Inputs Blue

Outputs Black
 CY20 CY21

Macroeconomic Assumptions

Exchange rate PKR / USD 161.9 163.0

Depreciation 8% 1%
Inflation 11% 9%
Policy Rate 12% 7%
KIBOR
GDP growth -1% 4%
per capita income
Corporate Tax 29% 29%
Interest Tax 15% 15%
Dividend Tax 15% 15%
Super tax

Company Specific Assumptions

PVC
Installed capacity 195,000 295,000
Production 153,000 243,000
Utilization 78% 82%

Caustic soda
Installed capacity 106,000 106,000
Production 77,000 92,000
Utilization 73% 87%

VCM
Installed capacity 204,000 254,000
Production 148,000 203,000
Utilization 73% 80%

EDC
Installed capacity 127,000 127,000
Production 79,000 94,000
Utilization 62% 74%

Caustic flakes
Installed capacity 20,000 20,000
Production 2,000 8,000
Utilization 10% 40%
Prices
PVC (USD / ton) 883 1,444

Caustic Soda (USD / ton) 386 468

PVC (PKR / ton) 142,994 235,466

Caustic Soda (PKR/ ton) 62,500 76,333

PVC
Caustic Soda
Total Gross Sales 42,002,709,000 77,445,222,000

Sales Tax 6,118,942,000 11,115,849,000

Discounts 795,459,000 1,194,313,000

Export sales - note 28.2 158,059,000 4,805,957,000

Supply of electricity - note 28.3 85,031,000 80,661,000

Net Sales 35,331,398,000 70,021,678,000

%
Sales tax 15% 14%
Discounts 2% 2%
Export sales 0% 6%

Cost of goods sold

Ethylene
Price 678 1,186

PKR 109,674 193,320

Units
Duties
Conversion Factor
Cost of Ethylene

Salt

Price 2365 2578

Units
Conversion Factor
Cost of Caustic soda

Cost of raw material consumed

Raw and packing materials consumed 11,425,736 31,987,105
Salaries, wages and staff welfare - note 29.1 1,622,575 2,199,965

Fuel, power and gas 5,033,762 7,159,270

Rate on production (PKR'000/ton) 22 21

Repairs and maintenance 480,553 661,914

Depreciation - notes 5.4 1,262,101 1,783,250
Depreciation on Right-of-use asset - note 6.2 431,022 419,364
Write-off of operating assets - 76,460
Write-off of capital work-in-progress - note 5.6 6,000 -
Consumable stores 414,650 505,705
Purchased services 613,150 1,271,407
Storage and handling - note 29.2 542,584 738,785
Rate of handling (PKR'000/ton) 2.36 2.21

Training, conveyance and travelling 160,708 252,703

Communication, stationery and other office expenses 8,895 27,853
Rent, rates and taxes 47,320 67,882
Rent increment
Product transportation 806,427 1,515,290
Rate per unit 4 5
Insurance, fees and subscription 284,649 519,224
Write-off of stores and spares - note 10.2 57,302 20,594
Write-off of stock in trade - note 11.3 91,763 1,665
Other expenses 6,026 21,026
Cost of goods sold 23,295,251 49,229,490

Closing stock of work-in-process (28,354) (56,008)

Cost of goods manufactured 23,266,897 49,173,482
Opening stock of finished goods 1,622,853 736,768
Closing stock of finished goods (736,768) (4,001,606)
Cost of sales - purchased product - note 29.3 183,484 70,994

24,336,466 45,979,638

Selling & Distribution Costs

Salaries, wages and staff welfare - note 30.1 123,814 131,697

% increment
Dealer commission 95,990 156,829
% sales 0.27% 0.22%
Sales promotion expense - 8,652
Write-off of trade debts - note 12.4 331 56
Rent, rates and taxes 18,691 14,034

Interior designing and fixtures 31,846 15,476

Purchased services 9,267 10,874
Depreciation - note 5.4 7,054 8,166
Training, conveyance and travelling 4,046 54,978
Communication, stationery and other office expenses 1,667 1,303
Others 1,687 3,953
294393 406,018

Administrative expenses

Salaries, wages and staff welfare - note 31.1 316,490 370,774

% Increment
Rent, rates and taxes 34,228 35,668

Purchased services 106,340 122,582

Depreciation - note 5.4 23,005 23,511
Amortisation - note 7 25,193 33,740
Write-off of intangible assets - note 7 - 7,615
Depreciation on right-of-use asset - note 6.2 17,024 16,772
Training, conveyance and travelling 6,579 43,450
Communication, stationery and other office expenses 8,035 13,030
Others 13,413 16,635
550,307 683,777

Other expenses

Demurrage and penalty 9,671 22,539

Legal and professional charges 77,328 45,461

Auditors' remuneration - note 32.1 6,188 7,058
Donations - note 32.2 11,910 277,486
Loss on disposal of operating assets 5,762 16
Foreign exchange loss (net) - note 32.3 176,797 626,696
Workers' Welfare Fund - note 22.4 132,255 329,748
As a % of PBT 1.6% 1.6%
Workers' profits participation fund - note 13.5 439,389 1,073,039
As a % of PBT 5.3% 5.4%
859,300 2,382,043

Other Income
On financial assets
Income on bank deposits 45,432 54,454
Bank deposit 945,728 2,242,764
MDR

Income from short term investments at fair value 935,398 1,182,231

Investments in mutual fund 13,431,523 7,972,732
7% 15%

Income from financial assets at amortised cost 118,336 57,918

On non-financial assets
Scrap sales 43,593 30,455
Others 36,876 1,831
1,179,635 1,326,889

Taxation
Corporate tax
Corporate income
Savings tax
Savings income
Super tax
Total Tax

Finance Cost
Long term loan
Short term borrowing

Amount
Rate

Interest expense on lease liabilities 302,368 258,123

Foreign exchange loss on financial asset and liability 2,800 -
Guarantee commission 19,797 28,569
Amortization of transaction cost 43,822 42,691
Interest on WPPF - note 13.5 - 1,603
Default surcharge on GIDC 18,048 156,583
Cash management charges 1,014 10,117
Letter of credit charges 46,539 17,975
Bank and others charges 21,447 55,632

Sales 35,331,398 70,021,678

Cost of sales 24,382,129 45,986,053
Stock spares & loos tools 1,784,734 2,041,839
Inventory 6,194,509 12,590,666
Receivables 586,212 834,355
Payables 9,482,498 11,551,643

Days turnover
Stock & spare days 26.7 16.2
Inventory Days 92.7 99.9
Receivable Days 6.1 4.3
Payable Days 142.0 91.7
Cash conversion cycle (16) 29

Depreciation
PPE
Intangibles

Cost of sales - note 29 1,262,101 1,783,250

Distribution and marketing expenses - note 30 7,054 8,166
Administrative expenses - note 31 23,005 23,511
1,292,160 1814927

Cost of sales 98% 98%

Distrbution 1% 0%
Admin 2% 1%
CY22F CY23F CY24F CY25F

195.0 210.6 227.4 245.6

8% 8% 8% 8%
25% 18% 11% 8%
15% 12% 10% 10%
16% 13% 11% 11%
2% 5% 5% 5%

29% 29% 29% 29%

15% 15% 15% 15%
15% 15% 15% 15%
10% 3% 3% 3%

295,000 295,000 295,000 295,000

243,000 243,000 243,000 243,000
82% 82% 82% 82%

106,000 106,000 106,000 106,000

92,000 92,000 92,000 92,000
87% 87% 87% 87%

254,000 254,000 254,000 254,000

203,000 203,000 203,000 203,000
80% 80% 80% 80%

127,000 127,000 127,000 127,000

94,000 94,000 94,000 94,000
74% 74% 74% 74%

20,000 20,000 20,000 20,000

8,000 8,000 8,000 8,000
40% 40% 40% 40%
 1,400 850 901 955.06
6% 6%
468 400 424 449
6% 6%
273,000 179,010 204,931 234,605
91,260 84,240 96,438 110,402

66,339,000,000 43,499,430,000 49,798,147,464 57,008,919,217

8,395,920,000 7,750,080,000 8,872,291,584 10,156,999,405
74,734,920,000 51,249,510,000 58,670,439,048 67,165,918,622

10,726,834,584 7,355,932,358 8,421,071,363 9,640,442,497

1,283,933,551 835,398,398 982,156,257 1,109,609,044

4,637,765,929 3,180,350,381 3,640,865,117 4,168,062,386

80,661,000 80,661,000 80,661,000 80,661,000

67,442,578,793 46,319,190,626 52,988,737,544 60,664,590,467

14% 14% 14% 14%

2% 2% 2% 2%
6% 6% 6% 6%

1,448 1,050 1,092 1,136

4% 4%
282,360 221,130 248,373 278,973
243,000 243000 243000 243000
5% 5% 5% 5%
0.5 0.5 0.5 0.5
36,022,077,000 28,210,659,750 31,686,213,031 35,589,954,477

3222.5 3802.55 4220.8305 4558.49694

92,000 92,000 92,000 92,000
1.55 1.55 1.55 1.55
459,528,500 542,243,630 601,890,429 650,041,664

36,481,605,500 28,752,903,380 32,288,103,461 36,239,996,140

36,481,606 28752903.38 32288103.4605 36239996.1402879
2,859,955 3,517,744 4,080,583 4,611,059
30% 23% 16% 13%
8,375,000 8,793,750 9233437.5 9695109.375
25 26 28 29

827392.5 976,323 1083718.6965 1170416.19222

1,909,502 2,050,754 2,202,456 2,365,379
419,364 419,364 419,364 419,364
0 0 0 0
0 0 0 0
632131.25 745,915 827965.51125 894202.75215
1589258.75 1875325.325 2081611.11075 2248139.99961
764,535 802,762 842,900 885,045
2.28 2 3 3

315878.75 372736.925 413737.98675 446837.02569

34816.25 41083.175 45602.32425 49250.51019
74670.2 82,137 90350.942 99386.0362
10% 10% 10% 10%
1,894,112 2,235,053 2,480,909 2,679,381
5.65 6.67 7.41 8.00
649030 765855.4 850099.494 918107.45352
0 0 0 0
0 0 0 0
26282.5 31013.35 34424.8185 37178.80398
56,853,534 51,462,720 56,975,264 62,758,853

56,853,534 51,462,720 56,975,264 62,758,853

- - - -
- - - -
- - - -

56,853,534 51,462,720 56,975,264 62,758,853

171,206 210,584 244,277 276,033

30% 23% 16% 13%
167,142 114,792 131,321 150,344
0.2% 0.2% 0.2% 0.2%
9,000 10,620 11,788 12,731
 193.5 228 253 274
15437.4 16981.14 18679.254 20547.1794
10% 10% 10% 10%
19345 22,827 25338.081 27365.12748
13592.5 16,039 17803.4565 19227.73302
9,705 10,423 11,194 12,022
68722.5 81,093 90012.7305 97213.74894
1628.75 1,922 2133.33675 2304.00369
4941.25 5,831 6472.04925 6989.81319
480,914 491,340 559,273 625,052

482006.2 592,868 687726.44616 777130.8841608

30% 23% 16% 13%
39234.8 43,158 47474.108 52221.5188
10% 10% 10% 10%
153,228 180,808 200697.3795 216753.16986
29,976 32,194 34,575 37,133
231,315 225,542 219,913 214,425
0 0 0 0
16,772 16,772 16,772 16,772
54,313 64,089 71,139 76,830
16,288 19,219 21,333 23,040
20,794 24,537 27,236 29,415
1,043,925 1,199,187 1,326,866 1,443,719

24,793 27,272 29,999 32,999

10% 10% 10% 10%
56,826 67,055 74,431 80,386
7763.8 8540.18 9394.198 10333.6178
144,698 144,698 144,698 144,698
0 0 0 0
626,696 626,696 626,696 626,696
412282.563545348 211689.261166629 261834.640701839 323245.972168142
1.6% 1.6% 1.6% 1.6%
1,355,481 695,981 860,846 1,062,751
5% 5% 5% 5%
2,628,540 1,781,931 2,007,899 2,281,109
 291,559 224,276 179,421 179,421
2,242,764 2,242,764 2,242,764 2,242,764
13% 10% 8% 8%

1,195,910 956,728 797,273 797,273

7,972,732 7,972,732 7,972,732 7,972,732
15% 12% 10% 10%

88,127 88,127 88,127 88,127

37,024 37,024 37,024 37,024

19,354 19,354 19,354 19,354
1,631,974 1,325,509 1,121,199 1,121,199

6,887,065 3,402,772 4,355,261 5,449,181

23,748,500 11,733,697 15,018,143 18,790,280
236,339 190,370 159,723 159,723
1,575,596 1,269,131 1,064,821 1,064,821
1,998,717 759,723 390,085 482,489
9,122,121 4,352,865 4,905,069 6,091,393

2,544,094 1,845,388 1,275,272 765,304

60014.5262620802 59760.092118537 58196.606570497 64144.8968824132

2,000,484 1,992,003 1,939,887 2,138,163

3% 3% 3% 3%

280,246 280,246 280,246 280,246

0
24,183 24,183 24,183 24,183
43,257 43,257 43,257 43,257

87,316 87,316 87,316 87,316

5,566 5,566 5,566 5,566
32,257 32,257 32,257 32,257
38,540 38,540 38,540 38,540
3,115,471 2,416,510 1,844,831 1,340,811

67,442,579 46,319,191 52,988,738 60,664,590

36,481,606 28,752,903 32,288,103 36,239,996
 2,145,113 1,690,667 1,898,536 2,130,907
9,628,454 7,588,647 8,521,679 9,564,687
961,309 660,222 755,288 864,697
11,676,132 9,202,520 10,333,979 11,598,804

21.5 21.5 21.5 21.5

96.3 96.3 96.3 96.3
5.2 5.2 5.2 5.2
116.8 116.8 116.8 116.8
6 6 6 6

1,949,184 2,093,372 2,248,226 2,414,535

231,315 225,542 219,913 214,425

1,909,502 2,050,754 2,202,456 2,365,379

9,705 10,423 11,194 12,022
29,976 32,194 34,575 37,133
1,949,184 2,093,372 2,248,226 2,414,535

98% 98% 98% 98%

0% 0% 0% 0%
2% 2% 2% 2%
CY26F

265.3
8%
8%
10%
11%
5%

29%
15%
15%
3%

295,000
243,000
82%

106,000
92,000
87%

254,000
203,000
80%

127,000
94,000
74%

20,000
8,000
40%
 1012.3636
6%
476
6%
268,575
126,388

65,263,810,719
11,627,732,919
76,891,543,639

11,036,378,570
1,278,731,026

4,771,597,819
80,661,000

69,428,692,861

14%
2%
6%

1,181
4%
313,342
243,000
5%
0.5
39,974,636,868

4923.1766952
92,000
1.55
702,044,997

40,676,681,865
40676681.8649019
5,210,497
13%
10179864.84375
30

1264049.4875976
2,540,355
419,364
0
0
965738.972322
2427991.1995788
929,297
3

482583.9877452
53190.5510052
109324.63982
10%
2,893,732
8.64
991556.0498016
0
0
40153.1082984
69,184,379

69,184,379
-
-
-

69,184,379

311,917
13%
172,064
0.2%
13,750
 296
22601.89734
10%
29554.3376784
20765.9516616
12,912
104990.8488552
2488.3239852
7548.9982452
698,889

878157.899101704
13%
57443.67068
10%
234093.4234488
39,880
209,073
0
16,772
82,976
24,883
31,768
1,575,047

36,299
10%
86,816
11366.97958
144,698
0
626,696
392276.027097051
1.6%
1,289,704
5%
2,587,857
 179,421
2,242,764
8%

