lap.mgg Anak 2PROGRES FISIK PAKET TAPAKTUAN - BAKONGANRENCANA DAN REALISASI KONTRAK ANAK 1 DAN ANAK 2

NO.BULANTAHUNMINGGUKETANGGALRENCANAREALISASIDEVIASILAPORAN KPEKETPER-MINGGUKOMULATIFPER-MINGGUKOMULATIFPER-MINGGUKOMULATIFPER TGL - 15PER TGL - 25IJULI20121I09 - 150.0000.000RENCRENC2II16 - 220.0000.000REALREALMC.KONTRAK ANAK 1 =0,00 %3III23 - 290.0000.000DEVDEVMC.KONTRAK INDUK = 0,00% 2AGUSTUS20124I30 - 050.0000.000RENCRENC5II06 - 140.0000.000REALREALMC.KONTRAK ANAK 1 =0,00 %6III15 - 250.0000.000DEVDEVMC.KONTRAK INDUK = 0,00% 7IV26 - 020.0000.0003SEPTEMBER20128I03 - 090.0000.000RENCRENC9II10 - 160.0000.000REALREALMC.KONTRAK ANAK 1 =7,06 %10III17 - 230.0000.000DEVDEVMC.KONTRAK INDUK = 1,418% 11IV24 - 300.0000.0004OKTOBER201212I01 - 070.0000.000RENCRENC13II08 - 140.0000.000REALREALMC.KONTRAK ANAK 1 =11,01 %14III15 - 230.0000.000DEVDEV0.0MC.KONTRAK INDUK = 2,212% 15IV24 - 280.0000.00016V29 -040.0000.0005NOVEMBER201217I05 - 110.0000.000RENCRENC18II12 - 180.0000.000REALREALMC.KONTRAK ANAK 1 =43,03 %19III19 - 250.0000.000DEVDEVMC.KONTRAK INDUK = 8,645% 20IV26 - 020.0000.0006DESEMBER201221I03 - 090.0000.000RENCRENC22II10 - 160.0000.000REALREALMC.KONTRAK ANAK 1 =88,42 %23III17 -230.0000.000DEVDEVMC.KONTRAK INDUK = 17,764% 24IV24 - 300.0000.00025V31 - 060.0000.0007JANUARI201326I07 - 130.6000.6004.949-0.6004.349RENC20.656RENC21.88327II14 - 200.7101.3100.1115.060-0.5993.750REAL20.295REAL28III21 - 270.7202.0300.4905.550-0.2303.520DEV(0.361)DEV(21.883)29IV28 - 031.0703.1000.4405.990-0.6302.8908FEBRUARI201330I04 - 101.0704.1700.4606.450-0.6102.280RENC24.702RENC26.11731II11 - 171.1605.3300.3306.780-0.8301.450REALREAL32III18 - 241.1906.5201.7928.5720.6022.052DEV(24.702)DEV(26.117)33IV25 - 031.8308.3501.3889.960-0.4421.6109MARET201334I04 - 101.89010.2400.09010.050-1.800-0.190RENC28.742RENC30.22235II11 - 172.27012.5100.04010.090-2.230-2.420REALREAL36III18 - 242.26014.7701.10011.190-1.160-3.580DEV(28.742)DEV(30.222)37IV25 - 312.36017.1300.18011.370-2.180-5.76010APRIL201338I01 - 072.25019.3800.27711.647-1.973-7.733RENC21.955RENC25.19039II08 - 142.25021.6300.59912.246-1.651-9.384REAL15.989REAL21.06540III15 - 212.28023.9103.96216.2081.682-7.702DEV(5.966)DEV(4.125)411V22 - 282.24026.1504.85721.0652.617-5.08511MEI201342I29 - 052.23028.3801.36622.431-0.864-5.949RENC30.430RENC39.90043II06 - 121.96030.3400.55622.987-1.404-7.353REAL23.136REAL90,494,816,859.9244III13 - 191.99032.3300.34823.335-1.642-8.995DEV(7.294)DEV(39.900)0.284285714345,454,544,934.3845IV20 - 261.97034.300-1.970-34.30031.192857142946V27 - 021.92036.220-1.920-36.22012JUNI201347I03 - 091.91038.130-1.910-38.130RENC43.425RENC45.10748II10 - 161.92040.050-1.920-40.050REALREAL49III17 - 231.91041.960-1.910-41.960DEV(43.425)DEV(45.107)50IV24 - 301.91043.870-1.910-43.87013JULI201351I01 - 071.89045.760-1.890-45.760RENC48.912RENC50.85152II08 - 141.86047.620-1.860-47.620REALREAL53III15 - 211.96049.580-1.960-49.580DEV(48.912)DEV(50.851)54IV22 - 282.29051.870-2.290-51.87014AGUSTUS201355I29 - 042.69054.560-2.690-54.560RENC55.014RENC57.00356II05 - 112.69057.250-2.690-57.250REALREAL57III12 - 182.69059.940-2.690-59.940DEV(55.014)DEV(57.003)58IV19 - 252.58062.520-2.580-62.52059V26 - 012.58065.100-2.580-65.10015SEPTEMBER201360I02 - 082.58067.680-2.580-67.680RENC60.282RENC61.57261II09 - 152.58070.260-2.580-70.260REALREAL62III16 - 222.54072.800-2.540-72.800DEV(60.282)DEV(61.572)63IV23 - 292.88075.680-2.880-75.68016OKTOBER201364I30 - 062.88078.560-2.880-78.560RENC64.163RENC65.43365II07 - 132.87081.430-2.870-81.430REALREAL66III14 - 202.88084.310-2.880-84.310DEV(64.163)DEV(65.433)67IV21 - 272.86087.170-2.860-87.17017NOVEMBER201368I28 - 032.27089.440-2.270-89.440RENC68.095RENC69.37669II04 - 101.47090.910-1.470-90.910REALREAL70III11 - 171.47092.380-1.470-92.380DEV(68.095)DEV(69.376)71IV18 - 241.47093.850-1.470-93.85072V25 - 011.47095.320-1.470-95.32018DESEMBER201373I02 - 081.27096.590-1.270-96.590RENC72.337RENC73.81774II09 - 151.26097.850-1.260-97.850REALREAL75III16 - 221.26099.110-1.260-99.110DEV(72.337)DEV(73.817)76IV23 - 291.260100.370-1.260-100.37019JANUARI201477I30 - 050.0000.000RENCRENC78II06 - 120.0000.000REALREAL79III13 - 190.0000.000DEV0.0DEV0.080IV20 - 260.0000.00081V27 - 020.0000.000ERROR:#DIV/0!20FEBRUARI201482I03 - 090.0000.000RENCRENC83II10 - 160.0000.000REALREAL84III17 - 230.0000.000DEV0.0DEV0.085IV24 - 020.0000.00021MARET201486I03 - 090.0000.000RENCRENC87II10 - 160.0000.000REALREAL88III17 - 230.0000.000DEV0.0DEV0.089IV24 - 300.0000.00022APRIL201490I31 - 060.0000.000RENCRENC91II07 - 130.0000.000REALREAL92III14 - 200.0000.000DEV0.0DEV0.093IV21 - 270.0000.00023MEI201494I28 - 040.0000.000RENCRENC95II05 - 110.0000.000REALREAL96III12 - 180.0000.000DEV0.0DEV0.097IV19 - 250.0000.00098V26 - 010.0000.00024JUNI201499I02 - 080.0000.000RENCRENC100II09 - 150.0000.000REALREAL101III16 - 220.0000.000DEV0.0DEV0.0102IV23 - 290.0000.00025JULI2014103I30 - 060.0000.000RENCRENC104II07 - 130.0000.000REALREAL105III14 - 200.0000.000DEV0.0DEV0.0106IV21 - 270.0000.00026AGUSTUS2014107I28 - 030.0000.000

lap.bulPROGRES FISIK PAKET TAPAKTUAN - BAKONGANRENCANA DAN REALISASI KONTRAK INDUK

