ILUSTRASI CARA KERJA SKEMA PONZI EMAS IDEAL. DISCLAIMER: Berikut adalah penjelasan Skema Ponzi Emas yang Ideal. Perhitungan dilakukan dengan asumsi harga emas flat dan semua emas yang diinvestasikan perusahaan laku terjual. Skema ilustrasi ini adalah skema ideal , dimana keuntungan yang didapat oleh perusahaan adalah keuntungan terbesar yaitu dengan perkembangan modal hampir 350% dalam jangka waktu 11 bulan. Asumsi harga kulak dan harga konsumen bukanlah real harga saat ini. Banyak pembulatan , seperti halnya jumlah kulakan emas dalam kg ada sedikit perbedaan dengan jumlah modal. Untuk kondisi Real ( non ideal ) , perkembangan modal bisa lebih rendah , karena modal emas Perusahaan belum terjual 100 % . Lama waktu perusahaan survive juga bisa lebih panjang. Nasabah yang sudah melewati masa 1 tahun menjadi beban perusahaan karena selisih harga emas , telah tertutupi oleh bunga yang di dapat. Cara terbaik perusahaan memaksimalkan laba Perusahaan adalah dengan memaksimalkan penjualan sehingga semua emas laku terjual sehingga meminimalkan waktu survive / meminimalkan beban bunga nasabah. Ilustrasi ini hanya untuk pembelajaran menunjukkan bagaimana skema ponzi bekerja jauh dari kondisi real , bukan mendiskreditkan suatu perusahaan tertentu.

BULAN KE PERKEMBANGAN MODAL UNIT harga Kulak/Kg harga Konsumen selisih selisih % bunga 2.5%/BLN komisi sales (BUNGA+KOMISI) laba bersih

1 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

1 Rp 10,480,000,000 2 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 (JANUARI) MODAL AWAL 20 KG EMAS 3 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

ATAU Rp 10,49 MILYAR 4 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 5 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 6 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 7 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 8 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 9 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

10 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 11 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 12 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 13 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 14 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 15 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 16 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 17 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 18 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 19 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 20 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

Rp 10,480,000,000 Rp 14,080,000,000 Rp 3,600,000,000 687% Rp 352,000,000 Rp 98,560,000 Rp 450,560,000 Rp 3,149,440,000

Rp 352,000,000 Rp 98,560,000

2 Rp 13,629,440,000 1 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 (FEBRUARI) 2 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

3 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 4 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 5 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 6 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 7 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 8 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 9 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

10 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 11 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 12 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 13 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 14 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 15 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

16 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 17 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 18 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 19 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 20 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 21 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 22 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 23 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 24 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 25 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 26 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

Rp 13,624,000,000 Rp 18,304,000,000 Rp 4,680,000,000 Rp 809,600,000 Rp 226,688,000 Rp 1,036,288,000 Rp 3,057,984,000

Rp 809,600,000 Rp 226,688,000

3 Rp 16,681,984,000 1 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 (MARET) 2 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

3 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 4 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 5 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 6 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 7 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 8 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 9 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

10 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 11 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 12 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 13 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 14 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 15 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 16 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 17 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 18 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 19 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 20 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 21 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 22 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 23 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 24 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 25 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 26 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 27 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 28 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 29 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 30 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 31 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 32 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

Rp 16,768,000,000 Rp 22,528,000,000 Rp 5,760,000,000 Rp 1,372,800,000 Rp 384,384,000 Rp 1,757,184,000 Rp 3,281,920,000

Rp 1,372,800,000 Rp 384,384,000

4 Rp 20,049,920,000 1 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 (APRIL) 2 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

3 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 4 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 5 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 6 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 7 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 8 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 9 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

10 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 11 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 12 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 13 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 14 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 15 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 16 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 17 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 18 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 19 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 20 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 21 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 22 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 23 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 24 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 25 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 26 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 27 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 28 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 29 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 30 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 31 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 32 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 33 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 34 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 35 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 36 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 37 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 38 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

