*() 99 11 12

*

*12[A12] /64.8 / 56.5 99(100) (06)3901074

*9811300980811385 18%

4,87735()(133)188,325

*5.5 136 N

* 19,423 m137,137 m

(mm)(m)(m) 20038,1642.573002,9042.674004932.85 30061,5794.5740015,2736.8750013,9169.256007,32412.058007,34113.3010004,95018.1512004,61622.25 156,560-

*(5)32,27713,00014156,56039,000

581114()32,27742,21550,89531,173156,560()13,00013,5009,0003,50039,000

*13,500CMD 280% BOD = 180 mg/LSS=180mg/LBOD = 20 mg/LSS= 20mg/L N

26912()2111(CMD)13,50013,50013,50013,50054,000

*

1.35()2.9961555 3.1 /4.15,0005. 99~110 6. 30% 70%7.5%4 17 8.10%9.(15 35 )

*3 500,000400,000300,000200,000100,0000()1 3 5 7 9 11 13 15 17 19 21 23 25 27 29 31 33 35()1 3 5 7 9 11 13 15 17 19 21 23 25 27 29 31 33 35()3,000,0002,000,0001,000,0000()3

Chart1

-6906.71648

-7011.8821

35595.0106607696

35781.7127124285

12263.036413377

2927.5219330029

98387.6694363715

89770.3234549306

60076.8797232909

160469.102515368

122584.873909671

99797.9509130256

171591.547901983

179612.909825933

172245.080786022

172185.673780768

174599.252777322

230238.997309001

231252.880324442

258168.138476849

256929.862397585

227654.863073779

246301.695387276

282940.261837604

311061.041823276

311119.0110042

354785.129458237

383057.505368234

367827.088868849

395540.862735967

328583.772200853

304834.828772185

306233.875218109

149314.69619921

202594.633861126

()

()

Sheet1

9.48%

1

99

100

33

99100101102

()169,153,750169,153,75000

1338,308169,154169,15400

1323,660169,154154,50700

1pmt32,310

102,313,400198,177,000209,726,800192,401,80090088400

1792,707102,313198,177209,727192,40290,088

1706,618,356102,313181,017174,978146,624706,013,424

1pmt70,538,653706,942,017271,467367,331209,727192,40290,088

70,570,963

2

99100233

101104429

105107326

108110323

111111122

CMD(P)1.38/CMD

99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133134135

004,0458,52313,00017,47821,95626,43330,72934,09836,53938,55540,09341,63142,45043,26944,08744,90645,72546,54447,26048,00548,75149,39050,02950,66951,21051,75252,18652,61952,94553,27053,59653,92154,000

001,476,4253,110,8954,745,0006,379,4708,013,9409,648,04511,216,08512,445,77013,336,73514,072,57514,633,94515,195,31515,494,25015,793,18516,091,75516,390,69016,689,62516,988,56017,249,90017,521,82517,794,11518,027,35018,260,58518,494,18518,691,65018,889,48019,047,89019,205,93519,324,92519,443,55019,562,54019,681,16519,710,00000

492,627,360002037.46654293.03516548.18803.668611059.237213314.302115478.197317175.162618404.694319420.153520194.844120969.534721382.06521794.595322206.621922619.152223031.682523444.212823804.86224180.118524555.878724877.74325199.607325521.975325794.47726067.482426286.088226504.190326668.396526832.09926996.305227160.007727199.800

000056,25056,25056,25056,25000000000000000000000000000000

1.000000.913410.834320.762070.696080.635810.580750.530460.484530.442580.404250.369250.337270.308070.281390.257030.234770.214440.195870.178910.163420.149270.136340.124540.113750.103900.094910.086690.079180.072330.066060.060340.055120.050340.045990.042000.03837

137,424,838000039,15535,76432,66729,83900000000000000000000000000000

99,739,897CMD001,231,8052,370,7243,302,9124,056,1194,654,1185,117,9475,434,5425,508,1875,391,4015,196,2604,935,6454,681,2034,359,9704,059,2703,777,8683,514,8423,269,0413,039,4542,818,9722,615,4642,426,1132,245,0802,077,2071,921,6111,773,9571,637,4981,508,2481,389,0781,276,6571,173,2681,078,231990,838906,36600

()1.38/CMD

1.3778

99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133134135

5,282,0005,282,00016,202,00016,279,00016,329,00016,365,00018,491,00018,517,00019,739,00022,419,00022,429,00022,438,00025,488,00025,495,00025,497,00025,500,00025,503,00025,506,00025,509,00025,512,00025,515,00025,516,00025,519,00025,522,00025,523,00025,526,00025,527,00025,530,00025,531,00025,532,00025,532,00025,534,00025,535,00025,536,00025,536,000776,132,000

5,282,0004,824,62613,517,58312,405,75911,366,33510,405,00010,738,6999,822,6159,564,1609,922,0899,066,9678,285,1718,596,4337,854,2157,174,6726,554,1805,987,3505,469,5424,996,5154,564,3984,169,6523,808,7463,479,3513,178,4442,903,3332,652,2412,422,6762,213,1532,021,5931,846,6131,686,7131,540,7791,407,4161,285,5971,174,276192,082,266

3,289,0003,289,0009,721,0009,721,0009,721,0009,721,00011,543,00011,543,00011,543,00013,860,00013,860,00013,860,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,000501,355,000

493,000493,0001,458,0001,458,0001,458,0001,458,0001,731,0001,731,0001,731,0002,079,0002,079,0002,079,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,00075,196,000

/1,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,00074,400,000

0.00253,000306,000341,000367,000389,000408,000424,000435,000443,000449,000453,000458,000460,000462,000464,000466,000469,000471,000473,000474,000476,000478,000479,000481,000482,000484,000485,000486,000486,000487,000488,000489,000489,00014,755,000

0.00270,000294,000309,000319,000328,000335,000341,000345,000347,000350,000351,000353,000353,000354,000355,000356,000356,000357,000358,000358,000359,000360,000360,000361,000361,000362,000362,000362,000362,000363,000363,000363,000363,00011,490,000

300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,00010,500,000

0.00.03,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,00099,000,000

005,021,00012,739,00018,693,00026,224,00032,789,00038,669,00046,627,00052,500,00057,455,00061,280,00065,135,00068,996,00070,917,00072,847,00074,779,00073,755,00074,344,00074,940,00075,451,00075,991,00076,540,00075,194,00075,634,00076,077,00076,443,00076,734,00077,021,00075,393,00075,586,00075,783,00075,982,00076,184,00076,387,0002,068,110,000

004,189,0999,708,02713,011,87416,673,43219,042,30220,512,53922,592,23323,235,18923,226,29522,627,47421,968,32521,255,51619,955,53218,723,62117,555,89715,816,12414,561,95613,407,65112,330,17511,343,09610,435,7379,364,4678,603,6387,904,6687,254,9306,651,9436,098,6695,452,8324,993,4154,572,9174,187,9113,835,4453,512,664424,605,596

(-)3,340,0004,403,0005,345,0006,206,0007,007,0007,733,0008,278,0008,662,0008,972,0009,205,0009,434,0009,555,0009,676,0009,795,0009,914,00010,032,00010,149,00010,251,00010,356,00010,462,00010,551,00010,640,00010,729,00010,804,00010,879,00010,938,00010,998,00011,042,00011,087,00011,131,00011,175,00011,219,000299,968,000

001,163,0001,105,0001,050,0001,822,0001,731,0001,644,0002,648,0002,516,0002,390,0003,474,0003,301,0003,136,0002,979,0002,830,0002,688,0002,554,0002,426,0002,305,0002,190,0002,080,0001,976,0001,877,0001,784,0001,694,0001,610,0001,449,0001,376,0001,307,0001,242,0001,180,0001,121,0001,065,0001,012,00064,725,000

001,816,0003,826,0005,836,0007,847,0009,857,00011,867,00013,796,00015,308,00016,404,00015,480,00016,097,00016,715,00017,044,00017,373,00017,701,00016,391,00016,690,00016,989,00017,250,00017,522,00017,794,00016,225,00016,435,00016,645,00016,822,00017,001,00017,143,00015,365,00015,460,00015,555,00015,650,00015,745,00015,840,000483,489,000

00100,000144,000188,000232,000276,000320,000362,000396,000420,000439,000454,000470,000478,000486,000494,000502,000510,000518,000525,000532,000540,000546,000552,000558,000564,000569,000573,000578,000581,000584,000587,000590,000593,00015,261,000

00584,000848,0001,048,0001,216,0001,363,0001,496,0001,613,0001,699,0001,759,0001,807,0001,843,0001,878,0001,896,0001,915,0001,933,0001,951,0001,968,0001,986,0002,001,0002,017,0002,033,0002,046,0002,059,0002,072,0002,083,0002,094,0002,103,0002,112,0002,118,0002,125,0002,131,0002,138,0002,144,00060,079,000

00135800028620004,365,0005,869,0007,373,0008,876,00010,319,00011,450,00012,270,00012,947,00013,463,00013,980,00014,255,00014,530,00014,804,00015,079,00015,354,00015,629,00015,870,00016,120,00016,371,00016,585,00016,800,00017,015,00017,196,00017,378,00017,524,00017,669,00017,779,00017,888,00017,998,00018,107,00018,215,000453,298,000

()0006140001,803,0003,893,0005,983,0007,459,00010,156,00012,853,00015,550,00018,161,00020,772,00023,383,00024,710,00026,037,00027,364,00027,364,00027,364,00027,364,00027,364,00027,364,00027,364,00027,364,00027,364,00027,364,00027,364,00027,364,00027,364,00027,364,00027,364,00027,364,00027,364,00027,364,00027,364,000691,290,000

99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133134

(CMD*365)004,927,5004,927,5004,927,5004,927,5009,855,0009,855,0009,855,00014,782,50014,782,50014,782,50019,710,00019,710,00019,710,00019,710,00019,710,00019,710,00019,710,00019,710,00019,710,00019,710,00019,710,00019,710,00019,710,00019,710,00019,710,00019,710,00019,710,00019,710,00019,710,00019,710,00019,710,00019,710,00019,710,0005469525005.4631346436

(CMD*365)001,476,4253,110,8954,745,0004,927,5008,013,9409,648,0459,855,00012,445,77013,336,73514,072,57514,633,94515,195,31515,494,25015,793,18516,091,75516,390,69016,689,62516,988,56017,249,90017,521,82517,794,11518,027,35018,260,58518,494,18518,691,65018,889,48019,047,89019,205,93519,324,92519,443,55019,562,54019,681,16519,710,000489814305