NO.BULANTAHUNMINGGUKETANGGALRENCANAREALISASIDEVIASILAPORAN KPEKETPER-MINGGUKOMULATIFPER-MINGGUKOMULATIFPER-MINGGUKOMULATIFPER TGL - 15PER TGL - 25IJULI20121I09 - 150.0410.0410.0500.0500.0090.009RENC0.090RENC0.0902II16 - 220.0410.0830.0710.1000.0300.017REAL0.050REAL0.100MC.KONTRAK ANAK 1 =0,00 %3III23 - 290.0410.1240.0140.150-0.0270.026DEV(0.040)DEV0.010MC.KONTRAK INDUK = 0,00% 2AGUSTUS20124I30 - 050.0440.1680.0370.170-0.0070.002RENC0.212RENC0.2125II06 - 140.0440.2130.0370.235-0.0070.022REAL0.235REAL0.235MC.KONTRAK ANAK 1 =0,00 %6III15 - 250.0000.2130.0000.2350.0000.022DEV0.023DEV0.023MC.KONTRAK INDUK = 0,00% 7IV26 - 020.1420.3550.0750.370-0.0670.0153SEPTEMBER20128I03 - 090.1510.5060.1320.420-0.019-0.086RENC1.307RENC2.6019II10 - 160.8581.3640.5660.501-0.292-0.863REAL0.501REAL2.942MC.KONTRAK ANAK 1 =7,06 %10III17 - 230.9632.3270.3342.941-0.6290.614DEV(0.806)DEV0.341MC.KONTRAK INDUK = 1,418% 11IV24 - 300.9503.2770.3343.317-0.6170.0404OKTOBER201212I01 - 070.9504.2270.4393.317-0.511-0.910RENC5.828RENC7.15513II08 - 141.3275.5540.4393.317-0.888-2.237REAL3.143REAL3.317MC.KONTRAK ANAK 1 =11,01 %14III15 - 231.3276.8810.4393.317-0.888-3.564DEV(2.685)DEV(3.838)MC.KONTRAK INDUK = 2,212% 15IV24 - 280.0006.8810.4393.3170.439-3.56416V29 -041.5288.4092.0616.1000.533-2.3095NOVEMBER201217I05 - 111.5089.9160.9567.488-0.552-2.428RENC12.560RENC13.40318II12 - 181.49611.4121.4969.147-0.000-2.265REAL7.242REAL10.203MC.KONTRAK ANAK 1 =43,03 %19III19 - 251.71713.1292.36510.2030.649-2.926DEV(5.318)DEV(3.200)MC.KONTRAK INDUK = 8,645% 20IV26 - 021.50914.6381.83216.4000.3231.7626DESEMBER201221I03 - 091.34015.9771.82117.7000.4811.723RENC17.401RENC19.31222II10 - 161.34017.3175.39919.2584.0601.940REAL19.258REAL20.092MC.KONTRAK ANAK 1 =88,42 %23III17 -231.34018.6570.83420.092-0.5061.434DEV1.857DEV0.780MC.KONTRAK INDUK = 17,764% 24IV24 - 301.33619.9940.83420.105-0.5030.11125V31 - 060.09820.0920.02220.127-0.0760.0357JANUARI201326I07 - 130.31520.4070.12320.250-0.192-0.157RENC20.656RENC21.88327II14 - 200.86121.2680.05520.305-0.806-0.963REAL20.295REAL28III21 - 270.86122.130-0.861-22.130DEV(0.361)DEV(21.883)29IV28 - 030.93323.063-0.933-23.0638FEBRUARI201330I04 - 100.93323.995-0.933-23.995RENC24.702RENC26.11731II11 - 170.99024.986-0.990-24.986REALREAL32III18 - 240.99025.976-0.990-25.976DEV(24.702)DEV(26.117)33IV25 - 030.99026.966-0.990-26.9669MARET201334I04 - 101.03628.002-1.036-28.002RENC28.742RENC30.22235II11 - 171.03629.038-1.036-29.038REALREAL36III18 - 241.03630.074-1.036-30.074DEV(28.742)DEV(30.222)37IV25 - 311.03631.110-1.036-31.11010APRIL201338I01 - 071.03632.146-1.036-32.146RENC33.330RENC34.88639II08 - 141.03633.182-1.036-33.182REALREAL40III15 - 211.03634.218-1.036-34.218DEV(33.330)DEV(34.886)411V22 - 281.17035.388-1.170-35.38811MEI201342I29 - 051.17036.558-1.170-36.558RENC38.229RENC39.90043II06 - 121.17037.728-1.170-37.728REALREAL44III13 - 191.17038.898-1.170-38.898DEV(38.229)DEV(39.900)45IV20 - 261.17040.069-1.170-40.06946V27 - 021.17041.239-1.170-41.23912JUNI201347I03 - 091.17842.416-1.178-42.416RENC43.425RENC45.10748II10 - 161.17843.594-1.178-43.594REALREAL49III17 - 231.17844.771-1.178-44.771DEV(43.425)DEV(45.107)50IV24 - 301.17845.949-1.178-45.94913JULI201351I01 - 071.40347.352-1.403-47.352RENC48.912RENC50.85152II08 - 141.36548.717-1.365-48.717REALREAL53III15 - 211.36550.081-1.365-50.081DEV(48.912)DEV(50.851)54IV22 - 281.34851.429-1.348-51.42914AGUSTUS201355I29 - 041.39552.825-1.395-52.825RENC55.014RENC57.00356II05 - 111.39354.218-1.393-54.218REALREAL57III12 - 181.39355.610-1.393-55.610DEV(55.014)DEV(57.003)58IV19 - 251.39357.003-1.393-57.00359V26 - 011.39358.396-1.393-58.39615SEPTEMBER201360I02 - 080.94359.339-0.943-59.339RENC60.282RENC61.57261II09 - 150.94360.282-0.943-60.282REALREAL62III16 - 220.87161.153-0.871-61.153DEV(60.282)DEV(61.572)63IV23 - 290.97962.131-0.979-62.13116OKTOBER201364I30 - 060.88963.020-0.889-63.020RENC64.163RENC65.43365II07 - 130.88963.909-0.889-63.909REALREAL66III14 - 200.88964.798-0.889-64.798DEV(64.163)DEV(65.433)67IV21 - 270.88965.687-0.889-65.68717NOVEMBER201368I28 - 030.88966.576-0.889-66.576RENC68.095RENC69.37669II04 - 100.88967.465-0.889-67.465REALREAL70III11 - 170.88268.347-0.882-68.347DEV(68.095)DEV(69.376)71IV18 - 240.88269.228-0.882-69.22872V25 - 011.03670.265-1.036-70.26518DESEMBER201373I02 - 081.03671.301-1.036-71.301RENC72.337RENC73.81774II09 - 151.03672.337-1.036-72.337REALREAL75III16 - 221.03673.373-1.036-73.373DEV(72.337)DEV(73.817)76IV23 - 291.03674.409-1.036-74.40919JANUARI201477I30 - 051.77876.187-1.778-76.187RENCRENC78II06 - 121.77877.964-1.778-77.964REALREAL79III13 - 192.02079.984-2.020-79.984DEV0.0DEV0.080IV20 - 262.02082.005-2.020-82.00581V27 - 021.46783.471-1.467-83.47120FEBRUARI201482I03 - 091.54485.015-1.544-85.015RENCRENC83II10 - 161.24386.258-1.243-86.258REALREAL84III17 - 230.97087.228-0.970-87.228DEV0.0DEV0.085IV24 - 020.95988.188-0.959-88.18821MARET201486I03 - 091.09889.286-1.098-89.286RENCRENC87II10 - 160.50689.792-0.506-89.792REALREAL88III17 - 230.32090.112-0.320-90.112DEV0.0DEV0.089IV24 - 300.32090.433-0.320-90.43322APRIL201490I31 - 060.06190.494-0.061-90.494RENCRENC91II07 - 130.00190.495-0.001-90.495REALREAL92III14 - 201.22391.718-1.223-91.718DEV0.0DEV0.093IV21 - 271.22392.941-1.223-92.94123MEI201494I28 - 041.34594.286-1.345-94.286RENCRENC95II05 - 112.09196.377-2.091-96.377REALREAL96III12 - 182.11598.493-2.115-98.493DEV0.0DEV0.097IV19 - 