,608,031 10
 309248031.079554 33
25 Kav 25 36 82 184053540.530357 27,608,031 10
309248031.079554 33
26 Kav 26 36 82 184053540.530357 27,608,031 10
309248031.079554 33
27 Kav 27 36 82 184053540.530357 27,608,031 10
309248031.079554 33
28 Kav 28 36 82 184053540.530357 27,608,031 10
309248031.079554 33
29 Kav 29 36 82 184053540.530357 27,608,031 10
309248031.079554 33
30 Kav 30 36 82 184053540.530357 27,608,031 10
309248031.079554 33
31 Kav 31 36 82 184053540.530357 27,608,031 10
309248031.079554 33
32 Kav 32 36 82 184053540.530357 27,608,031 10
309248031.079554 33
33 Kav 33 36 82 184053540.530357 27,608,031 10
309248031.079554 33
34 Kav 34 36 82 184053540.530357 27,608,031 10
309248031.079554 33
35 Kav 35 36 82 184053540.530357 27,608,031 10
309248031.079554 33
36 Kav 36 36 82 184053540.530357 27,608,031 10
309248031.079554 33
37 Kav 37 36 82 184053540.530357 27,608,031 10
309248031.079554 33
38 Kav 38 36 82 184053540.530357 27,608,031 10
309248031.079554 33
39 Kav 39 36 82 184053540.530357 27,608,031 10
309248031.079554 33
40 Kav 40 36 82 184053540.530357 27,608,031 10
309248031.079554 33
41 Kav 41 36 82 184053540.530357 27,608,031 10
309248031.079554 33
42 Kav 42 36 82 184053540.530357 27,608,031 10
309248031.079554 33
43 Kav 43 36 82 184053540.530357 27,608,031 10
309248031.079554 33
44 Kav 44 36 82 184053540.530357 27,608,031 10
309248031.079554 33
45 Kav 45 36 82 184053540.530357 27,608,031 10
309248031.079554 33
46 Kav 46 36 82 184053540.530357 27,608,031 10
309248031.079554 33
47 Kav 47 36 82 184053540.530357 27,608,031 10
309248031.079554 33
48 Kav 48 36 82 184053540.530357 27,608,031 10
309248031.079554 33
49 Kav 49 36 82 184053540.530357 27,608,031 10
309248031.079554 33
50 Kav 50 36 82 184053540.530357 27,608,031 10
309248031.079554 33
51 Kav 51 36 82 184053540.530357 27,608,031 10
309248031.079554 33
52 Kav 52 36 82 184053540.530357 27,608,031 10
309248031.079554 33
53 Kav 53 36 82 184053540.530357 27,608,031 10
309248031.079554 33
54 Kav 54 36 82 184053540.530357 27,608,031 10
309248031.079554 33
55 Kav 55 36 82 184053540.530357 27,608,031 10
309248031.079554 33
56 Kav 56 36 82 184053540.530357 27,608,031 10
309248031.079554 33
57 Kav 57 36 82 184053540.530357 27,608,031 10
309248031.079554 33
58 Kav 58 36 82 184053540.530357 27,608,031 10
309248031.079554 33
59 Kav 59 36 82 184053540.530357 27,608,031 10
309248031.079554 33
60 Kav 60 36 82 184053540.530357 27,608,031 10
309248031.079554 33
61 Kav 61 36 82 184053540.530357 27,608,031 10
309248031.079554 33
62 Kav 62 36 82 184053540.530357 27,608,031 10
309248031.079554 33
63 Kav 63 36 82 184053540.530357 27,608,031 10
309248031.079554 33
64 Kav 64 36 82 184053540.530357 27,608,031 10
309248031.079554 33
65 Kav 65 36 82 184053540.530357 27,608,031 10
309248031.079554 33
66 Kav 66 36 82 184053540.530357 27,608,031 10
309248031.079554 33
67 Kav 67 36 82 184053540.530357 27,608,031 10
309248031.079554 33
68 Kav 68 36 82 184053540.530357 27,608,031 10
309248031.079554 33
69 Kav 69 36 82 184053540.530357 27,608,031 10
309248031.079554 33
70 Kav 70 36 82 184053540.530357 27,608,031 10
309248031.079554 33
71 Kav 71 36 82 184053540.530357 27,608,031 10
309248031.079554 33
72 Kav 72 36 82 184053540.530357 27,608,031 10
309248031.079554 33
73 Kav 73 36 82 184053540.530357 27,608,031 10
309248031.079554 33
74 Kav 74 36 82 184053540.530357 27,608,031 10
309248031.079554 33
75 Kav 75 36 82 184053540.530357 27,608,031 10
 309248031.079554 33
76 Kav 76 36 82 184053540.530357 27,608,031 10
309248031.079554 33
77 Kav 77 36 82 184053540.530357 27,608,031 10
309248031.079554 33
78 Kav 78 36 82 184053540.530357 27,608,031 10
309248031.079554 33
79 Kav 79 36 82 184053540.530357 27,608,031 10
309248031.079554 33
80 Kav 80 36 82 184053540.530357 27,608,031 10
309248031.079554 33
81 Kav 81 36 82 184053540.530357 27,608,031 10
309248031.079554 33
82 Kav 82 36 82 184053540.530357 27,608,031 10
309248031.079554 33
83 Kav 83 36 82 184053540.530357 27,608,031 10
309248031.079554 33
84 Kav 84 36 82 184053540.530357 27,608,031 10
309248031.079554 33
85 Kav 85 36 82 184053540.530357 27,608,031 10
309248031.079554 33
86 Kav 86 36 82 184053540.530357 27,608,031 10
309248031.079554 33
87 Kav 87 36 82 184053540.530357 27,608,031 10
309248031.079554 33
88 Kav 88 36 82 184053540.530357 27,608,031 10
309248031.079554 33
89 Kav 89 36 82 184053540.530357 27,608,031 10
309248031.079554 33
90 Kav 90 36 82 184053540.530357 27,608,031 10
309248031.079554 33
91 Kav 91 36 82 184053540.530357 27,608,031 10
309248031.079554 33
92 Kav 92 36 82 184053540.530357 27,608,031 10
309248031.079554 33
93 Kav 93 36 82 184053540.530357 27,608,031 10
309248031.079554 33
94 Kav 94 36 82 184053540.530357 27,608,031 10
309248031.079554 33
95 Kav 95 36 82 184053540.530357 27,608,031 10
309248031.079554 33
96 Kav 96 36 82 184053540.530357 27,608,031 10
309248031.079554 33
97 Kav 97 36 82 184053540.530357 27,608,031 10
309248031.079554 33
98 Kav 98 36 82 184053540.530357 27,608,031 10
309248031.079554 33
99 Kav 99 36 82 184053540.530357 27,608,031 10
309248031.079554 33
100 Kav 100 36 82 184053540.530357 27,608,031 10
309248031.079554 33
101 Kav 101 36 82 184053540.530357 27,608,031 10
309248031.079554 33
102 Kav 102 36 82 184053540.530357 27,608,031 10
309248031.079554 33
103 Kav 103 36 82 184053540.530357 27,608,031 10
309248031.079554 33
104 Kav 104 36 82 184053540.530357 27,608,031 10
309248031.079554 33
105 Kav 105 36 82 184053540.530357 27,608,031 10
309248031.079554 33
106 Kav 106 36 82 184053540.530357 27,608,031 10
309248031.079554 33
107 Kav 107 36 82 184053540.530357 27,608,031 10
309248031.079554 33
108 Kav 108 36 82 184053540.530357 27,608,031 10
309248031.079554 33
109 Kav 109 36 82 184053540.530357 27,608,031 10
309248031.079554 33
110 Kav 110 36 82 184053540.530357 27,608,031 10
309248031.079554 33
111 Kav 111 36 82 184053540.530357 27,608,031 10
309248031.079554 33
112 Kav 112 36 82 184053540.530357 27,608,031 10
309248031.079554 33
113 Kav 113 36 82 184053540.530357 27,608,031 10
309248031.079554 33
114 Kav 114 36 82 184053540.530357 27,608,031 10
309248031.079554 33
115 Kav 115 36 82 184053540.530357 27,608,031 10
309248031.079554 33
116 Kav 116 36 82 184053540.530357 27,608,031 10
309248031.079554 33
117 Kav 117 36 82 184053540.530357 27,608,031 10
309248031.079554 44
118 Kav 118 36 82 184053540.530357 27,608,031 10
309248031.079554 44
119 Kav 119 36 82 184053540.530357 27,608,031 10
309248031.079554 44
120 Kav 120 36 82 184053540.530357 27,608,031 5
238808031.079554 29
121 Kav 121 36 82 108745683.75 16,311,853 5
141111852.5625 55
122 Kav 122 36 82 108745683.75 16,311,853 5
141111852.5625 55
123 Kav 123 36 82 108745683.75 16,311,853 5
141111852.5625 55
124 Kav 124 36 82 108745683.75 16,311,853 5
141111852.5625 55
125 Kav 125 36 82 108745683.75 16,311,853 5
141111852.5625 55
126 Kav 126 36 82 108745683.75 16,311,853 5
 141111852.5625 55
127 Kav 127 36 82 108745683.75 16,311,853 5
141111852.5625 55
128 Kav 128 36 82 108745683.75 16,311,853 5
141111852.5625 55
129 Kav 129 36 82 108745683.75 16,311,853 5
141111852.5625 55
130 Kav 130 36 82 108745683.75 16,311,853 5
141111852.5625 55
131 Kav 131 36 82 108745683.75 16,311,853 5
141111852.5625 55
132 Kav 132 36 82 108745683.75 16,311,853 5
141111852.5625 55
133 Kav 133 36 82 108745683.75 16,311,853 5
141111852.5625 55
134 Kav 134 36 82 108745683.75 16,311,853 2
112431852.5625 BEP
135 Kav 135 36 82 108745683.75 16,311,853 5
141111852.5625 55
136 Kav 136 36 82 108745683.75 16,311,853 5
141111852.5625 55
137 Kav 137 36 82 108745683.75 16,311,853 5
141111852.5625 55
138 Kav 138 36 82 108745683.75 16,311,853 5
141111852.5625 55
139 Kav 139 36 82 108745683.75 16,311,853 5
141111852.5625 55
140 Kav 140 36 82 108745683.75 16,311,853 5
141111852.5625 55
141 Kav 141 36 82 108745683.75 16,311,853 5
141111852.5625 55
142 Kav 142 36 82 108745683.75 16,311,853 5
141111852.5625 55
143 Kav 143 36 82 108745683.75 16,311,853 5
141111852.5625 55
144 Kav 144 36 82 108745683.75 16,311,853 5
141111852.5625 55
145 Kav 145 36 82 108745683.75 16,311,853 5
141111852.5625 55
146 Kav 146 36 82 108745683.75 16,311,853 8
167895852.5625 73
147 Kav 147 36 82 108745683.75 16,311,853 8
167895852.5625 73
148 Kav 148 36 82 108745683.75 16,311,853 8
167895852.5625 73
149 Kav 149 36 82 108745683.75 16,311,853 8
167895852.5625 73
150 Kav 150 36 82 108745683.75 16,311,853 8
167895852.5625 73
151 Kav 151 36 82 108745683.75 16,311,853 8
167895852.5625 73
152 Kav 152 36 82 108745683.75 16,311,853 8
167895852.5625 73
153 Kav 153 36 82 108745683.75 16,311,853 8
167895852.5625 73
154 Kav 154 36 82 108745683.75 16,311,853 8
167895852.5625 73
155 Kav 155 36 82 108745683.75 16,311,853 8
167895852.5625 73
156 Kav 156 36 82 108745683.75 16,311,853 8
167895852.5625 73
157 Kav 157 36 82 108745683.75 16,311,853 8
167895852.5625 73
158 Kav 158 36 82 108745683.75 16,311,853 8
167895852.5625 73
159 Kav 159 36 82 108745683.75 16,311,853 8
73
160 Kav 160 36 82 108745683.75 16,311,853 8
73
161 Kav 161 36 82 108745683.75 16,311,853 8
73
162 Kav 162 36 82 108745683.75 16,311,853 8
73
163 Kav 163 36 82 108745683.75 16,311,853 8
73
164 Kav 164 36 82 108745683.75 16,311,853 8
73
165 Kav 165 36 82 108745683.75 16,311,853 8
73
166 Kav 166 36 82 108745683.75 16,311,853 8
73
167 Kav 167 36 82 108745683.75 16,311,853 8
73
168 Kav 168 36 82 108745683.75 16,311,853 8
73
169 Kav 169 36 82 108745683.75 16,311,853 8
73
170 Kav 170 36 82 108745683.75 16,311,853 8
73
171 Kav 171 36 82 0 0 5
#DIV/0!
172 Kav 172 36 82 0 0 5
#DIV/0!
173 Kav 173 36 82 0 0 5
#DIV/0!
174 Kav 174 36 82 0 0 5
#DIV/0!
175 Kav 175 36 82 0 0 5
#DIV/0!
176 Kav 176 36 82 0 0 5
#DIV/0!
177 Kav 177 36 82 0 0 5
 #DIV/0!
178 Kav 178 36 82 0 0 5
#DIV/0!
179 Kav 179 36 82 0 0 5
#DIV/0!
180 Kav 180 36 82 0 0 5
#DIV/0!
181 Kav 181 36 82 0 0 5
#DIV/0!
182 Kav 182 36 82 0 0 5
#DIV/0!
183 Kav 183 36 82 0 0 5
#DIV/0!
184 Kav 184 36 82 0 0 5
#DIV/0!
185 Kav 185 36 82 0 0 5
#DIV/0!
186 Kav 186 36 82 0 0 5
#DIV/0!
187 Kav 187 36 82 0 0 5
#DIV/0!
188 Kav 188 36 82 0 0 5
#DIV/0!
189 Kav 189 36 82 0 0 5
#DIV/0!
190 Kav 190 36 82 0 0 5
#DIV/0!
191 Kav 191 36 82 0 0 5
#DIV/0!
192 Kav 192 36 82 0 0 5
#DIV/0!
193 Kav 193 36 82 0 0 5
#DIV/0!
194 Kav 194 36 82 0 0 5
#DIV/0!
195 Kav 195 36 82 0 0 5
#DIV/0!
196 Kav 196 36 82 0 0 1
BEP
197 Kav 197 36 82 0 0 1
BEP
198 Kav 198 36 82 0 0 1
BEP
199 Kav 199 36 82 0 0 1
BEP
200 Kav 200 36 82 0 0 1
BEP
201 Kav 201 36 82 0 0 1
BEP
202 Kav 202 36 82 0 0 1
BEP
203 Kav 203 36 82 0 0 1
0 BEP
204 Kav 204 36 82 0 0 8
0 #DIV/0!
205 Kav 205 36 82 0 0 5
0 #DIV/0!
206 Kav 206 36 82 0 0 5
0 #DIV/0!
207 Kav 207 36 82 0 0 5
0 #DIV/0!
208 Kav 208 36 82 0 0 5
0 #DIV/0!
209 Kav 209 36 82 0 0 5
0 #DIV/0!
210 Kav 210 36 82 0 0 8
0 #DIV/0!
211 Kav 211 36 82 0 0 8
0 #DIV/0!
212 Kav 212 36 82 0 0 8
0 #DIV/0!
213 Kav 213 36 82 0 0 8
0 #DIV/0!
214 Kav 214 36 82 0 0 8
0 #DIV/0!
215 Kav 215 36 82 0 0 8
0 #DIV/0!
216 Kav 216 36 82 0 0 8
0 #DIV/0!
217 Kav 217 36 82 0 0 8
0 #DIV/0!
218 Kav 218 36 82 0 0 1
0 BEP
219 Kav 219 36 82 0 0 1
0 BEP
220 Kav 220 36 82 0 0 1
0 BEP
221 Kav 221 36 82 0 0 1
0 BEP
222 Kav 222 36 82 0 0 1
0 BEP
223 Kav 223 36 82 0 0 1
0 BEP
224 Kav 224 36 82 0 0 1
0 BEP
225 Kav 225 36 82 0 0 3
0 BEP
226 Kav 226 36 82 0 0 3
0 BEP
227 Kav 227 36 82 0 0 3
0 BEP
228 Kav 228 36 82 0 0 3
 0 BEP
229 Kav 229 36 82 0 0 3
0 BEP
230 Kav 230 36 82 0 0 3
0 BEP
231 Kav 231 36 82 0 0 5
0 #DIV/0!
232 Kav 232 36 82 0 0 5
0 #DIV/0!
233 Kav 233 36 82 0 0 5
0 #DIV/0!
234 Kav 234 36 82 0 0 5
0 #DIV/0!
235 Kav 235 36 82 0 0 5
0 #DIV/0!
236 Kav 236 36 82 0 0 5
0 #DIV/0!
237 Kav 237 36 82 0 0 8
0 #DIV/0!
238 Kav 238 36 82 0 0 8
0 #DIV/0!
239 Kav 239 36 82 0 0 8
0 #DIV/0!
240 Kav 240 36 82 0 0 8
0 #DIV/0!
241 Kav 241 36 82 0 0 8
0 #DIV/0!
242 Kav 242 36 82 0 0 8
0 #DIV/0!
243 Kav 243 36 82 0 0 10
0 #DIV/0!
244 Kav 244 36 82 0 0 10
0 #DIV/0!
245 Kav 245 36 82 0 0 10
0 #DIV/0!
246 Kav 246 36 82 0 0 10
0 #DIV/0!
247 Kav 247 36 82 0 0 10
0 #DIV/0!
248 Kav 248 36 82 0 0 1
0 BEP
249 Kav 249 36 82 0 0 1
0 BEP
250 Kav 250 36 82 0 0 1
0 BEP
251 Kav 251 36 82 0 0 1
0 BEP
252 Kav 252 36 82 0 0 1
0 BEP
253 Kav 253 36 82 0 0 1
0 BEP
254 Kav 254 36 82 0 0 1
0 BEP
255 Kav 255 36 82 0 0 1
0 BEP
256 Kav 256 36 82 0 0 1
0 BEP
257 Kav 257 36 82 0 0 5
0 #DIV/0!
258 Kav 258 36 82 0 0 5
0 #DIV/0!
259 Kav 259 36 82 0 0 5
0 #DIV/0!
260 Kav 260 36 82 0 0 3
0 BEP
261 Kav 261 36 82 0 0 3
0 BEP
262 Kav 262 36 82 0 0 1
0 BEP
263 Kav 263 36 82 0 0 1
0 BEP
264 Kav 264 36 82 0 0 1
0 BEP
265 Kav 265 36 82 0 0 0
0 BEP
266 Kav 266 36 82 0 0 0
0 BEP
267 Kav 267 36 82 0 0 0
0 BEP
268 Kav 268 36 82 0 0 0
0 BEP
269 Kav 269 36 82 0 0 0
0 BEP
270 Kav 270 36 82 0 0 0
0 BEP
271 Kav 271 36 82 0 0 0