0

-0035,372,55635,372,55635,372,55635,372,55654,944,94554,944,94554,944,94580,120,12180,120,12180,120,121106,147,380106,147,380106,147,380106,147,380106,147,380106,147,380106,147,380106,147,380106,147,380106,147,380106,147,380106,147,380106,147,380106,147,380106,147,380106,147,380106,147,380106,147,380106,147,380106,147,380106,147,380106,147,380106,147,3802988075151.1565

-0032,645,69332,645,69332,645,69332,645,693127,411,775127,411,775127,411,775231,776,697231,776,697231,776,697338,000,193338,000,193338,000,193338,000,193338,000,193398,536,096398,536,096398,536,096398,536,096398,536,096398,536,096398,536,096398,536,096398,536,096398,536,096398,536,096398,536,096398,536,096398,536,096398,536,096398,536,096398,536,096398,536,096010071798886.043

-000000000000000000042,255,00042,255,0000024,825,00024,825,000033,540,00033,540,000033,540,00033,540,0000000268320000

0068,018,24968,018,24968,018,24968,018,249182,356,720182,356,720182,356,720311,896,818311,896,818311,896,818444,147,572444,147,572444,147,572444,147,572444,147,572504,683,476504,683,476546,938,476546,938,476504,683,476504,683,476529,508,476529,508,476504,683,476538,223,476538,223,476504,683,476538,223,476538,223,476504,683,476504,683,476504,683,476504,683,4760

012,765,90026,898,33541,027,61442,605,59969,292,48583,421,76485,211,199107,612,276115,316,000121,678,436126,532,318131,386,201133,970,940136,555,680139,137,264141,722,004144,306,743146,891,483149,151,158151,502,356153,856,709155,873,374157,890,040159,909,861161,617,240163,327,776164,697,468166,064,003167,092,849168,118,539169,147,386170,173,076170,422,39805.46

06,196,59913,056,51719,914,90320,680,86133,634,74040,493,12641,361,72252,235,25955,974,66559,063,00761,419,09463,775,18065,029,81966,284,45867,537,56568,792,20470,046,84271,301,48172,398,33373,539,61074,682,41975,661,31376,640,20777,620,63378,449,40079,279,69879,944,54980,607,86981,107,27381,605,14682,104,55082,602,42382,723,444015.48

03,269,4726,888,92810,507,57510,911,71317,746,48721,365,13421,823,42627,560,56229,533,56131,163,04432,406,17133,649,29834,311,27534,973,25235,634,42136,296,39836,958,37637,620,35338,199,07838,801,24339,404,21639,920,70440,437,19140,954,48741,391,76441,829,84942,180,64142,530,62442,794,12143,056,81143,320,30843,582,99843,646,85200.49

022,231,97146,843,78071,450,09374,198,173120,673,711145,280,024148,396,347187,408,098200,824,227211,904,487220,357,583228,810,678233,312,034237,813,390242,309,250246,810,606251,311,961255,813,317259,748,569263,843,208267,943,345271,455,391274,967,438278,484,981281,458,404284,437,324286,822,658289,202,495290,994,244292,780,496294,572,245296,358,497296,792,694021.44

090,250,221114,862,029139,468,342142,216,423303,030,430327,636,743330,753,066499,304,916512,721,045523,801,305664,505,155672,958,250677,459,606681,960,962686,456,822751,494,081755,995,437802,751,793806,687,044768,526,684772,626,820800,963,867804,475,914783,168,457819,681,880822,660,800791,506,133827,425,971829,217,720797,463,972799,255,720801,041,973801,476,17008.65

4.20

-7.187.187.187.185.585.585.585.425.425.425.395.395.395.395.395.395.395.395.395.395.395.395.395.395.395.395.395.395.395.395.395.395.390.002.2115.0580

-1.661.661.661.666.466.466.4611.7611.7611.7617.1517.1517.1517.1517.1520.2220.2220.2220.2220.2220.2220.2220.2220.2220.2220.2220.2220.2220.2220.2220.2220.2220.2215.484831397836.50

-0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.002.142.140.000.001.261.260.001.701.700.001.701.700.000.000.000.000.00

8.838.838.838.8312.0412.0412.0417.1817.1817.1822.5322.5322.5322.5322.5325.6125.6127.7527.7525.6125.6126.8626.8625.6127.3127.3125.6127.3127.3125.6125.6125.6125.610.00

0.000.008.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.650.00

0.000.004.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.200.00

0.000.002.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.210.00

0.0015.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.060.00

0.0023.8923.8923.8923.8927.1027.1027.1032.2432.2432.2437.5937.5937.5937.5937.5940.6640.6642.8142.8140.6640.6641.9241.9240.6642.3742.3740.6642.3742.3740.6640.6640.6640.660.000.00

26.665689486326.665689486326.665689486326.665689486328.609206364128.609206364128.609206364130.995105649330.995105649330.995105649330.995105649332.169373992532.169373992532.169373992532.169373992532.169373992532.169373992535.657387691135.657387691132.169373992532.169373992534.283757554134.283757554132.169373992534.000195910334.000195910332.169373992532.169373992533.834784951433.834784951432.169373992532.16937399250

8.69

0035372.555911021935372.555911021935372.555911021935372.555911021954944.944677952254944.944677952254944.944677952280120.120991677680120.120991677680120.1209916776106147.37958711106147.37958711106147.37958711106147.37958711106147.37958711106147.37958711106147.37958711106147.37958711106147.37958711106147.37958711106147.37958711106147.37958711106147.37958711106147.37958711106147.37958711106147.37958711106147.37958711106147.37958711106147.37958711106147.37958711106147.37958711106147.37958711106147.379587110

0032645.693434946232645.693434946232645.693434946232645.6934349462127411.774887211127411.774887211127411.774887211231776.697234633231776.697234633231776.697234633338000.192558351338000.192558351338000.192558351338000.192558351338000.192558351398536.096285886398536.096285886398536.096285886398536.096285886398536.096285886398536.096285886398536.096285886398536.096285886398536.096285886398536.096285886398536.096285886398536.096285886398536.096285886398536.096285886398536.096285886398536.096285886398536.096285886398536.0962858860

00000000000000000004225542255002482524825033540335400335403354000000

99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133

()0090,250114,862139,468142,216303,030327,637330,753499,305512,721523,801664,505672,958677,460681,961686,457751,494755,995802,752806,687768,527772,627800,964804,476783,168819,682822,661791,506827,426829,218797,464799,256801,042801,47620,703,806

()007,37815,54723,71324,62540,05057,85959,10074,63779,98084,393105,312109,352111,503113,654115,803141,545144,126146,708148,965151,313184,433186,850189,268191,689193,736234,868236,837238,802240,282241,757291,923293,693294,1234,773,824

()0082,87299,315115,755117,591262,981269,777271,653424,668432,741439,408559,193563,607565,957568,307570,654609,949611,869656,044657,722617,214588,194614,114615,208591,480625,946587,793554,669588,624588,936555,707507,333507,349507,35315,929,982()()

0077,07192,363107,652109,360244,572250,893252,637394,941402,449408,649520,050524,154526,340528,525530,708567,253569,038610,121611,682574,009547,020571,126572,144550,076582,130546,648515,842547,420547,710516,808471,820471,835471,83814,814,883

005,8016,9528,1038,23118,40918,88419,01629,72730,29230,75939,14439,45239,61739,78139,94642,69642,83145,92346,04143,20541,17442,98843,06541,40443,81641,14638,82741,20441,22638,89935,51335,51435,5151,115,099

()

1,0511,9643,3943,3942,3444,3664,3664,3664,2024,2024,2022,1102,1102,11000000000000000000000044,180

3,6776,87511,88011,8808,20315,28115,28115,28114,70814,70814,7087,3827,3827,382000000000000000000000154,629

7,35413,75123,76123,76116,40730,56230,56230,56229,41629,41629,41614,76414,76414,764000000000000000000000309,259

4.3,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,000105,000

()15,08225,59042,03542,03529,95453,20953,20953,20951,32651,32651,32627,25627,25627,2563,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,000613,068

14,02623,79939,09339,09327,85749,48449,48449,48447,73347,73347,73325,34825,34825,3482,7902,9402,9402,9402,9402,9402,9402,9402,9402,9402,9402,9402,9402,9402,9402,9402,9402,9402,9402,9402,940573,153()93%

1,0561,7912,9422,9422,0973,7253,7253,7253,5933,5933,5931,9081,9081,908210606060606060606060606060606060606060606039,915

()

3,1525,89310,18310,1837,03113,09813,09813,09812,60712,60712,6076,3276,3276,327000000000000000000000132,539

()3,1525,89310,18310,1837,03113,09813,09813,09812,60712,60712,6076,3276,3276,327000000000000000000000132,539

()18,23431,48352,21852,21836,98566,30766,30766,30763,93363,93363,93333,58333,58333,5833,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,000745,607()()

()14,02623,79939,09339,09327,85749,48449,48449,48447,73347,73347,73325,34825,34825,3482,7902,9402,9402,9402,9402,9402,9402,9402,9402,9402,9402,9402,9402,9402,9402,9402,9402,9402,9402,9402,940573,153

()4,2087,68413,12513,1259,12816,82316,82316,82316,20016,20016,2008,2358,2358,2352106060606060606060606060606060606060606060172,454

()14,02623,799116,164131,456135,509158,844294,056300,377300,370442,674450,182433,997545,398549,502529,130531,465533,648570,193571,978613,061614,622576,949549,960574,066575,084553,016585,070549,588518,782550,360550,650519,748474,760474,775474,77815,388,036

()4,2087,68418,92620,07717,23125,05435,23235,70735,21645,92746,49238,99347,37847,68839,82739,84140,00642,75642,89145,98346,10143,26541,23443,04843,12541,46443,87641,20638,88741,26441,28638,95935,57335,57435,5751,287,553

()18,23431,483135,090151,533152,740183,898329,288336,084335,586488,601496,674472,991592,776597,190568,957571,307573,654612,949614,869659,044660,722620,214591,194617,114618,208594,480628,946590,793557,669591,624591,936558,707510,333510,349510,35316,675,589

99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133

()003,9417,88312,61217,34217,38220,90520,95221,00021,04721,09425,37025,42725,48325,54025,59730,78430,85330,92130,98931,05737,34137,40637,47237,53737,60245,18745,26545,34445,39545,43454,57554,62254,6691,024,030