797,273
7,972,732
10%

88,127

37,024
19,354
1,121,199

6,678,813
23,030,391
159,723
1,064,821
595,653
7,434,190

337,769
67073.3395686608

2,235,778
3%

280,246

24,183
43,257

87,316
5,566
32,257
38,540
916,205

69,428,693
40,676,682
 2,391,783
10,735,645
989,619
13,018,789

21.5
96.3
5.2
116.8
6

2,593,146
209,073

2,540,355
12,912
39,880
2,593,146

98%
0%
2%
 All figures in '000 CY17 CY18 CY19 CY20

Revenue from contract with customers - net 35,331,398

Cost of sales (24,382,129)
Gross profit - - - 10,949,269
Distribution and marketing expenses (294,393)
Administrative expenses (550,307)
Other expenses (859,300)
Other income 1,179,635
Operating profit - - - 10,424,904
Finance costs (2,191,135)
Profit for the year before taxation - - - 8,233,769
Taxation (2,503,533)
Profit for the year after taxation - - - 5,730,236
Earnings per share - basic 908,923 - - - 6.30
DPS 1.25 1.1 0.8 1.247
Dividend payout ratio 20%
Dividend paid

Statement of Financial Position

Non-Current Assets
Property, plant and equipment 37,614,314
Cost
Opening Balance 30,806,844
Additions 2,278,891
Disposals -107,427
Closing Balance 32,978,308

Depreciation

Opening balance 12,501,495

Charge for the year 1,292,160
Disposals -101,665
Closing Balance 13,691,990

Net Book Value 19,286,318

Capital Work in Progress 18,264,204

Capital spares 63,792

Additions as a % of opening assets 7%

% of depreciation as a % of closing assets 3.9%
CWIP as a % of Opening Assets 59%

Right-of-use asset 2,305,604

Intangible assets - computer software and applications 101,971
Opening book value 78,966
Additions 48,198
Amortization (25,193)
Write off
Closing Balance 101,971

Amortization % 32%
Additions % 61%

Financial assets at amortised cost 4,660,833

Long-term loans and advances 29,286
44,712,008
Current Assets

Stores, spares and loose tools 1,784,734

Stock-in-trade 6,194,509
Trade debts - considered good 586,212
Loans, advances, deposits, prepayments and other receivables 315,244
Income tax payments less provision 159,583
Short term investments 14,395,643
Cash and bank balances 945,728
24,381,653
69,093,661

Equity
Ordinary share capital 9,089,233
Preference shares 3,000,000
Share premium 3,874,953
Unappropriated profits 10,161,945
26,126,131

Non-Current Liabilities
Long term borrowings 19,790,152
Deferred income - Government grant -
Lease liabilities 3,614,312
Provisions 2,991,392
Deferred tax liability 1,183,219
27,579,075

Current Liabilities
Trade and other payables 9,482,498
Service benefit obligations 79,539
Current portion of long term borrowings 1,836,333
Current portion of lease liabilities 1,080,561
Short term borrowings -
Current portion of deferred income - Government grant -
Accrued interest / mark-up 425,112
Unclaimed dividend 28,149
Income tax payments less provision -
Provisions 2,456,263
15,388,455

Total Liabilities & Equity 69,093,661

Check -

Statement of cash flows

 CY21 CY22F CY23F CY24F CY25F CY26F

70,021,678 67,442,579 46,319,191 52,988,738 60,664,590 69,428,693

(45,986,053) (36,481,606) (28,752,903) (32,288,103) (36,239,996) (40,676,682)
24,035,625 30,960,973 17,566,287 20,700,634 24,424,594 28,752,011
(406,018) (480,914) (491,340) (559,273) (625,052) (698,889)
(683,777) (1,043,925) (1,199,187) (1,326,866) (1,443,719) (1,575,047)
(2,382,043) (2,628,540) (1,781,931) (2,007,899) (2,281,109) (2,587,857)
1,326,889 1,631,974 1,325,509 1,121,199 1,121,199 1,121,199
21,890,676 28,439,567 15,419,338 17,927,795 21,195,913 25,011,418
(1,903,508) (3,115,471) (2,416,510) (1,844,831) (1,340,811) (916,205)
19,987,168 25,324,096 13,002,828 16,082,964 19,855,102 24,095,212
(4,926,657) (9,122,121) (4,352,865) (4,905,069) (6,091,393) (7,434,190)
15,060,511 16,201,975 8,649,963 11,177,895 13,763,708 16,661,023
16.57 17.8 9.5 12.3 15.1 18.3
16.3 12.50 6.7 8.6 10.6 12.8
98% 70% 70% 70% 70% 70%
11,361,542 6,089,786 7,816,741 9,634,587 11,634,219

38,703,005 42,387,214 44,698,730 47,181,238 49,847,385 52,710,757

32,978,308 46,741,014 50,198,612 53,911,980 57,900,040 62,183,110

13,996,969 3,457,598 3,713,369 3,988,059 4,283,070 4,599,904
-234,263 0 0 0 0 0
46,741,014 50,198,612 53,911,980 57,900,040 62,183,110 66,783,014

13,691,990 15,351,731 17,300,915 19,394,286 21,642,512 24,057,047

1,814,927 1,949,184 2,093,372 2,248,226 2,414,535 2,593,146
-155,186 - - - - -
15,351,731 17,300,915 19,394,286 21,642,512 24,057,047 26,650,193

31,389,283 32,897,697 34,517,694 36,257,528 38,126,064 40,132,821

7,094,887 9,348,203 10,039,722 10,782,396 11,580,008 12,436,622

218,835 141,314 141,314 141,314 141,314 141,314

42% 7% 7% 7% 7% 7%
3.9% 3.9% 3.9% 3.9% 4% 4%
22% 20% 20% 20% 20% 20%

2,036,649 2,036,649 2,036,649 2,036,649 2,036,649 2,036,649

711,832 694,067 676,745 659,855 643,387 627,330
 101,971 711,832 694,067 676,745 659,855 643,387
651,216 213,550 208,220 203,023 197,957 193,016
(33,740) (231,315) (225,542) (219,913) (214,425) (209,073)
(7,615)
711,832 694,067 676,745 659,855 643,387 627,330

33% 32% 32% 32% 32% 32%

639% 30% 30% 30% 30% 30%

3,092,784 3,092,784 3,092,784 3,092,784 3,092,784 3,092,784

674 674 674 674 674 674
44,544,944 48,211,387 50,505,582 52,971,200 55,620,879 58,468,194

2,041,839 2,145,113 1,690,667 1,898,536 2,130,907 2,391,783

12,590,666 9,628,454 7,588,647 8,521,679 9,564,687 10,735,645
834,355 961,309 660,222 755,288 864,697 989,619
1,568,236 941,740 1,254,988 1,098,364 1,176,676 1,137,520
- - - - - -
14,143,236 14,143,236 14,143,236 14,143,236 14,143,236 14,143,236
2,242,764 2,242,764 2,242,764 2,242,764 2,242,764 2,242,764
33,421,096 30,062,616 27,580,523 28,659,866 30,122,967 31,640,567
77,966,040 78,274,004 78,086,105 81,631,066 85,743,846 90,108,760

9,089,233 9,089,233 9,089,233 9,089,233 9,089,233 9,089,233

3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000
3,874,953 3,874,953 3,874,953 3,874,953 3,874,953 3,874,953
14,003,724 18,844,157 21,404,334 24,765,489 28,894,609 33,921,413
29,967,910 34,808,343 37,368,520 40,729,675 44,858,795 49,885,599

17,176,747 11,157,389 5,617,190 5,246,638 1,405,742 -

156,700 156,700 156,700 156,700 156,700 156,700
2,713,427 2,713,427 2,713,427 2,713,427 2,713,427 2,713,427
1,808,405 1,808,405 1,808,405 1,808,405 1,808,405 1,808,405
2,029,290 2,029,290 2,029,290 2,029,290 2,029,290 2,029,290
23,884,569 17,865,211 12,325,012 11,954,460 8,113,564 6,707,822

11,551,643 11676132.09655 9202519.829457 10333979.43936 11598803.73446 13018788.62497

98,298 98,298 98,298 98,298 98,298 98,298
3,929,960 3,563,797 5,318,061 3,840,896 3,840,896 1,405,742
1,481,141 1,481,141 1,481,141 1,481,141 1,481,141 1,481,141
474,360 2,000,484 1,992,003 1,939,887 2,138,163 2,235,778
26,924 26,924 26,924 26,924 26,924 26,924
431,440 431,440 431,440 431,440 431,440 431,440
1,029,514 1,029,514 1,029,514 1,029,514 1,029,514 1,029,514
 1,016,476 1,016,476 1,016,476 1,016,476 1,016,476 1,016,476
4,073,805 4,073,805 4,073,805 4,073,805 4,073,805 4,073,805
24113561 25,398,012 24,670,182 24,272,361 25,735,461 24,817,907

77,966,040 78,071,566 74,363,715 76,956,495 78,707,821 81,411,328

- (202,438) (3,722,390) (4,674,571) (7,036,025) (8,697,432)
Opening balance
Profit for the year
- Dividends paid
Clsoing balance
Selling & Distribution That are required to sell a product >> Marketing / warehousing & storage / Transportation
If these costs are generic
Stationery Inflation
Guard
TranportatMake a cost driver