27599016907.9232 4,441,447,377 Total DP

42486816750.8022 40,043,961,917 Total Angsura
∑ Pendapatan
 1 2 3 4 5
1 2 3 4 5
Jan-17 Feb-17 Mar-17 Apr-17 May-17

9,202,677 9,202,677.03 9,202,677.03 - -

2,346,683 2,346,683
9,202,677 9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677 9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677 9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677 9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677 9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677 9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
184,053,541 - - -
0
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
184,053,541 - -
0
9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03

9,202,677 9,202,677.03

9,202,677 9,202,677.03
9,202,677 9,202,677.03

9,202,677 9,202,677.03

9,202,677 9,202,677.03

9,202,677 9,202,677.03

9,202,677

9,202,677

9,202,677

9,202,677

9,202,677

9,202,677

9,202,677

9,202,677
 9,202,677

9,202,677 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03 -

2,347,000
9,202,677 9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677 9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677 9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
9,202,677 9,202,677.03 9,202,677.03

5,437,284 5,437,284.19 5,437,284.19 - -

2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
 2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
4,005,000 4,005,000
5,437,284 5,437,284.19 5,437,284.19 - -
2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
2,080,000 2,080,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000
5,437,284 5,437,284.19 5,437,284.19 - -
1,579,000 1,579,000

0
- - -

- - -

- - -

- - -

- - -

- - -
- - -

- -

- -

- -

- -

- -

- -

- -

-
 -

- -

- - -

363890979.64 805619476.91 520336489.09 230066925.66 239269602.69

0.00 0.00 0.00 116869682.64 135645682.64
363,890,980 805,619,477 520,336,489 346,936,608 374,915,285

Bulan Ke-1 Ke-2 Ke-3 Ke-4 Ke-5

363,890,980 1,169,510,457 1,689,846,946 2,036,783,554 2,411,698,839
 4 4 4 4
6 7 8 9
Jun-17 Jul-17 Aug-17 Sep-17

- - - -
2,346,683 2,346,683 2,346,683 2,346,683
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
0 0 0 0
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
0 0 0 0
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
9,202,677.03 - - -
2,347,000 2,347,000 2,347,000
9,202,677.03 - - -
2,347,000 2,347,000 2,347,000
9,202,677.03 - - -
 2,347,000 2,347,000 2,347,000
9,202,677.03 - - -
2,347,000 2,347,000 2,347,000
9,202,677.03 - - -
2,347,000 2,347,000 2,347,000
9,202,677.03 - - -
2,347,000 2,347,000 2,347,000
9,202,677.03 - - -
2,347,000 2,347,000 2,347,000
9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03

9,202,677 9,202,677.03

9,202,677 9,202,677.03

9,202,677 9,202,677.03

9,202,677 9,202,677.03

9,202,677 9,202,677.03

9,202,677 9,202,677.03

9,202,677 9,202,677.03

9,202,677 9,202,677.03

9,202,677 9,202,677.03

9,202,677

9,202,677

9,202,677

9,202,677

9,202,677

9,202,677

9,202,677

9,202,677

9,202,677

9,202,677
 9,202,677

9,202,677 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03 -

2,347,000
9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677.03 - - -
2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
3,520,000 3,520,000 3,520,000 3,520,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
4,005,000 4,005,000 4,005,000 4,005,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
2,080,000 2,080,000 2,080,000 2,080,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000
 - - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - - -
1,579,000 1,579,000 1,579,000 1,579,000

0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
 0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0
- - - -
0 0 0
- - - -
0 0 0
- - - -
0 0 0
- - - -
0 0 0
- - - -
0 0 0
- - - -
0 0 0
- - - -
0 0
- - - -
0 0
- - - -
0 0
- - - -
0 0
- - - -
0 0
- - - -
0 0
- - - -
0 0
- - - -
0 0
- - - -
0
- - - -
0
- - - -
0
- - - -
0
- - - -
0
- - - -
0
- - - -
0
- - - -
0
- - - -
0
- - -

- - -

- - -

- - -

- - -

- - -

- - -

- - -

- - -

- -

- -

- -

- -

- -

- -

- -

- -

- -

- -

-
-

-
 -

- -

- - -

- - - -
0
- - - -
0 0
- - - -
0 0 0
- - - -
0 0 0 0
- - - -

248472279.72 266877633.77 285282987.82 294485664.85

157941682.64 176717682.64 197840682.64 221310682.64
406,413,962 443,595,316 483,123,670 515,796,347

Ke-6 Ke-7 Ke-8 Ke-9

2,818,112,802 3,261,708,118 3,744,831,789 4,260,628,136
 4 4 4 4
10 11 12 13
Oct-17 Nov-17 Dec-17 Jan-18

- - -
2,346,683 2,346,683 2,346,683 2,346,683
- - -
2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
0 0 0 0
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
0 0 0 0
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
 - - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
9,202,677.03 - - -
2,347,000 2,347,000 2,347,000
9,202,677.03 - - -
2,347,000 2,347,000 2,347,000
9,202,677.03 - - -
2,347,000 2,347,000 2,347,000
9,202,677.03 - - -
2,347,000 2,347,000 2,347,000
9,202,677.03 - - -
2,347,000 2,347,000 2,347,000
9,202,677.03 - - -
2,347,000 2,347,000 2,347,000
9,202,677.03 - - -
2,347,000 2,347,000 2,347,000
9,202,677.03 - - -
2,347,000 2,347,000 2,347,000
9,202,677.03 - - -
2,347,000 2,347,000 2,347,000
9,202,677.03 - - -
2,347,000 2,347,000 2,347,000
9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
 2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
9,202,677 9,202,677.03 9,202,677.03 -
2,347,000
9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03

9,202,677 9,202,677.03

9,202,677 9,202,677.03

9,202,677 9,202,677.03

9,202,677 9,202,677.03

9,202,677 9,202,677.03
 9,202,677 9,202,677.03

9,202,677 9,202,677.03

9,202,677 9,202,677.03

9,202,677 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03

9,202,677 9,202,677.03 9,202,677.03 -

2,347,000
9,202,677.03 9,202,677.03 - -
2,347,000 2,347,000
9,202,677.03 - - -
2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - -
3,520,000 3,520,000 3,520,000 3,520,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
4,005,000 4,005,000 4,005,000 4,005,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
2,080,000 2,080,000 2,080,000 2,080,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000
 - - -
1,579,000 1,579,000 1,579,000 1,579,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000
- - -
1,579,000 1,579,000 1,579,000 1,579,000

0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
 0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0 0
- - - -
0 0 0
- - - -
0 0 0
- - - -
0 0 0
- - - -
0 0 0
- - - -
0 0 0
- - - -
0 0 0
- - - -
0 0 0
- - - -
0 0 0
- - - -
0 0 0
- - - -
0 0 0
- - - -
0 0
- - - -
0 0
- - - -
0 0
- - - -
0 0
- - - -
0 0
- - - -
0 0
- - - -
 0 0
- - - -
0 0
- - - -
0 0
- - - -
0 0
- - - -
0
- - - -
0
- - - -
0
- - - -
0
- - - -
0
- - - -
0
- - - -
0
- - - -
0
- - - -
0
- - - -
0
- - -

- - -

- - -

- - -

- - -

- - -

- - -

- - -

- - -

- - -

- -

- -

- -
- -
- -
- -
0 0
- -
0 0
- -
0 0
- -
0 0
- -
0 0
- -
0 0
- -
303688341.88 303688341.88
244780682.64 270597682.64
548,469,025 574,286,025
Ke-10 Ke-11
4,809,097,161 5,383,383,185 5,974,283,533
- -
- -
- -
- -
- -
- -
- -
- -
-
- -
0
- -
0 0
- -
0
- -
0 0
- -
0 0
- -
0 0
- -
0 0
- -
0 0
- -
294485664.85 193256217.56
296414682.64 322231682.64
590,900,347 515,487,900
Ke-12 Ke-13
6,489,771,433
 6 7
14 15 16 17 18
Feb-18 Mar-18 Apr-18 May-18 Jun-18

2,346,683 2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0 0
-
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
-
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
-
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
-
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
-
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
-
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
-
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
 - - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
 2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
9,202,677.03 - - - -
2,347,000 2,347,000 2,347,000 2,347,000
9,202,677.03 - - - -
2,347,000 2,347,000 2,347,000 2,347,000
9,202,677.03 - - - -
2,347,000 2,347,000 2,347,000 2,347,000
9,202,677.03 - - - -
2,347,000 2,347,000 2,347,000 2,347,000
9,202,677.03 - - - -
2,347,000 2,347,000 2,347,000 2,347,000
9,202,677.03 - - - -
2,347,000 2,347,000 2,347,000 2,347,000
9,202,677.03 - - - -
2,347,000 2,347,000 2,347,000 2,347,000
9,202,677.03 - - - -
2,347,000 2,347,000 2,347,000 2,347,000
9,202,677.03 - - - -
2,347,000 2,347,000 2,347,000 2,347,000
9,202,677.03 - - - -
2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
-
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

-
3,520,000 3,520,000 3,520,000 3,520,000 3,520,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

4,005,000 4,005,000 4,005,000 4,005,000 4,005,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

0 0 0 0 0
-
0 0 0 0 0
-
0 0 0 0 0
-
0 0 0 0 0
-
0 0 0 0 0
-
0 0 0 0 0
-
 0 0 0 0 0
-
0 0 0 0 0
- -
0 0 0 0 0
- -
0 0 0 0 0
- -
0 0 0 0 0
- -
0 0 0 0 0
- -
0 0 0 0 0
- -
0 0 0 0 0
- -
0 0 0 0 0
- - -
0 0 0 0 0
- - -
0 0 0 0 0
- - -
0 0 0 0 0
- - -
0 0 0 0 0
- - -
0 0 0 0 0
- - -
0 0 0 0 0
- - -
0 0 0 0 0
- - -
0 0 0 0 0
- - - -
0 0 0 0 0
- - - -
0 0 0 0 0
- - - -
0 0 0 0 0
- - - -
0 0 0 0 0
- - - -
0 0 0 0 0
- - - -
0 0 0 0 0
- - - -
0 0 0 0 0
- - - -
0 0 0 0 0
- - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
 0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0
- - - - -
0 0 0 0
 - - - - -
0 0 0 0
- - - - -
0 0 0 0
- - - - -
0 0 0 0
- - - - -
0 0 0 0
- - - - -
0 0 0 0
- - - - -
0 0 0 0
- - - - -
0 0 0 0
- - - - -
0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - -
0 0 0 0 0
- - -
0 0 0 0 0
- -
0 0 0 0 0
-
0 0 0 0 0

92026770.27 0.00 0.00 0.00 0.00

348048682.64 371518682.64 371518682.64 371518682.64 371518682.64
440,075,453 371,518,683 371,518,683 371,518,683 371,518,683

Ke-14 Ke-15 Ke-16 Ke-17 Ke-18

6,929,846,886 7,301,365,568 7,672,884,251 8,044,402,934 8,415,921,616
 19 20 21 22 23
Jul-18 Aug-18 Sep-18 Oct-18 Nov-18

2,346,683 2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

-
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
-
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
-
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
-
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
-
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
-
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
-
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
-
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
-
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
-
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
 - - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- - -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
- -
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000
-
2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000 2,347,000

3,520,000 3,520,000 3,520,000 3,520,000 3,520,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

4,005,000 4,005,000 4,005,000 4,005,000 4,005,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000 2,080,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000 1,579,000

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
 0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
-
0 0 0 0 0
-
0 0 0 0 0
-
0 0 0 0 0
-
0 0 0 0 0
-
0 0 0 0 0
-
0 0 0 0 0
-
0 0 0 0 0
-
0 0 0 0 0
-
0 0 0 0 0
-
0 0 0 0 0
- -
0 0 0 0 0
- -
0 0 0 0 0
- -
0 0 0 0 0
- -
0 0 0 0 0
- -
0 0 0 0 0
- -
0 0 0 0 0
- -
 0 0 0 0 0
- -
0 0 0 0 0
- -
0 0 0 0 0
- -
0 0 0 0 0
- - -
0 0 0 0 0
- - -
0 0 0 0 0
- - -
0 0 0 0 0
- - -
0 0 0 0 0
- - -
0 0 0 0 0
- - -
0 0 0 0 0
- - -
0 0 0 0 0
- - -
0 0 0 0 0
- - -
0 0 0 0 0
- - -
0 0 0 0 0
- - - -
0 0 0 0 0
- - - -
0 0 0 0 0
- - - -
0 0 0 0 0
- - - -
0 0 0 0 0
- - - -
0 0 0 0 0
- - - -
0 0 0 0 0
- - - -
0 0 0 0 0
- - - -
0 0 0 0 0
- - - -
0 0 0 0 0
- - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
 - - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - - -
0 0 0 0 0
- - - -
0 0 0 0 0
- - -
0 0 0 0 0
- -
0 0 0 0 0
-
0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0.00 0.00 0.00 0.00 0.00

371518682.64 371518682.64 371518682.64 371518682.64 371518682.64
371,518,683 371,518,683 371,518,683 371,518,683 371,518,683

Ke-19 Ke-20 Ke-21 Ke-22 Ke-23

8,787,440,299 9,158,958,981 9,530,477,664 9,901,996,347 10,273,515,029
 24 25 26 27
Dec-18 Jan-19 Feb-19 Mar-19

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

3,520,000 3,520,000 3,520,000 3,520,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

4,005,000 4,005,000 4,005,000 4,005,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

371518682.64 371518682.64 371518682.64 371518682.64
371,518,683 371,518,683 371,518,683 371,518,683

Ke-24 Ke-25 Ke-26 Ke-27

10,645,033,712 11,016,552,395 11,388,071,077 11,759,589,760
 28 29 30 31
Apr-19 May-19 Jun-19 Jul-19
3.00

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

3,520,000 3,520,000 3,520,000 3,520,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

0 0 0 0

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

367513682.64 367513682.64 367513682.64 367513682.64
367,513,683 367,513,683 367,513,683 367,513,683

Ke-28 Ke-29 Ke-30 Ke-31

12,127,103,443 12,494,617,125 12,862,130,808 13,229,644,491
 32 33 34 35
Aug-19 Sep-19 Oct-19 Nov-19

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

3,520,000 3,520,000 3,520,000 3,520,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

0 0 0 0

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

367513682.64 367513682.64 367513682.64 367513682.64
367,513,683 367,513,683 367,513,683 367,513,683

Ke-32 Ke-33 Ke-34 Ke-35

13,597,158,173 13,964,671,856 14,332,185,538 14,699,699,221
 36 37 38 39
Dec-19 Jan-20 Feb-20 Mar-20

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

3,520,000 3,520,000 3,520,000 3,520,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

0 0 0 0

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

367513682.64 367513682.64 367513682.64 367513682.64
367,513,683 367,513,683 367,513,683 367,513,683

Ke-36 Ke-37 Ke-38 Ke-39

15,067,212,904 15,434,726,586 15,802,240,269 16,169,753,952
 40 41 42 43
Apr-20 May-20 Jun-20 Jul-20
4

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

3,520,000 3,520,000 3,520,000 3,520,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

0 0 0 0

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

367513682.64 367513682.64 367513682.64 367513682.64
367,513,683 367,513,683 367,513,683 367,513,683