2.(7%)007351,0152,0562,1572,3372,3122,3132,3142,3152,3162,2322,2332,2342,2352,2362,1342,1352,1362,1372,1372,0132,0142,0142,0142,0151,8641,8651,8651,8651,8651,6831,6831,68266,159()2%

()2,3832,36913,06813,00812,99712,9972,7002,7002,7002,7002,7002,7002,7002,7002,7002,7002,7002,7002,7002,7002,7002,7002,7002,7002,7002,7002,7002,7002,7002,7002,7002,7002,7002,7002,700135,122

2,3832,36917,74421,90627,66632,49622,41925,91725,96526,01326,06226,11030,30230,36030,41830,47530,53335,61935,68835,75735,82535,89442,05442,12042,18642,25142,31749,75149,83049,90849,95949,99958,95859,00559,052

&

99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133

()004,9284,9284,9284,9289,8559,8559,85514,78314,78314,78319,71019,71019,71019,71019,71019,71019,71019,71019,71019,71019,71019,71019,71019,71019,71019,71019,71019,71019,71019,71019,71019,71019,710

()001,4763,1114,7454,9288,0149,6489,85512,44613,33714,07314,63415,19515,49415,79316,09216,39116,69016,98917,25017,52217,79418,02718,26118,49418,69218,88919,04819,20619,32519,44419,56319,68119,710

0.00.0$35,373$35,373$35,373$35,373$54,945$54,945$54,945$80,120$80,120$80,120$106,147$106,147$106,147$106,147$106,147$106,147$106,147$106,147$106,147$106,147$106,147$106,147$106,147$106,147$106,147$106,147$106,147$106,147$106,147$106,147$106,147$106,147$106,147

()0032,64632,64632,64632,646127,412127,412127,412231,777231,777231,777338,000338,000338,000338,000338,000398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536

()000000000000000000042,25542,2550024,82524,825033,54033,540033,54033,5400000

()

0012,76626,89841,02842,60669,29283,42285,211107,612115,316121,678126,532131,386133,971136,556139,137141,722144,307146,891149,151151,502153,857155,873157,890159,910161,617163,328164,697166,064167,093168,119169,147170,173170,422

006,19713,05719,91520,68133,63540,49341,36252,23555,97559,06361,41963,77565,03066,28467,53868,79270,04771,30172,39873,54074,68275,66176,64077,62178,44979,28079,94580,60881,10781,60582,10582,60282,723

003,2696,88910,50810,91217,74621,36521,82327,56129,53431,16332,40633,64934,31134,97335,63436,29636,95837,62038,19938,80139,40439,92140,43740,95441,39241,83042,18142,53142,79443,05743,32043,58343,647

()0022,23246,84471,45074,198120,674145,280148,396187,408200,824211,904220,358228,811233,312237,813242,309246,811251,312255,813259,749263,843267,943271,455274,967278,485281,458284,437286,823289,202290,994292,780294,572296,358296,793

0.00.0$90,250$114,862$139,468$142,216$303,030$327,637$330,753$499,305$512,721$523,801$664,505$672,958$677,460$681,961$686,457$751,494$755,995$802,752$806,687$768,527$772,627$800,964$804,476$783,168$819,682$822,661$791,506$827,426$829,218$797,464$799,256$801,042$801,476

(/)0.00.013.8013.8013.8013.8018.5018.5018.5021.1021.1021.1022.5322.5322.5322.5322.5325.6125.6127.7527.7525.6125.6126.8626.8625.6127.3127.3125.6127.3127.3125.6125.6125.6125.61

(/)0.000.0015.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.0615.06

0.00.08.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.658.65

0.00.02.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.212.21

0.00.04.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.204.20

(/)0.000.0028.8628.8628.8628.8633.5633.5633.5636.1636.1636.1637.5937.5937.5937.5937.5940.6640.6642.8142.8140.6640.6641.9241.9240.6642.3742.3740.6642.3742.3740.6640.6640.6640.66

035,372,55600094,766,0810025,175,1760026,027,25900000042,255,0000000000000000000

0.000.001.760.000.000.000.000.00

365

(/)013,50013,50013,50013,50027,00027,00027,00040,50040,50040,50054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,000

(/)004,0458,52313,00013,50021,95626,43327,00034,09836,53938,55540,09341,63142,45043,26944,08744,90645,72546,54447,26048,00548,75149,39050,02950,66951,21051,75252,18652,61952,94553,27053,59653,92154,00047,75548,28848,92249,51550,02050,63250,99151,30651,62053,182

004,0438,51912,99413,49321,94526,42026,98734,08136,52138,53640,07341,61042,42943,24744,06544,88445,70246,52147,23647,98148,72749,36550,00450,64451,18451,72652,16052,59352,91953,24353,56953,89453,973

99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133

007,37815,54723,71324,62540,05057,85959,10074,63779,98084,393105,312109,352111,503113,654115,803141,545144,126146,708148,965151,313184,433186,850189,268191,689193,736234,868236,837238,802240,282241,757291,923293,693294,1234,773,824

00(90,250)(114,862)(139,468)(142,216)(303,030)(327,637)(330,753)(499,305)(512,721)(523,801)(664,505)(672,958)(677,460)(681,961)(686,457)(751,494)(755,995)(802,752)(806,687)(768,527)(772,627)(800,964)(804,476)(783,168)(819,682)(822,661)(791,506)(827,426)(829,218)(797,464)(799,256)(801,042)(801,476)(20,703,806)

00(82,872)(99,315)(115,755)(117,591)(262,981)(269,777)(271,653)(424,668)(432,741)(439,408)(559,193)(563,607)(565,957)(568,307)(570,654)(609,949)(611,869)(656,044)(657,722)(617,214)(588,194)(614,114)(615,208)(591,480)(625,946)(587,793)(554,669)(588,624)(588,936)(555,707)(507,333)(507,349)(507,353)(15,929,982)

(/)0.000.005.005.005.005.005.006.006.006.006.006.007.207.207.207.207.208.648.648.648.648.6410.3710.3710.3710.3710.3712.4412.4412.4412.4412.4414.9314.9314.93

87.00%

115.00%

0090250.2205646625114862.029493541139468.342261426142216.422758175303030.430338378327636.743106263330753.066389576499304.915782564512721.044767689523801.305330579664505.154857727672958.250465725677459.606319399681960.962173073686456.821865753751494.081446962755995.437300636802751.79315431806687.044425654768526.684365809772626.820466957800963.867341802804475.914216646783168.457252484819681.880349966822660.799608441791506.133479619827425.971189803829217.719673683797463.971996569799255.720480449801041.972803336801476.169521822

99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133

007,37815,54723,71324,62540,05057,85959,10074,63779,98084,393105,312109,352111,503113,654115,803141,545144,126146,708148,965151,313184,433186,850189,268191,689193,736234,868236,837238,802240,282241,757291,923293,693294,1234,773,824

0077,07192,363107,652109,360244,572250,893252,637394,941402,449408,649520,050524,154526,340528,525530,708567,253569,038610,121611,682574,009547,020571,126572,144550,076582,130546,648515,842547,420547,710516,808471,820471,835471,83814,814,883

005,8016,9528,1038,23118,40918,88419,01629,72730,29230,75939,14439,45239,61739,78139,94642,69642,83145,92346,04143,20541,17442,98843,06541,40443,81641,14638,82741,20441,22638,89935,51335,51435,5151,115,099

0090,250114,862139,468142,216303,030327,637330,753499,305512,721523,801664,505672,958677,460681,961686,457751,494755,995802,752806,687768,527772,627800,964804,476783,168819,682822,661791,506827,426829,218797,464799,256801,042801,47620,703,806

0062,82273,03080,99775,441146,828145,004133,708184,367172,927161,367186,987172,968159,047146,241134,458134,451123,544119,826109,98795,71087,88983,22376,35067,89264,90459,49952,28949,92945,70440,14836,75433,64630,7503,348,686

0.83431571230.76207134840.69608270770.63580809990.58075274010.53046468770.4845311360.44257502380.40425193990.36924729620.33727374520.30806882090.28139278490.25702665780.23477042180.2144413790.19587265170.17891181190.16341963090.14926893580.13634356570.12453741850.11375357920.1039035250.09490639840.08668834350.07918189940.0723254470.06606270280.06034225690.05511715090.0503444930.0459851050.04200320150.0383660957

93.00%

7.00%

74249.07980906189997.4056418613104073.424338863101070.556492127205102.923145506211197.565886857203053.691105807291933.243197113285502.262813741277783.015712681335620.258318962323704.424775399310352.051338675297537.308876025285236.988159909297391.726525599284926.729418584288141.626854573275765.862144158250210.236168648239566.783650518236526.850055793226251.397364063209770.354769087209095.632158755199862.414768719183136.669759977182331.152538564174024.744089184159391.149323427152142.162517359145221.127828908138380.8033103827,248,552

5%0.9070290.8638380.8227020.7835260.7462150.7106810.6768390.6446090.6139130.5846790.5568370.5303210.5050680.4810170.4581120.4362970.4155210.3957340.3768890.3589420.3418500.3255710.3100680.2953030.2812410.2678480.2550940.2429460.2313770.2203590.2098660.1998730.1903550.1812900.172657

2,988,075

546,9535.4631346436

20.52

99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133

007,37815,54723,71324,62540,05057,85959,10074,63779,98084,393105,312109,352111,503113,654115,803141,545144,126146,708148,965151,313184,433186,850189,268191,689193,736234,868236,837238,802240,282241,757291,923293,693294,1234,773,824

93%0077,07192,363107,652109,360244,572250,893252,637394,941402,449408,649520,050524,154526,340528,525530,708567,253569,038610,121611,682574,009547,020571,126572,144550,076582,130546,648515,842547,420547,710516,808471,820471,835471,83814,814,883

7%005,8016,9528,1038,23118,40918,88419,01629,72730,29230,75939,14439,45239,61739,78139,94642,69642,83145,92346,04143,20541,17442,98843,06541,40443,81641,14638,82741,20441,22638,89935,51335,51435,5151,115,099

0090,250114,862139,468142,216303,030327,637330,753499,305512,721523,801664,505672,958677,460681,961686,457751,494755,995802,752806,687768,527772,627800,964804,476783,168819,682822,661791,506827,426829,218797,464799,256801,042801,47620,703,806

3,152,0005,893,00010,183,00010,183,0007,031,00013,098,00013,098,00013,098,00012,607,00012,607,00012,607,0006,327,3006,327,3006,327,40000000000000000000000132,539,000