Adminstrative Headoffice - Finance, HR, IT

Others Auditor fee, Impairment

Other expenses 64.28571 Gp 500

WPPF & WWF 14.28571 S&D -100
Other 50 Admin -50
Other expe-64.28571
PBT 285.7143

Tax

Corporate tax Interest income Dividend tax Super tax

PBT
Less : Interest income 15%
Corporate income 29%

1MK 15.50%
3MK 16.00%
6MK 16.50%
9MK
1YK
& storage / Transportation /salaroes
 Ethylene
Date PVC Date Caustic Soda POLIETNW Equity
2-Feb-01 560 7-Feb-19 61000 Date
9-Feb-01 575 25-Feb-19 61000 #NAME?
16-Feb-01 585 22-Apr-19 61000 18-Mar-05 2005
23-Feb-01 585 18-Jul-19 62000 25-Mar-05 2005
2-Mar-01 585 8-Aug-19 62000 1-Apr-05 2005
9-Mar-01 585 21-Aug-19 65500 8-Apr-05 2005
16-Mar-01 585 18-Oct-19 65500 15-Apr-05 2005
23-Mar-01 585 14-Nov-20 63500 22-Apr-05 2005
30-Mar-01 585 30-Nov-20 61500 62500 29-Apr-05 2005
6-Apr-01 585 30-Jun-21 65000 6-May-05 2005
13-Apr-01 565 1-Aug-21 68000 13-May-05 2005
20-Apr-01 555 1-Sep-21 74000 20-May-05 2005
27-Apr-01 525 1-Oct-21 80000 27-May-05 2005
4-May-01 520 1-Nov-21 84000 3-Jun-05 2005
11-May-01 510 21-Dec-21 87000 76333.33 10-Jun-05 2005
18-May-01 480 21-Jan-21 87000 17-Jun-05 2005
25-May-01 480 24-Jun-05 2005
1-Jun-01 480 1-Jul-05 2005
8-Jun-01 480 8-Jul-05 2005
15-Jun-01 480 15-Jul-05 2005
22-Jun-01 480 22-Jul-05 2005
29-Jun-01 480 29-Jul-05 2005
6-Jul-01 480 5-Aug-05 2005
13-Jul-01 480 12-Aug-05 2005
20-Jul-01 460 19-Aug-05 2005
27-Jul-01 460 26-Aug-05 2005
3-Aug-01 440 2-Sep-05 2005
10-Aug-01 440 9-Sep-05 2005
17-Aug-01 450 16-Sep-05 2005
24-Aug-01 460 23-Sep-05 2005
31-Aug-01 460 30-Sep-05 2005
7-Sep-01 460 7-Oct-05 2005
14-Sep-01 460 14-Oct-05 2005
21-Sep-01 470 21-Oct-05 2005
28-Sep-01 470 28-Oct-05 2005
5-Oct-01 470 4-Nov-05 2005
12-Oct-01 460 11-Nov-05 2005
19-Oct-01 460 18-Nov-05 2005
26-Oct-01 460 25-Nov-05 2005
2-Nov-01 460 2-Dec-05 2005
9-Nov-01 450 9-Dec-05 2005
16-Nov-01 440 16-Dec-05 2005
23-Nov-01 430 23-Dec-05 2005
30-Nov-01 420 30-Dec-05 2005
7-Dec-01 420 6-Jan-06 2006
14-Dec-01 430 13-Jan-06 2006
21-Dec-01 450 20-Jan-06 2006
28-Dec-01 450 27-Jan-06 2006
4-Jan-02 460 3-Feb-06 2006
11-Jan-02 460 10-Feb-06 2006
18-Jan-02 460 17-Feb-06 2006
25-Jan-02 460 24-Feb-06 2006
1-Feb-02 480 3-Mar-06 2006
8-Feb-02 490 10-Mar-06 2006
15-Feb-02 510 17-Mar-06 2006
22-Feb-02 510 24-Mar-06 2006
1-Mar-02 540 31-Mar-06 2006
8-Mar-02 570 7-Apr-06 2006
15-Mar-02 600 14-Apr-06 2006
22-Mar-02 610 21-Apr-06 2006
29-Mar-02 640 28-Apr-06 2006
5-Apr-02 640 5-May-06 2006
12-Apr-02 640 12-May-06 2006
19-Apr-02 640 19-May-06 2006
26-Apr-02 660 26-May-06 2006
3-May-02 650 2-Jun-06 2006
10-May-02 650 9-Jun-06 2006
17-May-02 650 16-Jun-06 2006
24-May-02 650 23-Jun-06 2006
31-May-02 610 30-Jun-06 2006
7-Jun-02 600 7-Jul-06 2006
14-Jun-02 570 14-Jul-06 2006
21-Jun-02 570 21-Jul-06 2006
28-Jun-02 550 28-Jul-06 2006
5-Jul-02 580 4-Aug-06 2006
12-Jul-02 580 11-Aug-06 2006
19-Jul-02 620 18-Aug-06 2006
26-Jul-02 630 25-Aug-06 2006
2-Aug-02 640 1-Sep-06 2006
9-Aug-02 640 8-Sep-06 2006
16-Aug-02 640 15-Sep-06 2006
23-Aug-02 630 22-Sep-06 2006
30-Aug-02 610 29-Sep-06 2006
6-Sep-02 600 6-Oct-06 2006
13-Sep-02 590 13-Oct-06 2006
20-Sep-02 580 20-Oct-06 2006
27-Sep-02 580 27-Oct-06 2006
4-Oct-02 580 3-Nov-06 2006
 11-Oct-02 550 10-Nov-06 2006
18-Oct-02 550 17-Nov-06 2006
25-Oct-02 520 24-Nov-06 2006
1-Nov-02 510 1-Dec-06 2006
8-Nov-02 510 8-Dec-06 2006
15-Nov-02 540 15-Dec-06 2006
22-Nov-02 560 22-Dec-06 2006
29-Nov-02 560 29-Dec-06 2006
6-Dec-02 560 5-Jan-07 2007
13-Dec-02 600 12-Jan-07 2007
20-Dec-02 610 19-Jan-07 2007
27-Dec-02 630 26-Jan-07 2007
3-Jan-03 640 2-Feb-07 2007
10-Jan-03 660 9-Feb-07 2007
17-Jan-03 680 16-Feb-07 2007
24-Jan-03 710 23-Feb-07 2007
31-Jan-03 710 2-Mar-07 2007
7-Feb-03 710 9-Mar-07 2007
14-Feb-03 730 16-Mar-07 2007
21-Feb-03 740 23-Mar-07 2007
28-Feb-03 740 30-Mar-07 2007
7-Mar-03 730 6-Apr-07 2007
14-Mar-03 670 13-Apr-07 2007
21-Mar-03 670 20-Apr-07 2007
28-Mar-03 660 27-Apr-07 2007
4-Apr-03 650 4-May-07 2007
11-Apr-03 610 11-May-07 2007
18-Apr-03 580 18-May-07 2007
25-Apr-03 530 25-May-07 2007
2-May-03 510 1-Jun-07 2007
9-May-03 510 8-Jun-07 2007
16-May-03 570 15-Jun-07 2007
23-May-03 550 22-Jun-07 2007
30-May-03 570 29-Jun-07 2007
6-Jun-03 590 6-Jul-07 2007
13-Jun-03 620 13-Jul-07 2007
20-Jun-03 630 20-Jul-07 2007
27-Jun-03 630 27-Jul-07 2007
4-Jul-03 620 3-Aug-07 2007
11-Jul-03 620 10-Aug-07 2007
18-Jul-03 620 17-Aug-07 2007
25-Jul-03 600 24-Aug-07 2007
1-Aug-03 600 31-Aug-07 2007
8-Aug-03 620 7-Sep-07 2007
15-Aug-03 630 14-Sep-07 2007
22-Aug-03 630 21-Sep-07 2007
29-Aug-03 640 28-Sep-07 2007
5-Sep-03 640 5-Oct-07 2007
12-Sep-03 660 12-Oct-07 2007
19-Sep-03 650 19-Oct-07 2007
26-Sep-03 650 26-Oct-07 2007
3-Oct-03 650 2-Nov-07 2007
10-Oct-03 670 9-Nov-07 2007
17-Oct-03 680 16-Nov-07 2007
24-Oct-03 680 23-Nov-07 2007
31-Oct-03 690 30-Nov-07 2007
7-Nov-03 700 7-Dec-07 2007
14-Nov-03 730 14-Dec-07 2007
21-Nov-03 740 21-Dec-07 2007
28-Nov-03 750 28-Dec-07 2007
5-Dec-03 750 4-Jan-08 2008
12-Dec-03 750 11-Jan-08 2008
19-Dec-03 750 18-Jan-08 2008
26-Dec-03 760 25-Jan-08 2008
2-Jan-04 770 1-Feb-08 2008
9-Jan-04 810 8-Feb-08 2008
16-Jan-04 820 15-Feb-08 2008
23-Jan-04 840 22-Feb-08 2008
30-Jan-04 870 29-Feb-08 2008
6-Feb-04 880 7-Mar-08 2008
13-Feb-04 870 14-Mar-08 2008
20-Feb-04 870 21-Mar-08 2008
27-Feb-04 860 28-Mar-08 2008
5-Mar-04 860 4-Apr-08 2008
12-Mar-04 860 11-Apr-08 2008
19-Mar-04 850 18-Apr-08 2008
26-Mar-04 870 25-Apr-08 2008
2-Apr-04 870 2-May-08 2008
9-Apr-04 880 9-May-08 2008
16-Apr-04 870 16-May-08 2008
23-Apr-04 870 23-May-08 2008
30-Apr-04 860 30-May-08 2008
7-May-04 860 6-Jun-08 2008
14-May-04 860 13-Jun-08 2008
21-May-04 860 20-Jun-08 2008
28-May-04 865 27-Jun-08 2008
4-Jun-04 860 4-Jul-08 2008
11-Jun-04 860 11-Jul-08 2008
18-Jun-04 860 18-Jul-08 2008
25-Jun-04 850 25-Jul-08 2008
 2-Jul-04 850 1-Aug-08 2008
9-Jul-04 820 8-Aug-08 2008
16-Jul-04 820 15-Aug-08 2008
23-Jul-04 840 22-Aug-08 2008
30-Jul-04 850 29-Aug-08 2008
6-Aug-04 900 5-Sep-08 2008
13-Aug-04 930 12-Sep-08 2008
20-Aug-04 960 19-Sep-08 2008
27-Aug-04 970 26-Sep-08 2008
3-Sep-04 930 3-Oct-08 2008
10-Sep-04 950 10-Oct-08 2008
17-Sep-04 930 17-Oct-08 2008
24-Sep-04 960 24-Oct-08 2008
1-Oct-04 990 31-Oct-08 2008
8-Oct-04 970 7-Nov-08 2008
15-Oct-04 1010 14-Nov-08 2008
22-Oct-04 1010 21-Nov-08 2008
29-Oct-04 1010 28-Nov-08 2008
5-Nov-04 1000 5-Dec-08 2008
12-Nov-04 960 12-Dec-08 2008
19-Nov-04 980 19-Dec-08 2008
26-Nov-04 980 26-Dec-08 2008
3-Dec-04 970 2-Jan-09 2009
10-Dec-04 930 9-Jan-09 2009
17-Dec-04 860 16-Jan-09 2009
24-Dec-04 840 23-Jan-09 2009
31-Dec-04 830 30-Jan-09 2009
7-Jan-05 830 6-Feb-09 2009
14-Jan-05 820 13-Feb-09 2009
21-Jan-05 850 20-Feb-09 2009
28-Jan-05 880 27-Feb-09 2009
4-Feb-05 890 6-Mar-09 2009
11-Feb-05 950 13-Mar-09 2009
18-Feb-05 960 20-Mar-09 2009
25-Feb-05 950 27-Mar-09 2009
4-Mar-05 940 3-Apr-09 2009
11-Mar-05 940 10-Apr-09 2009
18-Mar-05 940 17-Apr-09 2009
25-Mar-05 920 24-Apr-09 2009
1-Apr-05 920 1-May-09 2009
8-Apr-05 900 8-May-09 2009
15-Apr-05 890 15-May-09 2009
22-Apr-05 880 22-May-09 2009
29-Apr-05 830 29-May-09 2009
6-May-05 820 5-Jun-09 2009
13-May-05 800 12-Jun-09 2009
20-May-05 720 19-Jun-09 2009
27-May-05 670 26-Jun-09 2009
3-Jun-05 670 3-Jul-09 2009
10-Jun-05 720 10-Jul-09 2009
17-Jun-05 730 17-Jul-09 2009
24-Jun-05 790 24-Jul-09 2009
1-Jul-05 790 31-Jul-09 2009
8-Jul-05 800 7-Aug-09 2009
15-Jul-05 800 14-Aug-09 2009
22-Jul-05 800 21-Aug-09 2009
29-Jul-05 800 28-Aug-09 2009
5-Aug-05 800 4-Sep-09 2009
12-Aug-05 820 11-Sep-09 2009
19-Aug-05 830 18-Sep-09 2009
26-Aug-05 840 25-Sep-09 2009
2-Sep-05 850 2-Oct-09 2009
9-Sep-05 850 9-Oct-09 2009
16-Sep-05 850 16-Oct-09 2009
23-Sep-05 870 23-Oct-09 2009
30-Sep-05 880 30-Oct-09 2009
7-Oct-05 890 6-Nov-09 2009
14-Oct-05 890 13-Nov-09 2009
21-Oct-05 890 20-Nov-09 2009
28-Oct-05 890 27-Nov-09 2009
4-Nov-05 890 4-Dec-09 2009
11-Nov-05 890 11-Dec-09 2009
18-Nov-05 890 18-Dec-09 2009
25-Nov-05 780 25-Dec-09 2009
2-Dec-05 780 1-Jan-10 2010
9-Dec-05 770 8-Jan-10 2010
16-Dec-05 770 15-Jan-10 2010
23-Dec-05 740 22-Jan-10 2010
30-Dec-05 740 29-Jan-10 2010
6-Jan-06 760 5-Feb-10 2010
13-Jan-06 770 12-Feb-10 2010
20-Jan-06 800 19-Feb-10 2010
27-Jan-06 800 26-Feb-10 2010
3-Feb-06 810 5-Mar-10 2010
10-Feb-06 820 12-Mar-10 2010
17-Feb-06 820 19-Mar-10 2010
24-Feb-06 820 26-Mar-10 2010
3-Mar-06 810 2-Apr-10 2010
10-Mar-06 810 9-Apr-10 2010
17-Mar-06 800 16-Apr-10 2010
24-Mar-06 780 23-Apr-10 2010
31-Mar-06 780 30-Apr-10 2010
7-Apr-06 780 7-May-10 2010
14-Apr-06 790 14-May-10 2010
21-Apr-06 800 21-May-10 2010
28-Apr-06 800 28-May-10 2010
5-May-06 810 4-Jun-10 2010
12-May-06 820 11-Jun-10 2010
19-May-06 840 18-Jun-10 2010
26-May-06 850 25-Jun-10 2010
2-Jun-06 850 2-Jul-10 2010
9-Jun-06 850 9-Jul-10 2010
16-Jun-06 860 16-Jul-10 2010
23-Jun-06 860 23-Jul-10 2010
30-Jun-06 860 30-Jul-10 2010
7-Jul-06 860 6-Aug-10 2010
14-Jul-06 860 13-Aug-10 2010
21-Jul-06 880 20-Aug-10 2010
28-Jul-06 890 27-Aug-10 2010
4-Aug-06 900 3-Sep-10 2010
11-Aug-06 890 10-Sep-10 2010
18-Aug-06 890 17-Sep-10 2010
25-Aug-06 940 24-Sep-10 2010
1-Sep-06 950 1-Oct-10 2010
8-Sep-06 960 8-Oct-10 2010
15-Sep-06 1000 15-Oct-10 2010
22-Sep-06 990 22-Oct-10 2010
29-Sep-06 970 29-Oct-10 2010
6-Oct-06 970 5-Nov-10 2010
13-Oct-06 960 12-Nov-10 2010
20-Oct-06 930 19-Nov-10 2010
27-Oct-06 810 26-Nov-10 2010
3-Nov-06 800 3-Dec-10 2010
10-Nov-06 810 10-Dec-10 2010
17-Nov-06 810 17-Dec-10 2010
24-Nov-06 800 24-Dec-10 2010
1-Dec-06 790 31-Dec-10 2010
8-Dec-06 790 7-Jan-11 2011
15-Dec-06 810 14-Jan-11 2011
22-Dec-06 820 21-Jan-11 2011
29-Dec-06 830 28-Jan-11 2011
5-Jan-07 830 4-Feb-11 2011
12-Jan-07 830 11-Feb-11 2011
19-Jan-07 830 18-Feb-11 2011
26-Jan-07 850 25-Feb-11 2011
 2-Feb-07 860 4-Mar-11 2011
9-Feb-07 860 11-Mar-11 2011
16-Feb-07 860 18-Mar-11 2011
23-Feb-07 860 25-Mar-11 2011
2-Mar-07 870 1-Apr-11 2011
9-Mar-07 870 8-Apr-11 2011
16-Mar-07 870 15-Apr-11 2011
23-Mar-07 880 22-Apr-11 2011
30-Mar-07 890 29-Apr-11 2011
6-Apr-07 900 6-May-11 2011
13-Apr-07 900 13-May-11 2011
20-Apr-07 910 20-May-11 2011
27-Apr-07 920 27-May-11 2011
4-May-07 920 3-Jun-11 2011
11-May-07 930 10-Jun-11 2011
18-May-07 930 17-Jun-11 2011
25-May-07 950 24-Jun-11 2011
1-Jun-07 950 1-Jul-11 2011
8-Jun-07 960 8-Jul-11 2011
15-Jun-07 970 15-Jul-11 2011
22-Jun-07 975 22-Jul-11 2011
29-Jun-07 980 29-Jul-11 2011
6-Jul-07 980 5-Aug-11 2011
13-Jul-07 1000 12-Aug-11 2011
20-Jul-07 1000 19-Aug-11 2011
27-Jul-07 1000 26-Aug-11 2011
3-Aug-07 1005 2-Sep-11 2011
10-Aug-07 1005 9-Sep-11 2011
17-Aug-07 1020 16-Sep-11 2011
24-Aug-07 1030 23-Sep-11 2011
31-Aug-07 1030 30-Sep-11 2011
7-Sep-07 1040 7-Oct-11 2011
14-Sep-07 1040 14-Oct-11 2011
21-Sep-07 1030 21-Oct-11 2011
28-Sep-07 1020 28-Oct-11 2011
5-Oct-07 1015 4-Nov-11 2011
12-Oct-07 1015 11-Nov-11 2011
19-Oct-07 975 18-Nov-11 2011
26-Oct-07 965 25-Nov-11 2011
2-Nov-07 965 2-Dec-11 2011
9-Nov-07 965 9-Dec-11 2011
16-Nov-07 970 16-Dec-11 2011
23-Nov-07 970 23-Dec-11 2011
30-Nov-07 970 30-Dec-11 2011
7-Dec-07 975 6-Jan-12 2012
14-Dec-07 980 13-Jan-12 2012
21-Dec-07 1005 20-Jan-12 2012
28-Dec-07 1005 27-Jan-12 2012
4-Jan-08 995 3-Feb-12 2012
11-Jan-08 1000 10-Feb-12 2012
18-Jan-08 1010 17-Feb-12 2012
25-Jan-08 1010 24-Feb-12 2012
1-Feb-08 1030 2-Mar-12 2012
8-Feb-08 1030 9-Mar-12 2012
15-Feb-08 1030 16-Mar-12 2012
22-Feb-08 1030 23-Mar-12 2012
29-Feb-08 1080 30-Mar-12 2012
7-Mar-08 1090 6-Apr-12 2012
14-Mar-08 1100 13-Apr-12 2012
21-Mar-08 1115 20-Apr-12 2012
28-Mar-08 1120 27-Apr-12 2012
4-Apr-08 1125 4-May-12 2012
11-Apr-08 1145 11-May-12 2012
18-Apr-08 1170 18-May-12 2012
25-Apr-08 1180 25-May-12 2012
2-May-08 1190 1-Jun-12 2012
9-May-08 1190 8-Jun-12 2012
16-May-08 1230 15-Jun-12 2012
23-May-08 1230 22-Jun-12 2012
30-May-08 1240 29-Jun-12 2012
6-Jun-08 1250 6-Jul-12 2012
13-Jun-08 1260 13-Jul-12 2012
20-Jun-08 1280 20-Jul-12 2012
27-Jun-08 1290 27-Jul-12 2012
4-Jul-08 1300 3-Aug-12 2012
11-Jul-08 1300 10-Aug-12 2012
18-Jul-08 1300 17-Aug-12 2012
25-Jul-08 1325 24-Aug-12 2012
1-Aug-08 1300 31-Aug-12 2012
8-Aug-08 1290 7-Sep-12 2012
15-Aug-08 1280 14-Sep-12 2012
22-Aug-08 1250 21-Sep-12 2012
29-Aug-08 1210 28-Sep-12 2012
5-Sep-08 1140 5-Oct-12 2012
12-Sep-08 1100 12-Oct-12 2012
19-Sep-08 1080 19-Oct-12 2012
26-Sep-08 955 26-Oct-12 2012
3-Oct-08 945 2-Nov-12 2012
10-Oct-08 910 9-Nov-12 2012
17-Oct-08 870 16-Nov-12 2012
 24-Oct-08 790 23-Nov-12 2012
31-Oct-08 630 30-Nov-12 2012
7-Nov-08 580 7-Dec-12 2012
14-Nov-08 580 14-Dec-12 2012
21-Nov-08 600 21-Dec-12 2012
28-Nov-08 605 28-Dec-12 2012
5-Dec-08 630 4-Jan-13 2013
12-Dec-08 615 11-Jan-13 2013
19-Dec-08 615 18-Jan-13 2013
26-Dec-08 620 25-Jan-13 2013
2-Jan-09 620 1-Feb-13 2013
9-Jan-09 620 8-Feb-13 2013
16-Jan-09 640 15-Feb-13 2013
23-Jan-09 650 22-Feb-13 2013
30-Jan-09 650 1-Mar-13 2013
6-Feb-09 660 8-Mar-13 2013
13-Feb-09 690 15-Mar-13 2013
20-Feb-09 680 22-Mar-13 2013
27-Feb-09 670 29-Mar-13 2013
6-Mar-09 670 5-Apr-13 2013
13-Mar-09 670 12-Apr-13 2013
20-Mar-09 670 19-Apr-13 2013
27-Mar-09 670 26-Apr-13 2013
3-Apr-09 670 3-May-13 2013
10-Apr-09 700 10-May-13 2013
17-Apr-09 730 17-May-13 2013
24-Apr-09 730 24-May-13 2013
1-May-09 730 31-May-13 2013
8-May-09 730 7-Jun-13 2013
15-May-09 730 14-Jun-13 2013
22-May-09 750 21-Jun-13 2013
29-May-09 770 28-Jun-13 2013
5-Jun-09 780 5-Jul-13 2013
12-Jun-09 800 12-Jul-13 2013
19-Jun-09 850 19-Jul-13 2013
26-Jun-09 870 26-Jul-13 2013
3-Jul-09 880 2-Aug-13 2013
10-Jul-09 910 9-Aug-13 2013
17-Jul-09 920 16-Aug-13 2013
24-Jul-09 910 23-Aug-13 2013
31-Jul-09 905 30-Aug-13 2013
7-Aug-09 920 6-Sep-13 2013
14-Aug-09 930 13-Sep-13 2013
21-Aug-09 940 20-Sep-13 2013
28-Aug-09 940 27-Sep-13 2013
 4-Sep-09 935 4-Oct-13 2013
11-Sep-09 920 11-Oct-13 2013
18-Sep-09 890 18-Oct-13 2013
25-Sep-09 880 25-Oct-13 2013
2-Oct-09 870 1-Nov-13 2013
9-Oct-09 870 8-Nov-13 2013
16-Oct-09 870 15-Nov-13 2013
23-Oct-09 850 22-Nov-13 2013
30-Oct-09 860 29-Nov-13 2013
6-Nov-09 870 6-Dec-13 2013
13-Nov-09 870 13-Dec-13 2013
20-Nov-09 870 20-Dec-13 2013
27-Nov-09 890 27-Dec-13 2013
4-Dec-09 910 3-Jan-14 2014
11-Dec-09 920 10-Jan-14 2014
18-Dec-09 940 17-Jan-14 2014
25-Dec-09 950 24-Jan-14 2014
1-Jan-10 960 31-Jan-14 2014
8-Jan-10 970 7-Feb-14 2014
15-Jan-10 1010 14-Feb-14 2014
22-Jan-10 1025 21-Feb-14 2014
29-Jan-10 1035 28-Feb-14 2014
5-Feb-10 1035 7-Mar-14 2014
12-Feb-10 1035 14-Mar-14 2014
19-Feb-10 1035 21-Mar-14 2014
26-Feb-10 1040 28-Mar-14 2014
5-Mar-10 1050 4-Apr-14 2014
12-Mar-10 1050 11-Apr-14 2014
19-Mar-10 1050 18-Apr-14 2014
26-Mar-10 1050 25-Apr-14 2014
2-Apr-10 1020 2-May-14 2014
9-Apr-10 1020 9-May-14 2014
16-Apr-10 1020 16-May-14 2014