Ke-40 Ke-41 Ke-42 Ke-43

16,537,267,634 16,904,781,317 17,272,295,000 17,639,808,682
 44 45 46 47
Aug-20 Sep-20 Oct-20 Nov-20

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

3,520,000 3,520,000 3,520,000 3,520,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

0 0 0 0

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

367513682.64 367513682.64 367513682.64 367513682.64
367,513,683 367,513,683 367,513,683 367,513,683

Ke-44 Ke-45 Ke-46 Ke-47

18,007,322,365 18,374,836,048 18,742,349,730 19,109,863,413
 48 49 50 51
Dec-20 Jan-21 Feb-21 Mar-21

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

3,520,000 3,520,000 3,520,000 3,520,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

0 0 0 0

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

367513682.64 367513682.64 367513682.64 367513682.64
367,513,683 367,513,683 367,513,683 367,513,683

Ke-48 Ke-49 Ke-50 Ke-51

19,477,377,095 19,844,890,778 20,212,404,461 20,579,918,143
 52 53 54 55
Apr-21 May-21 Jun-21 Jul-21
5

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

3,520,000 3,520,000 3,520,000 3,520,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

0 0 0 0

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

367513682.64 367513682.64 367513682.64 367513682.64
367,513,683 367,513,683 367,513,683 367,513,683

Ke-52 Ke-53 Ke-54 Ke-55

20,947,431,826 21,314,945,509 21,682,459,191 22,049,972,874
 56 57 58 59
Aug-21 Sep-21 Oct-21 Nov-21

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

3,520,000 3,520,000 3,520,000 3,520,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

0 0 0 0

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

367513682.64 367513682.64 367513682.64 367513682.64
367,513,683 367,513,683 367,513,683 367,513,683

Ke-56 Ke-57 Ke-58 Ke-59

22,417,486,557 22,785,000,239 23,152,513,922 23,520,027,605
 60 61 62 63
Dec-21 Jan-22 Feb-22 Mar-22

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

3,520,000 3,520,000 3,520,000 3,520,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

0 0 0 0

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

2,080,000 2,080,000 2,080,000 2,080,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

367513682.64 367513682.64 367513682.64 367513682.64
367,513,683 367,513,683 367,513,683 367,513,683

Ke-60 Ke-61 Ke-62 Ke-63

23,887,541,287 24,255,054,970 24,622,568,652 24,990,082,335
 64 65 66 67
Apr-22 May-22 Jun-22 Jul-22
6

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

3,520,000 3,520,000 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

317593682.64 317593682.64 314073682.64 314073682.64
317,593,683 317,593,683 314,073,683 314,073,683

Ke-64 Ke-65 Ke-66 Ke-67

25,307,676,018 25,625,269,700 25,939,343,383 26,253,417,066
 68 69 70 71
Aug-22 Sep-22 Oct-22 Nov-22

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

314073682.64 314073682.64 314073682.64 314073682.64
314,073,683 314,073,683 314,073,683 314,073,683

Ke-68 Ke-69 Ke-70 Ke-71

26,567,490,748 26,881,564,431 27,195,638,114 27,509,711,796
 72 73 74 75
Dec-22 Jan-23 Feb-23 Mar-23

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

314073682.64 314073682.64 314073682.64 314073682.64
314,073,683 314,073,683 314,073,683 314,073,683

Ke-72 Ke-73 Ke-74 Ke-75

27,823,785,479 28,137,859,161 28,451,932,844 28,766,006,527
 76 77 78 79
Apr-23 May-23 Jun-23 Jul-23
7

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

314073682.64 314073682.64 314073682.64 314073682.64
314,073,683 314,073,683 314,073,683 314,073,683

Ke-76 Ke-77 Ke-78 Ke-79

29,080,080,209 29,394,153,892 29,708,227,575 30,022,301,257
 80 81 82 83
Aug-23 Sep-23 Oct-23 Nov-23

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

314073682.64 314073682.64 314073682.64 314073682.64
314,073,683 314,073,683 314,073,683 314,073,683

Ke-80 Ke-81 Ke-82 Ke-83

30,336,374,940 30,650,448,623 30,964,522,305 31,278,595,988
 84 85 86 87
Dec-23 Jan-24 Feb-24 Mar-24

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

314073682.64 314073682.64 314073682.64 314073682.64
314,073,683 314,073,683 314,073,683 314,073,683

Ke-84 Ke-85 Ke-86 Ke-87

31,592,669,671 31,906,743,353 32,220,817,036 32,534,890,718
 88 89 90 91
Apr-24 May-24 Jun-24 Jul-24
8

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

314073682.64 314073682.64 314073682.64 314073682.64
314,073,683 314,073,683 314,073,683 314,073,683

Ke-88 Ke-89 Ke-90 Ke-91

32,848,964,401 33,163,038,084 33,477,111,766 33,791,185,449
 92 93 94 95
Aug-24 Sep-24 Oct-24 Nov-24

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

314073682.64 314073682.64 314073682.64 314073682.64
314,073,683 314,073,683 314,073,683 314,073,683

Ke-92 Ke-93 Ke-94 Ke-95

34,105,259,132 34,419,332,814 34,733,406,497 35,047,480,180
 96 97 98 99
Dec-24 Jan-25 Feb-25 Mar-25

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

1,579,000 1,579,000 1,579,000 1,579,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

314073682.64 314073682.64 314073682.64 314073682.64
314,073,683 314,073,683 314,073,683 314,073,683

Ke-96 Ke-97 Ke-98 Ke-99

35,361,553,862 35,675,627,545 35,989,701,228 36,303,774,910
 100 101 102 103
Apr-25 May-25 Jun-25 Jul-25
9

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

274598682.64 274598682.64 274598682.64 274598682.64
274,598,683 274,598,683 274,598,683 274,598,683

Ke-100 Ke-101 Ke-102 Ke-103

36,578,373,593 36,852,972,275 37,127,570,958 37,402,169,641
40% 125,629,473
60% 188,444,210 94,222,105
 104 105 106 107
Aug-25 Sep-25 Oct-25 Nov-25

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

274598682.64 274598682.64 274598682.64 274598682.64
274,598,683 274,598,683 274,598,683 274,598,683

Ke-104 Ke-105 Ke-106 Ke-107

37,676,768,323 37,951,367,006 38,225,965,689 38,500,564,371
 108 109 110 111
Dec-25 Jan-26 Feb-26 Mar-26

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

274598682.64 274598682.64 274598682.64 274598682.64
274,598,683 274,598,683 274,598,683 274,598,683

Ke-108 Ke-109 Ke-110 Ke-111

38,775,163,054 39,049,761,737 39,324,360,419 39,598,959,102
 112 113 114 115
Apr-26 May-26 Jun-26 Jul-26
10

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

274598682.64 274598682.64 274598682.64 274598682.64
274,598,683 274,598,683 274,598,683 274,598,683

Ke-112 Ke-113 Ke-114 Ke-115

39,873,557,785 40,148,156,467 40,422,755,150 40,697,353,832
 116 117 118 119
Aug-26 Sep-26 Oct-26 Nov-26

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

274598682.64 274598682.64 274598682.64 274598682.64
274,598,683 274,598,683 274,598,683 274,598,683

Ke-116 Ke-117 Ke-118 Ke-119

40,971,952,515 41,246,551,198 41,521,149,880 41,795,748,563
 120 121 122 123
Dec-26 Jan-27 Feb-27 Mar-27

2,346,683 2,346,683 2,346,683 2,346,683

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0.00 0.00 0.00 0.00

274598682.64 274598682.64 274598682.64 274598682.64
274,598,683 274,598,683 274,598,683 274,598,683

Ke-120 Ke-121 Ke-122 Ke-123

42,070,347,246 42,344,945,928 42,619,544,611 42,894,143,294
 124 125 126 127
Apr-27 May-27 Jun-27 Jul-27

2,347,000

2,347,000

2,347,000

2,347,000

2,347,000

2,347,000 2,347,000

2,347,000 2,347,000

2,347,000 2,347,000

2,347,000 2,347,000

2,347,000 2,347,000

2,347,000 2,347,000

2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000

2,347,000

2,347,000

2,347,000

0 0
0

0 0

0 0

0 0

0 0

0 0
0 0

0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0

0 0

0.00 0.00 0.00 0.00

251129000.00 232353000.00 213577000.00 194801000.00
251,129,000 232,353,000 213,577,000 194,801,000

Ke-124 Ke-125 Ke-126 Ke-127

43,145,272,294 43,377,625,294 43,591,202,294 43,786,003,294
 128 129 130 131
Aug-27 Sep-27 Oct-27 Nov-27
2,347,000

2,347,000

2,347,000

2,347,000

2,347,000

2,347,000

2,347,000

2,347,000

2,347,000

2,347,000 2,347,000

2,347,000 2,347,000

2,347,000 2,347,000

2,347,000 2,347,000
2,347,000 2,347,000

2,347,000 2,347,000

2,347,000 2,347,000

2,347,000 2,347,000

2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000

2,347,000
0

0
0 0

0 0

0 0

0 0

0 0

0 0

0 0

0 0

0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0

0 0

0.00 0.00 0.00 0.00

173678000.00 150208000.00 126738000.00 100921000.00
173,678,000 150,208,000 126,738,000 100,921,000

Ke-128 Ke-129 Ke-130 Ke-131

43,959,681,294 44,109,889,294 44,236,627,294 44,337,548,294
 132 133 134 135
Dec-27 Jan-28 Feb-28 Mar-28
2,347,000

2,347,000

2,347,000

2,347,000

2,347,000

2,347,000

2,347,000

2,347,000

2,347,000

2,347,000

2,347,000 2,347,000

2,347,000 2,347,000

2,347,000 2,347,000

2,347,000 2,347,000

2,347,000 2,347,000

2,347,000 2,347,000

2,347,000 2,347,000

2,347,000 2,347,000

2,347,000 2,347,000

2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000 2,347,000

2,347,000 2,347,000

2,347,000
0

0 0

0 0

0 0

0 0

0 0

0 0

0 0

0 0

0 0

0 0

0 0 0

0 0 0
 0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0

0.00 0.00 0.00 0.00

75104000.00 49287000.00 23470000.00 0.00
75,104,000 49,287,000 23,470,000 -

Ke-132 Ke-133 Ke-134 Ke-135

44,412,652,294 44,461,939,294 44,485,409,294 44,485,409,294
 136 137 138 139
Apr-28 May-28 Jun-28 Jul-28
 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
- - - -

Ke-136 Ke-137 Ke-138 Ke-139

44,485,409,294 44,485,409,294 44,485,409,294 44,485,409,294
 140 141 142 143 144
Aug-28 Sep-28 Oct-28 Nov-28 Dec-28
 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
- - - - -

Ke-140 Ke-141 Ke-142 Ke-143 Ke-144

44,485,409,294 44,485,409,294 44,485,409,294 44,485,409,294 ###
 - - - - - -
- - - - - -
- - - - - -

Ke-147 Ke-148 Ke-149 Ke-150 Ke-151 Ke-152

#REF! #REF! #REF! #REF! #REF! #REF!
 PROYEKSI BUDGETING
Nama Proyek
Lokasi
Project Start

A BIAYA PEROLEHAN LAHAN eff (%) 70.00

No Biaya Volume Satuan

A.1. Pembelian lahan

1 Nilai Lahan keseluruhan 20,000 m2
2 Kompensasi dll - ls
3 Nilai Fee Mediator (perantara) 1.50% LS
Sub Total A.1
A.2. Legal Pembelian Lahan
1 Pengecekan Sertipikat 1 surat
2 Akta PKS 1 ls
3 Akta Kuasa Menjual 1 ls
4 Akta Kuasa Membangun 1 ls
5 Akta Kuasa Mengurus 1 ls
6 Akta Kuasa Memecahkan Sertipikat 1 ls
7 Dokumen lain-lain (jika ada) 1 ls
Sub Total A.2
A.3. Sertifikasi Lahan
1 Biaya Pengukuran Lahan 20,000 m2
2 Biaya lain-lain (jika ada) 1 ls
Sub Total A.3
A.4. Pajak Pajak
1 PBB tahun kedepan 2 ls
2 BPHTB 0.00% -
3 Pajak lain-lain (jika ada) 1 -
Sub Total A.4
TOTAL ( A.1 + A.2 + A.3 + A.4 )
PEMBEBANAN (A)

B BIAYA PERIJINAN
No Biaya Volume Satuan

1 Rekomendasi / Sosialisasi Warga 20 ls

2 Rekomendasi kel / kec 2 Unit
3 Ijin Pemanfaatan Tanah (IPT) 1 unit
4 Blok Plan / Gambar Situasi / site plan 6,000 Rp/m2
5 Kompensasi Lingkungan 1 ls
6 Naik Girik ke SHM -
7 Lain lain 1
TOTAL
PEMBEBANAN (B)
 C BIAYA PEMATANGAN LAHAN
No Biaya Volume Satuan

C.1. Infrastruktur
1 Pembersihan lahan ( rumput, akar pohon, dll) 20,000 m2
2 Cut and Fill (pembentukan badan jalan & kavling) 20,000 m2
3 Gerbang Masuk / Pos Jaga 1 ls
4 Merk Perumahan 1 ls
5 Pagar Keliling
5.2. Pagar Beton 20 m1
6 Pekerjaan Saluran Air Kotor
6.1. galian 178 mx0,5 m x 0,5 m (Ka-Ki) 400 m3
6.2. pemasangan buis beton RJ Class Ø30 cm (Ka-Ki) 800 m1
7 Pembuatan Jalan Lingkungan 800
7.1. pengaspalan hotmix 2,500 m2
8 Pemasangan Kansteen 1,600 m1
9 Pemasangan bak kontrol 170 unit
10 Pohon Peneduh 187 pohon
11 Rumputisasi Taman 1,000 m2
12 Dinding Penahan Tanah (Talud) 100 m1
13 Street Furniture 2 ls
14 Penimbunan 2,000 m3
15 Resapan Komunal - ls
16 Lain - Lain (biaya tak terduga) 2 ls
Sub Total C.1
C.2. Utilitas
1 Jaringan Listrik Induk 1 ls
2 Tiang PLN (3) dan kabel SR 3 titik
3 PJU (Penerangan Jalan Umum) 50 titik
Sub Total C.2
C.3. Fasilitas Sosial / Umum
1 Sarana Ibadah (Mushola) 100 m2
2 Play Ground - ls
3 Kompensasi Tanah Makam 150 m2
4 Lain - lain 1 unit
Sub Total C.3
C.4. Pemeliharaan dan Pembinaan Lingkungan
1 Pembinaan Lingkungan (Polsek, preman, dll) 24 bulan
2 Petugas Kebersihan (sampah) 24 bulan
3 Petugas Keamanan, 1 orang 24 bulan
Sub Total C.4
TOTAL ( C.1 + C.2 + C.3 + C.4 )
PEMBEBANAN (C)

D BIAYA DIBAYAR DIMUKA (OHC)

No Biaya Volume Satuan

D.1. Persiapan Kantor dan Inventaris

 1 Sewa Tempat Untuk Kantor 1 Tahun
2 Perbaikan Dan Renovasi 1 ls
3 Partisi, Panel, dan Backdrop 5 ls
4 Perlengkapan Kantor
4.1. Meja, kursi, lemari, dll 1 ls
4.2. Komputer, printer, fax, UPS, dll 1 ls
4.3. AC, kipas angin, dll 1 ls
5 Lain - lain 1 LS
Sub Total D.1
D.2. Operasional Kantor
1 Tagihan Listrik, Air, Telepon 24 bulan
2 ATK dan Stationery 24 bulan
3 Operasional Transportasi dan akomodasi 24 bulan
4 Belanja rumah tangga (teh, kopi dll) 24 bulan
5 Lain - lain 24 bulan
Sub Total D.2
D.3. Gaji Karyawan
1 org 24 bulan
1 Org 24 bulan
Sub Total D.3
D.4. Promosi
1 Cetak Brosur, Flyer, Leaflet 5 kali
2 Billboard, Signboard 2 ls
3 Pameran 2 kali
4 Spanduk 20 bulan
5 Event, Open House dll 3 kali
6 Lain - Lain 2 ls
Sub Total D.5
D.5. Kesejahteraan
1 Training, Outbond, Team Building - ls
2 Sumbangan sumbangan 24 bulan
Sub Total D.6
TOTAL (D.1+D.2+D.3+D.4+D.5+D.6)
PEMBEBANAN (D)

REKAPITULASI;

A BIAYA PEROLEHAN LAHAN 95,614 Rp/m2

B BIAYA PERIJINAN 7,014 Rp/m2
C BIAYA PEMATANGAN LAHAN 90,467 Rp/m2
D BIAYA DIBAYAR DIMUKA (OHC) 14,714 Rp/m2

HARGA POKOK TANAH (HPT) 207,810 Rp/m2

TARGET LABA 550,000 Rp/m2
HARGA JUAL TANAH 757,810 Rp/m2
TARGET LABA 7,700,000,000 Rp/m2
E BIAYA PRODUKSI RUMAH
Harga Satuan bangunan (Rp/m2) 02
Type Biaya Volume Satuan