1,051,0001,964,0003,394,0003,394,0002,344,0004,366,0004,366,0004,366,0004,202,0004,202,0004,202,0002,109,6002,109,6002,109,8000.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.044,180,000

3,677,0006,875,00011,880,00011,880,0008,203,00015,281,00015,281,00015,281,00014,708,00014,708,00014,708,0007,382,3007,382,3007,382,4000.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0154,629,000

7,354,00013,751,00023,761,00023,761,00016,407,00030,562,00030,562,00030,562,00029,416,00029,416,00029,416,00014,763,70014,763,70014,763,6000.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0309,259,000

3,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,000105,000,000

18,234,00031,483,00052,218,00052,218,00036,985,00066,307,00066,307,00066,307,00063,933,00063,933,00063,933,00033,582,90033,582,90033,583,2003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,000745,607,000

14,026,26023,798,70039,092,55039,092,55027,857,22049,484,37049,484,37049,484,37047,733,18047,733,18047,733,18025,347,70825,347,70825,347,8942,790,0002,790,0002,790,0002,790,0002,790,0002,790,0002,790,0002,790,0002,790,0002,790,0002,790,0002,790,0002,790,0002,790,0002,790,0002,790,0002,790,0002,790,0002,790,0002,790,0002,790,000570,153,240

4,207,7407,684,30013,125,45013,125,4509,127,78016,822,63016,822,63016,822,63016,199,82016,199,82016,199,8208,235,1928,235,1928,235,306210,000210,000210,000210,000210,000210,000210,000210,000210,000210,000210,000210,000210,000210,000210,000210,000210,000210,000210,000210,000210,000175,453,760

18,234,00031,483,00052,218,00052,218,00036,985,00066,307,00066,307,00066,307,00063,933,00063,933,00063,933,00033,582,90033,582,90033,583,2003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,000745,607,000

18,234,00031,483,00052,308,25052,332,86237,124,46866,449,21666,610,03066,634,63764,263,75364,432,30564,445,72134,106,70134,247,40534,256,1583,677,4603,681,9613,686,4573,751,4943,755,9953,802,7523,806,6873,768,5273,772,6273,800,9643,804,4763,783,1683,819,6823,822,6613,791,5063,827,4263,829,2183,797,4643,799,2563,801,0423,801,476766,310,806

14,026,26023,798,70039,169,62139,184,91327,964,87249,593,73049,728,94249,735,26347,985,81748,128,12148,135,62925,756,35725,867,75825,872,0483,316,3403,318,5253,320,7083,357,2533,359,0383,400,1213,401,6823,364,0093,337,0203,361,1263,362,1443,340,0763,372,1303,336,6483,305,8423,337,4203,337,7103,306,8083,261,8203,261,8353,261,838584,968,123

4,207,7407,684,30013,131,25113,132,4029,135,88316,830,86116,841,03916,841,51416,218,83616,229,54716,230,1128,265,9518,274,3368,274,758249,617249,781249,946252,696252,831255,923256,041253,205251,174252,988253,065251,404253,816251,146248,827251,204251,226248,899245,513245,514245,515176,568,859

18,234,00031,483,00052,300,87252,317,31537,100,75566,424,59166,569,98166,576,77764,204,65364,357,66864,365,74134,022,30834,142,09334,146,8073,565,9573,568,3073,570,6543,609,9493,611,8693,656,0443,657,7223,617,2143,588,1943,614,1143,615,2083,591,4803,625,9463,587,7933,554,6693,588,6243,588,9363,555,7073,507,3333,507,3493,507,353761,536,982

()003,8007,60011,30015,00018,60022,20025,70029,20032,60034,30036,00037,50039,00039,80040,60041,35042,10042,85043,55044,25044,95045,65046,30046,95047,55048,15048,60049,05049,50049,95050,30050,65051,000

0.0000.0000.0006,885.9033,285.3514,429.9483,581.1843,001.5602,500.5352,206.5861,976.863994.364951.317913.49894.29492.51290.79990.72589.21688.74687.41085.16483.92983.26382.17080.57980.33079.39178.01578.03177.35876.02575.53275.04574.539

10,499,00011,082,00013,416,00012,832,00010,499,00017,084,00014,314,00014,775,00015,146,00012,392,00010,069,0008,238,0000.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0

9,735,00010,276,00012,440,00018,661,00014,244,00024,857,00026,797,00024,971,00025,314,00020,507,00016,098,00016,655,0009,016,0006,762,0002,254,0002,254,0000.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0

17,498,00018,471,00022,360,00021,388,00017,499,00028,473,00023,856,00024,626,00025,243,00020,653,00016,781,00013,730,0000.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0

0.00.00.06,600,0004,400,0008,800,00013,200,00011,000,00011,000,0008,800,0006,600,0008,800,0008,800,0006,600,0002,200,0002,200,0000.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0

10,49911,08213,41612,83210,49917,08414,31414,77515,14612,39210,0698,2380.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0

9,73510,27612,44018,66114,24424,85726,79724,97125,31420,50716,09816,6559,0166,7622,2542,2540.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0

17,49818,47122,36021,38817,49928,47323,85624,62625,24320,65316,78113,7300.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0

0.00.00.06,6004,4008,80013,20011,00011,0008,8006,6008,8008,8006,6002,2002,2000.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0

5.28

2.17

4.18

99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133

169,153,750169,153,750000191,527,50000240,357,50000240,357,500000000000000000000000001,010,550,0001,379,110,000

0000000000000000042,255,00042,255,0000024,825,00024,825,000033,540,00033,540,000033,540,00033,540,000000000268,320,000

110,309,400206,260,300217,810,200200,485,20090,172,800302,509,100302,509,100302,509,100302,643,300337,293,300371,943,300169,477,800186,802,700186,802,2000000000000000000000003,287,527,800

00138,600,000155,925,000155,925,000155,925,000155,925,000155,925,000138,600,000103,950,00069,300,00051,975,00034,650,00034,650,0000000000000000000000001,351,350,0004,638,877,800

003,858,0007,680,00011,437,00015,164,00018,869,00022,559,00026,090,00028,853,00030,853,00030,673,00031,857,00033,043,00033,673,00034,304,00034,932,00033,923,00034,522,00035,122,00035,646,00036,191,00036,738,00035,402,00035,846,00036,290,00036,665,00037,042,00037,343,00035,724,00035,938,00036,152,00036,366,00036,580,00036,792,0001,012,127,0001,379,110,000

5,282,0005,282,00017,365,00021,386,00023,682,00027,570,00032,604,00034,821,00040,524,00046,368,00049,387,00053,437,00059,194,00061,912,00063,207,00064,511,00065,820,00065,808,00065,801,00065,800,00065,790,00065,786,00065,791,00065,784,00065,781,00065,783,00065,775,00065,692,00065,679,00065,671,00065,650,00065,635,00065,621,00065,610,00065,601,0001,855,410,000

00000000000000000000000000000000000621,846,00096

354,343,2760.0191,527,500240,357,5000.00.0240,357,5000.00.00.00.00.00.0

0.035,372,5560.00.00.019,572,3890.025,175,1760.00.026,027,2590.00.00.00.00.00.00.00.00.00.0106,147,3805,649,427,800

327,027,031927,342,640996,413,749980,956,703513,487,086110.773

32,645,6930.00.00.094,766,0810.00.0104,364,9220.0106,223,4950.00.00.00.060,535,904398,536,096

84,510,0000.049,650,00067,080,00067,080,000

42,255,0000.00.00.024,825,0000.00.033,540,0000.00.033,540,000134,160,000

0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0

0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0

100%100%105%105%105%110%110%110%116%116%116%122%122%122%128%128%128%134%134%134%141%141%141%148%148%148%155%155%155%163%163%163%171%171%171%

0.000.0

144,935,0000.0

140,850,00084,510,0004

35

15

67,325,000

82,750,00049,650,000

83,425,000

111,800,00067,080,000

83,425,000

111,800,00067,080,000

268,320,000

1

11,000

0.0

204,555,565414,608,710586,758,857760,624,157787,390,5321,205,087,3901,472,150,9661,721,590,3442,131,443,9612,438,778,4202,899,483,8243,301,329,9083,001,932,0342,687,564,2672,357,478,1122,010,887,6491,646,967,6631,264,851,677863,629,892442,347,018000000000000000

89,354,726254,204,508413,438,573558,364,326728,196,262903,870,0421,015,680,4131,129,976,4111,291,743,7331,967,119,7121,831,056,3441,841,036,1391,858,195,2942,025,684,3322,167,474,5812,289,460,1652,432,703,4282,596,383,6142,826,783,0673,030,704,9253,247,253,4683,092,626,6262,959,184,0942,769,867,8902,621,896,2792,474,459,4292,290,128,4662,237,410,5242,274,193,2332,313,747,3192,346,605,6972,377,089,1802,407,712,5672,422,644,0372,442,903,500

+293,910,291668,813,2181,000,197,4311,318,988,4831,515,586,7952,108,957,4322,487,831,3802,851,566,7553,423,187,6944,405,898,1324,730,540,1685,142,366,0474,860,127,3284,713,248,6004,524,952,6934,300,347,8144,079,671,0903,861,235,2913,690,412,9593,473,051,9423,247,253,4683,092,626,6262,959,184,0942,769,867,8902,621,896,2792,474,459,4292,290,128,4662,237,410,5242,274,193,2332,313,747,3192,346,605,6972,377,089,1802,407,712,5672,422,644,0372,442,903,500

69.60%61.99%58.66%57.67%51.95%57.14%59.17%60.37%62.26%55.35%61.29%64.20%61.77%57.02%52.10%46.76%40.37%32.76%23.40%12.74%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%29.90%

30.40%38.01%41.34%42.33%48.05%42.86%40.83%39.63%37.74%44.65%38.71%35.80%38.23%42.98%47.90%53.24%59.63%67.24%76.60%87.26%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%70.10%

/5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%5.00%

WACC5.65%6.13%6.33%6.40%6.75%6.43%6.30%6.23%6.11%6.54%6.17%5.99%6.14%6.44%6.74%7.08%7.48%7.95%8.54%9.20%10.00%10.00%10.00%10.00%10.00%10.00%10.00%10.00%10.00%10.00%10.00%10.00%10.00%10.00%10.00%8.13%

WACC9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%9.48%

0.05

0.10

WACC0.05630.0994

1/PVIFA0.09900.09940.09980.10030.10090.10150.10220.10300.10380.10470.10580.10700.10830.10980.11140.11330.11550.11790.12070.12390.12760.13190.13700.14300.15030.15910.17010.18390.20190.22610.26030.31190.39840.57221.0948