Rp 19,912,000,000 Rp 26,752,000,000 Rp 6,840,000,000 Rp 2,041,600,000 Rp 571,648,000 Rp 2,613,248,000 Rp 3,370,688,000

Rp 2,041,600,000 Rp 571,648,000 Rp 2,613,248,000

5 Rp 23,282,688,000 1 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 (MEI) 2 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

3 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 4 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 5 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 6 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 7 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 8 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

9 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 10 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 11 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 12 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 13 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 14 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 15 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 16 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 17 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 18 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 19 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 20 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 21 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 22 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 23 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 24 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 25 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 26 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 27 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 28 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 29 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 30 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 31 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 32 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 33 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 34 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 35 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 36 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 37 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 38 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 39 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 40 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 41 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 42 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 43 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 44 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

Rp 23,056,000,000 Rp 30,976,000,000 Rp 7,920,000,000 Rp 2,816,000,000 Rp 788,480,000 Rp 3,604,480,000 Rp 3,324,288,000

Rp 2,816,000,000 Rp 788,480,000 Rp 3,604,480,000

6 Rp 26,380,288,000 1 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 (JUNI) 2 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

3 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 4 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 5 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 6 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 7 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 8 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 9 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

10 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 11 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

12 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 13 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 14 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 15 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 16 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 17 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 18 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 19 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 20 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 21 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 22 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 23 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 24 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 25 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 26 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 27 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 28 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 29 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 30 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 31 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 32 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 33 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 34 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 35 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 36 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 37 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 38 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 39 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 40 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 41 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 42 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 43 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 44 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 45 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 46 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 47 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 48 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 49 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 50 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

Rp 26,200,000,000 Rp 35,200,000,000 Rp 9,000,000,000 Rp 3,696,000,000 Rp 1,034,880,000 Rp 4,730,880,000 Rp 3,142,720,000

Rp 3,696,000,000 Rp 1,034,880,000 Rp 4,730,880,000

7 Rp 29,342,720,000 1 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 (JULI) 2 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

3 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 4 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 5 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 6 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 7 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 8 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

9 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 10 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 11 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 12 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 13 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 14 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 15 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 16 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 17 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 18 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 19 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 20 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 21 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 22 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 23 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 24 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 25 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 26 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 27 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 28 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 29 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 30 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 31 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 32 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 33 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 34 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 35 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 36 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 37 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 38 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 39 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 40 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 41 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 42 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 43 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 44 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 45 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 46 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 47 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 48 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 49 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 50 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 51 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 52 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 53 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 54 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 55 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 56 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

Rp 29,344,000,000 Rp 39,424,000,000 Rp 10,080,000,000 Rp 4,681,600,000 Rp 1,310,848,000 Rp 5,992,448,000 Rp 2,825,984,000

Rp 4,681,600,000 Rp 1,310,848,000 Rp 5,992,448,000

8 Rp 32,169,984,000 1 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 (AGUSTUS) 2 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

3 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 4 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 5 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 6 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 7 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 8 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 9 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

10 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 11 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 12 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 13 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 14 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 15 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 16 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 17 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 18 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 19 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 20 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 21 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 22 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 23 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 24 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 25 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 26 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 27 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 28 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 29 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 30 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 31 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 32 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 33 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 34 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 35 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 36 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 37 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 38 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 39 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 40 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 41 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 42 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 43 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 44 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 45 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 46 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 47 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 48 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 49 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

50 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 51 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 52 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 53 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 54 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 55 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 56 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 57 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 58 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 59 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 60 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 61 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

Rp 31,964,000,000 Rp 42,944,000,000 Rp 10,980,000,000 Rp 5,755,200,000 Rp 1,611,456,000 Rp 7,366,656,000 Rp 2,239,136,000

Rp 5,755,200,000 Rp 1,611,456,000 Rp 7,366,656,000

9 Rp 34,203,136,000 1 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 SEPTEMBER 2 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

3 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 4 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 5 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 6 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 7 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 8 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 9 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