36 Kavling 01 1 unit
36 Kavling 02 1 unit
36 Kavling 03 1 unit
36 Kavling 04 1 unit
36 Kavling 05 1 unit
36 Kavling 06 1 unit
36 Kavling 07 1 unit
36 Kavling 08 1 unit
36 Kavling 09 1 unit
36 Kavling 10 1 unit
36 Kavling 11 1 unit
36 Kavling 12 1 unit
36 Kavling 13 1 unit
36 Kavling 14 1 unit
36 Kavling 15 1 unit
36 Kavling 16 1 unit
36 Kavling 17 1 unit
36 Kavling 18 1 unit
36 Kavling 19 1 unit
36 Kavling 20 1 unit
36 Kavling 21 1 unit
36 Kavling 22 1 unit
36 Kavling 23 1 unit
36 Kavling 24 1 unit
36 Kavling 25 1 unit
36 Kavling 26 1 unit
36 Kavling 27 1 unit
36 Kavling 28 1 unit
36 Kavling 29 1 unit
36 Kavling 30 1 unit
36 Kavling 31 1 unit
36 Kavling 32 1 unit
36 Kavling 33 1 unit
36 Kavling 34 1 unit
36 Kavling 35 1 unit
36 Kavling 36 1 unit
36 Kavling 37 1 unit
36 Kavling 38 1 unit
36 Kavling 39 1 unit
36 Kavling 40 1 unit
36 Kavling 41 1 unit
36 Kavling 42 1 unit
36 Kavling 43 1 unit
36 Kavling 44 1 unit
36 Kavling 45 1 unit
36 Kavling 46 1 unit
36 Kavling 47 1 unit
36 Kavling 48 1 unit
36 Kavling 49 1 unit
36 Kavling 50 1 unit
36 Kavling 51 1 unit
36 Kavling 52 1 unit
36 Kavling 53 1 unit
36 Kavling 54 1 unit
36 Kavling 55 1 unit
36 Kavling 56 1 unit
36 Kavling 57 1 unit
36 Kavling 58 1 unit
36 Kavling 59 1 unit
36 Kavling 60 1 unit
36 Kavling 61 1 unit
36 Kavling 62 1 unit
36 Kavling 63 1 unit
36 Kavling 64 1 unit
36 Kavling 65 1 unit
36 Kavling 66 1 unit
36 Kavling 67 1 unit
36 Kavling 68 1 unit
36 Kavling 69 1 unit
36 Kavling 70 1 unit
36 Kavling 71 1 unit
36 Kavling 72 1 unit
36 Kavling 73 1 unit
36 Kavling 74 1 unit
36 Kavling 75 1 unit
36 Kavling 76 1 unit
36 Kavling 77 1 unit
36 Kavling 78 1 unit
36 Kavling 79 1 unit
36 Kavling 80 1 unit
36 Kavling 81 1 unit
36 Kavling 82 1 unit
36 Kavling 83 1 unit
36 Kavling 84 1 unit
36 Kavling 85 1 unit
36 Kavling 86 1 unit
36 Kavling 87 1 unit
36 Kavling 88 1 unit
36 Kavling 89 1 unit
36 Kavling 90 1 unit
36 Kavling 91 1 unit
36 Kavling 92 1 unit
36 Kavling 93 1 unit
36 Kavling 94 1 unit
36 Kavling 95 1 unit
36 Kavling 96 1 unit
36 Kavling 97 1 unit
36 Kavling 98 1 unit
36 Kavling 99 1 unit
36 Kavling 100 1 unit
36 Kavling 101 1 unit
36 Kavling 102 1 unit
36 Kavling 103 1 unit
36 Kavling 104 1 unit
36 Kavling 105 1 unit
36 Kavling 106 1 unit
36 Kavling 107 1 unit
36 Kavling 108 1 unit
36 Kavling 109 1 unit
36 Kavling 110 1 unit
36 Kavling 111 1 unit
36 Kavling 112 1 unit
36 Kavling 113 1 unit
36 Kavling 114 1 unit
36 Kavling 115 1 unit
36 Kavling 116 1 unit
36 Kavling 117 1 unit
36 Kavling 118 1 unit
36 Kavling 119 1 unit
36 Kavling 120 1 unit
- Kavling 121 1 unit
- Kavling 122 1 unit
- Kavling 123 1 unit
- Kavling 124 1 unit
- Kavling 125 1 unit
- Kavling 126 1 unit
- Kavling 127 1 unit
- Kavling 128 1 unit
- Kavling 129 1 unit
- Kavling 130 1 unit
- Kavling 131 1 unit
- Kavling 132 1 unit
- Kavling 133 1 unit
- Kavling 134 1 unit
- Kavling 135 1 unit
- Kavling 136 1 unit
- Kavling 137 1 unit
- Kavling 138 1 unit
- Kavling 139 1 unit
- Kavling 140 1 unit
- Kavling 141 1 unit
- Kavling 142 1 unit
- Kavling 143 1 unit
- Kavling 144 1 unit
- Kavling 145 1 unit
- Kavling 146 1 unit
- Kavling 147 1 unit
- Kavling 148 1 unit
- Kavling 149 1 unit
- Kavling 150 1 unit
- Kavling 151 1 unit
- Kavling 152 1 unit
- Kavling 153 1 unit
- Kavling 154 1 unit
- Kavling 155 1 unit
- Kavling 156 1 unit
- Kavling 157 1 unit
- Kavling 158 1 unit
- Kavling 159 1 unit
- Kavling 160 1 unit
- Kavling 161 1 unit
- Kavling 162 1 unit
- Kavling 163 1 unit
- Kavling 164 1 unit
- Kavling 165 1 unit
- Kavling 166 1 unit
- Kavling 167 1 unit
- Kavling 168 1 unit
- Kavling 169 1 unit
- Kavling 170 1 unit
- Kavling 171 1 unit
- Kavling 172 1 unit
- Kavling 173 1 unit
- Kavling 174 1 unit
- Kavling 175 1 unit
- Kavling 176 1 unit
- Kavling 177 1 unit
- Kavling 178 1 unit
- Kavling 179 1 unit
- Kavling 146 1 unit
- Kavling 147 1 unit
- Kavling 148 1 unit
- Kavling 149 1 unit
- Kavling 150 1 unit
- Kavling 151 1 unit
- Kavling 152 1 unit
- Kavling 153 1 unit
- Kavling 154 1 unit
- Kavling 155 1 unit
- Kavling 156 1 unit
- Kavling 157 1 unit
- Kavling 158 1 unit
- Kavling 159 1 unit
- Kavling 160 1 unit
- Kavling 161 1 unit
- Kavling 162 1 unit
- Kavling 163 1 unit
- Kavling 164 1 unit
- Kavling 165 1 unit
- Kavling 166 1 unit
- Kavling 167 1 unit
- Kavling 168 1 unit
- Kavling 169 1 unit
- Kavling 170 1 unit
- Kavling 171 1 unit
- Kavling 172 1 unit
- Kavling 173 1 unit
- Kavling 174 1 unit
- Kavling 175 1 unit
- Kavling 176 1 unit
- Kavling 177 1 unit
- Kavling 178 1 unit
- Kavling 179 1 unit
- Kavling 180 1 unit
- Kavling 181 1 unit
- Kavling 182 1 unit
- Kavling 183 1 unit
- Kavling 184 1 unit
- Kavling 185 1 unit
- Kavling 186 1 unit
- Kavling 187 1 unit
- Kavling 188 1 unit
- Kavling 189 1 unit
- Kavling 190 1 unit
- Kavling 191 1 unit
- Kavling 192 1 unit
- Kavling 193 1 unit
- Kavling 194 1 unit
- Kavling 195 1 unit
- Kavling 196 1 unit
- Kavling 197 1 unit
- Kavling 198 1 unit
- Kavling 199 1 unit
- Kavling 200 1 unit
- Kavling 201 1 unit
- Kavling 202 1 unit
- Kavling 203 1 unit
- Kavling 204 1 unit
- Kavling 205 1 unit
- Kavling 206 1 unit
- Kavling 207 1 unit
- Kavling 208 1 unit
- Kavling 209 1 unit
- Kavling 210 1 unit
- Kavling 211 1 unit
- Kavling 212 1 unit
- Kavling 213 1 unit
- Kavling 214 1 unit
- Kavling 215 1 unit
- Kavling 216 1 unit
- Kavling 217 1 unit
- Kavling 218 1 unit
- Kavling 219 1 unit
- Kavling 220 1 unit
- Kavling 221 1 unit
- Kavling 222 1 unit
- Kavling 223 1 unit
- Kavling 224 1 unit
- Kavling 225 1 unit
- Kavling 226 1 unit
- Kavling 227 1 unit
- Kavling 228 1 unit
- Kavling 229 1 unit
- Kavling 230 1 unit
- Kavling 231 1 unit
- Kavling 232 1 unit
- Kavling 233 1 unit
- Kavling 234 1 unit
- Kavling 235 1 unit
- Kavling 236 1 unit
- Kavling 237 1 unit
- Kavling 238 1 unit
- Kavling 239 1 unit
- Kavling 240 1 unit
- Kavling 241 1 unit
- Kavling 242 1 unit
- Kavling 243 1 unit
- Kavling 244 1 unit
- Kavling 245 1 unit
- Kavling 246 1 unit
- Kavling 247 1 unit
- Kavling 248 1 unit
- Kavling 249 1 unit
- Kavling 250 1 unit
- Kavling 251 1 unit
- Kavling 252 1 unit
 - Kavling 253 1 unit
- Kavling 254 1 unit
- Kavling 255 1 unit
- Kavling 256 1 unit
- Kavling 257 1 unit
- Kavling 258 1 unit
- Kavling 259 1 unit
- Kavling 260 1 unit
- Kavling 261 1 unit
- Kavling 262 1 unit
- Kavling 263 1 unit
- Kavling 264 1 unit
- Kavling 265 1 unit
- Kavling 266 1 unit
- Kavling 267 1 unit
- Kavling 268 1 unit
- Kavling 269 1 unit
- Kavling 270 1 unit
- Kavling 271 1 unit

Total

F BIAYA PEMBEBANAN PERUNIT RUMAH

Pembebanan Perunit Bangunan
No Biaya Volume Satuan

1 Biaya Sambung Listrik (PLN) 170 Unit

2 Biaya Sambung Air Bersih (Pompa listrik) 170 Unit
3 Biaya Splitsing Sertipikat 170 Unit
4 Biaya IMB (incl. Retribusinya) 170 Unit
5 Biaya Maintenance (sebelum STB) 170 Unit
6 Biaya Pembuatan Taman Halaman Depan 170 Unit
7 Pagar pembatas kavling 170 Unit
8 Pemasangan Telkom 170 Unit
9 Fee Marketing 100 Unit
Total
3,871,692
G. BIAYA PPH & PPN
No Biaya Volume Satuan

1 PPH FINAL 100 unit

2 PPN 100 unit
 Jan-17 Feb-17
Luas Nett (m2) 14,000.00
1 2
Harga Satuan Total
0
10%
65,000 1,300,000,000 1,300,000,000 130,000,000
1 - 0
1,300,000,000 19,500,000 19,500,000 9,750,000 9,750,000
1,319,500,000 1,319,500,000 139,750,000 9,750,000

1,500,000 1,500,000 1,500,000 1,500,000

2,500,000 2,500,000 2,500,000 2,500,000
1,500,000 1,500,000 1,500,000 1,500,000
1,500,000 1,500,000 1,500,000 1,500,000
1,500,000 1,500,000 1,500,000 1,500,000
1,500,000 1,500,000 1,500,000 1,500,000
2,000,000 2,000,000 2,000,000 2,000,000
12,000,000 12,000,000 12,000,000 0

155 3,100,000 3,100,000 3,100,000

2,000,000 2,000,000 2,000,000 500,000 500,000
5,100,000 5,100,000 500,000 3,600,000

1,000,000 2,000,000 2,000,000

1,000,000,000 - 0 0
- - 0
2,000,000 2,000,000 0 0
1,338,600,000
Rp/m2 95,614.29

Harga Satuan Total

100,000 2,000,000 2,000,000 1,000,000 1,000,000

4,250,000 8,500,000 8,500,000 8,500,000
75,000,000 75,000,000 75,000,000
450 2,700,000 2,700,000
5,000,000 5,000,000 5,000,000
- - 0
5,000,000 5,000,000 5,000,000 5,000,000
98,200,000 6,000,000 9,500,000
Rp/m2 7,014
 Harga Satuan Total

1,000 20,000,000 20,000,000 20,000,000

2,500 50,000,000 50,000,000 12,500,000
25,000,000 25,000,000 25,000,000
15,000,000 15,000,000 15,000,000
0
400,000 8,000,000 8,000,000
0
50,000 20,000,000 20,000,000
100,000 80,000,000 80,000,000
0
90,000 225,000,000 225,000,000
50,000 80,000,000 80,000,000
600,000 102,000,000 102,000,000
30,000 5,610,000 5,610,000
20,000 20,000,000 20,000,000
200,000 20,000,000 20,000,000
10,000,000 20,000,000 20,000,000
100,000 200,000,000 200,000,000 100,000,000
30,000,000 - 0
5,000,000 10,000,000 10,000,000
900,610,000 32,500,000 100,000,000

15,000,000 15,000,000 15,000,000

21,000,000 63,000,000 63,000,000
500,000 25,000,000 25,000,000
103,000,000 0 0

2,000,000 200,000,000 200,000,000

50,000,000 - 0
19,500 2,925,000 2,925,000
- - 0 0 0
202,925,000 0 0

500,000 12,000,000 12,000,000 500,000 500,000

1,000,000 24,000,000 24,000,000 1,000,000 1,000,000
1,000,000 24,000,000 24,000,000 1,000,000 1,000,000
60,000,000 2,500,000 2,500,000
1,266,535,000
Rp/m2 90,467

Harga Satuan Total

 14,000,000 14,000,000 14,000,000 14,000,000
5,000,000 5,000,000 5,000,000 0
1,000,000 5,000,000 5,000,000 0
0
5,000,000 5,000,000 5,000,000
5,000,000 5,000,000 5,000,000
5,000,000 5,000,000 5,000,000
5,000,000 5,000,000 5,000,000
44,000,000 0 14,000,000

500,000 12,000,000 12,000,000 500,000 500,000

200,000 4,800,000 4,800,000 200,000 200,000
500,000 12,000,000 12,000,000 500,000 500,000
200,000 4,800,000 4,800,000 200,000 200,000
100,000 2,400,000 2,400,000 100,000 100,000
36,000,000 1,500,000 1,500,000

2,500,000 60,000,000 60,000,000 2,500,000 2,500,000

2,500,000 60,000,000 60,000,000 2,500,000 2,500,000
120,000,000 5,000,000 5,000,000

2,000,000 10,000,000 10,000,000 2,000,000

1,500,000 3,000,000 3,000,000
5,000,000 10,000,000 10,000,000
500,000 10,000,000 10,000,000 2,500,000 2,500,000
5,000,000 15,000,000 15,000,000 15,000,000
3,000,000 6,000,000 6,000,000
54,000,000 4,500,000 17,500,000

20,000,000 - 0
500,000 12,000,000 12,000,000 500,000 500,000
12,000,000 500,000 500,000
206,000,000
Rp/m2 14,714

12.62 %
0.93 %
11.94 %
1.94 %

72.58 %
100.00 %
Harga Satuan Total
Harga Satuan
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 90,000,000 90,000,000
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
 2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
2,500,000 - 0
0

762,500,000 10,800,000,000 0 0

Jumlah Unit : 170

Harga Satuan Total

2,000,000 340,000,000 340,000,000

2,000,000 340,000,000 340,000,000
4,000,000 680,000,000 680,000,000
2,000,000 340,000,000 340,000,000
100,000 17,000,000 17,000,000
500,000 85,000,000 85,000,000
500,000 85,000,000 85,000,000
- - 0
3,372,000 337,200,000 337,266,667
11,100,000 2,224,200,000 0 0
13,083,529

Harga Satuan Total

3,372,000 337,200,000 337,200,000

16,732,140 1,673,214,005 1,673,214,005
20,104,140 2,010,414,005 0 0

TOTAL 17,943,949,005
 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17
3 4 5 6 7 8

10%
130,000,000
-

0 0 0 130,000,000 0 0

0 0 0 0 0 0

500,000 500,000
500,000 500,000 0 0 0 0

0 0 0 0 0 0

75,000,000
2,700,000
5,000,000
0

75,000,000 2,700,000 5,000,000 0 0 0

 12,500,000 12,500,000 12,500,000

1,402,500

100,000,000

500,000 500,000 500,000 500,000

112,500,000 0 13,000,000 500,000 14,402,500 500,000

0 0 0 0 0 0

0 0 0 0 0 0
0 0 0 0 0 0

500,000 500,000 500,000 500,000 500,000 500,000

1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000
 5,000,000
5,000,000

5,000,000
5,000,000
5,000,000
5,000,000
0 0 0 30,000,000 0 0

500,000 500,000 500,000 500,000 500,000 500,000

200,000 200,000 200,000 200,000 200,000 200,000
500,000 500,000 500,000 500,000 500,000 500,000
200,000 200,000 200,000 200,000 200,000 200,000
100,000 100,000 100,000 100,000 100,000 100,000
1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000