100.00%100.00%100.00%100.00%100.00%84,510,00049,650,00067,080,000

99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133

169,153,750169,153,750000191,527,5000240,357,5000240,357,500000000000000000000001,010,550,000110,207

0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.042,255,00042,255,0000.00.024,825,00024,825,0000.033,540,00033,540,00033,540,00033,540,0000.00.00.00.00.00.0268,320,000

110,309,400206,260,300217,810,200200,485,20090,172,800302,509,100302,509,100302,509,100302,643,300337,293,300371,943,300169,477,800186,802,700186,802,2003,287,527,800

00138,600,000155,925,000155,925,000155,925,000155,925,000155,925,000138,600,000103,950,00069,300,00051,975,00034,650,00034,650,0001,351,350,000

003,858,0007,680,00011,437,00015,164,00018,869,00022,559,00026,090,00028,853,00030,853,00030,673,00031,857,00033,043,00033,673,00034,304,00034,932,00033,923,00034,522,00035,122,00035,646,00036,191,00036,738,00035,402,00035,846,00036,290,00036,665,00037,042,00037,343,00035,724,00035,938,00036,152,00036,366,00036,580,00036,792,0001,012,127,000

5,282,0005,282,00017,365,00021,386,00023,682,00027,570,00032,604,00034,821,00040,524,00046,368,00049,387,00053,437,00059,194,00061,912,00063,207,00064,511,00065,820,00065,808,00065,801,00065,800,00065,790,00065,786,00065,791,00065,784,00065,781,00065,783,00065,775,00065,692,00065,679,00065,671,00065,650,00065,635,00065,621,00065,610,00065,601,0001,855,410,000

99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133

169,153,750169,153,750000191,527,50000240,357,50000240,357,500000000000000000000000001,010,550,000

0000000000000000042,255,00042,255,0000024,825,00024,825,000033,540,00033,540,000033,540,00033,540,000000000268,320,000

110,309,400206,260,300217,810,200200,485,20090,172,800302,509,100302,509,100302,509,100302,643,300337,293,300371,943,300169,477,800186,802,700186,802,2000000000000000000000003,287,527,800

00138,600,000155,925,000155,925,000155,925,000155,925,000155,925,000138,600,000103,950,00069,300,00051,975,00034,650,00034,650,0000000000000000000000001,351,350,000

003,858,0007,680,00011,437,00015,164,00018,869,00022,559,00026,090,00028,853,00030,853,00030,673,00031,857,00033,043,00033,673,00034,304,00034,932,00033,923,00034,522,00035,122,00035,646,00036,191,00036,738,00035,402,00035,846,00036,290,00036,665,00037,042,00037,343,00035,724,00035,938,00036,152,00036,366,00036,580,00036,792,0001,012,127,000

5,282,0005,282,00017,365,00021,386,00023,682,00027,570,00032,604,00034,821,00040,524,00046,368,00049,387,00053,437,00059,194,00061,912,00063,207,00064,511,00065,820,00065,808,00065,801,00065,800,00065,790,00065,786,00065,791,00065,784,00065,781,00065,783,00065,775,00065,692,00065,679,00065,671,00065,650,00065,635,00065,621,00065,610,00065,601,0001,855,410,000

000000000000000000000000000000000000.0

43,480,50043,480,500

7.53%100.00%0.00.041,375,00041,375,000

9.99%5.00%55,900,00055,900,000

360,016,000190,862,500

180,008,0005.00%22,000,00014,000,000

3,000,0013,000,00116,520,00018,310,00029,520,00031,570,00031,590,00031,610,00031,630,00031,640,00031,660,00031,670,00031,690,00031,700,00031,720,00031,740,00031,760,00031,780,00031,800,00031,810,00031,820,00031,840,00031,850,00031,860,00031,890,00031,910,00031,920,00031,930,00031,940,00031,950,00031,960,00031,970,00031,970,00031,970,00031,980,000

0.00.04,490,0006,280,00011,470,00013,520,00013,540,00013,560,00013,580,00013,590,00013,610,00013,620,00013,640,00013,650,00013,670,00013,690,00013,710,00013,730,00013,750,00013,760,00013,770,00013,790,00013,800,00013,810,00013,840,00013,860,00013,870,00013,880,00013,890,00013,900,00013,910,00013,920,00013,920,00013,920,00013,930,000

2,000,0012,000,00112,030,00012,030,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,00018,050,000

169,153.8169,153.80.00.00.0191,527.50.00.0240,357.50.00.0240,3580.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0

0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.042,255.042,255.00.00.024,825.024,825.00.033,540.033,540.00.033,540.033,540.00.00.00.00.00.00.0

110,309.4206,260.3217,810.2200,485.290,172.8302,509.1302,509.1302,509.1302,643.3337,293.3371,943.3169,477.8186,802.7186,802.20.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0

0.00.0138,600.0155,925.0155,925.0155,925.0155,925.0155,925.0138,600.0103,950.069,300.051,975.034,650.034,650.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0

0.00.03,858.07,680.011,437.015,164.018,869.022,559.026,090.028,853.030,853.030,673.031,857.033,043.033,673.034,304.034,932.033,923.034,522.035,122.035,646.036,191.036,738.035,402.035,846.036,290.036,665.037,042.037,343.035,724.035,938.036,152.036,366.036,580.036,792.0

5,282.05,282.017,365.021,386.023,682.027,570.032,604.034,821.040,524.046,368.049,387.053,437.059,194.061,912.063,207.064,511.065,820.065,808.065,801.065,800.065,790.065,786.065,791.065,784.065,781.065,783.065,775.065,692.065,679.065,671.065,650.065,635.065,621.065,610.065,601.0

0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0

0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0

&R&A

&L&A&C &P &N

99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133

2,8009,30020,80028,80030,50032,20033,90035,10036,30037,50038,60039,70040,80041,90043,00044,10045,20046,30047,40048,40049,40050,40051,40052,30053,20054,10054,90055,70056,50057,30057,90058,500

1,2001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,4001,400

0.00.021.543.168.994.794.995.295.495.695.896.096.296.496.796.997.197.397.597.798.098.298.398.598.798.999.099.299.499.599.799.799.899.9100.0

100%100%100%100%100%100%50%50%25%25%25%25%25%25%25%25%25%25%25%25%25%25%25%25%25%25%25%25%25%25%25%25%25%25%25%

0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0

004,0458,52313,00013,50021,95626,43327,00034,09836,53938,55540,09341,63142,45043,26944,08744,90645,72546,54447,26048,00548,75149,39050,02950,66951,21051,75252,18652,61952,94553,27053,59653,92154,000

0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0

0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0

0.00.022,231,97146,843,78071,450,09374,198,173120,673,711145,280,024148,396,347187,408,098200,824,227211,904,487220,357,583228,810,678233,312,034237,813,390242,309,250246,810,606251,311,961255,813,317259,748,569263,843,208267,943,345271,455,391274,967,438278,484,981281,458,404284,437,324286,822,658289,202,495290,994,244292,780,496294,572,245296,358,497296,792,694

22,231,97146,843,78071,450,09374,198,173120,673,711145,280,024148,396,347187,408,098200,824,227211,904,487220,357,583228,810,678233,312,034237,813,390242,309,250246,810,606251,311,961255,813,317259,748,569263,843,208267,943,345271,455,391274,967,438278,484,981281,458,404284,437,324286,822,658289,202,495290,994,244292,780,496294,572,245296,358,497296,792,694

15.06IRR9.99%

9.48%IRR7.53%

5%

5,898,476,39636.5038.32

30%

1,769,542,919

1,769,270,731

70%

4,128,933,477

4,128,297,507

100.00%

004,0458,52313,00017,47821,95626,43330,72934,09836,53938,55540,09341,63142,45043,26944,08744,90645,72546,54447,26048,00548,75149,39050,02950,66951,21051,75252,18652,61952,94553,27053,59653,92154,000

0.00.04,0458,52313,00017,47821,95626,43330,72934,09836,53938,55540,09341,63142,45043,26944,08744,90645,72546,54447,26048,00548,75149,39050,02950,66951,21051,75252,18652,61952,94553,27053,59653,92154,000

(/)13,50013,50013,50013,50027,00027,00027,00040,50040,50040,50054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,000

80003,9196,5349,61710,80014,21818,30621,60025,22326,64227,69929,21431,19533,14733,77934,34634,73635,26435,79336,28536,81537,34637,91838,37838,99639,42239,93040,40440,80841,29841,58641,83842,09043,200

85004,1646,94310,21811,47515,10719,45122,95026,79928,30829,43031,04033,14535,21935,89036,49236,90737,46838,03038,55339,11639,68140,28740,77641,43341,88542,42542,92943,35943,88044,18544,45244,72045,900

90004,4097,35110,81912,15015,99620,59524,30028,37629,97331,16132,86635,09437,29138,00238,63939,07839,67240,26740,82041,41742,01542,65743,17543,87144,34944,92145,45545,90946,46146,78447,06747,35148,600

95004,6547,75911,42012,82516,88421,73925,65029,95231,63832,89234,69237,04439,36240,11340,78541,24941,87642,50443,08843,71844,34945,02745,57346,30846,81347,41647,98048,46049,04249,38349,68249,98151,300

1050.00.05,1448,57612,62213,50018,66224,02727,00033,10534,96836,35438,34340,94343,50644,33545,07945,59146,28446,97847,62448,32049,01749,76750,37151,18251,74152,40853,03053,56154,00054,00054,00054,00054,000

1100.00.05,3898,98413,22313,50019,55025,17127,00034,68136,63338,08640,16942,89345,57746,44647,22547,76248,48849,21549,89250,62151,35152,13752,76953,62054,00054,00054,00054,00054,00054,00054,00054,00054,000

1150.00.05,6349,39313,50013,50020,43926,31527,00036,25838,29839,81741,99544,84347,64948,55849,37249,93350,69251,45252,15952,92253,68554,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,000

1200.00.05,8799,80113,50013,50021,32827,00027,00037,83439,96440,50043,82146,79349,72150,66951,51852,10452,89653,68954,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,00054,000

0.00.04,8998,16812,02114,09917,77322,88327,94831,52833,30334,62336,51838,99441,43442,22442,93243,42044,08044,74145,35646,01946,68347,39747,97248,74549,27749,91250,50551,01051,62351,98252,29752,61254,151