23-Apr-10 1020 23-May-14 2014
30-Apr-10 1020 30-May-14 2014
7-May-10 1015 6-Jun-14 2014
14-May-10 1015 13-Jun-14 2014
21-May-10 1005 20-Jun-14 2014
28-May-10 975 27-Jun-14 2014
4-Jun-10 960 4-Jul-14 2014
11-Jun-10 955 11-Jul-14 2014
18-Jun-10 940 18-Jul-14 2014
25-Jun-10 900 25-Jul-14 2014
2-Jul-10 880 1-Aug-14 2014
9-Jul-10 870 8-Aug-14 2014
 16-Jul-10 875 15-Aug-14 2014
23-Jul-10 875 22-Aug-14 2014
30-Jul-10 930 29-Aug-14 2014
6-Aug-10 950 5-Sep-14 2014
13-Aug-10 980 12-Sep-14 2014
20-Aug-10 985 19-Sep-14 2014
27-Aug-10 985 26-Sep-14 2014
3-Sep-10 985 3-Oct-14 2014
10-Sep-10 990 10-Oct-14 2014
17-Sep-10 990 17-Oct-14 2014
24-Sep-10 990 24-Oct-14 2014
1-Oct-10 990 31-Oct-14 2014
8-Oct-10 990 7-Nov-14 2014
15-Oct-10 1000 14-Nov-14 2014
22-Oct-10 1005 21-Nov-14 2014
29-Oct-10 1020 28-Nov-14 2014
5-Nov-10 1010 5-Dec-14 2014
12-Nov-10 1030 12-Dec-14 2014
19-Nov-10 1040 19-Dec-14 2014
26-Nov-10 1035 26-Dec-14 2014
3-Dec-10 1035 2-Jan-15 2015
10-Dec-10 1035 9-Jan-15 2015
17-Dec-10 1030 16-Jan-15 2015
24-Dec-10 1030 23-Jan-15 2015
31-Dec-10 1030 30-Jan-15 2015
7-Jan-11 1015 6-Feb-15 2015
14-Jan-11 1020 13-Feb-15 2015
21-Jan-11 1030 20-Feb-15 2015
28-Jan-11 1030 27-Feb-15 2015
4-Feb-11 1040 6-Mar-15 2015
11-Feb-11 1040 13-Mar-15 2015
18-Feb-11 1070 20-Mar-15 2015
25-Feb-11 1090 27-Mar-15 2015
4-Mar-11 1090 3-Apr-15 2015
11-Mar-11 1120 10-Apr-15 2015
18-Mar-11 1130 17-Apr-15 2015
25-Mar-11 1140 24-Apr-15 2015
1-Apr-11 1140 1-May-15 2015
8-Apr-11 1170 8-May-15 2015
15-Apr-11 1210 15-May-15 2015
22-Apr-11 1210 22-May-15 2015
29-Apr-11 1210 29-May-15 2015
6-May-11 1210 5-Jun-15 2015
13-May-11 1210 12-Jun-15 2015
20-May-11 1210 19-Jun-15 2015
27-May-11 1215 26-Jun-15 2015
3-Jun-11 1220 3-Jul-15 2015
10-Jun-11 1215 10-Jul-15 2015
17-Jun-11 1200 17-Jul-15 2015
24-Jun-11 1145 24-Jul-15 2015
1-Jul-11 1100 31-Jul-15 2015
8-Jul-11 1105 7-Aug-15 2015
15-Jul-11 1105 14-Aug-15 2015
22-Jul-11 1105 21-Aug-15 2015
29-Jul-11 1125 28-Aug-15 2015
5-Aug-11 1130 4-Sep-15 2015
12-Aug-11 1130 11-Sep-15 2015
19-Aug-11 1120 18-Sep-15 2015
26-Aug-11 1115 25-Sep-15 2015
2-Sep-11 1105 2-Oct-15 2015
9-Sep-11 1065 9-Oct-15 2015
16-Sep-11 1050 16-Oct-15 2015
23-Sep-11 1010 23-Oct-15 2015
30-Sep-11 975 30-Oct-15 2015
7-Oct-11 930 6-Nov-15 2015
14-Oct-11 920 13-Nov-15 2015
21-Oct-11 895 20-Nov-15 2015
28-Oct-11 860 27-Nov-15 2015
4-Nov-11 870 4-Dec-15 2015
11-Nov-11 870 11-Dec-15 2015
18-Nov-11 890 18-Dec-15 2015
25-Nov-11 895 25-Dec-15 2015
2-Dec-11 930 1-Jan-16 2016
9-Dec-11 945 8-Jan-16 2016
16-Dec-11 940 15-Jan-16 2016
23-Dec-11 955 22-Jan-16 2016
30-Dec-11 955 29-Jan-16 2016
6-Jan-12 960 5-Feb-16 2016
13-Jan-12 965 12-Feb-16 2016
20-Jan-12 965 19-Feb-16 2016
27-Jan-12 965 26-Feb-16 2016
3-Feb-12 980 4-Mar-16 2016
10-Feb-12 1010 11-Mar-16 2016
17-Feb-12 1010 18-Mar-16 2016
24-Feb-12 1010 25-Mar-16 2016
2-Mar-12 1020 1-Apr-16 2016
9-Mar-12 1025 8-Apr-16 2016
16-Mar-12 1040 15-Apr-16 2016
23-Mar-12 1060 22-Apr-16 2016
30-Mar-12 1065 29-Apr-16 2016
 6-Apr-12 1065 6-May-16 2016
13-Apr-12 1065 13-May-16 2016
20-Apr-12 1070 20-May-16 2016
27-Apr-12 1070 27-May-16 2016
4-May-12 1070 3-Jun-16 2016
11-May-12 1055 10-Jun-16 2016
18-May-12 1030 17-Jun-16 2016
25-May-12 990 24-Jun-16 2016
1-Jun-12 945 1-Jul-16 2016
8-Jun-12 935 8-Jul-16 2016
15-Jun-12 900 15-Jul-16 2016
22-Jun-12 860 22-Jul-16 2016
29-Jun-12 860 29-Jul-16 2016
6-Jul-12 880 5-Aug-16 2016
13-Jul-12 895 12-Aug-16 2016
20-Jul-12 920 19-Aug-16 2016
27-Jul-12 920 26-Aug-16 2016
3-Aug-12 940 2-Sep-16 2016
10-Aug-12 940 9-Sep-16 2016
17-Aug-12 1000 16-Sep-16 2016
24-Aug-12 1000 23-Sep-16 2016
31-Aug-12 1010 30-Sep-16 2016
7-Sep-12 1020 7-Oct-16 2016
14-Sep-12 1035 14-Oct-16 2016
21-Sep-12 1040 21-Oct-16 2016
28-Sep-12 1030 28-Oct-16 2016
5-Oct-12 1030 4-Nov-16 2016
12-Oct-12 1010 11-Nov-16 2016
19-Oct-12 1010 18-Nov-16 2016
26-Oct-12 965 25-Nov-16 2016
2-Nov-12 940 2-Dec-16 2016
9-Nov-12 935 9-Dec-16 2016
16-Nov-12 930 16-Dec-16 2016
23-Nov-12 930 23-Dec-16 2016
30-Nov-12 950 30-Dec-16 2016
7-Dec-12 950 6-Jan-17 2017
14-Dec-12 965 13-Jan-17 2017
21-Dec-12 975 20-Jan-17 2017
28-Dec-12 975 27-Jan-17 2017
4-Jan-13 1000 3-Feb-17 2017
11-Jan-13 1030 10-Feb-17 2017
18-Jan-13 1035 17-Feb-17 2017
25-Jan-13 1040 24-Feb-17 2017
1-Feb-13 1055 3-Mar-17 2017
8-Feb-13 1055 10-Mar-17 2017
 15-Feb-13 1055 17-Mar-17 2017
22-Feb-13 1090 24-Mar-17 2017
1-Mar-13 1095 31-Mar-17 2017
8-Mar-13 1080 7-Apr-17 2017
15-Mar-13 1055 14-Apr-17 2017
22-Mar-13 1035 21-Apr-17 2017
29-Mar-13 1020 28-Apr-17 2017
5-Apr-13 980 5-May-17 2017
12-Apr-13 980 12-May-17 2017
19-Apr-13 970 19-May-17 2017
26-Apr-13 960 26-May-17 2017
3-May-13 950 2-Jun-17 2017
10-May-13 960 9-Jun-17 2017
17-May-13 960 16-Jun-17 2017
24-May-13 975 23-Jun-17 2017
31-May-13 980 30-Jun-17 2017
7-Jun-13 1010 7-Jul-17 2017
14-Jun-13 1010 14-Jul-17 2017
21-Jun-13 1010 21-Jul-17 2017
28-Jun-13 1020 28-Jul-17 2017
5-Jul-13 1020 4-Aug-17 2017
12-Jul-13 1020 11-Aug-17 2017
19-Jul-13 1030 18-Aug-17 2017
26-Jul-13 1015 25-Aug-17 2017
2-Aug-13 1020 1-Sep-17 2017
9-Aug-13 1020 8-Sep-17 2017
16-Aug-13 1035 15-Sep-17 2017
23-Aug-13 1020 22-Sep-17 2017
30-Aug-13 1020 29-Sep-17 2017
6-Sep-13 1020 6-Oct-17 2017
13-Sep-13 1020 13-Oct-17 2017
20-Sep-13 1020 20-Oct-17 2017
27-Sep-13 1035 27-Oct-17 2017
4-Oct-13 1030 3-Nov-17 2017
11-Oct-13 1010 10-Nov-17 2017
18-Oct-13 1010 17-Nov-17 2017
25-Oct-13 995 24-Nov-17 2017
1-Nov-13 980 1-Dec-17 2017
8-Nov-13 975 8-Dec-17 2017
15-Nov-13 975 15-Dec-17 2017
22-Nov-13 985 22-Dec-17 2017
29-Nov-13 1000 29-Dec-17 2017
6-Dec-13 1015 5-Jan-18 2018
13-Dec-13 1015 12-Jan-18 2018
20-Dec-13 1005 19-Jan-18 2018
27-Dec-13 1005 26-Jan-18 2018
3-Jan-14 1005 2-Feb-18 2018
10-Jan-14 1035 9-Feb-18 2018
17-Jan-14 1040 16-Feb-18 2018
24-Jan-14 1050 23-Feb-18 2018
31-Jan-14 1060 2-Mar-18 2018
7-Feb-14 1060 9-Mar-18 2018
14-Feb-14 1055 16-Mar-18 2018
21-Feb-14 1060 23-Mar-18 2018
28-Feb-14 1060 30-Mar-18 2018
7-Mar-14 1055 6-Apr-18 2018
14-Mar-14 1045 13-Apr-18 2018
21-Mar-14 1040 20-Apr-18 2018
28-Mar-14 1020 27-Apr-18 2018
4-Apr-14 1020 4-May-18 2018
11-Apr-14 1020 11-May-18 2018
18-Apr-14 1020 18-May-18 2018
25-Apr-14 1010 25-May-18 2018
2-May-14 1020 1-Jun-18 2018
9-May-14 1020 8-Jun-18 2018
16-May-14 1020 15-Jun-18 2018
23-May-14 1050 22-Jun-18 2018
30-May-14 1035 29-Jun-18 2018
6-Jun-14 1040 6-Jul-18 2018
13-Jun-14 1035 13-Jul-18 2018
20-Jun-14 1050 20-Jul-18 2018
27-Jun-14 1045 27-Jul-18 2018
4-Jul-14 1045 3-Aug-18 2018
11-Jul-14 1045 10-Aug-18 2018
18-Jul-14 1045 17-Aug-18 2018
25-Jul-14 1050 24-Aug-18 2018
1-Aug-14 1050 31-Aug-18 2018
8-Aug-14 1050 7-Sep-18 2018
15-Aug-14 1050 14-Sep-18 2018
22-Aug-14 1035 21-Sep-18 2018
29-Aug-14 1040 28-Sep-18 2018
5-Sep-14 1040 5-Oct-18 2018
12-Sep-14 1040 12-Oct-18 2018
19-Sep-14 1030 19-Oct-18 2018
26-Sep-14 1010 26-Oct-18 2018
3-Oct-14 1005 2-Nov-18 2018
10-Oct-14 1005 9-Nov-18 2018
17-Oct-14 1005 16-Nov-18 2018
24-Oct-14 1000 23-Nov-18 2018
31-Oct-14 970 30-Nov-18 2018
 7-Nov-14 965 7-Dec-18 2018
14-Nov-14 965 14-Dec-18 2018
21-Nov-14 920 28-Dec-18 2018
28-Nov-14 900 4-Jan-19 2019
5-Dec-14 880 11-Jan-19 2019
12-Dec-14 875 18-Jan-19 2019
19-Dec-14 795 25-Jan-19 2019
26-Dec-14 795 1-Feb-19 2019
2-Jan-15 795 8-Feb-19 2019
9-Jan-15 795 15-Feb-19 2019
16-Jan-15 795 22-Feb-19 2019
23-Jan-15 815 1-Mar-19 2019
30-Jan-15 815 8-Mar-19 2019
6-Feb-15 805 15-Mar-19 2019
13-Feb-15 815 22-Mar-19 2019
20-Feb-15 825 29-Mar-19 2019
27-Feb-15 830 5-Apr-19 2019
6-Mar-15 855 12-Apr-19 2019
13-Mar-15 860 19-Apr-19 2019
20-Mar-15 860 26-Apr-19 2019
27-Mar-15 890 3-May-19 2019
3-Apr-15 890 10-May-19 2019
10-Apr-15 890 17-May-19 2019
17-Apr-15 890 24-May-19 2019
24-Apr-15 895 31-May-19 2019
1-May-15 895 7-Jun-19 2019
8-May-15 895 14-Jun-19 2019
15-May-15 895 21-Jun-19 2019
22-May-15 870 28-Jun-19 2019
29-May-15 870 5-Jul-19 2019
5-Jun-15 860 12-Jul-19 2019
12-Jun-15 840 19-Jul-19 2019
19-Jun-15 840 26-Jul-19 2019
26-Jun-15 850 2-Aug-19 2019
3-Jul-15 855 9-Aug-19 2019
10-Jul-15 855 16-Aug-19 2019
17-Jul-15 855 23-Aug-19 2019
24-Jul-15 855 30-Aug-19 2019
31-Jul-15 855 6-Sep-19 2019
7-Aug-15 840 13-Sep-19 2019
14-Aug-15 840 20-Sep-19 2019
21-Aug-15 820 27-Sep-19 2019
28-Aug-15 800 4-Oct-19 2019
4-Sep-15 795 11-Oct-19 2019
11-Sep-15 800 18-Oct-19 2019
 18-Sep-15 810 25-Oct-19 2019
25-Sep-15 810 1-Nov-19 2019
2-Oct-15 800 8-Nov-19 2019
9-Oct-15 795 15-Nov-19 2019
16-Oct-15 800 22-Nov-19 2019
23-Oct-15 790 29-Nov-19 2019
30-Oct-15 785 6-Dec-19 2019
6-Nov-15 775 13-Dec-19 2019
13-Nov-15 775 20-Dec-19 2019
20-Nov-15 765 27-Dec-19 2019
27-Nov-15 725 3-Jan-20 2020
4-Dec-15 720 10-Jan-20 2020
11-Dec-15 720 17-Jan-20 2020
18-Dec-15 720 24-Jan-20 2020
25-Dec-15 720 31-Jan-20 2020
1-Jan-16 710 7-Feb-20 2020
8-Jan-16 720 14-Feb-20 2020
15-Jan-16 720 21-Feb-20 2020
22-Jan-16 730 28-Feb-20 2020
29-Jan-16 730 6-Mar-20 2020
5-Feb-16 730 13-Mar-20 2020
12-Feb-16 730 20-Mar-20 2020
19-Feb-16 730 27-Mar-20 2020
26-Feb-16 765 3-Apr-20 2020
4-Mar-16 765 10-Apr-20 2020
11-Mar-16 770 17-Apr-20 2020
18-Mar-16 800 24-Apr-20 2020
25-Mar-16 800 1-May-20 2020
1-Apr-16 800 8-May-20 2020
8-Apr-16 800 15-May-20 2020
15-Apr-16 825 22-May-20 2020
22-Apr-16 825 29-May-20 2020
29-Apr-16 825 5-Jun-20 2020
6-May-16 825 12-Jun-20 2020
13-May-16 825 19-Jun-20 2020
20-May-16 820 26-Jun-20 2020
27-May-16 800 3-Jul-20 2020
3-Jun-16 800 10-Jul-20 2020
10-Jun-16 790 17-Jul-20 2020
17-Jun-16 790 24-Jul-20 2020
24-Jun-16 770 31-Jul-20 2020
1-Jul-16 770 7-Aug-20 2020
8-Jul-16 780 14-Aug-20 2020
15-Jul-16 810 21-Aug-20 2020
22-Jul-16 810 28-Aug-20 2020
 29-Jul-16 810 4-Sep-20 2020
5-Aug-16 810 11-Sep-20 2020
12-Aug-16 810 18-Sep-20 2020
19-Aug-16 850 25-Sep-20 2020
26-Aug-16 850 2-Oct-20 2020
2-Sep-16 855 9-Oct-20 2020
9-Sep-16 855 16-Oct-20 2020
16-Sep-16 855 23-Oct-20 2020
23-Sep-16 895 30-Oct-20 2020
30-Sep-16 895 6-Nov-20 2020
7-Oct-16 895 13-Nov-20 2020
14-Oct-16 900 20-Nov-20 2020
21-Oct-16 935 27-Nov-20 2020
28-Oct-16 935 4-Dec-20 2020
4-Nov-16 935 11-Dec-20 2020
11-Nov-16 945 18-Dec-20 2020
18-Nov-16 945 25-Dec-20 2020
25-Nov-16 960 1-Jan-21 2021
2-Dec-16 960 8-Jan-21 2021
9-Dec-16 960 15-Jan-21 2021
16-Dec-16 920 22-Jan-21 2021
23-Dec-16 920 29-Jan-21 2021
30-Dec-16 900 5-Feb-21 2021
6-Jan-17 900 12-Feb-21 2021
13-Jan-17 900 19-Feb-21 2021
20-Jan-17 905 26-Feb-21 2021
27-Jan-17 905 5-Mar-21 2021
3-Feb-17 905 12-Mar-21 2021
10-Feb-17 925 19-Mar-21 2021
17-Feb-17 950 26-Mar-21 2021
24-Feb-17 950 2-Apr-21 2021
3-Mar-17 950 9-Apr-21 2021
10-Mar-17 950 16-Apr-21 2021
17-Mar-17 950 23-Apr-21 2021
24-Mar-17 950 30-Apr-21 2021
31-Mar-17 940 7-May-21 2021
7-Apr-17 920 14-May-21 2021
14-Apr-17 905 21-May-21 2021
21-Apr-17 870 28-May-21 2021
28-Apr-17 860 4-Jun-21 2021
5-May-17 860 11-Jun-21 2021
12-May-17 860 18-Jun-21 2021
19-May-17 860 25-Jun-21 2021
26-May-17 860 2-Jul-21 2021
2-Jun-17 860 9-Jul-21 2021
 9-Jun-17 860 16-Jul-21 2021
16-Jun-17 860 23-Jul-21 2021
23-Jun-17 860 30-Jul-21 2021
30-Jun-17 860 6-Aug-21 2021
7-Jul-17 860 13-Aug-21 2021
14-Jul-17 880 20-Aug-21 2021
21-Jul-17 880 27-Aug-21 2021
28-Jul-17 880 3-Sep-21 2021
4-Aug-17 880 10-Sep-21 2021
11-Aug-17 880 17-Sep-21 2021
18-Aug-17 910 24-Sep-21 2021
25-Aug-17 920 1-Oct-21 2021
1-Sep-17 920 8-Oct-21 2021
8-Sep-17 940 15-Oct-21 2021
15-Sep-17 950 22-Oct-21 2021
22-Sep-17 950 29-Oct-21 2021
29-Sep-17 950 5-Nov-21 2021
6-Oct-17 930 12-Nov-21 2021
13-Oct-17 930 19-Nov-21 2021
20-Oct-17 890 26-Nov-21 2021
27-Oct-17 880 3-Dec-21 2021
3-Nov-17 880 10-Dec-21 2021
10-Nov-17 880 17-Dec-21 2021
17-Nov-17 850 24-Dec-21 2021
24-Nov-17 850 31-Dec-21 2021
1-Dec-17 860 7-Jan-22 2022
8-Dec-17 860 14-Jan-22 2022
15-Dec-17 860 21-Jan-22 2022
22-Dec-17 875
29-Dec-17 880
5-Jan-18 885
12-Jan-18 900
19-Jan-18 920
26-Jan-18 930
2-Feb-18 930
9-Feb-18 970
16-Feb-18 970
23-Feb-18 970
2-Mar-18 970
9-Mar-18 970
16-Mar-18 965
23-Mar-18 980
30-Mar-18 975
6-Apr-18 970
13-Apr-18 970
 20-Apr-18 930
27-Apr-18 930
4-May-18 930
11-May-18 935
18-May-18 920
25-May-18 920
1-Jun-18 920
8-Jun-18 925
15-Jun-18 935
22-Jun-18 935
29-Jun-18 935
6-Jul-18 935
13-Jul-18 935
20-Jul-18 950
27-Jul-18 955
3-Aug-18 955
10-Aug-18 955
17-Aug-18 955
24-Aug-18 960
31-Aug-18 960
7-Sep-18 945
14-Sep-18 940
21-Sep-18 870
28-Sep-18 870
5-Oct-18 870
12-Oct-18 855
19-Oct-18 845
26-Oct-18 845
2-Nov-18 855
9-Nov-18 855
16-Nov-18 855
23-Nov-18 860
30-Nov-18 860
7-Dec-18 860
14-Dec-18 880
28-Dec-18 880
4-Jan-19 880
11-Jan-19 880
18-Jan-19 895
25-Jan-19 900
1-Feb-19 900
8-Feb-19 900
15-Feb-19 900
22-Feb-19 900
1-Mar-19 885
 8-Mar-19 880
15-Mar-19 880
22-Mar-19 850
29-Mar-19 845
5-Apr-19 835
12-Apr-19 835
19-Apr-19 810
26-Apr-19 810
3-May-19 835
10-May-19 835
17-May-19 850
24-May-19 850
31-May-19 850
7-Jun-19 850
14-Jun-19 880
21-Jun-19 880
28-Jun-19 880
5-Jul-19 880
12-Jul-19 880
19-Jul-19 880
26-Jul-19 870
2-Aug-19 860
9-Aug-19 860
16-Aug-19 875
23-Aug-19 875
30-Aug-19 875
6-Sep-19 875
13-Sep-19 875
20-Sep-19 870
27-Sep-19 870
4-Oct-19 860
11-Oct-19 860
18-Oct-19 835
25-Oct-19 835
1-Nov-19 835
8-Nov-19 835
15-Nov-19 830
22-Nov-19 830
29-Nov-19 820
6-Dec-19 820
13-Dec-19 830
20-Dec-19 840
27-Dec-19 840
3-Jan-20 840
10-Jan-20 860
 17-Jan-20 860
24-Jan-20 860
31-Jan-20 860
7-Feb-20 860
14-Feb-20 860
21-Feb-20 860
28-Feb-20 870
6-Mar-20 865
13-Mar-20 865
20-Mar-20 815
27-Mar-20 805
3-Apr-20 805
10-Apr-20 780
17-Apr-20 730
24-Apr-20 630
1-May-20 630
8-May-20 630
15-May-20 645
22-May-20 690
29-May-20 690
5-Jun-20 705
12-Jun-20 790
19-Jun-20 790
26-Jun-20 790
3-Jul-20 790
10-Jul-20 790
17-Jul-20 810
24-Jul-20 815
31-Jul-20 815
7-Aug-20 820
14-Aug-20 840
21-Aug-20 850
28-Aug-20 865
4-Sep-20 865
11-Sep-20 900
18-Sep-20 970
25-Sep-20 970
2-Oct-20 1010
9-Oct-20 1010
16-Oct-20 1060
23-Oct-20 1080
30-Oct-20 1080
6-Nov-20 1080
13-Nov-20 1080
20-Nov-20 1110
27-Nov-20 1120
4-Dec-20 1135
11-Dec-20 1230
18-Dec-20 1230
25-Dec-20 1230
1-Jan-21 1220
8-Jan-21 1220
15-Jan-21 1250
22-Jan-21 1250
29-Jan-21 1250
5-Feb-21 1270
12-Feb-21 1270
19-Feb-21 1270
26-Feb-21 1270
5-Mar-21 1350
12-Mar-21 1380
19-Mar-21 1580
26-Mar-21 1580
2-Apr-21 1580
9-Apr-21 1580
16-Apr-21 1600
23-Apr-21 1600
30-Apr-21 1600
7-May-21 1570
14-May-21 1550
21-May-21 1510
28-May-21 1390
4-Jun-21 1360
11-Jun-21 1360
18-Jun-21 1360
25-Jun-21 1320
2-Jul-21 1300
9-Jul-21 1300
16-Jul-21 1270
23-Jul-21 1270
30-Jul-21 1300
6-Aug-21 1300
13-Aug-21 1300
20-Aug-21 1320
27-Aug-21 1340
3-Sep-21 1350
10-Sep-21 1400
17-Sep-21 1450
24-Sep-21 1450
1-Oct-21 1600
2000
1800
1600
 8-Oct-21 1650 2000
15-Oct-21 1700
1800
22-Oct-21 1740
1600
29-Oct-21 1850
5-Nov-21 1800 1400