250.29898.790-0.298-98.79098V26 - 010.02598.815-0.025-98.81524JUNI201499I02 - 080.08598.900-0.085-98.900RENCRENC100II09 - 150.08598.985-0.085-98.985REALREAL101III16 - 220.08599.069-0.085-99.069DEV0.0DEV0.0102IV23 - 290.09299.161-0.092-99.16125JULI2014103I30 - 060.03299.193-0.032-99.193RENCRENC104II07 - 130.08599.278-0.085-99.278REALREAL105III14 - 200.05399.331-0.053-99.331DEV0.0DEV0.0106IV21 - 270.05399.385-0.053-99.38526AGUSTUS2014107I28 - 030.615100.000-0.615-100.000

lap.mgg schedul revisiPROGRES FISIK PAKET TAPAKTUAN - BAKONGANRENCANA DAN REALISASI KONTRAK INDUK

NO.BULANTAHUNMINGGUKETANGGALRENCANA AWALRENCANA REVISI.IREALISASIDEVIASILAPORAN KPEKETmgglap.bulPER-MINGGUKOMULATIFPER-MINGGUKOMULATIFPER-MINGGUKOMULATIFPER-MINGGUKOMULATIFPER TGL - 15PER TGL - 25IJULI20121I09 - 150.0410.0410.0500.0500.0090.009RENC0.090RENC0.0900.0500.0502II16 - 220.0410.0830.0710.0710.030-0.011REAL0.050REAL0.100MC.KONTRAK ANAK 1 =0,00 %0.0710.1003III23 - 290.0410.1240.0140.150-0.0270.026DEV(0.040)DEV0.010MC.KONTRAK INDUK = 0,00% 0.0860.1502AGUSTUS20124I30 - 050.0440.1680.0370.173-0.0070.005RENC0.212RENC0.2120.1230.1705II06 - 140.0440.2130.0370.160-0.007-0.052REAL0.235REAL0.235MC.KONTRAK ANAK 1 =0,00 %0.1600.2356III15 - 250.0000.2130.0000.1600.000-0.053DEV0.023DEV0.023MC.KONTRAK INDUK = 0,00% 0.1600.2357IV26 - 020.1420.3550.0750.235-0.067-0.1200.2350.3703SEPTEMBER20128I03 - 090.1510.5060.1320.367-0.019-0.139RENC1.307RENC2.6010.3670.4209II10 - 160.8581.3640.5660.933-0.292-0.431REAL0.905REAL2.942MC.KONTRAK ANAK 1 =7,06 %0.9330.90510III17 - 230.9632.3270.3341.238-0.629-1.089DEV(0.402)DEV0.341MC.KONTRAK INDUK = 1,418% 1.2382.94111IV24 - 300.9503.2770.3341.572-0.617-1.7051.5723.3174OKTOBER201212I01 - 070.9504.2270.4392.011-0.511-2.216RENC5.828RENC7.1552.0113.31713II08 - 141.3275.5540.4392.450-0.888-3.104REAL3.143REAL3.317MC.KONTRAK ANAK 1 =11,01 %2.4503.31714III15 - 231.3276.8810.4392.889-0.888-3.992DEV(2.685)DEV(3.838)MC.KONTRAK INDUK = 2,212% 2.8893.31715IV24 - 280.0006.8810.4393.3280.439-3.5533.3283.31716V29 -041.5288.4092.0615.3880.533-3.0205.3886.1005NOVEMBER201217I05 - 111.5089.9160.9566.344-0.552-3.572RENC12.560RENC13.4036.3447.48818II12 - 181.49611.4121.4967.840-0.000-3.572REAL7.242REAL10.203MC.KONTRAK ANAK 1 =43,03 %7.8409.14719III19 - 251.71713.1292.36510.2030.649-2.926DEV(5.318)DEV(3.200)MC.KONTRAK INDUK = 8,645% 10.20310.20320IV26 - 021.50914.6381.83212.0380.323-2.60012.03816.4006DESEMBER201221I03 - 091.34015.9771.82113.8580.481-2.119RENC17.401RENC19.31213.85817.70022II10 - 161.34017.3175.39919.2584.0601.940REAL19.258REAL20.092MC.KONTRAK ANAK 1 =88,42 %19.25819.25823III17 -231.34018.6570.83420.092-0.5061.434DEV1.857DEV0.780MC.KONTRAK INDUK = 17,764% 20.09220.09224IV24 - 301.33619.9940.83420.105-0.5030.11120.10520.10525V31 - 060.09820.0920.02220.127-0.0760.03520.12720.1277JANUARI201326I07 - 130.31520.4070.12320.250-0.192-0.157RENC20.656RENC21.883Renc, Original = 21,883 Per 25 Jan.20.25020.250Revisi Schedule I Tgl. 27 Jan 201327II14 - 200.86121.2680.05520.305-0.806-0.963REAL20.295REAL20.550MC.KONTRAK ANAK 2 = 4,32 %20.30520.30528III21 - 270.86122.13022.1300.24520.550-0.616-1.580DEV(0.361)DEV(1.333)MC.KONTRAK INDUK = 2,169% 29IV28 - 030.93323.0630.29722.4270.22520.775-0.708-1.652 (17,764 % + 2,169% = 19,993 %)8FEBRUARI201330I04 - 100.93323.9950.29722.7240.23021.005-0.703-1.719RENC24.702RENC26.117Renc, Revisi = 26,117 Per 25 Feb.31II11 - 170.99024.9860.33323.0570.16521.170-0.825-1.719REAL21.255REAL22.765MC.KONTRAK ANAK 2 = 9,87 %32III18 - 240.99025.9760.44323.5000.90022.070-0.090-1.430DEV(3.447)DEV(3.352)MC.KONTRAK INDUK = 4,957 % 205502265633IV25 - 030.99026.9660.83124.3310.69522.765-0.295-1.566 (17,764 % + 4,957% =22,714 %)9MARET201334I04 - 101.03628.0021.39225.7230.04722.812-0.989-2.911RENC26.889RENC29.215Renc, Revisi = 29,215 Per 25 Mrt177642055035II11 - 171.03629.0381.63327.3560.02022.832-1.016-4.524REAL22.832REAL23.382MC.KONTRAK ANAK 2 = 000 %36III18 - 241.03630.0741.62628.9820.55023.382-0.486-5.600DEV(4.057)DEV(5.833)MC.KONTRAK INDUK = 000 % 2786210637IV25 - 311.03631.1101.63430.6160.09323.475-0.943-7.635489210APRIL201338I01 - 071.03632.1461.42732.0430.13923.614-0.897-8.532RENC33.677RENC35.72739II08 - 141.03633.1821.42833.4710.30123.915-0.735-9.267REAL25.795REAL28.345MC.KONTRAK ANAK 2 = 000 %40III15 - 211.03634.2181.44334.9141.99025.9050.954-8.313DEV(7.882)DEV(7.382)MC.KONTRAK INDUK = 000% 411V22 - 281.17035.3881.42436.3382.44028.3451.270-7.04311MEI201342I29 - 051.17036.5581.42237.7602.44030.7851.270-5.773RENC38.229RENC41.3760.188714285743II06 - 121.17037.7281.33939.0990.46031.245-0.710-6.483REAL31.446REAL32.21841.37644III13 - 191.17038.8981.33340.4320.47031.715-0.700-7.183DEV(6.783)DEV(9.158)45IV20 - 261.17040.0691.32141.753-1.170-40.06946V27 - 021.17041.2391.26143.014-1.170-41.23912JUNI201347I03 - 091.17842.4161.26144.275-1.178-42.416RENCRENC48II10 - 161.17843.5941.26145.536-1.178-43.594REALREAL49III17 - 231.17844.7711.26146.797-1.178-44.771DEV0.0DEV0.050IV24 - 301.17845.9491.26148.058-1.178-45.94913JULI201351I01 - 071.40347.3521.24349.301-1.403-47.352RENCRENC52II08 - 141.36548.7171.24350.544-1.365-48.717REALREAL53III15 - 211.36550.0811.31951.863-1.365-50.081DEV0.0DEV0.054IV22 - 281.34851.4291.31953.182-1.348-51.42914AGUSTUS201355I29 - 