&R&A

&L&A&C &P &N

99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133

169,153,750169,153,7500.00.00.0191,527,5000.00.0240,357,5000.00.0240,357,5000.00.0

110,309,400206,260,300356,410,200356,410,200246,097,800458,434,100458,434,100458,434,100441,243,300441,243,300441,243,300221,452,800221,452,700221,452,200

5,558,926750,828712,820

512,930512,930512,930512,930512,930512,930256,465256,465128,233128,233128,233128,233128,233128,233

10,000,000

$0$0$38,031,208$39,369,527$60,254,370$73,607,548$86,079,517$106,572,198$121,938,921$144,974,191$165,066,495$150,096,602

1,709,767,400

51,293,0227,022,575

169,154169,154000191,52800240,35800240,358

110,309206,260356,410356,410246,098458,434458,434458,434441,243441,243441,243221,453

5,5597517130000000007,023

513513513513513513256256128128128128

10,00000000000000

000038,03139,37060,25473,60886,080106,572121,939144,974

000000000000

295,535376,678357,636356,923284,642689,844

&R&A

&L&A&C &P &N

99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133

4,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,9704,391,970144,935,0003,136,515221,708,500103,505,000185625

9,390,0009,390,0009,390,0009,390,0009,390,0009,390,0009,390,0009,390,0009,390,0009,390,0009,390,0009,390,0009,390,0009,390,0009,390,000140,850,0005,333,00079,995,000570666.666666667

2,321,5522,321,5522,321,5522,321,5522,321,5522,321,5522,321,5522,321,5522,321,5522,321,5522,321,5522,321,5522,321,5522,321,5522,321,5522,321,5522,321,5522,321,5522,321,5522,321,5522,321,5522,321,5522,321,5522,321,5522,321,5522,321,5522,321,5522,321,5522,321,55267,325,0001,989,19461,665,00020166.6666666667

5,516,6675,516,6675,516,6675,516,6675,516,6675,516,6675,516,6675,516,6675,516,6675,516,6675,516,6675,516,6675,516,6675,516,6675,516,66782,750,0003,695,66755,435,000193000

3,208,6543,208,6543,208,6543,208,6543,208,6543,208,6543,208,6543,208,6543,208,6543,208,6543,208,6543,208,6543,208,6543,208,6543,208,6543,208,6543,208,6543,208,6543,208,6543,208,6543,208,6543,208,6543,208,6543,208,6543,208,6543,208,65483,425,0000.0

7,453,3337,453,3337,453,3337,453,3337,453,3337,453,3337,453,3337,453,3337,453,3337,453,3337,453,3337,453,3337,453,3337,453,3337,453,333111,800,0000.0

3,627,1743,627,1743,627,1743,627,1743,627,1743,627,1743,627,1743,627,1743,627,1743,627,1743,627,1743,627,1743,627,1743,627,1743,627,1743,627,1743,627,1743,627,1743,627,1743,627,1743,627,1743,627,1743,627,17483,425,0000.0

7,453,3337,453,3337,453,3337,453,3337,453,3337,453,3337,453,3337,453,3337,453,3337,453,3337,453,3337,453,3337,453,3337,453,3337,453,333111,800,0000.0

10,552,32322,432,66334,313,00342,516,26357,797,40073,078,53788,359,673103,067,783117,775,893132,484,003139,865,763147,247,520154,629,260154,629,260154,629,260154,629,260154,629,260154,629,260154,629,260154,629,260154,629,260154,629,260154,629,260154,629,260154,629,260154,629,260154,629,260154,629,260154,629,260154,629,260154,629,260365,715,517365,715,5174,638,877,8000.0000002328

0.00.024,334,29336,214,63348,094,97356,298,23379,417,58894,698,725109,979,861135,349,959150,058,069164,766,179183,228,446190,610,203197,991,943197,991,943197,991,943188,601,943188,601,943188,601,943188,601,943183,085,276183,085,276183,085,276175,631,943175,631,943175,631,943168,178,609168,178,609168,178,609258,959,429258,959,429258,959,429470,045,686468,701,5865,917,747,800

34

5,282,0005,282,00017,365,00021,386,00023,682,00027,570,00032,604,00034,821,00040,524,00046,368,00049,387,00053,437,00059,194,00061,912,0004,157,417,223,207,0004,237,627,463,711,0004,317,739,767,420,0004,397,950,006,608,0004,478,160,245,801,0004,558,370,485,000,0004,628,493,233,790,0004,701,456,149,786,0004,774,517,002,591,0004,837,098,617,784,0004,899,680,232,981,0004,962,359,784,983,0005,015,343,593,775,0005,068,425,339,292,0005,110,929,910,479,0005,153,336,544,871,0005,185,263,941,650,0005,217,093,401,635,0005,249,020,798,421,0005,280,850,258,410,0005,288,587,265,601,000220,000,00081,800,00087,500,00069,000,000458,300,000

5,282,0005,282,00021,223,00029,066,00035,119,00042,734,00051,473,00057,380,00066,614,00075,221,00080,240,00084,110,00091,051,00094,955,0004,157,417,256,880,0004,237,627,498,015,0004,317,739,802,352,0004,397,950,040,531,0004,478,160,280,323,0004,558,370,520,122,0004,628,493,269,436,0004,701,456,185,977,0004,774,517,039,329,0004,837,098,653,186,0004,899,680,268,827,0004,962,359,821,273,0005,015,343,630,440,0005,068,425,376,334,0005,110,929,947,822,0005,153,336,580,595,0005,185,263,977,588,0005,217,093,437,787,0005,249,020,834,787,0005,280,850,294,990,0005,288,587,302,393,0000.0000000466197,900,000113,800,000128,700,000112,400,000552,800,000

90780820

3534333231302928272625242322212019181716151413121110987654321

0.83430.76210.69610.63580.58080.53050.48450.44260.40430.36920.33730.30810.28140.25700.23480.21440.19590.17890.16340.14930.13630.12450.11380.10390.09490.08670.07920.07230.06610.06030.05510.05030.04600.04200.0384 417900000.0000195600000.0000216200000.0000181400000.00001011100000.0000

0.00000.00001027.71391977.93222755.67182613.86473883.00354269.98373983.90294595.56694498.13064335.32164117.88653905.60103637.59163386.71243151.93472932.48802727.41242535.86432351.91292182.12292024.14431873.10521733.04641603.23031480.04031366.19011258.35511158.92951065.1348978.8757899.5855826.6719756.195781,894

390000.00000.00001027.71391977.93222755.67182613.86473883.00354269.98373983.90294595.56694498.13064335.32164117.88653905.60103567.41053258.50432976.34662718.62132483.21282268.18852071.78341892.38531728.52151578.84681442.13261317.25671203.19391099.00801003.8436916.9196837.5225765.0004698.7582638.2519582.9849

5,282,0005,282,00017,365,00021,386,00023,682,00027,570,00032,604,00034,821,00040,524,00046,368,00049,387,00053,437,00059,194,00061,912,00063,207,00064,511,00065,820,00065,808,00065,801,00065,800,00065,790,00065,786,00065,791,00065,784,00065,781,00065,783,00065,775,00065,692,00065,679,00065,671,00065,650,00065,635,00065,621,00065,610,00065,601,0001,855,410,000

4,406,8564,025,26112,087,47613,597,39213,753,38614,624,91115,797,65315,410,90516,381,90617,121,25916,656,93816,462,27416,656,76515,913,03414,839,13413,833,82812,892,33811,773,82910,753,1759,821,8968,970,0438,192,8197,483,9626,835,1896,243,0385,702,6195,208,1894,751,2034,338,9323,962,7363,618,4413,304,3613,017,5892,755,8302,516,854343,712,021

0.00.03,858,0007,680,00011,437,00015,164,00018,869,00022,559,00026,090,00028,853,00030,853,00030,673,00031,857,00033,043,00033,673,00034,304,00034,932,00033,923,00034,522,00035,122,00035,646,00036,191,00036,738,00035,402,00035,846,00036,290,00036,665,00037,042,00037,343,00035,724,00035,938,00036,152,00036,366,00036,580,00036,792,0001,012,127,000

0.00.02,685,4874,883,0066,642,0698,043,9679,142,6189,984,05010,546,93310,653,89210,405,9079,449,3958,964,3308,492,9327,905,4247,356,1976,842,2236,069,2255,641,5725,242,6244,860,1034,507,1344,179,0793,678,3933,402,0153,145,9202,903,2042,679,0792,466,9802,155,6671,980,8001,820,0541,672,2941,536,4771,411,565181,350,616

000000000000000000000000000000000000

00138,600,000155,925,000155,925,000155,925,000155,925,000155,925,000138,600,000103,950,00069,300,00051,975,00034,650,00034,650,0000000000000000000000001,351,350,000

0096,477,06399,138,37890,553,87182,712,70675,550,51769,008,51156,029,31938,383,25623,373,07116,011,8779,750,2608,905,974000000000000000000000665,894,803

()5,2825,28217,36521,38623,68227,57032,60434,82140,52446,36849,38753,43759,19461,91263,20764,51165,82065,80865,80165,80065,79065,78665,79165,78465,78165,78365,77565,69265,67965,67165,65065,63565,62165,61065,601

()2,640,0004,430,0007,240,0009,290,0009,310,0009,330,0009,350,0009,360,0009,380,0009,390,0009,410,0009,420,0009,440,0009,460,0009,480,0009,500,0009,520,0009,530,0009,540,0009,560,0009,570,0009,580,0009,610,0009,630,0009,640,0009,650,0009,660,0009,670,0009,680,0009,690,0009,690,0009,690,0009,700,000

00185000018500004230000423000042300004230000423000042300004230000423000042300004230000423000042300004230000423000042300004230000423000042300004230000423000042300004230000423000042300004230000423000042300004230000423000042300004230000

343,712,02181,894,1234.200

181,350,61681,894,1232.21016251600

665,894,80377,013,2738.65

1,190,957,44015.06

&R&A

&L&A&C &P &N

99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133

12345678910111213

204,556210,053172,150173,86556,202450,980322,910324,554507,047441,243632,368632,368000000000000

000067,46772,652116,101148,723183,273240,481293,602375,496464,464464,464464,464464,464464,464464,464464,464464,464464,4640

000038,03139,37060,25473,60886,080106,572121,939144,974165,066150,097134,378117,874100,54482,34863,24343,18122,117

000029,43633,28355,84775,11597,194133,909171,663230,522299,398314,368330,086346,590363,920382,116401,222421,283442,3470000