12-Nov-21 1730 1200

19-Nov-21 1590 1000
26-Nov-21 1590 800
3-Dec-21 1550
600
10-Dec-21 1530
400
17-Dec-21 1470
24-Dec-21 1450 200
31-Dec-21 1400 0
7-Jan-22 1400 01 01 01 02 02 03 03 04 04 04 05 05 06 06 06 07
e b- Jul- ec- ay- ct- ar- ug- an- un- ov- pr- ep- eb- Jul- ec- ay-
14-Jan-22 1400 F - D O A J J N A S F - D O
2- 2 2- 2-M 2- 2-M 2- 2- 2- 2- 2- 2- 2- 2 2- 2-M 2-
21-Jan-22 1370
Ethylene

30-Jun-18
30-Jun-19
30-Jun-20
31-Dec-18
31-Dec-19
31-Dec-20
30-Jun-21
31-Dec-21
31-Dec-21
18-Jan-22
25-Jan-22
 PX_LAST
Date Price
3 3/1/2005 1-Mar-05 760
3 3/1/2005 1-Mar-05 750
4 4/1/2005 1-Apr-05 750
4 4/1/2005 1-Apr-05 750
4 4/1/2005 1-Apr-05 750
4 4/1/2005 1-Apr-05 740 Date
4 4/1/2005 1-Apr-05 730 7-Feb-19
5 5/1/2005 1-May-05 700 25-Feb-19
5 5/1/2005 1-May-05 690 22-Apr-19
5 5/1/2005 1-May-05 650 18-Jul-19
5 5/1/2005 1-May-05 630 8-Aug-19
6 6/1/2005 1-Jun-05 530 21-Aug-19
6 6/1/2005 1-Jun-05 640 18-Oct-19
6 6/1/2005 1-Jun-05 650 14-Nov-20
6 6/1/2005 1-Jun-05 650 30-Nov-20
7 7/1/2005 1-Jul-05 650 21-Jan-21
7 7/1/2005 1-Jul-05 660 30-Jun-21
7 7/1/2005 1-Jul-05 700 1-Aug-21
7 7/1/2005 1-Jul-05 730 1-Sep-21
7 7/1/2005 1-Jul-05 750 1-Oct-21
8 8/1/2005 1-Aug-05 770 1-Nov-21
8 8/1/2005 1-Aug-05 780 21-Dec-21
8 8/1/2005 1-Aug-05 780 Total Result
8 8/1/2005 1-Aug-05 840
9 9/1/2005 1-Sep-05 890
9 9/1/2005 1-Sep-05 950
9 9/1/2005 1-Sep-05 1120
9 9/1/2005 1-Sep-05 1150
9 9/1/2005 1-Sep-05 1220
10 10/1/2005 1-Oct-05 1300
10 10/1/2005 1-Oct-05 1330
10 10/1/2005 1-Oct-05 1250
10 10/1/2005 1-Oct-05 1190
11 11/1/2005 1-Nov-05 1100
11 11/1/2005 1-Nov-05 1090
11 11/1/2005 1-Nov-05 1030
11 11/1/2005 1-Nov-05 950
12 12/1/2005 1-Dec-05 910
12 12/1/2005 1-Dec-05 880
12 12/1/2005 1-Dec-05 880
12 12/1/2005 1-Dec-05 910
12 12/1/2005 1-Dec-05 910
1 1/1/2006 1-Jan-06 930
1 1/1/2006 1-Jan-06 980
1 1/1/2006 1-Jan-06 1000
1 1/1/2006 1-Jan-06 1000
2 2/1/2006 1-Feb-06 1090
2 2/1/2006 1-Feb-06 1100
2 2/1/2006 1-Feb-06 1140
2 2/1/2006 1-Feb-06 1180
3 3/1/2006 1-Mar-06 1140
3 3/1/2006 1-Mar-06 1120
3 3/1/2006 1-Mar-06 1155
3 3/1/2006 1-Mar-06 1155
3 3/1/2006 1-Mar-06 1100
4 4/1/2006 1-Apr-06 1060
4 4/1/2006 1-Apr-06 900
4 4/1/2006 1-Apr-06 900
4 4/1/2006 1-Apr-06 900
5 5/1/2006 1-May-06 910
5 5/1/2006 1-May-06 925
5 5/1/2006 1-May-06 935
5 5/1/2006 1-May-06 970
6 6/1/2006 1-Jun-06 1170
6 6/1/2006 1-Jun-06 1170
6 6/1/2006 1-Jun-06 1140
6 6/1/2006 1-Jun-06 1135
6 6/1/2006 1-Jun-06 1130
7 7/1/2006 1-Jul-06 1140
7 7/1/2006 1-Jul-06 1230
7 7/1/2006 1-Jul-06 1240
7 7/1/2006 1-Jul-06 1250
8 8/1/2006 1-Aug-06 1260
8 8/1/2006 1-Aug-06 1310
8 8/1/2006 1-Aug-06 1320
8 8/1/2006 1-Aug-06 1400
9 9/1/2006 1-Sep-06 1405
9 9/1/2006 1-Sep-06 1380
9 9/1/2006 1-Sep-06 1390
9 9/1/2006 1-Sep-06 1390
9 9/1/2006 1-Sep-06 1350
10 10/1/2006 1-Oct-06 1390
10 10/1/2006 1-Oct-06 1400
10 10/1/2006 1-Oct-06 1380
10 10/1/2006 1-Oct-06 1380
11 11/1/2006 1-Nov-06 1380
11 11/1/2006 1-Nov-06 1350
11 11/1/2006 1-Nov-06 1310
11 11/1/2006 1-Nov-06 1280
12 12/1/2006 1-Dec-06 1270
12 12/1/2006 1-Dec-06 1260
12 12/1/2006 1-Dec-06 1240
12 12/1/2006 1-Dec-06 1210
12 12/1/2006 1-Dec-06 1200
1 1/1/2007 1-Jan-07 1200
1 1/1/2007 1-Jan-07 1200
1 1/1/2007 1-Jan-07 1210
1 1/1/2007 1-Jan-07 1230
2 2/1/2007 1-Feb-07 1230
2 2/1/2007 1-Feb-07 1240
2 2/1/2007 1-Feb-07 1260
2 2/1/2007 1-Feb-07 1250
3 3/1/2007 1-Mar-07 1240
3 3/1/2007 1-Mar-07 1230
3 3/1/2007 1-Mar-07 1210
3 3/1/2007 1-Mar-07 1200
3 3/1/2007 1-Mar-07 1205
4 4/1/2007 1-Apr-07 1230
4 4/1/2007 1-Apr-07 1250
4 4/1/2007 1-Apr-07 1260
4 4/1/2007 1-Apr-07 1235
5 5/1/2007 1-May-07 1230
5 5/1/2007 1-May-07 1215
5 5/1/2007 1-May-07 1200
5 5/1/2007 1-May-07 1220
6 6/1/2007 1-Jun-07 1250
6 6/1/2007 1-Jun-07 1255
6 6/1/2007 1-Jun-07 1255
6 6/1/2007 1-Jun-07 1255
6 6/1/2007 1-Jun-07 1255
7 7/1/2007 1-Jul-07 1255
7 7/1/2007 1-Jul-07 1245
7 7/1/2007 1-Jul-07 1250
7 7/1/2007 1-Jul-07 1265
8 8/1/2007 1-Aug-07 1295
8 8/1/2007 1-Aug-07 1310
8 8/1/2007 1-Aug-07 1315
8 8/1/2007 1-Aug-07 1325
8 8/1/2007 1-Aug-07 1330
9 9/1/2007 1-Sep-07 1335
9 9/1/2007 1-Sep-07 1350
 9 9/1/2007 1-Sep-07 1360
9 9/1/2007 1-Sep-07 1365
10 10/1/2007 1-Oct-07 1365
10 10/1/2007 1-Oct-07 1375
10 10/1/2007 1-Oct-07 1355
10 10/1/2007 1-Oct-07 1355
11 11/1/2007 1-Nov-07 1325
11 11/1/2007 1-Nov-07 1325
11 11/1/2007 1-Nov-07 1315
11 11/1/2007 1-Nov-07 1320
11 11/1/2007 1-Nov-07 1300
12 12/1/2007 1-Dec-07 1310
12 12/1/2007 1-Dec-07 1330
12 12/1/2007 1-Dec-07 1420
12 12/1/2007 1-Dec-07 1450
1 1/1/2008 1-Jan-08 1450
1 1/1/2008 1-Jan-08 1445
1 1/1/2008 1-Jan-08 1425
1 1/1/2008 1-Jan-08 1380
2 2/1/2008 1-Feb-08 1380
2 2/1/2008 1-Feb-08 1380
2 2/1/2008 1-Feb-08 1380
2 2/1/2008 1-Feb-08 1405
2 2/1/2008 1-Feb-08 1355
3 3/1/2008 1-Mar-08 1325
3 3/1/2008 1-Mar-08 1300
3 3/1/2008 1-Mar-08 1300
3 3/1/2008 1-Mar-08 1310
4 4/1/2008 1-Apr-08 1330
4 4/1/2008 1-Apr-08 1375
4 4/1/2008 1-Apr-08 1410
4 4/1/2008 1-Apr-08 1490
5 5/1/2008 1-May-08 1465
5 5/1/2008 1-May-08 1490
5 5/1/2008 1-May-08 1500
5 5/1/2008 1-May-08 1505
5 5/1/2008 1-May-08 1560
6 6/1/2008 1-Jun-08 1615
6 6/1/2008 1-Jun-08 1685
6 6/1/2008 1-Jun-08 1695
6 6/1/2008 1-Jun-08 1780
7 7/1/2008 1-Jul-08 1785
7 7/1/2008 1-Jul-08 1835
7 7/1/2008 1-Jul-08 1835
7 7/1/2008 1-Jul-08 1835
 8 8/1/2008 1-Aug-08 1835
8 8/1/2008 1-Aug-08 1725
8 8/1/2008 1-Aug-08 1670
8 8/1/2008 1-Aug-08 1510
8 8/1/2008 1-Aug-08 1510
9 9/1/2008 1-Sep-08 1450
9 9/1/2008 1-Sep-08 1330
9 9/1/2008 1-Sep-08 1290
9 9/1/2008 1-Sep-08 1165
10 10/1/2008 1-Oct-08 1160
10 10/1/2008 1-Oct-08 1030
10 10/1/2008 1-Oct-08 820
10 10/1/2008 1-Oct-08 695
10 10/1/2008 1-Oct-08 590
11 11/1/2008 1-Nov-08 550
11 11/1/2008 1-Nov-08 550
11 11/1/2008 1-Nov-08 510
11 11/1/2008 1-Nov-08 510
12 12/1/2008 1-Dec-08 510
12 12/1/2008 1-Dec-08 510
12 12/1/2008 1-Dec-08 510
12 12/1/2008 1-Dec-08 510
1 1/1/2009 1-Jan-09 510
1 1/1/2009 1-Jan-09 560
1 1/1/2009 1-Jan-09 570
1 1/1/2009 1-Jan-09 640
1 1/1/2009 1-Jan-09 640
2 2/1/2009 1-Feb-09 710
2 2/1/2009 1-Feb-09 760
2 2/1/2009 1-Feb-09 760
2 2/1/2009 1-Feb-09 760
3 3/1/2009 1-Mar-09 710
3 3/1/2009 1-Mar-09 700
3 3/1/2009 1-Mar-09 700
3 3/1/2009 1-Mar-09 695
4 4/1/2009 1-Apr-09 660
4 4/1/2009 1-Apr-09 660
4 4/1/2009 1-Apr-09 660
4 4/1/2009 1-Apr-09 650
5 5/1/2009 1-May-09 645
5 5/1/2009 1-May-09 680
5 5/1/2009 1-May-09 680
5 5/1/2009 1-May-09 720
5 5/1/2009 1-May-09 770
6 6/1/2009 1-Jun-09 770
 6 6/1/2009 1-Jun-09 730
6 6/1/2009 1-Jun-09 730
6 6/1/2009 1-Jun-09 750
7 7/1/2009 1-Jul-09 860
7 7/1/2009 1-Jul-09 865
7 7/1/2009 1-Jul-09 900
7 7/1/2009 1-Jul-09 900
7 7/1/2009 1-Jul-09 900
8 8/1/2009 1-Aug-09 900
8 8/1/2009 1-Aug-09 900
8 8/1/2009 1-Aug-09 910
8 8/1/2009 1-Aug-09 1010
9 9/1/2009 1-Sep-09 1010
9 9/1/2009 1-Sep-09 1010
9 9/1/2009 1-Sep-09 1000
9 9/1/2009 1-Sep-09 950
10 10/1/2009 1-Oct-09 950
10 10/1/2009 1-Oct-09 915
10 10/1/2009 1-Oct-09 905
10 10/1/2009 1-Oct-09 930
10 10/1/2009 1-Oct-09 910
11 11/1/2009 1-Nov-09 930
11 11/1/2009 1-Nov-09 940
11 11/1/2009 1-Nov-09 950
11 11/1/2009 1-Nov-09 1010
12 12/1/2009 1-Dec-09 1100
12 12/1/2009 1-Dec-09 1100
12 12/1/2009 1-Dec-09 1100
12 12/1/2009 1-Dec-09 1100
1 1/1/2010 1-Jan-10 1100
1 1/1/2010 1-Jan-10 1170
1 1/1/2010 1-Jan-10 1170
1 1/1/2010 1-Jan-10 1210
1 1/1/2010 1-Jan-10 1110
2 2/1/2010 1-Feb-10 1100
2 2/1/2010 1-Feb-10 1100
2 2/1/2010 1-Feb-10 1100
2 2/1/2010 1-Feb-10 1095
3 3/1/2010 1-Mar-10 1095
3 3/1/2010 1-Mar-10 1110
3 3/1/2010 1-Mar-10 1115
3 3/1/2010 1-Mar-10 1115
4 4/1/2010 1-Apr-10 1115
4 4/1/2010 1-Apr-10 1115
4 4/1/2010 1-Apr-10 1125
 4 4/1/2010 1-Apr-10 1125
4 4/1/2010 1-Apr-10 1125
5 5/1/2010 1-May-10 1125
5 5/1/2010 1-May-10 1145
5 5/1/2010 1-May-10 1175
5 5/1/2010 1-May-10 1150
6 6/1/2010 1-Jun-10 1065
6 6/1/2010 1-Jun-10 1035
6 6/1/2010 1-Jun-10 1035
6 6/1/2010 1-Jun-10 1005
7 7/1/2010 1-Jul-10 1000
7 7/1/2010 1-Jul-10 950
7 7/1/2010 1-Jul-10 950
7 7/1/2010 1-Jul-10 955
7 7/1/2010 1-Jul-10 1005
8 8/1/2010 1-Aug-10 1020
8 8/1/2010 1-Aug-10 1020
8 8/1/2010 1-Aug-10 1040
8 8/1/2010 1-Aug-10 1050
9 9/1/2010 1-Sep-10 1025
9 9/1/2010 1-Sep-10 1015
9 9/1/2010 1-Sep-10 1025
9 9/1/2010 1-Sep-10 1045
10 10/1/2010 1-Oct-10 1055
10 10/1/2010 1-Oct-10 1085
10 10/1/2010 1-Oct-10 1115
10 10/1/2010 1-Oct-10 1160
10 10/1/2010 1-Oct-10 1160
11 11/1/2010 1-Nov-10 1150
11 11/1/2010 1-Nov-10 1045
11 11/1/2010 1-Nov-10 1055
11 11/1/2010 1-Nov-10 1105
12 12/1/2010 1-Dec-10 1115
12 12/1/2010 1-Dec-10 1155
12 12/1/2010 1-Dec-10 1185
12 12/1/2010 1-Dec-10 1205
12 12/1/2010 1-Dec-10 1205
1 1/1/2011 1-Jan-11 1290
1 1/1/2011 1-Jan-11 1355
1 1/1/2011 1-Jan-11 1375
1 1/1/2011 1-Jan-11 1400
2 2/1/2011 1-Feb-11 1410
2 2/1/2011 1-Feb-11 1465
2 2/1/2011 1-Feb-11 1465
2 2/1/2011 1-Feb-11 1525
 3 3/1/2011 1-Mar-11 1565
3 3/1/2011 1-Mar-11 1600
3 3/1/2011 1-Mar-11 1555
3 3/1/2011 1-Mar-11 1580
4 4/1/2011 1-Apr-11 1580
4 4/1/2011 1-Apr-11 1580
4 4/1/2011 1-Apr-11 1565
4 4/1/2011 1-Apr-11 1565
4 4/1/2011 1-Apr-11 1565
5 5/1/2011 1-May-11 1545
5 5/1/2011 1-May-11 1545
5 5/1/2011 1-May-11 1545
5 5/1/2011 1-May-11 1530
6 6/1/2011 1-Jun-11 1505
6 6/1/2011 1-Jun-11 1480
6 6/1/2011 1-Jun-11 1405
6 6/1/2011 1-Jun-11 1355
7 7/1/2011 1-Jul-11 1205
7 7/1/2011 1-Jul-11 1200
7 7/1/2011 1-Jul-11 1280
7 7/1/2011 1-Jul-11 1305
7 7/1/2011 1-Jul-11 1430
8 8/1/2011 1-Aug-11 1420
8 8/1/2011 1-Aug-11 1405
8 8/1/2011 1-Aug-11 1385
8 8/1/2011 1-Aug-11 1385
9 9/1/2011 1-Sep-11 1390
9 9/1/2011 1-Sep-11 1380
9 9/1/2011 1-Sep-11 1325
9 9/1/2011 1-Sep-11 1250
9 9/1/2011 1-Sep-11 1250
10 10/1/2011 1-Oct-11 1250
10 10/1/2011 1-Oct-11 1250
10 10/1/2011 1-Oct-11 1235
10 10/1/2011 1-Oct-11 1185
11 11/1/2011 1-Nov-11 1175
11 11/1/2011 1-Nov-11 1175
11 11/1/2011 1-Nov-11 1150
11 11/1/2011 1-Nov-11 1150
12 12/1/2011 1-Dec-11 1140
12 12/1/2011 1-Dec-11 1185
12 12/1/2011 1-Dec-11 1195
12 12/1/2011 1-Dec-11 1195
12 12/1/2011 1-Dec-11 1195
1 1/1/2012 1-Jan-12 1205
 1 1/1/2012 1-Jan-12 1285
1 1/1/2012 1-Jan-12 1355
1 1/1/2012 1-Jan-12 1425
2 2/1/2012 1-Feb-12 1455
2 2/1/2012 1-Feb-12 1480
2 2/1/2012 1-Feb-12 1530
2 2/1/2012 1-Feb-12 1555
3 3/1/2012 1-Mar-12 1655
3 3/1/2012 1-Mar-12 1715
3 3/1/2012 1-Mar-12 1645
3 3/1/2012 1-Mar-12 1625
3 3/1/2012 1-Mar-12 1545
4 4/1/2012 1-Apr-12 1555
4 4/1/2012 1-Apr-12 1555
4 4/1/2012 1-Apr-12 1505
4 4/1/2012 1-Apr-12 1445
5 5/1/2012 1-May-12 1425
5 5/1/2012 1-May-12 1365
5 5/1/2012 1-May-12 1300
5 5/1/2012 1-May-12 1125
6 6/1/2012 1-Jun-12 1105
6 6/1/2012 1-Jun-12 1105
6 6/1/2012 1-Jun-12 1110
6 6/1/2012 1-Jun-12 1055
6 6/1/2012 1-Jun-12 1005
7 7/1/2012 1-Jul-12 1025
7 7/1/2012 1-Jul-12 1075
7 7/1/2012 1-Jul-12 1105
7 7/1/2012 1-Jul-12 1135
8 8/1/2012 1-Aug-12 1195
8 8/1/2012 1-Aug-12 1255
8 8/1/2012 1-Aug-12 1270
8 8/1/2012 1-Aug-12 1295
8 8/1/2012 1-Aug-12 1345
9 9/1/2012 1-Sep-12 1385
9 9/1/2012 1-Sep-12 1405
9 9/1/2012 1-Sep-12 1405
9 9/1/2012 1-Sep-12 1410
10 10/1/2012 1-Oct-12 1415
10 10/1/2012 1-Oct-12 1415
10 10/1/2012 1-Oct-12 1425
10 10/1/2012 1-Oct-12 1355
11 11/1/2012 1-Nov-12 1345
11 11/1/2012 1-Nov-12 1305
11 11/1/2012 1-Nov-12 1285
11 11/1/2012 1-Nov-12 1205
11 11/1/2012 1-Nov-12 1205
12 12/1/2012 1-Dec-12 1195
12 12/1/2012 1-Dec-12 1245
12 12/1/2012 1-Dec-12 1240
12 12/1/2012 1-Dec-12 1385
1 1/1/2013 1-Jan-13 1405
1 1/1/2013 1-Jan-13 1445
1 1/1/2013 1-Jan-13 1505
1 1/1/2013 1-Jan-13 1545
2 2/1/2013 1-Feb-13 1515
2 2/1/2013 1-Feb-13 1515
2 2/1/2013 1-Feb-13 1530
2 2/1/2013 1-Feb-13 1530
3 3/1/2013 1-Mar-13 1530
3 3/1/2013 1-Mar-13 1505
3 3/1/2013 1-Mar-13 1495
3 3/1/2013 1-Mar-13 1445
3 3/1/2013 1-Mar-13 1405
4 4/1/2013 1-Apr-13 1355
4 4/1/2013 1-Apr-13 1305
4 4/1/2013 1-Apr-13 1255
4 4/1/2013 1-Apr-13 1185
5 5/1/2013 1-May-13 1185