10 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 11 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 12 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 13 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 14 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 15 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 16 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 17 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 18 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 19 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 20 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 21 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 22 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 23 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 24 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 25 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 26 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 27 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 28 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 29 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 30 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 31 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 32 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 33 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 34 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

35 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 36 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 37 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 38 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 39 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 40 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 41 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 42 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 43 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 44 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 45 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 46 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 47 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 48 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 49 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 50 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 51 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 52 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 53 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 54 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 55 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 56 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 57 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 58 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 59 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 60 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 61 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 62 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 63 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 64 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 65 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

Rp 34,060,000,000 Rp 45,760,000,000 Rp 11,700,000,000 Rp 6,899,200,000 Rp 1,931,776,000 Rp 8,830,976,000 Rp 1,404,704,000

Rp 6,899,200,000 Rp 1,931,776,000 Rp 8,830,976,000

10 Rp 35,464,704,000 1 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 (OKTOBER) 2 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

3 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 4 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 5 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 6 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 7 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 8 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 9 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

10 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 11 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 12 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 13 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 14 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 15 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 16 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

17 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 18 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 19 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 20 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 21 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 22 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 23 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 24 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 25 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 26 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 27 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 28 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 29 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 30 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 31 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 32 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 33 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 34 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 35 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 36 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 37 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 38 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 39 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 40 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 41 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 42 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 43 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 44 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 45 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 46 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 47 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 48 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 49 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 50 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 51 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 52 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 53 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 54 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 55 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 56 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 57 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 58 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 59 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 60 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 61 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 62 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 63 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 64 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 65 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 66 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

67 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 68 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

Rp 35,632,000,000 Rp 47,872,000,000 Rp 12,240,000,000 2336% Rp 8,096,000,000 Rp 2,266,880,000 Rp 10,362,880,000 Rp 345,216,000

Rp 8,096,000,000 Rp 2,266,880,000 Rp 10,362,880,000

11 Rp 35,977,216,000 1 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 (NOPEMBER) 2 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

3 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 4 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 5 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 6 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 7 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 8 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 9 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

10 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 11 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 12 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 13 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 14 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 15 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 16 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 17 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 18 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 19 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 20 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 21 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 22 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 23 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 24 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 25 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 26 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 27 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 28 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 29 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 30 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 31 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 32 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 33 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 34 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 35 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 36 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 37 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 38 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 39 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 40 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 41 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 42 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 43 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 44 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 45 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

46 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 47 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 48 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 49 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 50 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 51 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 52 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 53 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 54 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 55 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 56 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 57 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 58 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 59 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 60 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 61 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 62 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 63 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 64 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 65 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 66 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 67 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 68 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000 69 Rp 524,000,000 Rp 704,000,000 Rp 180,000,000 34% Rp 17,600,000 Rp 4,928,000 Rp 22,528,000 Rp 157,472,000

Rp 36,156,000,000 Rp 48,576,000,000 Rp 12,420,000,000 2370% Rp 9,310,400,000 Rp 2,606,912,000 Rp 11,917,312,000 Rp (1,051,744,000)529 LABA MINUS

MODAL AKHIR 12 Rp 35,104,256,000 KALAU PERUSAHAAN TERUS MELANJUTKAN OPERASINYA , MAKA MODAL PERUSAHAAN AKAN KESEDOT BIAYA BIAYA KARENA LABA MINUS

(DESEMBER) BULAN KE 12 LABA MULAI MINUS

TOTAL PENJUALAN 529 KG SAMPAI AWAL BULAN KE 12 TOTAL BUNGA 9.3 MILYAR

TOTAL KOMISI SALES 2.6 MILYAR MODAL AWAL 10,48 MILYAR

MODAL AKHIR TERBESAR PADA BULAN KE 11 SEBESAR 35 MILYAR PENDANAAN DARI BANK SYARIAH ( GADAI EMAS ) TIDAK DISERTAKAN KARENA TIDAK MEMENGARUHI PERHITUNGAN

ESTIMASI KEUNTUNGAN PERUSAHAAN 350 % PER 11 BULAN