204,556414,609586,759760,624816,8261,267,8061,590,7161,915,2702,422,3182,863,5613,495,9294,128,2984,128,2984,128,2984,128,2984,128,2984,128,2984,128,2984,128,2984,128,2984,128,2980

204,556414,609586,759760,624787,3911,205,0871,472,1511,721,5902,131,4442,438,7782,899,4843,301,3303,001,9322,687,5642,357,4782,010,8881,646,9681,264,852863,630442,347000000000000000

1.521.362.161.821.441.761.471.171.231.241.251.251.251.391.391.481.49

1.431.082.852.381.792.712.321.902.362.582.853.243.805.537.2211.5822.67

1.25

1.252.00

2.00

&R&A

&L&A&C &P &N

99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133

11111111111111111111111111111111111

512,930512,930512,930512,930512,930512,930256,465256,465128,233128,233128,233128,233128,233128,233128,233128,233128,233128,233128,233128,233128,233128,233128,233128,233128,233128,233128,233128,233128,233128,233128,233128,233128,233128,233128,233

&R&A

&L&A&C &P &N

99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133

0035,37335,37335,37335,37354,94554,94554,94580,12080,12080,120106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147

000000000000000000042,25542,2550024,82524,82533,54033,54033,54033,540

0032,64632,64632,64632,646127,412127,412127,412231,777231,777231,777338,000338,000338,000338,000338,000398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536

00000000000000000000000000000000000

0.00.012,76626,89841,02842,60669,29283,42285,211107,612115,316121,678126,532131,386133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971

0.00.03,2696,88910,50810,91217,74621,36521,82327,56129,53431,16332,40633,64934,31134,97335,63436,29636,95837,62038,19938,80139,40439,92140,43740,95441,39241,83042,18142,53142,79443,05743,32043,58343,647

0.00.06,19713,05719,91520,68133,63540,49341,36252,23555,97559,06361,41963,77565,03066,28467,53868,79270,04771,30172,39873,54074,68275,66176,64077,62178,44979,28079,94580,60881,10781,60582,10582,60282,723

5,2825,28217,36521,38623,68227,57032,60434,82140,52446,36849,38753,43759,19461,91263,20764,51165,82065,80865,80165,80065,79065,78665,79165,78465,78165,78365,77565,69265,67965,67165,65065,63565,62165,61065,601

003,8587,68011,43715,16418,86922,55926,09028,85330,85330,67331,85733,04333,67334,30434,93233,92334,52235,12235,64636,19136,73835,40235,84636,29036,66537,04237,34335,72435,93836,15236,36636,58036,792

0.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.0010.001

1,1121,2621,4051,4051,4052931430000000000000000000000000000

513513513513513513256256128128128128128128128128128128128128128128128128128128128128128128128128128128128

0024,33436,21548,09556,29879,41894,699109,980135,350150,058164,766183,228190,610197,992197,992197,992188,602188,602188,602188,602183,085183,085183,085175,632175,632175,632168,179168,179168,179258,959258,959258,959470,046468,7028,799,360

00000000000000000000000000000000000

-6,907-7,05742,77547,66454,33742,379171,741175,302154,031288,606282,295274,797390,097387,265382,459382,441382,418455,282456,606500,179501,341465,805466,999494,662503,170479,396513,835522,263489,451525,631435,420402,442403,005192,476193,802

04545454545454545453,0913,2413,7582,3161,5161,5601,4401,3381,0139037746066237347066806566179851,7572,6924,0055,3076,6108,79356,125

000038,03139,37060,25473,60886,080106,572121,939144,974165,066150,097134,378117,874100,54482,34863,24343,18122,117000000000000001,549,6771,549,677

0000000000000000000000000000000000-0

-6,907-7,01242,82047,70916,3513,054111,531101,73967,996182,079163,446133,064228,789239,484249,597266,127283,314374,271394,377457,901479,997466,411467,621495,396503,876480,076514,491522,880490,436527,388438,112406,446408,312199,086202,595

007,22511,9274,08812613,14411,9697,92021,60940,86233,26657,19759,87177,35293,941108,714144,032163,124199,733223,067238,756221,320212,456192,815168,957159,706139,822122,609131,847109,528101,612102,07849,77203,181,966

-6,907-7,01235,59535,78212,2632,92898,38889,77060,077160,469122,58599,798171,592179,613172,245172,186174,599230,239231,253258,168256,930227,655246,302282,940311,061311,119354,785383,058367,827395,541328,584304,835306,234149,315202,595

432,353439,563573,326577,8754,731,643

4.01028476884.07716347855.31787963485.3600747318

10,293,425

13,919-2783.719716

-5,561,782

0058620.849082811458620.849082811493017.731414156893017.7314141568104118.83864942104118.83864942104118.83864942104118.83864942104118.83864942104118.83864942104118.83864942104118.83864942104118.83864942104118.83864942104118.83864942104118.83864942109741.191110528109741.191110528113514.488507196113514.488507196113514.488507196113514.488507196113514.488507196113514.488507196113514.488507196113514.488507196113514.488507196113514.488507196113514.488507196113514.488507196113514.488507196113514.488507196113514.488507196

36346.871586058120505.2915034418012971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.286992734412971.2869927344

()55503.037041897138115.5575793697080046.4444214224112505.84057221591147.551656685991147.551656685991147.551656685991147.551656685991147.551656685991147.551656685991147.551656685991147.551656685991147.551656685991147.551656685991147.551656685991147.551656685991147.551656685991147.551656685991147.551656685991147.551656685991147.551656685991147.551656685991147.551656685991147.551656685991147.551656685991147.551656685991147.551656685991147.551656685991147.551656685991147.551656685991147.551656685991147.5516566859

()10453.49956188835622.35246110775622.35246110778897.312620992715869.813132489719598.472563021624639.421227698335580.562351336641569.837576474947738.18686430561620.345308039669583.597353913969583.597353913969583.597353913969583.597353913969583.597353913969583.5973539139

91849.908627955258620.8490828114093017.7314141568125477.127564949114572.338211309109741.191110528109741.191110528

%%

1,769,5437%9,280,13035%

4,128,93316%1,549,6776%

20,245,76777%8,799,36034%

56,1250%4,128,29816%

2,442,9049%

26,200,36810026,200,368100

%%

1,769,54325%1,010,55014%

4,128,93357%3,287,52846%

1,261,52617%1,351,35019%

56,1251%1,549,67721%

7,0230.10%

10,0000.14%

7,216,127100%7,216,127100%

&R&A

&L&A&C &P &N

()

()

99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133

010,00010,00010,00010,00010,00010,00010,00010,00010,000686,817720,274835,056514,593336,872346,568319,955297,270225,181200,706171,947134,750138,384163,202156,971151,091145,746137,047218,968390,389598,122889,9401,179,3821,468,9651,953,942

0035,37335,37335,37335,37354,94554,94554,94580,12080,12080,120106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147106,147

000000000000000000042,25542,2550024,82524,825033,54033,540033,54033,5400000

0032,64632,64632,64632,646127,412127,412127,412231,777231,777231,777338,000338,000338,000338,000338,000398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536398,536

0.00.012,76626,89841,02842,60669,29283,42285,211107,612115,316121,678126,532131,386133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971133,971

3,2696,88910,50810,91217,74621,36521,82327,56129,53431,16332,40633,64934,31134,97335,63436,29636,95837,62038,19938,80139,40439,92140,43740,95441,39241,83042,18142,53142,79443,05743,32043,58343,647

6,19713,05719,91520,68133,63540,49341,36252,23555,97559,06361,41963,77565,03066,28467,53868,79270,04771,30172,39873,54074,68275,66176,64077,62178,44979,28079,94580,60881,10781,60582,10582,60282,723

0000-38,031-39,370-60,254-73,608-86,080-106,572-121,939-144,974-165,066-150,097-134,378-117,874-100,544-82,348-63,243-43,181-22,11700000000000000

-5,282-5,282-17,365-21,386-23,682-27,570-32,604-34,821-40,524-46,368-49,387-53,437-59,194-61,912-63,207-64,511-65,820-65,808-65,801-65,800-65,790-65,786-65,791-65,784-65,781-65,783-65,775-65,692-65,679-65,671-65,650-65,635-65,621-65,610-65,601

00-3,858-7,680-11,437-15,164-18,869-22,559-26,090-28,853-30,853-30,673-31,857-33,043-33,673-34,304-34,932-33,923-34,522-35,122-35,646-36,191-36,738-35,402-35,846-36,290-36,665-37,042-37,343-35,724-35,938-36,152-36,366-36,580-36,792

-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001-0.001

(513)(513)(513)(513)(513)(513)(256)(256)(128)(128)(128)(128)(128)(128)(128)(128)(128)(128)(128)(128)(128)(128)(128)(128)(128)(128)(128)(128)(128)(128)(128)(128)(128)(128)(128)

00-7,225-11,927-4,088-126-13,144-11,969-7,920-21,609-40,862-33,266-57,197-59,871-77,352-93,941-108,714-144,032-163,124-199,733-223,067-238,756-221,320-212,456-192,815-168,957-159,706-139,822-122,609-131,847-109,528-101,612-102,078-49,7720

-5,559-751-71300000000000000000000000000000000

-11,354-6,54660,57673,35661,71859,473177,903184,424170,012295,774269,552261,323351,062367,907368,721368,618371,151417,503418,842445,867444,758410,134428,764465,291485,987486,071529,761550,619535,020561,963584,852559,790559,886612,750662,503

(169,154)(169,154)000(191,528)00(240,358)00(240,358)00000000000000000000000

(110,309)(206,260)(217,810)(200,485)(90,173)(302,509)(302,509)(302,509)(302,643)(337,293)(371,943)(169,478)(186,803)(186,802)000000000000000000000

00(138,600)(155,925)(155,925)(155,925)(155,925)(155,925)(138,600)(103,950)(69,300)(51,975)(34,650)(34,650)000000000000000000000

00000000000000000(42,255)(42,255)00(24,825)(24,825)0(33,540)(33,540)0(33,540)(33,540)000000-1549676.89065589

-279,463-375,414-356,410-356,410-246,098-649,962-458,434-458,434-681,601-441,243-441,243-461,810-221,453-221,452000-42,255-42,25500-24,825-24,8250-33,540-33,5400-33,540-33,540000000

32199460.9456778

0.04545454545454545453,0913,2413,7582,3161,5161,5601,4401,3381,0139037746066237347066806566179851,7572,6924,0055,3076,6108,793

96,261171,862140,850142,253168,606175,381101,972105,319155,760659,329-148,3220000000000000000000000