2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000

2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000
5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000

2,000,000 2,000,000
3,000,000
5,000,000
2,500,000 2,500,000

2,500,000 4,500,000 0 5,000,000 5,000,000 0

500,000 500,000 500,000 500,000 500,000 500,000

500,000 500,000 500,000 500,000 500,000 500,000
0 0 0 0 0 0

63,693,333 63,693,333
0 0 0 0 0 0

0 0 0 0 0 0
Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18
9 10 11 12 13 14

20%
260,000,000

0 0 0 260,000,000 0 0

0 0 0 0 0 0

0 0 0 0 0 0

1,000,000

0 1,000,000 0 0 0 0

0 0 0 0 0 0
 20,000,000

1,402,500 1,402,500 1,402,500

20,000,000
20,000,000
20,000,000

500,000 500,000 500,000 500,000 500,000 500,000

1,902,500 500,000 1,902,500 20,500,000 61,902,500 500,000

0 0 0 0 0 0

2,925,000
0 0 0 0 0 0
0 0 0 2,925,000 0 0

500,000 500,000 500,000 500,000 500,000 500,000

1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000
 0 0 0 0 0 0

500,000 500,000 500,000 500,000 500,000 500,000

200,000 200,000 200,000 200,000 200,000 200,000
500,000 500,000 500,000 500,000 500,000 500,000
200,000 200,000 200,000 200,000 200,000 200,000
100,000 100,000 100,000 100,000 100,000 100,000
1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000

2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000

2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000
5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000

2,000,000 2,000,000

5,000,000

6,000,000
5,000,000 2,000,000 0 0 8,000,000 0

500,000 500,000 500,000 500,000 500,000 500,000

500,000 500,000 500,000 500,000 500,000 500,000
13,500,000
13,500,000
13,500,000
13,500,000
13,500,000
13,500,000
13,500,000
 0 0 0 0 0 94,500,000

63,693,333 63,693,333 63,693,333 18,800,000

0 0 0 0 0 0

0 0 0 0 0 0
 Mar-18 Apr-18 May-18 Jun-18 Jul-18 Aug-18
15 16 17 18 19 20

20%
260,000,000

0 0 0 260,000,000 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0
75,000,000
40,000,000 40,000,000
102,000,000

500,000 500,000 500,000 500,000 500,000 500,000

75,500,000 142,500,000 40,500,000 500,000 500,000 500,000

15,000,000
21,000,000
6,250,000
0 0 0 0 0 42,250,000

0 0 0 0 0 0
0 0 0 0 0 0

500,000 500,000 500,000 500,000 500,000 500,000

1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000
 0 0 0 0 0 0

500,000 500,000 500,000 500,000 500,000 500,000

200,000 200,000 200,000 200,000 200,000 200,000
500,000 500,000 500,000 500,000 500,000 500,000
200,000 200,000 200,000 200,000 200,000 200,000
100,000 100,000 100,000 100,000 100,000 100,000
1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000

2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000

2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000
5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000

0 0 0 0 0 0

500,000 500,000 500,000 500,000 500,000 500,000

500,000 500,000 500,000 500,000 500,000 500,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000 9,000,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000 9,000,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000 9,000,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000 9,000,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000 9,000,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000 9,000,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000 9,000,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000
13,500,000
13,500,000
13,500,000
13,500,000
13,500,000
13,500,000
13,500,000
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0
0
0
0
0
0
0
0
0
94,500,000 189,000,000 189,000,000 283,500,000 283,500,000 346,500,000

0 0 0 0

0 0 0 0 0 0

14,050,000 14,050,000 14,050,000 14,050,000 14,050,000 14,050,000

69,717,250 69,717,250 69,717,250 69,717,250 69,717,250 69,717,250
83,767,250 83,767,250 83,767,250 83,767,250 83,767,250 83,767,250
 Sep-18 Oct-18 Nov-18 Dec-18 Jan-19 Feb-19
21 22 23 24 25 26

25% 15%
325,000,000 195,000,000

0 0 0 325,000,000 0 195,000,000

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0
 25,000,000

16,000,000 16,000,000 16,000,000 16,000,000 16,000,000

75,000,000

0
500,000 500,000 500,000 500,000
16,500,000 16,500,000 16,500,000 91,500,000 41,000,000 0

21,000,000 21,000,000
6,250,000 6,250,000 6,250,000
27,250,000 27,250,000 6,250,000 0 0 0

0 0 0 0 0 0

500,000 500,000 500,000 500,000

1,000,000 1,000,000 1,000,000 1,000,000
1,000,000 1,000,000 1,000,000 1,000,000
2,500,000 2,500,000 2,500,000 2,500,000 0 0
 0 0 0 0 0 0

500,000 500,000 500,000 500,000

200,000 200,000 200,000 200,000
500,000 500,000 500,000 500,000
200,000 200,000 200,000 200,000
100,000 100,000 100,000 100,000
1,500,000 1,500,000 1,500,000 1,500,000 0 0

2,500,000 2,500,000 2,500,000 2,500,000

2,500,000 2,500,000 2,500,000 2,500,000
5,000,000 5,000,000 5,000,000 5,000,000 0 0

0 0 0 0 0 0

0
500,000 500,000 500,000 500,000
500,000 500,000 500,000 500,000 0 0
13,500,000 9,000,000
13,500,000 9,000,000
13,500,000 9,000,000
13,500,000 9,000,000
13,500,000 9,000,000
13,500,000 9,000,000
13,500,000 9,000,000
13,500,000 13,500,000 13,500,000 9,000,000
13,500,000 13,500,000 13,500,000 9,000,000
13,500,000 13,500,000 13,500,000 9,000,000
13,500,000 13,500,000 13,500,000 9,000,000
13,500,000 13,500,000 13,500,000 9,000,000
13,500,000 13,500,000 13,500,000 9,000,000
13,500,000 13,500,000 13,500,000 9,000,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000 9,000,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000 9,000,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000 9,000,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000 9,000,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000 9,000,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000 9,000,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000 9,000,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000
13,500,000 13,500,000 13,500,000
13,500,000
13,500,000
13,500,000
13,500,000
13,500,000
13,500,000
13,500,000
13,500,000
13,500,000
0
0
0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
 0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0

283,500,000 360,000,000 297,000,000 387,000,000 324,000,000 414,000,000

21,250,000 21,250,000 21,250,000 21,250,000 21,250,000 21,250,000

21,250,000 21,250,000 21,250,000 21,250,000 21,250,000 21,250,000
42,500,000 42,500,000 42,500,000 42,500,000 42,500,000 42,500,000
21,250,000 21,250,000 21,250,000 21,250,000 21,250,000 21,250,000
1,416,667 1,416,667
7,083,333 7,083,333

106,250,000 106,250,000 106,250,000 106,250,000 114,750,000 114,750,000

14,050,000 14,050,000 14,050,000 14,050,000 14,050,000 14,050,000

69,717,250 69,717,250 69,717,250 69,717,250 69,717,250 69,717,250
83,767,250 83,767,250 83,767,250 83,767,250 83,767,250 83,767,250
Mar-19 Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19
27 28 29 30 31 32 33

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

1,000,000

0 0 1,000,000 0 0 0 0

0 0 0 0 0 0 0
 15,000,000

75,000,000

0 0 0 15,000,000 0 0 75,000,000

0 0 0 0 0 0 0

200000000
0

0 0 0 0 0 0 ###

0 0 0 0 0 0 0
0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0
### 9,000,000
### 9,000,000
### 9,000,000
### 9,000,000
### 9,000,000
### 9,000,000
### 9,000,000
### 9,000,000
### ### 13,500,000 9,000,000
### ### 13,500,000 9,000,000
### ### 13,500,000 9,000,000
### ### 13,500,000 9,000,000
### ### 13,500,000 9,000,000
### ### 13,500,000 9,000,000
### ### 13,500,000 9,000,000
### ### 13,500,000 9,000,000
### ### 13,500,000 9,000,000
### ### 13,500,000 13,500,000 13,500,000 9,000,000
### ### 13,500,000 13,500,000 13,500,000 9,000,000
### ### 13,500,000 13,500,000 13,500,000 9,000,000
### ### 13,500,000 13,500,000 13,500,000 9,000,000
### ### 13,500,000 13,500,000 13,500,000 9,000,000
### ### 13,500,000 13,500,000 13,500,000 9,000,000
### ### 13,500,000 13,500,000 13,500,000 9,000,000
### ### 13,500,000 13,500,000 13,500,000 9,000,000
### ### 13,500,000 13,500,000 13,500,000 9,000,000
### 13,500,000 13,500,000 13,500,000 ### 13,500,000
### 13,500,000 13,500,000 13,500,000 ### 13,500,000
### 13,500,000 13,500,000 13,500,000 ### 13,500,000
### 13,500,000 13,500,000 13,500,000 ### 13,500,000
### 13,500,000 13,500,000 13,500,000 ### 13,500,000
### 13,500,000 13,500,000 13,500,000 ### 13,500,000
### 13,500,000 13,500,000 13,500,000 ### 13,500,000
### 13,500,000 13,500,000 13,500,000 ### 13,500,000
### 13,500,000 13,500,000 13,500,000 ### 13,500,000
### 13,500,000 13,500,000 13,500,000 ### 13,500,000
13,500,000 13,500,000 ### 13,500,000
13,500,000 13,500,000 ### 13,500,000
13,500,000 13,500,000 ### 13,500,000
13,500,000 13,500,000 ### 13,500,000
13,500,000 13,500,000 ### 13,500,000
13,500,000 13,500,000 ### 13,500,000
13,500,000 13,500,000 ### 13,500,000
13,500,000 13,500,000 ### 13,500,000
13,500,000 13,500,000 ### 13,500,000
13,500,000 13,500,000 ### 13,500,000
### 13,500,000
### 13,500,000
### 13,500,000
### 13,500,000
### 13,500,000
### 13,500,000
### 13,500,000
### 13,500,000
### 13,500,000
### 13,500,000
0
0
0
0
0
0
0
0
0
0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0
0
 0
0
0
0
0

0
0
0
0
0
0
0

### ### 378,000,000 472,500,000 391,500,000 ### ###

### ### 21,250,000 21,250,000 21,250,000 ### 21,250,000

### ### 21,250,000 21,250,000 21,250,000 ### 21,250,000
### ### 42,500,000 42,500,000 42,500,000 ### 42,500,000
### ### 21,250,000 21,250,000 21,250,000 ### 21,250,000
1,416,667 1,416,667 1,416,667 1,416,667 1,416,667 1,416,667 1,416,667
7,083,333 7,083,333 7,083,333 7,083,333 7,083,333 7,083,333 7,083,333
7,083,333 7,083,333 7,083,333 7,083,333 7,083,333 7,083,333 7,083,333

### ### 121,833,333 121,833,333 121,833,333 ### ###

### ### 14,050,000 14,050,000 14,050,000 ### 14,050,000

### ### 69,717,250 69,717,250 69,717,250 ### 69,717,250
### ### 83,767,250 83,767,250 83,767,250 ### 83,767,250
Oct-19 Nov-19 Dec-19 Jan-20 Feb-20 Mar-20 Apr-20
34 35 36 37 38 39 40

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0
 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000

0 0 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0
0 0 0 0 0 0 0

0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0
9,000,000
9,000,000
9,000,000
9,000,000
9,000,000
9,000,000
9,000,000
9,000,000
9,000,000
9,000,000
### 13,500,000 9,000,000
### 13,500,000 9,000,000
### 13,500,000 9,000,000
### 13,500,000 9,000,000
### 13,500,000 9,000,000
### 13,500,000 9,000,000
### 13,500,000 9,000,000
### 13,500,000 9,000,000
### 13,500,000 9,000,000
### 13,500,000 9,000,000
### 13,500,000 13,500,000 ### 9,000,000
### 13,500,000 13,500,000 ### 9,000,000
### 13,500,000 13,500,000 ### 9,000,000
### 13,500,000 13,500,000 ### 9,000,000
### 13,500,000 13,500,000 ### 9,000,000
### 13,500,000 13,500,000 ### 9,000,000
### 13,500,000 13,500,000 ### 9,000,000
### 13,500,000 13,500,000 ### 9,000,000
### 13,500,000 13,500,000 ### 9,000,000
### 13,500,000 13,500,000 ### 9,000,000
### 13,500,000 13,500,000 ### 13,500,000 ### 9,000,000
### 13,500,000 13,500,000 ### 13,500,000 ### 9,000,000
### 13,500,000 13,500,000 ### 13,500,000 ### 9,000,000
### 13,500,000 13,500,000 ### 13,500,000 ### 9,000,000
### 13,500,000 13,500,000 ### 13,500,000 ### 9,000,000
### 13,500,000 13,500,000 ### 13,500,000 ### 9,000,000
### 13,500,000 13,500,000 ### 13,500,000 ### 9,000,000
### 13,500,000 13,500,000 ### 13,500,000 ### 9,000,000
### 13,500,000 13,500,000 ### 13,500,000 ### 9,000,000
### 13,500,000 13,500,000 ### 13,500,000 ### 9,000,000
13,500,000 ### 13,500,000 ### ###
13,500,000 ### 13,500,000 ### ###
13,500,000 ### 13,500,000 ### ###
13,500,000 ### 13,500,000 ### ###
13,500,000 ### 13,500,000 ### ###
13,500,000 ### 13,500,000 ### ###
13,500,000 ### 13,500,000 ### ###
13,500,000 ### 13,500,000 ### ###
13,500,000 ### 13,500,000 ### ###
13,500,000 ### 13,500,000 ### ###
13,500,000 ### ###
13,500,000 ### ###
13,500,000 ### ###
13,500,000 ### ###
13,500,000 ### ###
13,500,000 ### ###
13,500,000 ### ###
13,500,000 ### ###
13,500,000 ### ###
13,500,000 ### ###
###
###
###
###
###
###
0
0
0
0
0
0
0
0
0
0
0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0 0
0 0 0 0
 0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0

### 405,000,000 495,000,000 ### 495,000,000 ### ###

### 21,250,000 21,250,000

### 21,250,000 21,250,000
### 42,500,000 42,500,000
### 21,250,000 21,250,000
1,416,667 1,416,667 1,416,667
7,083,333 7,083,333 7,083,333
7,083,333 7,083,333 7,083,333 7,083,333 7,083,333

### 121,833,333 121,833,333 7,083,333 7,083,333 0 0

### 14,050,000 14,050,000 ### 14,050,000

### 69,717,250 69,717,250 ### 69,717,250
### 83,767,250 83,767,250 ### 83,767,250 0 0
May-20 Jun-20 Jul-20 Aug-20 Sep-20 Oct-20 Nov-20 Dec-20
41 42 43 44 45 46 47 48

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
### 9,000,000
### 9,000,000
### 9,000,000
### 9,000,000
### 9,000,000
### 9,000,000
### 9,000,000
### 9,000,000
### 9,000,000
### 9,000,000
### ### ### 9,000,000
### ### ### 9,000,000
### ### ### 9,000,000
### ### ### 9,000,000
### ### ### 9,000,000
### ### ### 9,000,000
### ### ### 9,000,000
### ### ### 9,000,000
### ### ### 9,000,000
### ### ### 9,000,000
### ### ### ### 13,500,000 9,000,000
### ### ### ### 13,500,000 9,000,000
### ### ### ### 13,500,000 9,000,000
### ### ### ### 13,500,000 9,000,000
### ### ### ### 13,500,000 9,000,000
### ### ### ### 13,500,000 9,000,000
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0
0
0
0
0
0
0
0
0
0
### ### ### ### 81,000,000 ### 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
49 50 51 52 53 54 55 56

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
57 58 59 60 61 62 63 64

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
65 66 67 68 69 70 71 72

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0
73 74 75 76 77 78 79 80

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
81 82 83 84 85 86 87 88

0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
89 90 91 92 93 94 95 96

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0

0 0 0 0 0
0 0 0 0 0 0 0 0
97 98 99 100 101 102 103 104

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
105 106 107 108 109 110 111 112

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
113 114 115 116 117 118 119 120

0 0 0 0

0 0 0 0
0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
121 122 123 124 125 126 127 128
0 0 0 0 0 0 0 0
0 0
129
05 - Proyeksi Cashflow

I Saldo Awal

II CASH IN
1. Modal Perusahaan
2. Down Payment
3. Pendapatan dr Angsuran
TOTAL CASH IN