5 5/1/2013 1-May-13 1095
5 5/1/2013 1-May-13 1105
5 5/1/2013 1-May-13 1115
5 5/1/2013 1-May-13 1145
6 6/1/2013 1-Jun-13 1235
6 6/1/2013 1-Jun-13 1255
6 6/1/2013 1-Jun-13 1300
6 6/1/2013 1-Jun-13 1300
7 7/1/2013 1-Jul-13 1300
7 7/1/2013 1-Jul-13 1305
7 7/1/2013 1-Jul-13 1330
7 7/1/2013 1-Jul-13 1340
8 8/1/2013 1-Aug-13 1375
8 8/1/2013 1-Aug-13 1435
8 8/1/2013 1-Aug-13 1400
8 8/1/2013 1-Aug-13 1435
8 8/1/2013 1-Aug-13 1485
9 9/1/2013 1-Sep-13 1455
9 9/1/2013 1-Sep-13 1445
9 9/1/2013 1-Sep-13 1385
9 9/1/2013 1-Sep-13 1385
10 10/1/2013 1-Oct-13 1355
10 10/1/2013 1-Oct-13 1305
10 10/1/2013 1-Oct-13 1300
10 10/1/2013 1-Oct-13 1295
11 11/1/2013 1-Nov-13 1250
11 11/1/2013 1-Nov-13 1235
11 11/1/2013 1-Nov-13 1225
11 11/1/2013 1-Nov-13 1205
11 11/1/2013 1-Nov-13 1205
12 12/1/2013 1-Dec-13 1255
12 12/1/2013 1-Dec-13 1260
12 12/1/2013 1-Dec-13 1265
12 12/1/2013 1-Dec-13 1265
1 1/1/2014 1-Jan-14 1325
1 1/1/2014 1-Jan-14 1350
1 1/1/2014 1-Jan-14 1350
1 1/1/2014 1-Jan-14 1265
1 1/1/2014 1-Jan-14 1230
2 2/1/2014 1-Feb-14 1220
2 2/1/2014 1-Feb-14 1220
2 2/1/2014 1-Feb-14 1265
2 2/1/2014 1-Feb-14 1260
3 3/1/2014 1-Mar-14 1230
3 3/1/2014 1-Mar-14 1230
3 3/1/2014 1-Mar-14 1220
3 3/1/2014 1-Mar-14 1200
4 4/1/2014 1-Apr-14 1180
4 4/1/2014 1-Apr-14 1170
4 4/1/2014 1-Apr-14 1170
4 4/1/2014 1-Apr-14 1155
5 5/1/2014 1-May-14 1215
5 5/1/2014 1-May-14 1205
5 5/1/2014 1-May-14 1205
5 5/1/2014 1-May-14 1205
5 5/1/2014 1-May-14 1225
6 6/1/2014 1-Jun-14 1280
6 6/1/2014 1-Jun-14 1285
6 6/1/2014 1-Jun-14 1290
6 6/1/2014 1-Jun-14 1320
7 7/1/2014 1-Jul-14 1320
7 7/1/2014 1-Jul-14 1330
7 7/1/2014 1-Jul-14 1330
7 7/1/2014 1-Jul-14 1330
8 8/1/2014 1-Aug-14 1325
8 8/1/2014 1-Aug-14 1305
 8 8/1/2014 1-Aug-14 1280
8 8/1/2014 1-Aug-14 1280
8 8/1/2014 1-Aug-14 1250
9 9/1/2014 1-Sep-14 1185
9 9/1/2014 1-Sep-14 1150
9 9/1/2014 1-Sep-14 1120
9 9/1/2014 1-Sep-14 1120
10 10/1/2014 1-Oct-14 1120
10 10/1/2014 1-Oct-14 1180
10 10/1/2014 1-Oct-14 1180
10 10/1/2014 1-Oct-14 1180
10 10/1/2014 1-Oct-14 1180
11 11/1/2014 1-Nov-14 1190
11 11/1/2014 1-Nov-14 1190
11 11/1/2014 1-Nov-14 1215
11 11/1/2014 1-Nov-14 1115
12 12/1/2014 1-Dec-14 1110
12 12/1/2014 1-Dec-14 1050
12 12/1/2014 1-Dec-14 1010
12 12/1/2014 1-Dec-14 960
1 1/1/2015 1-Jan-15 935
1 1/1/2015 1-Jan-15 800
1 1/1/2015 1-Jan-15 785
1 1/1/2015 1-Jan-15 735
1 1/1/2015 1-Jan-15 770
2 2/1/2015 1-Feb-15 775
2 2/1/2015 1-Feb-15 875
2 2/1/2015 1-Feb-15 905
2 2/1/2015 1-Feb-15 920
3 3/1/2015 1-Mar-15 900
3 3/1/2015 1-Mar-15 870
3 3/1/2015 1-Mar-15 920
3 3/1/2015 1-Mar-15 985
4 4/1/2015 1-Apr-15 1055
4 4/1/2015 1-Apr-15 1100
4 4/1/2015 1-Apr-15 1130
4 4/1/2015 1-Apr-15 1185
5 5/1/2015 1-May-15 1235
5 5/1/2015 1-May-15 1280
5 5/1/2015 1-May-15 1255
5 5/1/2015 1-May-15 1365
5 5/1/2015 1-May-15 1370
6 6/1/2015 1-Jun-15 1385
6 6/1/2015 1-Jun-15 1380
6 6/1/2015 1-Jun-15 1370
 6 6/1/2015 1-Jun-15 1290
7 7/1/2015 1-Jul-15 1230
7 7/1/2015 1-Jul-15 1195
7 7/1/2015 1-Jul-15 1160
7 7/1/2015 1-Jul-15 1140
7 7/1/2015 1-Jul-15 1135
8 8/1/2015 1-Aug-15 1145
8 8/1/2015 1-Aug-15 1140
8 8/1/2015 1-Aug-15 1075
8 8/1/2015 1-Aug-15 1020
9 9/1/2015 1-Sep-15 995
9 9/1/2015 1-Sep-15 995
9 9/1/2015 1-Sep-15 975
9 9/1/2015 1-Sep-15 880
10 10/1/2015 1-Oct-15 860
10 10/1/2015 1-Oct-15 860
10 10/1/2015 1-Oct-15 835
10 10/1/2015 1-Oct-15 825
10 10/1/2015 1-Oct-15 810
11 11/1/2015 1-Nov-15 790
11 11/1/2015 1-Nov-15 905
11 11/1/2015 1-Nov-15 970
11 11/1/2015 1-Nov-15 985
12 12/1/2015 1-Dec-15 980
12 12/1/2015 1-Dec-15 930
12 12/1/2015 1-Dec-15 905
12 12/1/2015 1-Dec-15 890
1 1/1/2016 1-Jan-16 880
1 1/1/2016 1-Jan-16 870
1 1/1/2016 1-Jan-16 870
1 1/1/2016 1-Jan-16 825
1 1/1/2016 1-Jan-16 805
2 2/1/2016 1-Feb-16 815
2 2/1/2016 1-Feb-16 825
2 2/1/2016 1-Feb-16 825
2 2/1/2016 1-Feb-16 795
3 3/1/2016 1-Mar-16 800
3 3/1/2016 1-Mar-16 820
3 3/1/2016 1-Mar-16 860
3 3/1/2016 1-Mar-16 870
4 4/1/2016 1-Apr-16 915
4 4/1/2016 1-Apr-16 940
4 4/1/2016 1-Apr-16 940
4 4/1/2016 1-Apr-16 980
4 4/1/2016 1-Apr-16 1065
 5 5/1/2016 1-May-16 1055
5 5/1/2016 1-May-16 1035
5 5/1/2016 1-May-16 1000
5 5/1/2016 1-May-16 985
6 6/1/2016 1-Jun-16 1000
6 6/1/2016 1-Jun-16 1010
6 6/1/2016 1-Jun-16 1010
6 6/1/2016 1-Jun-16 1000
7 7/1/2016 1-Jul-16 1005
7 7/1/2016 1-Jul-16 1000
7 7/1/2016 1-Jul-16 995
7 7/1/2016 1-Jul-16 985
7 7/1/2016 1-Jul-16 985
8 8/1/2016 1-Aug-16 965
8 8/1/2016 1-Aug-16 960
8 8/1/2016 1-Aug-16 1005
8 8/1/2016 1-Aug-16 1005
9 9/1/2016 1-Sep-16 990
9 9/1/2016 1-Sep-16 995
9 9/1/2016 1-Sep-16 975
9 9/1/2016 1-Sep-16 970
9 9/1/2016 1-Sep-16 990
10 10/1/2016 1-Oct-16 975
10 10/1/2016 1-Oct-16 925
10 10/1/2016 1-Oct-16 970
10 10/1/2016 1-Oct-16 960
11 11/1/2016 1-Nov-16 930
11 11/1/2016 1-Nov-16 895
11 11/1/2016 1-Nov-16 840
11 11/1/2016 1-Nov-16 835
12 12/1/2016 1-Dec-16 790
12 12/1/2016 1-Dec-16 785
12 12/1/2016 1-Dec-16 830
12 12/1/2016 1-Dec-16 860
12 12/1/2016 1-Dec-16 925
1 1/1/2017 1-Jan-17 900
1 1/1/2017 1-Jan-17 925
1 1/1/2017 1-Jan-17 940
1 1/1/2017 1-Jan-17 960
2 2/1/2017 1-Feb-17 995
2 2/1/2017 1-Feb-17 990
2 2/1/2017 1-Feb-17 1030
2 2/1/2017 1-Feb-17 1150
3 3/1/2017 1-Mar-17 1160
3 3/1/2017 1-Mar-17 1175
 3 3/1/2017 1-Mar-17 1185
3 3/1/2017 1-Mar-17 1190
3 3/1/2017 1-Mar-17 1190
4 4/1/2017 1-Apr-17 1165
4 4/1/2017 1-Apr-17 1180
4 4/1/2017 1-Apr-17 1180
4 4/1/2017 1-Apr-17 1215
5 5/1/2017 1-May-17 1160
5 5/1/2017 1-May-17 1135
5 5/1/2017 1-May-17 1125
5 5/1/2017 1-May-17 1110
6 6/1/2017 1-Jun-17 1125
6 6/1/2017 1-Jun-17 1125
6 6/1/2017 1-Jun-17 1055
6 6/1/2017 1-Jun-17 1050
6 6/1/2017 1-Jun-17 1045
7 7/1/2017 1-Jul-17 1045
7 7/1/2017 1-Jul-17 1045
7 7/1/2017 1-Jul-17 1075
7 7/1/2017 1-Jul-17 1095
8 8/1/2017 1-Aug-17 1120
8 8/1/2017 1-Aug-17 1135
8 8/1/2017 1-Aug-17 1195
8 8/1/2017 1-Aug-17 1190
9 9/1/2017 1-Sep-17 1165
9 9/1/2017 1-Sep-17 1205
9 9/1/2017 1-Sep-17 1185
9 9/1/2017 1-Sep-17 1205
9 9/1/2017 1-Sep-17 1140
10 10/1/2017 1-Oct-17 1210
10 10/1/2017 1-Oct-17 1175
10 10/1/2017 1-Oct-17 1180
10 10/1/2017 1-Oct-17 1180
11 11/1/2017 1-Nov-17 1150
11 11/1/2017 1-Nov-17 1120
11 11/1/2017 1-Nov-17 1125
11 11/1/2017 1-Nov-17 1130
12 12/1/2017 1-Dec-17 1125
12 12/1/2017 1-Dec-17 1100
12 12/1/2017 1-Dec-17 1110
12 12/1/2017 1-Dec-17 1150
12 12/1/2017 1-Dec-17 1175
1 1/1/2018 1-Jan-18 1175
1 1/1/2018 1-Jan-18 1220
1 1/1/2018 1-Jan-18 1245
 1 1/1/2018 1-Jan-18 1295
2 2/1/2018 1-Feb-18 1315
2 2/1/2018 1-Feb-18 1300
2 2/1/2018 1-Feb-18 1300
2 2/1/2018 1-Feb-18 1270
3 3/1/2018 1-Mar-18 1270
3 3/1/2018 1-Mar-18 1285
3 3/1/2018 1-Mar-18 1280
3 3/1/2018 1-Mar-18 1295
3 3/1/2018 1-Mar-18 1295
4 4/1/2018 1-Apr-18 1290
4 4/1/2018 1-Apr-18 1295
4 4/1/2018 1-Apr-18 1270
4 4/1/2018 1-Apr-18 1260
5 5/1/2018 1-May-18 1165
5 5/1/2018 1-May-18 1165
5 5/1/2018 1-May-18 1165
5 5/1/2018 1-May-18 1165
6 6/1/2018 1-Jun-18 1160
6 6/1/2018 1-Jun-18 1165
6 6/1/2018 1-Jun-18 1150
6 6/1/2018 1-Jun-18 1150
6 6/1/2018 1-Jun-18 1200
7 7/1/2018 1-Jul-18 1185
7 7/1/2018 1-Jul-18 1195
7 7/1/2018 1-Jul-18 1200
7 7/1/2018 1-Jul-18 1210
8 8/1/2018 1-Aug-18 1230
8 8/1/2018 1-Aug-18 1230
8 8/1/2018 1-Aug-18 1225
8 8/1/2018 1-Aug-18 1220
8 8/1/2018 1-Aug-18 1210
9 9/1/2018 1-Sep-18 1190
9 9/1/2018 1-Sep-18 1195
9 9/1/2018 1-Sep-18 1175
9 9/1/2018 1-Sep-18 1155
10 10/1/2018 1-Oct-18 1100
10 10/1/2018 1-Oct-18 1100
10 10/1/2018 1-Oct-18 1065
10 10/1/2018 1-Oct-18 975
11 11/1/2018 1-Nov-18 990
11 11/1/2018 1-Nov-18 965
11 11/1/2018 1-Nov-18 945
11 11/1/2018 1-Nov-18 960
11 11/1/2018 1-Nov-18 895
12 12/1/2018 1-Dec-18 890
12 12/1/2018 1-Dec-18 850
12 12/1/2018 1-Dec-18 850
1 1/1/2019 1-Jan-19 840
1 1/1/2019 1-Jan-19 845
1 1/1/2019 1-Jan-19 895
1 1/1/2019 1-Jan-19 900
2 2/1/2019 1-Feb-19 900
2 2/1/2019 1-Feb-19 905
2 2/1/2019 1-Feb-19 910
2 2/1/2019 1-Feb-19 925
3 3/1/2019 1-Mar-19 945
3 3/1/2019 1-Mar-19 970
3 3/1/2019 1-Mar-19 975
3 3/1/2019 1-Mar-19 980
3 3/1/2019 1-Mar-19 990
4 4/1/2019 1-Apr-19 1075
4 4/1/2019 1-Apr-19 1070
4 4/1/2019 1-Apr-19 1085
4 4/1/2019 1-Apr-19 1095
5 5/1/2019 1-May-19 1105
5 5/1/2019 1-May-19 1145
5 5/1/2019 1-May-19 1125
5 5/1/2019 1-May-19 1140
5 5/1/2019 1-May-19 1140
6 6/1/2019 1-Jun-19 1200
6 6/1/2019 1-Jun-19 1075
6 6/1/2019 1-Jun-19 1055
6 6/1/2019 1-Jun-19 1055
7 7/1/2019 1-Jul-19 970
7 7/1/2019 1-Jul-19 965
7 7/1/2019 1-Jul-19 960
7 7/1/2019 1-Jul-19 935
8 8/1/2019 1-Aug-19 920
8 8/1/2019 1-Aug-19 925
8 8/1/2019 1-Aug-19 935
8 8/1/2019 1-Aug-19 925
8 8/1/2019 1-Aug-19 965
9 9/1/2019 1-Sep-19 955
9 9/1/2019 1-Sep-19 955
9 9/1/2019 1-Sep-19 975
9 9/1/2019 1-Sep-19 980
10 10/1/2019 1-Oct-19 945
10 10/1/2019 1-Oct-19 945
10 10/1/2019 1-Oct-19 945
10 10/1/2019 1-Oct-19 915
11 11/1/2019 1-Nov-19 895
11 11/1/2019 1-Nov-19 840
11 11/1/2019 1-Nov-19 830
11 11/1/2019 1-Nov-19 810
11 11/1/2019 1-Nov-19 790
12 12/1/2019 1-Dec-19 785
12 12/1/2019 1-Dec-19 770
12 12/1/2019 1-Dec-19 770
12 12/1/2019 1-Dec-19 770
1 1/1/2020 1-Jan-20 780
1 1/1/2020 1-Jan-20 800
1 1/1/2020 1-Jan-20 850
1 1/1/2020 1-Jan-20 860
1 1/1/2020 1-Jan-20 860
2 2/1/2020 1-Feb-20 840
2 2/1/2020 1-Feb-20 810
2 2/1/2020 1-Feb-20 800
2 2/1/2020 1-Feb-20 800
3 3/1/2020 1-Mar-20 780
3 3/1/2020 1-Mar-20 740
3 3/1/2020 1-Mar-20 630
3 3/1/2020 1-Mar-20 550
4 4/1/2020 1-Apr-20 510
4 4/1/2020 1-Apr-20 490
4 4/1/2020 1-Apr-20 450
4 4/1/2020 1-Apr-20 415
5 5/1/2020 1-May-20 320
5 5/1/2020 1-May-20 285
5 5/1/2020 1-May-20 285
5 5/1/2020 1-May-20 460
5 5/1/2020 1-May-20 460
6 6/1/2020 1-Jun-20 540
6 6/1/2020 1-Jun-20 595
6 6/1/2020 1-Jun-20 595
6 6/1/2020 1-Jun-20 635
7 7/1/2020 1-Jul-20 725
7 7/1/2020 1-Jul-20 735
7 7/1/2020 1-Jul-20 695
7 7/1/2020 1-Jul-20 720
7 7/1/2020 1-Jul-20 695
8 8/1/2020 1-Aug-20 695
8 8/1/2020 1-Aug-20 690
8 8/1/2020 1-Aug-20 680
8 8/1/2020 1-Aug-20 660
 9 9/1/2020 1-Sep-20 685
9 9/1/2020 1-Sep-20 685
9 9/1/2020 1-Sep-20 685
9 9/1/2020 1-Sep-20 665
10 10/1/2020 1-Oct-20 665
10 10/1/2020 1-Oct-20 665
10 10/1/2020 1-Oct-20 705
10 10/1/2020 1-Oct-20 700
10 10/1/2020 1-Oct-20 585
11 11/1/2020 1-Nov-20 680
11 11/1/2020 1-Nov-20 700
11 11/1/2020 1-Nov-20 710
11 11/1/2020 1-Nov-20 745
12 12/1/2020 1-Dec-20 895
12 12/1/2020 1-Dec-20 965
12 12/1/2020 1-Dec-20 1005
12 12/1/2020 1-Dec-20 1060
1 1/1/2021 1-Jan-21 1085
1 1/1/2021 1-Jan-21 1140
1 1/1/2021 1-Jan-21 1125
1 1/1/2021 1-Jan-21 1095
1 1/1/2021 1-Jan-21 1115
2 2/1/2021 1-Feb-21 1095
2 2/1/2021 1-Feb-21 1110
2 2/1/2021 1-Feb-21 1150
2 2/1/2021 1-Feb-21 1190
3 3/1/2021 1-Mar-21 1210
3 3/1/2021 1-Mar-21 1225
3 3/1/2021 1-Mar-21 1215
3 3/1/2021 1-Mar-21 1215
4 4/1/2021 1-Apr-21 1225
4 4/1/2021 1-Apr-21 1235
4 4/1/2021 1-Apr-21 1235
4 4/1/2021 1-Apr-21 1250
4 4/1/2021 1-Apr-21 1220
5 5/1/2021 1-May-21 1220
5 5/1/2021 1-May-21 1270
5 5/1/2021 1-May-21 1290
5 5/1/2021 1-May-21 1305
6 6/1/2021 1-Jun-21 1355
6 6/1/2021 1-Jun-21 1055
6 6/1/2021 1-Jun-21 1190
6 6/1/2021 1-Jun-21 1140
7 7/1/2021 1-Jul-21 1070
7 7/1/2021 1-Jul-21 995
 7 7/1/2021 1-Jul-21 1055
7 7/1/2021 1-Jul-21 1080
7 7/1/2021 1-Jul-21 1215
8 8/1/2021 1-Aug-21 1260
8 8/1/2021 1-Aug-21 1260
8 8/1/2021 1-Aug-21 1180
8 8/1/2021 1-Aug-21 1140
9 9/1/2021 1-Sep-21 1135
9 9/1/2021 1-Sep-21 1135
9 9/1/2021 1-Sep-21 1165
9 9/1/2021 1-Sep-21 1165
10 10/1/2021 1-Oct-21 1130
10 10/1/2021 1-Oct-21 1115
10 10/1/2021 1-Oct-21 1135
10 10/1/2021 1-Oct-21 1165
10 10/1/2021 1-Oct-21 1185
11 11/1/2021 1-Nov-21 1205
11 11/1/2021 1-Nov-21 1190
11 11/1/2021 1-Nov-21 1170
11 11/1/2021 1-Nov-21 1160
12 12/1/2021 1-Dec-21 1170
12 12/1/2021 1-Dec-21 1285
12 12/1/2021 1-Dec-21 1315
12 12/1/2021 1-Dec-21 1390
12 12/1/2021 1-Dec-21 1410
1 1/1/2022 1-Jan-22 1435
1 1/1/2022 1-Jan-22 1445
1 1/1/2022 1-Jan-22 1465
PVC
 PVC