041.39552.8251.71954.901-1.395-52.825RENCRENC56II05 - 111.39354.2181.71956.620-1.393-54.218REALREAL57III12 - 181.39355.6101.71958.339-1.393-55.610DEV0.0DEV0.058IV19 - 251.39357.0031.64559.984-1.393-57.00359V26 - 011.39358.3961.64561.629-1.393-58.39615SEPTEMBER201360I02 - 080.94359.3391.64563.274-0.943-59.339RENCRENC61II09 - 150.94360.2821.64564.919-0.943-60.282REALREAL62III16 - 220.87161.1531.64866.567-0.871-61.153DEV0.0DEV0.063IV23 - 290.97962.1311.56968.136-0.979-62.13116OKTOBER201364I30 - 060.88963.0201.88070.016-0.889-63.020RENCRENC65II07 - 130.88963.9091.88071.896-0.889-63.909REALREAL66III14 - 200.88964.7981.88073.776-0.889-64.798DEV0.0DEV0.067IV21 - 270.88965.6871.88375.659-0.889-65.68717NOVEMBER201368I28 - 030.88966.5761.30176.960-0.889-66.576RENCRENC69II04 - 100.88967.4651.09278.052-0.889-67.465REALREAL70III11 - 170.88268.3471.09179.143-0.882-68.347DEV0.0DEV0.071IV18 - 240.88269.2281.09280.235-0.882-69.22872V25 - 011.03670.2651.09281.327-1.036-70.26518DESEMBER201373I02 - 081.03671.3010.96582.292-1.036-71.301RENCRENC74II09 - 151.03672.3370.96583.257-1.036-72.337REALREAL75III16 - 221.03673.3730.96584.222-1.036-73.373DEV0.0DEV0.076IV23 - 291.03674.4090.72384.945-1.036-74.40919JANUARI201477I30 - 051.77876.1870.01284.957-1.778-76.187RENCRENC78II06 - 121.77877.9640.01684.973-1.778-77.964REALREAL79III13 - 192.02079.984-2.020-79.984DEV0.0DEV0.080IV20 - 262.02082.005-2.020-82.00581V27 - 021.46783.471-1.467-83.47120FEBRUARI201482I03 - 091.54485.015-1.544-85.015RENCRENC83II10 - 161.24386.258-1.243-86.258REALREAL84III17 - 230.97087.228-0.970-87.228DEV0.0DEV0.085IV24 - 020.95988.188-0.959-88.18821MARET201486I03 - 091.09889.286-1.098-89.286RENCRENC87II10 - 160.50689.792-0.506-89.792REALREAL88III17 - 230.32090.112-0.320-90.112DEV0.0DEV0.089IV24 - 300.32090.433-0.320-90.43322APRIL201490I31 - 060.06190.494-0.061-90.494RENCRENC91II07 - 130.00190.495-0.001-90.495REALREAL92III14 - 201.22391.718-1.223-91.718DEV0.0DEV0.093IV21 - 271.22392.941-1.223-92.94123MEI201494I28 - 041.34594.286-1.345-94.286RENCRENC95II05 - 112.09196.377-2.091-96.377REALREAL96III12 - 182.11598.493-2.115-98.493DEV0.0DEV0.097IV19 - 250.29898.790-0.298-98.79098V26 - 010.02598.815-0.025-98.81524JUNI201499I02 - 080.08598.900-0.085-98.900RENCRENC100II09 - 150.08598.985-0.085-98.985REALREAL101III16 - 220.08599.069-0.085-99.069DEV0.0DEV0.0102IV23 - 290.09299.161-0.092-99.16125JULI2014103I30 - 060.03299.193-0.032-99.193RENCRENC104II07 - 130.08599.278-0.085-99.278REALREAL105III14 - 200.05399.331-0.053-99.331DEV0.0DEV0.0106IV21 - 270.05399.385-0.053-99.38526AGUSTUS2014107I28 - 030.615100.000-0.615-100.000

Sheet2

Sheet3