III CASH OUT

A. Biaya Perolehan Lahan
A.1. Pembelian lahan
A.2. Legal Pembelian Lahan
A.3. Sertifikasi Lahan
A.4. Pajak Pajak
B. Biaya Perijinan
C. Biaya Pematangan Lahan
C.1. Infrastruktur
C.2. Utilitas
C.3. Fasilitas Sosial / Umum
C.4. Pemeliharaan dan Pembinaan Lingkungan
D. Biaya Overhead
D.1. Persiapan Kantor dan Inventaris
D.2. Operasional Kantor
D.3. Gaji Karyawan
D.4. Promosi
D.5. Kesejahteraan
E. Biaya Konstruksi Rumah
F. Biaya Pembebanan/Unit Rumah
G. Biaya PPH & PPn
TOTAL CASH OUT

IV SURPLUS / DEFISIT
Total Keuntungan
Jangka waktu Operasional
Keuntungan Bulanan
Harga Jual rata2
TFC
TVC
BEP (Unit)
PBP (dari modal yg dikeluarkan)
PBP (dari modal total biaya)
ROI
 2,017
Total
Jan-17 Feb-17 Mar-17 Apr-17
1 2 3 4
- 309,140,980 950,910,457 1,271,246,946

150,000,000 150,000,000
4,441,447,377 363,890,980 805,619,477 520,336,489 230,066,926
39,344,555,917 - - - 116,869,683
43,936,003,294 513,890,980 1,114,760,457 1,471,246,946 1,618,183,554
363,890,980 1,169,510,457 1,689,846,946 2,036,783,554

1,319,500,000 139,750,000 9,750,000 - -

12,000,000 12,000,000 - - -
5,100,000 500,000 3,600,000 500,000 500,000
2,000,000 - - - -
98,200,000 6,000,000 9,500,000 75,000,000 2,700,000

900,610,000 32,500,000 100,000,000 112,500,000 -

103,000,000 - - - -
202,925,000 - - - -
60,000,000 2,500,000 2,500,000 2,500,000 2,500,000

44,000,000 - 14,000,000 - -
36,000,000 1,500,000 1,500,000 1,500,000 1,500,000
120,000,000 5,000,000 5,000,000 5,000,000 5,000,000
54,000,000 4,500,000 17,500,000 2,500,000 4,500,000
12,000,000 500,000 500,000 500,000 500,000
10,800,000,000 - - - -
1,887,000,000 - - - -
2,010,414,005 - - - -
17,666,749,005 204,750,000 163,850,000 200,000,000 17,200,000

26,269,254,289 309,140,980 950,910,457 1,271,246,946 1,600,983,554

26,269,254,289
24
273,638,065.51
249,922,451
2,909,335,000
15,034,614,005
70.69 unit
0.55 bulan
44 bulan no no no
17,512.84 %
 12,437,700,000

May-17 Jun-17 Jul-17 Aug-17 Sep-17

5 6 7 8 9
1,600,983,554 1,948,398,839 2,179,812,802 2,594,505,618 3,067,629,289

239,269,603 248,472,280 266,877,634 285,282,988 294,485,665

135,645,683 157,941,683 176,717,683 197,840,683 221,310,683
1,975,898,839 2,354,812,802 2,623,408,118 3,077,629,289 3,583,425,636
2,411,698,839 2,818,112,802 3,261,708,118 3,744,831,789 4,260,628,136

- 130,000,000 - - -
- - - - -
- - - - -
- - - - -
5,000,000 - - - -

13,000,000 500,000 14,402,500 500,000 1,902,500

- - - - -
- - - - -
2,500,000 2,500,000 2,500,000 2,500,000 2,500,000

- 30,000,000 - - -
1,500,000 1,500,000 1,500,000 1,500,000 1,500,000
5,000,000 5,000,000 5,000,000 5,000,000 5,000,000
- 5,000,000 5,000,000 - 5,000,000
500,000 500,000 500,000 500,000 500,000
- - - - -
- - - - -
- - - - -
27,500,000 175,000,000 28,902,500 10,000,000 16,402,500

1,948,398,839 2,179,812,802 2,594,505,618 3,067,629,289 3,567,023,136

no no no no no
 2018
Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18
10 11 12 13 14 15
3,567,023,136 4,102,492,161 4,665,375,685 4,963,351,033 5,399,436,433 5,735,011,886

303,688,342 303,688,342 294,485,665 193,256,218 92,026,770 -

244,780,683 270,597,683 296,414,683 322,231,683 348,048,683 371,518,683
4,115,492,161 4,676,778,185 5,256,276,033 5,478,838,933 5,839,511,886 6,106,530,568
4,809,097,161 5,383,383,185 5,974,283,533 6,489,771,433 6,929,846,886 7,301,365,568

- - 260,000,000 - - -
- - - - - -
- - - - - -
1,000,000 - - - - -
- - - - - -

500,000 1,902,500 20,500,000 61,902,500 500,000 75,500,000

- - - - - -
- - 2,925,000 - - -
2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000

- - - - - -
1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000
5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000
2,000,000 - - 8,000,000 - -
500,000 500,000 500,000 500,000 500,000 500,000
- - - - 94,500,000 94,500,000
- - - - - -
- - - - - 83,767,250
13,000,000 11,402,500 292,925,000 79,402,500 104,500,000 263,267,250

4,102,492,161 4,665,375,685 4,963,351,033 5,399,436,433 5,735,011,886 5,843,263,318

no no no no no no
 Apr-18 May-18 Jun-18 Jul-18 Aug-18 Sep-18
16 17 18 19 20 21
5,843,263,318 5,790,014,751 5,838,766,183 5,573,017,615 5,567,269,048 5,456,270,480

- - - - - -
371,518,683 371,518,683 371,518,683 371,518,683 371,518,683 371,518,683
6,214,782,001 6,161,533,433 6,210,284,866 5,944,536,298 5,938,787,730 5,827,789,163
7,672,884,251 8,044,402,934 8,415,921,616 8,787,440,299 9,158,958,981 9,530,477,664

- -
- -
- -
- -
- -
260,000,000 - - -
- - - -
- - - -
- - - -
- - - -

142,500,000 40,500,000 500,000 500,000 500,000 16,500,000

- - - - 42,250,000 27,250,000
- - - - - -
2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000

- - - - - -
1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000
5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000
- - - - - -
500,000 500,000 500,000 500,000 500,000 500,000
189,000,000 189,000,000 283,500,000 283,500,000 346,500,000 283,500,000
- - - - - 106,250,000
83,767,250 83,767,250 83,767,250 83,767,250 83,767,250 83,767,250
424,767,250 322,767,250 637,267,250 377,267,250 482,517,250 526,767,250

5,790,014,751 5,838,766,183 5,573,017,615 5,567,269,048 5,456,270,480 5,301,021,913

no no no no no no
 2019
Oct-18 Nov-18 Dec-18 Jan-19 Feb-19 Mar-19
22 23 24 25 26 27
5,301,021,913 5,069,273,345 4,921,524,778 4,290,026,210 4,098,027,642 3,662,029,075

- - - - - -
371,518,683 371,518,683 371,518,683 371,518,683 371,518,683 371,518,683
5,672,540,595 5,440,792,028 5,293,043,460 4,661,544,893 4,469,546,325 4,033,547,758
9,901,996,347 10,273,515,029 10,645,033,712 11,016,552,395 11,388,071,077 11,759,589,760

- -
- -
- -
- -
- -
325,000,000 - 195,000,000 -
- - - -
- - - -
- - - -
- - - -

16,500,000 16,500,000 91,500,000 41,000,000 - -

27,250,000 6,250,000 - - - -
- - - - - -
2,500,000 2,500,000 2,500,000 - - -

- - - - - -
1,500,000 1,500,000 1,500,000 - - -
5,000,000 5,000,000 5,000,000 - - -
- - - - - -
500,000 500,000 500,000 - - -
360,000,000 297,000,000 387,000,000 324,000,000 414,000,000 351,000,000
106,250,000 106,250,000 106,250,000 114,750,000 114,750,000 121,833,333
83,767,250 83,767,250 83,767,250 83,767,250 83,767,250 83,767,250
603,267,250 519,267,250 1,003,017,250 563,517,250 807,517,250 556,600,584

5,069,273,345 4,921,524,778 4,290,026,210 4,098,027,642 3,662,029,075 3,476,947,174

no no no no no no
 Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19
28 29 30 31 32 33
3,476,947,174 3,188,860,273 2,971,773,372 2,646,186,471 2,416,599,570 2,092,512,670

- - - - - -
367,513,683 367,513,683 367,513,683 367,513,683 367,513,683 367,513,683
3,844,460,857 3,556,373,956 3,339,287,055 3,013,700,154 2,784,113,253 2,460,026,352
12,127,103,443 12,494,617,125 12,862,130,808 13,229,644,491 13,597,158,173 13,964,671,856

- - - - - -
- - - - - -
- - - - - -
- 1,000,000 - - - -
- - - - - -

- - 15,000,000 - - 75,000,000
- - - - - -
- - - - - 200,000,000
- - - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
450,000,000 378,000,000 472,500,000 391,500,000 486,000,000 405,000,000
121,833,333 121,833,333 121,833,333 121,833,333 121,833,333 121,833,333
83,767,250 83,767,250 83,767,250 83,767,250 83,767,250 83,767,250
655,600,584 584,600,584 693,100,584 597,100,584 691,600,584 885,600,584

3,188,860,273 2,971,773,372 2,646,186,471 2,416,599,570 2,092,512,670 1,574,425,769

no no no no no no
 2020
Oct-19 Nov-19 Dec-19 Jan-20 Feb-20 Mar-20
34 35 36 37 38 39
1,574,425,769 1,241,338,868 998,251,967 663,565,066 533,628,165 313,691,264

- - - - - -
367,513,683 367,513,683 367,513,683 367,513,683 367,513,683 367,513,683
1,941,939,451 1,608,852,550 1,365,765,650 1,031,078,749 901,141,848 681,204,947
14,332,185,538 14,699,699,221 15,067,212,904 15,434,726,586 15,802,240,269 16,169,753,952

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

- - 1,600,000 1,600,000 1,600,000 1,600,000

- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
495,000,000 405,000,000 495,000,000 405,000,000 495,000,000 405,000,000
121,833,333 121,833,333 121,833,333 7,083,333 7,083,333 -
83,767,250 83,767,250 83,767,250 83,767,250 83,767,250 -
700,600,584 610,600,584 702,200,584 497,450,584 587,450,584 406,600,000

1,241,338,868 998,251,967 663,565,066 533,628,165 313,691,264 274,604,947

no no no no no no
 Apr-20 May-20 Jun-20 Jul-20 Aug-20 Sep-20
40 41 42 43 44 45
274,604,947 199,518,629 216,032,312 277,545,995 429,059,677 625,573,360

- - - - - -
367,513,683 367,513,683 367,513,683 367,513,683 367,513,683 367,513,683
642,118,629 567,032,312 583,545,995 645,059,677 796,573,360 993,087,043
16,537,267,634 16,904,781,317 17,272,295,000 17,639,808,682 18,007,322,365 18,374,836,048

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -

1,600,000 - - - - -
- - - - - -
- - - - - -
- - - - - -

- -
- -
- -
- -
- -
441,000,000 351,000,000
- -
- -
442,600,000 351,000,000
- -
- -
- -
- -
- -
306,000,000 216,000,000
- -
- -
306,000,000 216,000,000
- -
- -
- -
- -
- -
171,000,000 81,000,000
- -
- -
171,000,000 81,000,000

199,518,629 216,032,312 277,545,995 429,059,677 625,573,360 912,087,043

no no no no 44 45
 2021
Oct-20 Nov-20 Dec-20 Jan-21 Feb-21 Mar-21
46 47 48 49 50 51
912,087,043 1,225,600,725 1,593,114,408 1,960,628,091 2,328,141,773 2,695,655,456

- - - - - -
367,513,683 367,513,683 367,513,683 367,513,683 367,513,683 367,513,683
1,279,600,725 1,593,114,408 1,960,628,091 2,328,141,773 2,695,655,456 3,063,169,139
18,742,349,730 19,109,863,413 19,477,377,095 19,844,890,778 20,212,404,461 20,579,918,143

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

- - - - - -
- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
54,000,000 - - - - -
- - - - - -
- - - - - -
54,000,000 - - - - -

1,225,600,725 1,593,114,408 1,960,628,091 2,328,141,773 2,695,655,456 3,063,169,139

46 47 48 49 50 51
 Apr-21 May-21 Jun-21 Jul-21 Aug-21 Sep-21
52 53 54 55 56 57
3,063,169,139 3,430,682,821 3,798,196,504 4,165,710,186 4,533,223,869 4,900,737,552

- - - - - -
367,513,683 367,513,683 367,513,683 367,513,683 367,513,683 367,513,683
3,430,682,821 3,798,196,504 4,165,710,186 4,533,223,869 4,900,737,552 5,268,251,234
20,947,431,826 21,314,945,509 21,682,459,191 22,049,972,874 22,417,486,557 22,785,000,239

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

- - - - - -
- - - - - -
- - - - - -
- - - - - -

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

3,430,682,821 3,798,196,504 4,165,710,186 4,533,223,869 4,900,737,552 5,268,251,234

52 53 54 55 56 57
 2022
Oct-21 Nov-21 Dec-21 Jan-22 Feb-22 Mar-22
58 59 60 61 62 63
5,268,251,234 5,635,764,917 6,003,278,600 6,370,792,282 6,738,305,965 7,105,819,648

- - - - - -
367,513,683 367,513,683 367,513,683 367,513,683 367,513,683 367,513,683
5,635,764,917 6,003,278,600 6,370,792,282 6,738,305,965 7,105,819,648 7,473,333,330
23,152,513,922 23,520,027,605 23,887,541,287 24,255,054,970 24,622,568,652 24,990,082,335

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -

5,635,764,917 6,003,278,600 6,370,792,282 6,738,305,965 7,105,819,648 7,473,333,330

58 59 60 61 62 63
 Apr-22 May-22 Jun-22 Jul-22 Aug-22 Sep-22
64 65 66 67 68 69
7,473,333,330 7,790,927,013 8,108,520,696 8,422,594,378 8,736,668,061 9,050,741,743

- - - - - -
317,593,683 317,593,683 314,073,683 314,073,683 314,073,683 314,073,683
7,790,927,013 8,108,520,696 8,422,594,378 8,736,668,061 9,050,741,743 9,364,815,426
25,307,676,018 25,625,269,700 25,939,343,383 26,253,417,066 26,567,490,748 26,881,564,431

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

- - - - - -
- - - - - -
- - - - - -
- - - - - -

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

7,790,927,013 8,108,520,696 8,422,594,378 8,736,668,061 9,050,741,743 9,364,815,426

64 65 66 67 68 69
 Oct-22 Nov-22 Dec-22 Jan-23 Feb-23 Mar-23
70 71 72 73 74 75
9,364,815,426 9,678,889,109 9,992,962,791 10,307,036,474 10,621,110,157 10,935,183,839

- - - - - -
314,073,683 314,073,683 314,073,683 314,073,683 314,073,683 314,073,683
9,678,889,109 9,992,962,791 10,307,036,474 10,621,110,157 10,935,183,839 11,249,257,522
27,195,638,114 27,509,711,796 27,823,785,479 28,137,859,161 28,451,932,844 28,766,006,527

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

- - - - - -
- - - - - -
- - - - - -
- - - - - -

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

9,678,889,109 9,992,962,791 10,307,036,474 10,621,110,157 10,935,183,839 11,249,257,522

70 71 72 73 74 75
 Apr-23 May-23 Jun-23 Jul-23 Aug-23 Sep-23
76 77 78 79 80 81
11,249,257,522 11,563,331,205 11,877,404,887 12,191,478,570 12,505,552,253 12,819,625,935

- - - - - -
314,073,683 314,073,683 314,073,683 314,073,683 314,073,683 314,073,683
11,563,331,205 11,877,404,887 12,191,478,570 12,505,552,253 12,819,625,935 13,133,699,618
29,080,080,209 29,394,153,892 29,708,227,575 30,022,301,257 30,336,374,940 30,650,448,623

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

- - - - - -
- - - - - -
- - - - - -
- - - - - -

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

11,563,331,205 11,877,404,887 12,191,478,570 12,505,552,253 12,819,625,935 13,133,699,618

76 77 78 79 80 81
 Oct-23 Nov-23 Dec-23 Jan-24 Feb-24 Mar-24
82 83 84 85 86 87
13,133,699,618 13,447,773,300 13,761,846,983 14,075,920,666 14,389,994,348 14,704,068,031

- - - - - -
314,073,683 314,073,683 314,073,683 314,073,683 314,073,683 314,073,683
13,447,773,300 13,761,846,983 14,075,920,666 14,389,994,348 14,704,068,031 15,018,141,714
30,964,522,305 31,278,595,988 31,592,669,671 31,906,743,353 32,220,817,036 32,534,890,718

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

- - - - - -
- - - - - -
- - - - - -
- - - - - -

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

13,447,773,300 13,761,846,983 14,075,920,666 14,389,994,348 14,704,068,031 15,018,141,714

82 83 84 85 86 87
 Apr-24 May-24 Jun-24 Jul-24 Aug-24 Sep-24
88 89 90 91 92 93
15,018,141,714 15,332,215,396 15,646,289,079 15,960,362,762 16,274,436,444 16,588,510,127