03 -03 -04 -04 -04 r-05 -05 -06 l-06 -06 -07 t-07 r-08 -08 -09 -09 -09 r-10 -10 -11 l-11 -11 -12 t-12 r-13 -13 -14 -14 -14 r-15 -15 -16 l-16 -16 -17 t-17 r-18 -18 -19 -19 -19 r-20 -20 -21 l-21 -21
g n n v p p b u c y c a g n n v p p b u c y c a g n n v p p b u c y c a g n n v p p b u c
Au 2-Ja 2-Ju -No 2-A -Se -Fe 2-J -De -Ma 2-O -M -Au 2-Ja 2-Ju -No 2-A -Se -Fe 2-J -De -Ma 2-O -M -Au 2-Ja 2-Ju -No 2-A -Se -Fe 2-J -De -Ma 2-O -M -Au 2-Ja 2-Ju -No 2-A -Se -Fe 2-J -De
2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
1200
1055
635
850
 770
1060
1140
1410
1410
1445
1465
 Years Average of PVC
2001 492.5
2002 578.2692307692
2003 655.3846153846
2004 892.5471698113
2005 838.4615384615
2006 847.3076923077
Sum of Caustic Soda 2007 948.6538461538
61000 2008 1043.076923077
61000 2009 804.2307692308
61000 2010 995.7547169811
62000 2011 1066.826923077 2011
62000 2012 984.3269230769 Chart2012
Title
65500 1,600
2013 1013.557692308 2013
65500 2014 1011.153846154 2014
63500 1,400 2015 823.3653846154 2015
61500 1,200
2016 829.4339622642 2016
87000 2017 896.1538461538 2017
65000 1,000 2018 921.4705882353 2018
68000 800
2019 859.8076923077 2019
74000 2020 883.4615384615 2020
80000 600 2021 1444.150943396 2021
84000 400
2022 1390 2022
87000 0.102052 Total Result 899.9954296161
1108000 200