- - - - - -
314,073,683 314,073,683 314,073,683 314,073,683 314,073,683 314,073,683
15,332,215,396 15,646,289,079 15,960,362,762 16,274,436,444 16,588,510,127 16,902,583,810
32,848,964,401 33,163,038,084 33,477,111,766 33,791,185,449 34,105,259,132 34,419,332,814

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

- - - - - -
- - - - - -
- - - - - -
- - - - - -

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

15,332,215,396 15,646,289,079 15,960,362,762 16,274,436,444 16,588,510,127 16,902,583,810

88 89 90 91 92 93
 Oct-24 Nov-24 Dec-24 Jan-25 Feb-25 Mar-25
94 95 96 97 98 99
16,902,583,810 17,216,657,492 17,530,731,175 17,844,804,857 18,158,878,540 18,472,952,223

- - - - - -
314,073,683 314,073,683 314,073,683 314,073,683 314,073,683 314,073,683
17,216,657,492 17,530,731,175 17,844,804,857 18,158,878,540 18,472,952,223 18,787,025,905
34,733,406,497 35,047,480,180 35,361,553,862 35,675,627,545 35,989,701,228 36,303,774,910

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

- - - - - -
- - - - - -
- - - - - -
- - - - - -

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

17,216,657,492 17,530,731,175 17,844,804,857 18,158,878,540 18,472,952,223 18,787,025,905

94 95 96 97 98 99
 Apr-25 May-25 Jun-25 Jul-25 Aug-25 Sep-25
100 101 102 103 104 105
18,787,025,905 19,061,624,588 19,336,223,271 19,610,821,953 19,885,420,636 20,160,019,319

- - - - - -
274,598,683 274,598,683 274,598,683 274,598,683 274,598,683 274,598,683
19,061,624,588 19,336,223,271 19,610,821,953 19,885,420,636 20,160,019,319 20,434,618,001
36,578,373,593 36,852,972,275 37,127,570,958 37,402,169,641 37,676,768,323 37,951,367,006

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

- - - - - -
- - - - - -
- - - - - -
- - - - - -

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

19,061,624,588 19,336,223,271 19,610,821,953 19,885,420,636 20,160,019,319 20,434,618,001

100 101 102 103 104 105

 Oct-25 Nov-25 Dec-25 Jan-26 Feb-26 Mar-26
106 107 108 109 110 111
20,434,618,001 20,709,216,684 20,983,815,366 21,258,414,049 21,533,012,732 21,807,611,414

- - - - - -
274,598,683 274,598,683 274,598,683 274,598,683 274,598,683 274,598,683
20,709,216,684 20,983,815,366 21,258,414,049 21,533,012,732 21,807,611,414 22,082,210,097
38,225,965,689 38,500,564,371 38,775,163,054 39,049,761,737 39,324,360,419 39,598,959,102

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

- - - - - -
- - - - - -
- - - - - -
- - - - - -

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

20,709,216,684 20,983,815,366 21,258,414,049 21,533,012,732 21,807,611,414 22,082,210,097

106 107 108 109 110 111

 Apr-26 May-26 Jun-26 Jul-26 Aug-26 Sep-26
112 113 114 115 116 117
22,082,210,097 22,356,808,780 22,631,407,462 22,906,006,145 23,180,604,828 23,455,203,510

- - - - - -
274,598,683 274,598,683 274,598,683 274,598,683 274,598,683 274,598,683
22,356,808,780 22,631,407,462 22,906,006,145 23,180,604,828 23,455,203,510 23,729,802,193
39,873,557,785 40,148,156,467 40,422,755,150 40,697,353,832 40,971,952,515 41,246,551,198

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

- - - - - -
- - - - - -
- - - - - -
- - - - - -

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

22,356,808,780 22,631,407,462 22,906,006,145 23,180,604,828 23,455,203,510 23,729,802,193

112 113 114 115 116 117

 Oct-26 Nov-26 Dec-26 Jan-27 Feb-27 Mar-27
118 119 120 121 122 123
23,729,802,193 24,004,400,876 24,278,999,558 24,553,598,241 24,828,196,923 25,102,795,606

- - - - - -
274,598,683 274,598,683 274,598,683 274,598,683 274,598,683 274,598,683
24,004,400,876 24,278,999,558 24,553,598,241 24,828,196,923 25,102,795,606 25,377,394,289
41,521,149,880 41,795,748,563 42,070,347,246 42,344,945,928 42,619,544,611 42,894,143,294

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

- - - - - -
- - - -
- - - -
- - - -

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

24,004,400,876 24,278,999,558 24,553,598,241 24,828,196,923 25,102,795,606 25,377,394,289

118 119 120 121 122 123

 Apr-27 May-27 Jun-27 Jul-27 Aug-27
124 125 126 127 128
25,377,394,289 25,628,523,289 25,860,876,289 26,074,453,289 26,269,254,289

- - - - -
251,129,000 232,353,000 213,577,000 194,801,000 173,678,000
25,628,523,289 25,860,876,289 26,074,453,289 26,269,254,289 26,442,932,289
43,145,272,294 43,377,625,294 43,591,202,294 43,786,003,294 43,959,681,294

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -

25,628,523,289 25,860,876,289 26,074,453,289 26,269,254,289 26,442,932,289

124 125 126 127 128

 Sep-27 Oct-27 Nov-27 Dec-27 Jan-28
129 130 131 132 133
26,442,932,289 26,593,140,289 26,719,878,289 26,820,799,289 26,895,903,289

- - - - -
150,208,000 126,738,000 100,921,000 75,104,000 49,287,000
26,593,140,289 26,719,878,289 26,820,799,289 26,895,903,289 26,945,190,289
44,109,889,294 44,236,627,294 44,337,548,294 44,412,652,294 44,461,939,294

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -

26,593,140,289 26,719,878,289 26,820,799,289 26,895,903,289 26,945,190,289

129 130 131 132 133

 Feb-28 Mar-28 Apr-28 May-28 Jun-28
134 135 136 137 138
26,945,190,289 26,968,660,289 26,968,660,289 26,968,660,289 26,968,660,289

- - - - -
23,470,000 - - - -
26,968,660,289 26,968,660,289 ### 26,968,660,289 26,968,660,289
44,485,409,294 44,485,409,294 44,485,409,294 44,485,409,294 44,485,409,294

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -

26,968,660,289 26,968,660,289 ### 26,968,660,289 26,968,660,289

134 135 136 137 138

 139 140 141 142 143
26,968,660,289 26,968,660,289 26,968,660,289 26,968,660,289 26,968,660,289

- - - - -
- - - - -
26,968,660,289 26,968,660,289 26,968,660,289 26,968,660,289 26,968,660,289
44,485,409,294 44,485,409,294 44,485,409,294 44,485,409,294 44,485,409,294

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -

26,968,660,289 26,968,660,289 26,968,660,289 26,968,660,289 26,968,660,289

139 140 141 142 143

 144 145 146 147 148
26,968,660,289 26,968,660,289 26,968,660,289 26,968,660,289 26,968,660,289

- - - - -
- - - - -
26,968,660,289 26,968,660,289 26,968,660,289 26,968,660,289 26,968,660,289
44,485,409,294 44,485,409,294 44,485,409,294 44,485,409,294 44,485,409,294

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -

26,968,660,289 26,968,660,289 26,968,660,289 26,968,660,289 26,968,660,289

144 145 146 147 148

 149
26,968,660,289

-
-
26,968,660,289
44,485,409,294

-
-
-
-
-

26,968,660,289

149
Menghitung Jumlah Angsuran per Bulan Menghitung Jumlah DP ( Angsuran ditetap

Harga Cash 184,053,541 Harga Cash

DP 5% 9,202,677 Tenor (bulan)
Tenor (bulan) 120 Tenor (tahun)
Tenor (tahun) 10 Margin 3%
Margin 3% 130% Angsuran / bln
Angsuran / bln 1,894,218 Total DP
Total Nilai Kredit 236,508,800 Total Nilai Kredit

*) Kolom Kuning yang diisi *) Kolom Kuning yang diisi

52,455,259
5,245,526
437,127 Total DP = Harga Cash - {(Tenor bln x Angsuran

6 1,533,780

Menghitung Jumlah Angsuran per Bulan Menghitung Jumlah DP ( Angsuran ditetap

Harga Cash 266,208,564 Harga Cash

DP 30% 79,862,569 Tenor (bulan)
Tenor (bulan) 240 Tenor (tahun)
Tenor (tahun) 20 Margin 8%
Margin 8% 260% Angsuran / bln
Angsuran / bln 2,018,748 Total DP
Total Nilai Kredit 564,362,155 Total Nilai Kredit
DP ( Angsuran ditetapkan)
Type Harga Jual Cash DP 30%
5th
184,053,541
120
10
130%
2,000,000
(561,844)
239,438,156

- {(Tenor bln x Angsuran)/margin selama selama jumlah tenor)}

DP ( Angsuran ditetapkan)

266,208,564
240
20
260%
8,000,000
(472,252,975)
1,447,747,025
 Skema Kredit
7th 10th 15th
 Kelebihan Tanah / meter ==> 757809.64285714
No Diskon Diskon
No Kav LB LT Harga Normal Harga Jual
Urut Rp (%)
1 Kav 1 36 82 184053540.53036 0 0 184053540.53036