-
2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 20
 6 17 17 18 18 19 19 19 20 20 21 21 21
- - - - - - - - - - - -
ay ct ar ug an un ov pr ep eb ul ec
M 2-O -M 2-A 2-J 2-J 2-N 2-A 2-S 2-F 2-J 2-D
2
 Years Average of Price
2005 859.28571428571 Row LabelsAverage of Price
2006 1181.7307692308 2005 859
PVC 2007 1280 2006 1,182
1066.827 2008 1287.7884615385 2007 1,280
rt Title 984.3269 2009 822.59615384615 2008 1,288
1013.558 2010 1091.0377358491 2009 823
1011.154 2011 1373.8461538462 2010 1,091
823.3654 2012 1335.6730769231 2011 1,374
829.434 2013 1340.3846153846 2012 1,336
896.1538 2014 1216.8269230769 2013 1,340
921.4706 2015 1023.1730769231 2014 1,217
859.8077 2016 927.16981132075 2015 1,023
883.4615 2017 1119.0384615385 2016 927
1444.151 2018 1163.7254901961 2017 1,119
1390 9% 2019 956.15384615385 2018 1,164
2020 677.59615384615 2019 956
2021 1185.6603773585 2020 678
2022 1448.3333333333 2021 1,186
2013 2014 2015 2016 2017 2018Total
2019Result
2020 2021 2022
1112.1274175199 2022 1,448 0.052943 0.026088
Grand Tota 1,112
All figures in '000 CY21 CY22F CY23F CY24F CY25F

6MKIBOR 16% 13% 11% 11%

3MKIBOR 16% 13% 11% 11%
ILTFF 7% 7% 7% 7%
LIBOR 2.50% 2.50% 2.50% 2.50%

Sukuks
Outstanding Amount 8,667,709 8,667,709 8,667,709 8,667,709 6,934,167
Payment 0 0 0 (1,733,542) (3,467,084)
Closing balance 8,667,709 8,667,709 8,667,709 6,934,167 3,467,084

Interest 3MK+0.9%
Interest Cost 1,421,504 1,161,473 938,713 592,871

IFC
Outstanding Amount 5,114,204 3,409,469 1,704,735 1,704,735 -
Payment - (1,704,735) (1,704,735) (1,704,735) -
Closing balance 5,114,204 1,704,735 - - -

Interest 3ML+3.25%
Interest Cost 245,056 147,033 49,011 -

Bilateral; Loan
Outstanding Amount 4,517,917 3,011,945 1,505,972 1,505,972 -
Payment - (1,505,972) (1,505,972) (1,505,972) -
Closing balance 4,517,917 1,505,972 - - -

Interest 6MK+0%
Interest Cost 602,389 293,665 82,828 -

ILTFF
Outstanding Amount 1,927,386 1,927,386 1,686,463 1,626,232 1,385,309
Payment - (60,231) (240,923) (240,923) (240,923)
Closing balance 1,927,386 1,867,155 1,445,540 1,385,309 1,144,385

Interest SBP + 1.2%

Interest Cost 158,046 145,698 125,943 106,187

ITERF
Outstanding Amount 663,115 663,115 621,670 600,948 518,059
Payment - - (62,167) (82,889) (82,889)
Closing balance 663,115 663,115 559,503 518,059 435,169

Interest SBP + 1.2%

Interest Cost 53,049 51,806 45,589 38,958

Musharaka
Outstanding Amount 400,000 362,500 312,500 300,000 250,000
Payment - (50,000) (50,000) (50,000) (50,000)
Closing balance 400,000 312,500 262,500 250,000 200,000

Interest SBP + 1.2%

Interest Cost 64,050 45,713 33,188 27,288

Summary
Outstanding Amount 18,042,124 14,499,049 14,405,596 9,087,534
Payment (3,320,938) (3,563,797) (5,318,061) (3,840,896)
Closing balance 14,721,186 10,935,252 9,087,534 5,246,638

Current 3,563,797 5,318,061 3,840,896 3,840,896

Non Current 11,157,389 5,617,190 5,246,638 1,405,742

Interest
Interest Cost 2,544,094 1,845,388 1,275,272 765,304
 CY26F

11%
11%
7%
2.50%

3,467,084
(3,467,084)
0

197,624

-
-
-

-
-
-

1,144,385
(240,923)
903,462

86,431

435,169
(82,889)
352,280

32,327
 200,000
(50,000)
150,000

21,388

14.7
5,246,638
(3,840,896)
1,405,742

1,405,742
-

337,769