2 Kav 2 36 82 184053540.53036 0 0 184053540.53036

3 Kav 3 36 82 184053540.53036 0 184053540.53036

4 Kav 4 36 82 184053540.53036 0 184053540.53036

5 Kav 5 36 82 184053540.53036 0 184053540.53036

6 Kav 6 36 82 184053540.53036 0 184053540.53036

7 Kav 7 36 82 184053540.53036 0 184053540.53036

8 Kav 8 36 82 184053540.53036 0 184053540.53036

9 Kav 9 36 82 184053540.53036 0 184053540.53036

10 Kav 10 36 82 184053540.53036 0 184053540.53036

11 Kav 11 36 82 184053540.53036 0 184053540.53036

12 Kav 12 36 82 184053540.53036 0 184053540.53036

13 Kav 13 36 82 184053540.53036 0 184053540.53036

14 Kav 14 36 82 184053540.53036 0 184053540.53036

15 Kav 15 36 82 184053540.53036 0 184053540.53036

16 Kav 16 36 82 184053540.53036 0 184053540.53036

17 Kav 17 36 82 184053540.53036 0 184053540.53036

18 Kav 18 36 82 184053540.53036 0 184053540.53036

19 Kav 19 36 82 184053540.53036 0 184053540.53036

20 Kav 20 36 82 184053540.53036 0 184053540.53036

21 Kav 21 36 82 184053540.53036 0 184053540.53036

22 Kav 22 36 82 184053540.53036 0 184053540.53036

23 Kav 23 36 82 184053540.53036 0 184053540.53036

24 Kav 24 36 82 184053540.53036 0 184053540.53036

25 Kav 25 36 82 184053540.53036 0 184053540.53036

26 Kav 26 36 82 184053540.53036 0 184053540.53036

27 Kav 27 36 82 184053540.53036 0 184053540.53036

28 Kav 28 36 82 184053540.53036 0 184053540.53036

29 Kav 29 36 82 184053540.53036 0 184053540.53036

30 Kav 30 36 82 184053540.53036 0 184053540.53036

31 Kav 31 36 82 184053540.53036 0 184053540.53036

32 Kav 32 36 82 184053540.53036 0 184053540.53036

33 Kav 33 36 82 184053540.53036 0 184053540.53036

34 Kav 34 36 82 184053540.53036 0 184053540.53036

35 Kav 35 36 82 184053540.53036 0 184053540.53036

36 Kav 36 36 82 184053540.53036 0 184053540.53036

37 Kav 37 36 82 184053540.53036 0 184053540.53036

38 Kav 38 36 82 184053540.53036 0 184053540.53036

39 Kav 39 36 82 184053540.53036 0 184053540.53036

40 Kav 40 36 82 184053540.53036 0 184053540.53036

41 Kav 41 36 82 184053540.53036 0 184053540.53036

42 Kav 42 36 82 184053540.53036 0 184053540.53036

43 Kav 43 36 82 184053540.53036 0 184053540.53036

44 Kav 44 36 82 184053540.53036 0 184053540.53036

45 Kav 45 36 82 184053540.53036 0 184053540.53036

46 Kav 46 36 82 184053540.53036 0 184053540.53036

47 Kav 47 36 82 184053540.53036 0 184053540.53036

48 Kav 48 36 82 184053540.53036 0 184053540.53036

49 Kav 49 36 82 184053540.53036 0 184053540.53036

50 Kav 50 36 82 184053540.53036 0 184053540.53036

51 Kav 51 36 82 184053540.53036 0 184053540.53036

52 Kav 52 36 82 184053540.53036 0 184053540.53036

53 Kav 53 36 82 184053540.53036 0 184053540.53036

54 Kav 54 36 82 184053540.53036 0 184053540.53036

55 Kav 55 36 82 184053540.53036 0 184053540.53036

56 Kav 56 36 82 184053540.53036 0 184053540.53036

57 Kav 57 36 82 184053540.53036 0 184053540.53036

58 Kav 58 36 82 184053540.53036 0 184053540.53036

59 Kav 59 36 82 184053540.53036 0 184053540.53036

60 Kav 60 36 82 184053540.53036 0 184053540.53036

61 Kav 61 36 82 184053540.53036 0 184053540.53036

62 Kav 62 36 82 184053540.53036 0 184053540.53036

63 Kav 63 36 82 184053540.53036 0 184053540.53036

64 Kav 64 36 82 184053540.53036 0 184053540.53036

65 Kav 65 36 82 184053540.53036 0 184053540.53036

66 Kav 66 36 82 184053540.53036 0 184053540.53036

67 Kav 67 36 82 184053540.53036 0 184053540.53036

68 Kav 68 36 82 184053540.53036 0 184053540.53036

69 Kav 69 36 82 184053540.53036 0 184053540.53036

70 Kav 70 36 82 184053540.53036 0 184053540.53036

71 Kav 71 36 82 184053540.53036 0 184053540.53036

72 Kav 72 36 82 184053540.53036 0 184053540.53036

73 Kav 73 36 82 184053540.53036 0 184053540.53036

74 Kav 74 36 82 184053540.53036 0 184053540.53036

75 Kav 75 36 82 184053540.53036 0 184053540.53036

76 Kav 76 36 82 184053540.53036 0 184053540.53036

77 Kav 77 36 82 184053540.53036 0 184053540.53036

78 Kav 78 36 82 184053540.53036 0 184053540.53036

79 Kav 79 36 82 184053540.53036 0 184053540.53036

80 Kav 80 36 82 184053540.53036 0 184053540.53036

81 Kav 81 36 82 184053540.53036 0 184053540.53036

82 Kav 82 36 82 184053540.53036 0 184053540.53036

83 Kav 83 36 82 184053540.53036 0 184053540.53036

84 Kav 84 36 82 184053540.53036 0 184053540.53036

85 Kav 85 36 82 184053540.53036 0 184053540.53036

86 Kav 86 36 82 184053540.53036 0 184053540.53036

87 Kav 87 36 82 184053540.53036 0 184053540.53036

88 Kav 88 36 82 184053540.53036 0 184053540.53036

89 Kav 89 36 82 184053540.53036 0 184053540.53036

90 Kav 90 36 82 184053540.53036 0 184053540.53036

91 Kav 91 36 82 184053540.53036 0 184053540.53036

92 Kav 92 36 82 184053540.53036 0 184053540.53036

93 Kav 93 36 82 184053540.53036 0 184053540.53036

94 Kav 94 36 82 184053540.53036 0 184053540.53036

95 Kav 95 36 82 184053540.53036 0 184053540.53036

96 Kav 96 36 82 184053540.53036 0 184053540.53036

97 Kav 97 36 82 184053540.53036 0 184053540.53036

98 Kav 98 36 82 184053540.53036 0 184053540.53036

99 Kav 99 36 82 184053540.53036 0 184053540.53036

100 Kav 100 36 82 184053540.53036 0 184053540.53036

101 Kav 101 36 82 184053540.53036 0 184053540.53036

102 Kav 102 36 82 184053540.53036 0 184053540.53036

103 Kav 103 36 82 184053540.53036 0 184053540.53036

104 Kav 104 36 82 184053540.53036 0 184053540.53036

105 Kav 105 36 82 184053540.53036 0 184053540.53036

106 Kav 106 36 82 184053540.53036 0 184053540.53036

107 Kav 107 36 82 184053540.53036 0 184053540.53036

108 Kav 108 36 82 184053540.53036 0 184053540.53036

109 Kav 109 36 82 184053540.53036 0 184053540.53036

110 Kav 110 36 82 184053540.53036 0 184053540.53036

111 Kav 111 36 82 184053540.53036 0 184053540.53036

112 Kav 112 36 82 184053540.53036 0 184053540.53036

113 Kav 113 36 82 184053540.53036 0 184053540.53036

114 Kav 114 36 82 184053540.53036 0 184053540.53036

115 Kav 115 36 82 184053540.53036 0 184053540.53036

116 Kav 116 36 82 184053540.53036 0 184053540.53036

117 Kav 117 36 82 184053540.53036 0 184053540.53036

118 Kav 118 36 82 184053540.53036 0 184053540.53036

119 Kav 119 36 82 184053540.53036 0 184053540.53036

120 Kav 120 36 82 184053540.53036 0 184053540.53036

121 Kav 121 36 82 108745683.75 0 108745683.75

122 Kav 122 36 82 108745683.75 0 108745683.75

123 Kav 123 36 82 108745683.75 0 108745683.75

124 Kav 124 36 82 108745683.75 0 108745683.75

125 Kav 125 36 82 108745683.75 0 108745683.75

126 Kav 126 36 82 108745683.75 0 108745683.75

127 Kav 127 36 82 108745683.75 0 108745683.75

128 Kav 128 36 82 108745683.75 0 108745683.75

129 Kav 129 36 82 108745683.75 0 108745683.75

130 Kav 130 36 82 108745683.75 0 108745683.75

131 Kav 131 36 82 108745683.75 0 108745683.75

132 Kav 132 36 82 108745683.75 0 108745683.75

133 Kav 133 36 82 108745683.75 0 108745683.75

134 Kav 134 36 82 108745683.75 0 108745683.75

135 Kav 135 36 82 108745683.75 0 108745683.75

136 Kav 136 36 82 108745683.75 0 108745683.75

137 Kav 137 36 82 108745683.75 0 108745683.75

138 Kav 138 36 82 108745683.75 0 108745683.75

139 Kav 139 36 82 108745683.75 0 108745683.75

140 Kav 140 36 82 108745683.75 0 108745683.75

141 Kav 141 36 82 108745683.75 0 108745683.75

142 Kav 142 36 82 108745683.75 0 108745683.75

143 Kav 143 36 82 108745683.75 0 108745683.75

144 Kav 144 36 82 108745683.75 0 108745683.75

145 Kav 145 36 82 108745683.75 0 108745683.75

146 Kav 146 36 82 108745683.75 0 108745683.75

147 Kav 147 36 82 108745683.75 0 108745683.75

148 Kav 148 36 82 108745683.75 0 108745683.75

149 Kav 149 36 82 108745683.75 0 108745683.75

150 Kav 150 36 82 108745683.75 0 108745683.75

151 Kav 151 36 82 108745683.75 0 108745683.75

152 Kav 152 36 82 108745683.75 0 108745683.75

153 Kav 153 36 82 108745683.75 0 108745683.75

154 Kav 154 36 82 108745683.75 0 108745683.75

155 Kav 155 36 82 108745683.75 0 108745683.75

156 Kav 156 36 82 108745683.75 0 108745683.75

157 Kav 157 36 82 108745683.75 0 108745683.75

158 Kav 158 36 82 108745683.75 0 108745683.75

159 Kav 159 36 82 108745683.75 0 108745683.75

160 Kav 160 36 82 108745683.75 0 108745683.75

161 Kav 161 36 82 108745683.75 0 108745683.75

162 Kav 162 36 82 108745683.75 0 108745683.75

163 Kav 163 36 82 108745683.75 0 108745683.75

164 Kav 164 36 82 108745683.75 0 108745683.75

165 Kav 165 36 82 108745683.75 0 108745683.75

166 Kav 166 36 82 108745683.75 0 108745683.75

167 Kav 167 36 82 108745683.75 0 108745683.75

168 Kav 168 36 82 108745683.75 0 108745683.75

169 Kav 169 36 82 108745683.75 0 108745683.75

170 Kav 170 36 82 108745683.75 0 108745683.75

171 Kav 171 36 82 0 #DIV/0! 0

172 Kav 172 36 82 0 #DIV/0! 0

173 Kav 173 36 82 0 #DIV/0! 0

174 Kav 174 36 82 0 #DIV/0! 0

175 Kav 175 36 82 0 #DIV/0! 0

176 Kav 176 36 82 0 #DIV/0! 0

177 Kav 177 36 82 0 #DIV/0! 0

178 Kav 178 36 82 0 #DIV/0! 0

179 Kav 179 36 82 0 #DIV/0! 0

180 Kav 180 36 82 0 #DIV/0! 0

181 Kav 181 36 82 0 #DIV/0! 0

182 Kav 182 36 82 0 #DIV/0! 0

183 Kav 183 36 82 0 #DIV/0! 0

184 Kav 184 36 82 0 #DIV/0! 0

185 Kav 185 36 82 0 #DIV/0! 0

186 Kav 186 36 82 0 #DIV/0! 0

187 Kav 187 36 82 0 #DIV/0! 0

188 Kav 188 36 82 0 #DIV/0! 0

189 Kav 189 36 82 0 #DIV/0! 0

190 Kav 190 36 82 0 #DIV/0! 0

191 Kav 191 36 82 0 #DIV/0! 0

192 Kav 192 36 82 0 #DIV/0! 0

193 Kav 193 36 82 0 #DIV/0! 0

194 Kav 194 36 82 0 #DIV/0! 0

195 Kav 195 36 82 0 #DIV/0! 0

196 Kav 196 36 82 0 #DIV/0! 0

197 Kav 197 36 82 0 #DIV/0! 0

198 Kav 198 36 82 0 #DIV/0! 0

199 Kav 199 36 82 0 #DIV/0! 0

200 Kav 200 36 82 0 #DIV/0! 0

201 Kav 201 36 82 0 #DIV/0! 0

202 Kav 202 36 82 0 #DIV/0! 0

203 Kav 203 36 82 0 #DIV/0! 0

204 Kav 204 36 82 0 #DIV/0! 0

205 Kav 205 36 82 0 #DIV/0! 0

206 Kav 206 36 82 0 #DIV/0! 0

207 Kav 207 36 82 0 #DIV/0! 0

208 Kav 208 36 82 0 #DIV/0! 0

209 Kav 209 36 82 0 #DIV/0! 0

210 Kav 210 36 82 0 #DIV/0! 0

211 Kav 211 36 82 0 #DIV/0! 0

212 Kav 212 36 82 0 #DIV/0! 0

213 Kav 213 36 82 0 #DIV/0! 0

214 Kav 214 36 82 0 #DIV/0! 0

215 Kav 215 36 82 0 #DIV/0! 0

216 Kav 216 36 82 0 #DIV/0! 0

217 Kav 217 36 82 0 #DIV/0! 0

218 Kav 218 36 82 0 #DIV/0! 0

219 Kav 219 36 82 0 #DIV/0! 0

220 Kav 220 36 82 0 #DIV/0! 0

221 Kav 221 36 82 0 #DIV/0! 0

222 Kav 222 36 82 0 #DIV/0! 0

223 Kav 223 36 82 0 #DIV/0! 0

224 Kav 224 36 82 0 #DIV/0! 0

225 Kav 225 36 82 0 #DIV/0! 0

226 Kav 226 36 82 0 #DIV/0! 0

227 Kav 227 36 82 0 #DIV/0! 0

228 Kav 228 36 82 0 #DIV/0! 0

229 Kav 229 36 82 0 #DIV/0! 0

230 Kav 230 36 82 0 #DIV/0! 0

231 Kav 231 36 82 0 #DIV/0! 0

232 Kav 232 36 82 0 #DIV/0! 0

233 Kav 233 36 82 0 #DIV/0! 0

234 Kav 234 36 82 0 #DIV/0! 0

235 Kav 235 36 82 0 #DIV/0! 0

236 Kav 236 36 82 0 #DIV/0! 0

237 Kav 237 36 82 0 #DIV/0! 0

238 Kav 238 36 82 0 #DIV/0! 0

239 Kav 239 36 82 0 #DIV/0! 0

240 Kav 240 36 82 0 #DIV/0! 0

241 Kav 241 36 82 0 #DIV/0! 0

242 Kav 242 36 82 0 #DIV/0! 0

243 Kav 243 36 82 0 #DIV/0! 0

244 Kav 244 36 82 0 #DIV/0! 0

245 Kav 245 36 82 0 #DIV/0! 0

246 Kav 246 36 82 0 #DIV/0! 0

247 Kav 247 36 82 0 #DIV/0! 0

248 Kav 248 36 82 0 #DIV/0! 0

249 Kav 249 36 82 0 #DIV/0! 0

250 Kav 250 36 82 0 #DIV/0! 0

251 Kav 251 36 82 0 #DIV/0! 0

252 Kav 252 36 82 0 #DIV/0! 0

253 Kav 253 36 82 0 #DIV/0! 0

254 Kav 254 36 82 0 #DIV/0! 0

255 Kav 255 36 82 0 #DIV/0! 0

256 Kav 256 36 82 0 #DIV/0! 0

257 Kav 257 36 82 0 #DIV/0! 0

258 Kav 258 36 82 0 #DIV/0! 0

259 Kav 259 36 82 0 #DIV/0! 0

260 Kav 260 36 82 0 #DIV/0! 0

261 Kav 261 36 82 0 #DIV/0! 0

262 Kav 262 36 82 0 #DIV/0! 0

263 Kav 263 36 82 0 #DIV/0! 0

264 Kav 264 36 82 0 #DIV/0! 0

265 Kav 265 36 82 0 #DIV/0! 0

266 Kav 266 36 82 0 #DIV/0! 0

267 Kav 267 36 82 0 #DIV/0! 0

268 Kav 268 36 82 0 #DIV/0! 0

269 Kav 269 36 82 0 #DIV/0! 0

270 Kav 270 36 82 0 #DIV/0! 0

271 Kav 271 36 82 0 #DIV/0! 0

272 Kav 272 36 82 0 #DIV/0! 0

273 Kav 273 36 82 0 #DIV/0! 0

274 Kav 274 36 82 0 #DIV/0! 0

275 Kav 275 36 82 0 #DIV/0! 0

276 Kav 276 36 82 0 #DIV/0! 0

277 Kav 277 36 82 0 #DIV/0! 0

278 Kav 278 36 82 0 #DIV/0! 0

279 Kav 279 36 82 0 #DIV/0! 0

 9018741540.53036 MARGIN ==> 2%
Cash Lunak (bulan) DP
Sisa Kredit
6 15% 2.00 Total Harga
30675590.0883929 27608031.07955 156445509.4508 6779305.40953 190311360.90839

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

30676000 27608031.07955 156445509.4508 6779000 190304031.07955

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

18124000 16311852.5625 92433831.1875 4005000 112431852.5625

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
 5% 7% 7%
Ske
3.00 Total Harga 4.00 Total Harga 5.00
4997564.88523 207520366.94798 4171880.25202 227858283.17658 3520023.96264

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

4998000 207536031.07955 4172000 227864031.07955 3520000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

2953000 122619852.5625 2465000 134631852.5625 2080000

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
 8% 8%
Skema Kredit (Tahun)
6.00 7.00
238809468.83814 3215824.36093 259147385.06674 2905416.60409 271663025.82281

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

238808031.07955 3216000 259160031.07955 2905000 271628031.07955

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

141111852.5625 1900000 153111852.5625 1717000 160539852.5625

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
 8% 8% 8%

8.00 9.00 10.00

2672610.78645 284178666.57887 2491539.59496 296694307.33494 2346682.64176

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

2673000 284216031.07955 2492000 296744031.07955 2347000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

1579000 167895852.5625 1472000 175287852.5625 1387000

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
 309209948.091

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955
309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955
309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955
309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955
309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955

309248031.07955
182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625
182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625

182751852.5625
182751852.5625

182751852.5625

0
0

0
0

0
0

0
0

0
 3871692.13674895
Fee Marketing
2.50%
4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893
4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893
4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893
4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893
4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893

4601338.51325893
2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375
2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375

2718642.09375
2718642.09375

2718642.09375

0
0

0
0

0
0

0
0

0
DESKRIPSI PROYEK

● Nama Proyek :
● Luas Lahan :
● Lokasi :
● Lahan Efektif :
● Luas Kavling :
● Jumlah Unit :
● Durasi Proyek :
● Harga Jual :

● Skema Jual

● Target Penjualan :
● Kelayakan Proyek :
● Catatan Proyek :

PROYEKSI KEUANGAN
Proyeksi Penerimaan
● Penjualan Kavling
● Penerimaan Kelebihan Tanah
● Total Omset
● Titipan Gimmick
● Titipan PPH Final
● Total Penerimaan

Proyeksi Pengeluaran
Biaya Perolehan Lahan
●
(Termasuk fee perantara, paja, legalitas tanah dll)
● Biaya Perijinan
(di kantor Pemda dan BPN)
● Biaya Pematangan Lahan
(infrastruktur, utilitas, fasos/fasum, dll)
● Biaya Dibayar Dimuka (OHC)
● Biaya Bangunan
● Biaya Pembebanan Per Unit
● Pengembalian Titipan
Titipan Gimmick
Titipan PPH Final
● Total Pengeluaran

TOTAL KEUNTUNGAN
Proyeksi Penerimaan Dengan Penjualan Cicilan
● Penjualan Rumah
Total Down Payment
Total Cicilan
● Penerimaan Kelebihan Tanah
● Total Omset
● Titipan Gimmick
● Titipan PPH Final
● Total Penerimaan

Proyeksi Pengeluaran
Biaya Perolehan Lahan
●
(Termasuk fee perantara, paja, legalitas tanah dll)
● Biaya Perijinan
(di kantor Pemda dan BPN)
● Biaya Pematangan Lahan
(infrastruktur, utilitas, fasos/fasum, dll)
● Biaya Dibayar Dimuka (OHC)
● Biaya Bangunan
● Biaya Pembebanan Per Unit
● Pengembalian Titipan
Titipan Gimmick
Titipan PPH Final
● Total Pengeluaran

TOTAL KEUNTUNGAN
SBY - SBY
20000 m²
SBY
70 %
82 m²
170 Kavling
2 Tahun
Type Harga
36/60 184,053,541

Cash / Cash Bertahap 0

Cicilan 10 Tahun 15

3 Unit Perbulan (Asumsi Terburuk)

Layak
Pembayaran dengan Dinar diutamakan

27,750,866,421
45,468,579
27,796,335,000
0
1,389,816,750
29,186,151,750

1,338,600,000

98,200,000

1,266,535,000

206,000,000
15,300,000,000
1,887,000,000

0
1,389,816,750
21,486,151,750

7,700,000,000
lan

4,441,447,377
590,920,000 39,344,555,917
45,468,579
43,831,471,872
0
1,389,816,750
45,221,288,622

1,338,600,000

98,200,000

1,266,535,000

206,000,000
15,300,000,000
1,887,000,000

0
1,389,816,750
21,486,151,750

23,735,136,872
1
DESKRIPSI PROYEK

● Nama Proyek :
● Luas Lahan :
● Lokasi :
● Lahan Efektif :
● Luas Kavling :
● Jumlah Unit :
● Durasi Proyek :
● Harga Jual :

● Target Penjualan :
● Kelayakan Proyek :
● Catatan Proyek :

PROYEKSI KEUANGAN
Proyeksi Penerimaan
● Penjualan Kavling
● Penerimaan Kelebihan Tanah
● Total Omset
● Titipan Gimmick
● Titipan PPH Final
● Total Penerimaan

Proyeksi Pengeluaran
Biaya Perolehan Lahan
●
(Termasuk fee perantara, paja, legalitas tanah dll)
● Biaya Perijinan
(di kantor Pemda dan BPN)
● Biaya Pematangan Lahan
(infrastruktur, utilitas, fasos/fasum, dll)
● Biaya Dibayar Dimuka (OHC)
● Biaya Bangunan
● Biaya Pembebanan Per Unit
● Pengembalian Titipan
Titipan Gimmick
Titipan PPH Final
● Total Pengeluaran

TOTAL KEUNTUNGAN
Proyeksi Penerimaan Dengan Penjualan Cicilan
● Penjualan Rumah
Total Down Payment
Total Cicilan
● Penerimaan Kelebihan Tanah
● Total Omset
● Titipan Gimmick
● Titipan PPH Final
● Total Penerimaan

Proyeksi Pengeluaran
Biaya Perolehan Lahan
●
(Termasuk fee perantara, paja, legalitas tanah dll)
● Biaya Perijinan
(di kantor Pemda dan BPN)
● Biaya Pematangan Lahan
(infrastruktur, utilitas, fasos/fasum, dll)
● Biaya Dibayar Dimuka (OHC)
● Biaya Bangunan
● Biaya Pembebanan Per Unit
● Pengembalian Titipan
Titipan Gimmick
Titipan PPH Final
● Total Pengeluaran

TOTAL KEUNTUNGAN
SBY - SBY
20000 m²
SBY
70 %
82 m²
170 Kavling
2 Tahun
Type Harga
36/60 184,053,541

2 Unit Perbulan (Asumsi Terburuk)

Layak
Pembayaran dengan Dinar diutamakan

0
0

1,338,600,000

61,068,000

1,266,535,000

206,000,000
0
1,887,000,000

0
0
4,759,203,000

-4,759,203,000
lan

4,441,447,377
590,920,000 39,344,555,917
91,864,000
43,877,867,294
0
0
43,877,867,294

1,338,600,000

61,068,000

1,266,535,000

206,000,000
0
1,887,000,000

0
0
4,759,203,000

39,118,664,294