204,556210,053172,150173,86556,202450,980322,910324,554507,047441,243632,368632,368

00-17,211-33,109-11,037-2,635-88,549-80,793-54,069-144,422-110,326-89,818-154,432-12,124-30,455-50,200-31,356-66,559-853-54,246-40,381-382,282-379,744-472,256-459,033-458,556-539,116-435,775-331,044-355,987-295,725-274,351-275,610-134,383-182,335

0000-29,436-33,283-55,847-75,115-97,194-133,909-171,663-230,522-299,398-314,368-330,086-346,590-363,920-382,116-401,222-421,283-442,3470000000000000-0.0481274172

300,817381,960295,834283,054184,380590,488280,531274,010511,589822,286205,148315,269-450,073-324,176-359,025-395,231-393,836-447,337-401,062-474,626-481,955-381,675-379,122-471,522-458,326-457,876-538,460-435,159-330,059-354,230-293,034-270,347-270,303-127,773-173,542

10,00000000000676,81733,457114,782-320,463-177,7219,696-26,613-22,685-72,089-24,475-28,759-37,1973,63324,818-6,231-5,880-5,345-8,69981,921171,421207,733291,818289,443289,583484,977488,961

10,00010,00010,00010,00010,00010,00010,00010,00010,000686,817720,274835,056514,593336,872346,568319,955297,270225,181200,706171,947134,750138,384163,202156,971151,091145,746137,047218,968390,389598,122889,9401,179,3821,468,9651,953,9422,442,904

-300,817-381,960-295,834-283,054-146,349-551,119-220,277-200,403-425,510-38,897-49,752-55,513294,676296,552503,099486,492471,696457,597439,829489,048466,875385,309403,939465,291452,447452,531529,761517,079501,480561,963584,852559,790559,886612,750662,503

-86,261-171,862-123,639-109,144-157,569-172,746-13,423-24,526-101,690161,910292,105204,600-166,031-165,59740,15123,5878,671-5,530-23,62225,4873,185385,915404,562466,026453,153453,211530,417517,696502,466563,719587,543563,794565,193619,360671,296

IRR of Project7.5284%

IRR of Equity9.99379%-2,893,971

$63,054.10162,957.27296,866.11

381,960

0.0

279,463375,414217,810200,48590,173494,037302,509302,509543,001337,293371,943409,835186,803186,802000000000000000000000

204,556210,053172,150173,86556,202450,980322,910324,554507,047441,243632,368632,36800000000000000000000000

74,908165,36145,66026,62033,97143,057(20,401)(22,045)35,953(103,950)(260,425)(222,533)186,803186,802000000

74,908240,268211,02172,28060,59177,02822,656(42,446)13,908(67,997)(364,375)(482,958)(35,730)373,605186,80200000

&R&A

&L&A&C &P &N

99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133

10,00010,00010,00010,00010,00010,00010,00010,00010,000686,817720,274835,056514,593336,872346,568319,955297,270225,181200,706171,947134,750138,384163,202156,971151,091145,746137,047218,968390,389598,122889,9401,179,3821,468,9651,953,9422,442,904

10,00010,00010,00010,00010,00010,00010,00010,00010,000686,817720,274835,056514,593336,872346,568319,955297,270225,181200,706171,947134,750138,384163,202156,971151,091145,746137,047218,968390,389598,122889,9401,179,3821,468,9651,953,9422,442,904

169,154338,308338,308338,308338,308529,835529,835529,835770,193770,193770,1931,010,5501,010,5501,010,5501,010,5501,010,5501,010,5501,010,5501,010,5501,010,5501,010,5501,010,5501,010,5501,010,5501,010,5501,010,5501,010,5501,010,5501,010,5501,010,5501,010,5501,010,5501,010,5501,010,5500

110,309316,570534,380734,865825,0381,127,5471,430,0561,732,5652,035,2092,372,5022,744,4452,913,9233,100,7263,287,5283,287,5283,287,5283,287,5283,287,5283,287,5283,287,5283,287,5283,287,5283,287,5283,287,5283,287,5283,287,5283,287,5283,287,5283,287,5283,287,5283,287,5283,287,5283,287,5283,287,5280

00138,600294,525450,450606,375762,300918,2251,056,8251,160,7751,230,0751,282,0501,316,7001,351,3501,351,3501,351,3501,351,3501,351,3501,351,3501,351,3501,351,3501,351,3501,351,3501,351,3501,351,3501,351,3501,351,3501,351,3501,351,3501,351,3501,351,3501,351,3501,351,3501,351,3500

00000000000000000000000000000000000

00000000000000000000000000000000000

0000000000000000042,25584,51084,51084,510109,335134,160134,160167,700201,240201,240234,780268,320268,320268,320268,320268,320268,3200

0024,33460,549108,644164,942244,360339,058449,038584,388734,446899,2131,082,4411,273,0511,471,0431,669,0351,867,0272,055,6292,244,2312,432,8332,621,4352,804,5202,987,6053,170,6913,346,3233,521,9543,697,5863,865,7654,033,9444,202,1224,461,0824,720,0414,979,0015,449,0460

279,463654,877986,9531,307,1491,505,1522,098,8152,477,8312,841,5673,413,1883,719,0814,010,2664,307,3104,345,5354,376,3774,178,3853,980,3933,782,4013,636,0543,489,7073,301,1053,112,5032,954,2432,795,9822,612,8972,470,8052,328,7132,153,0812,018,4431,883,8041,715,6261,456,6661,197,707938,747468,7020

4,4473,9363,2441,84043514300000000000000000000000000000

293,910668,8131,000,1971,318,9881,515,5872,108,9572,487,8312,851,5673,423,1884,405,8984,730,5405,142,3664,860,1274,713,2494,524,9534,300,3484,079,6713,861,2353,690,4133,473,0523,247,2533,092,6272,959,1842,769,8682,621,8962,474,4592,290,1282,237,4112,274,1932,313,7472,346,6062,377,0892,407,7132,422,6442,442,904

204,556414,609586,759760,624787,3911,205,0871,472,1511,721,5902,131,4442,438,7782,899,4843,301,3303,001,9322,687,5642,357,4782,010,8881,646,9681,264,852863,630442,347000000000000000

204,556414,609586,759760,624787,3911,205,0871,472,1511,721,5902,131,4442,438,7782,899,4843,301,3303,001,9322,687,5642,357,4782,010,8881,646,9681,264,852863,630442,347000000000000000

96,261268,123408,973551,227719,832895,213997,1851,102,5041,258,2641,917,5931,769,2711,769,2711,769,2711,769,2711,769,2711,769,2711,769,2711,769,2711,769,2711,769,2711,769,2711,769,2711,769,2711,769,2711,769,2711,769,2711,769,2711,769,2711,769,2711,769,2711,769,2711,769,2711,769,2711,769,2711,769,271

003,5607,1388,3648,65718,49527,47333,48049,52761,78671,76588,925106,886124,110141,329158,789181,813204,938230,755256,448279,213303,843332,138363,244394,356429,834468,140504,923544,477577,335607,818638,442653,373673,633

()-6,907-13,9199060000000000149,528274,093378,861504,644645,300852,5741,030,6791,221,5351,044,143886,070668,460489,382310,83391,02400000000

89,355254,205413,439558,364728,196903,8701,015,6801,129,9761,291,7441,967,1201,831,0561,841,0361,858,1952,025,6842,167,4752,289,4602,432,7032,596,3842,826,7833,030,7053,247,2533,092,6272,959,1842,769,8682,621,8962,474,4592,290,1282,237,4112,274,1932,313,7472,346,6062,377,0892,407,7132,422,6442,442,904

293,910668,8131,000,1971,318,9881,515,5872,108,9572,487,8312,851,5673,423,1884,405,8984,730,5405,142,3664,860,1274,713,2494,524,9534,300,3484,079,6713,861,2353,690,4133,473,0523,247,2533,092,6272,959,1842,769,8682,621,8962,474,4592,290,1282,237,4112,274,1932,313,7472,346,6062,377,0892,407,7132,422,6442,442,904

/30.40%38.01%41.34%42.33%48.05%42.86%40.83%39.63%37.74%44.65%38.71%35.80%38.23%42.98%47.90%53.24%59.63%67.24%76.60%87.26%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%

00000000000000000000000000000000000

69.60%61.99%58.66%57.67%51.95%57.14%59.17%60.37%62.26%55.35%61.29%64.20%61.77%57.02%52.10%46.76%40.37%32.76%23.40%12.74%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

30.40%38.01%41.34%42.33%48.05%42.86%40.83%39.63%37.74%44.65%38.71%35.80%38.23%42.98%47.90%53.24%59.63%67.24%76.60%87.26%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%

228.93%163.10%141.92%136.22%108.13%133.33%144.94%152.36%165.01%123.98%158.35%179.32%161.55%132.67%108.77%87.83%67.70%48.72%30.55%14.60%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

/30.40%38.01%41.34%42.33%48.05%42.86%40.83%39.63%37.74%44.65%38.71%35.80%38.23%42.98%47.90%53.24%59.63%67.24%76.60%87.26%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%

&R&A

&L&A&C &P &N

Chart3

0-6906.71648-6906.71648

0-13918.59858-13918.59858

17211.065463958905.845550734618116.9110146927

33109.3869919203033109.3869919203

11036.7327720393011036.7327720393

2634.769739702602634.7697397026

88548.9024927343088548.9024927343

80793.2911094375080793.2911094375

54069.1917509618054069.1917509618

144422.1922638320144422.192263832

110326.3865187040110326.386518704

89818.155821723089818.155821723

154432.3931117840154432.393111784

12123.8714132505149527.747430089161651.61884334

30454.8320137509274093.488123758304548.320137509

50200.0895595945378860.504966855429060.594526449

31355.990199287504643.842267158535999.832466445

66558.8108755317645300.128969727711858.939845259

853.4277212617852574.293540464853427.721261725

54246.28090848141030679.337261151084925.61816963

40381.31882940711221534.894589571261916.21341897

382281.7047233991044142.566632571426424.27135597

379744.227744335886069.8647367811265814.09248112

472256.465561719668459.6348289061140716.10039062

459032.65307541489381.919394445948414.572469855

458555.861461742310833.167836483769389.029298225

539116.09249969891023.691849198630139.784348896

435775.4466806090435775.446680609

331044.3799819640331044.379981964

355986.776462370355986.77646237

295725.3949807680295725.394980768

274351.3458949670274351.345894967

275610.4876962980275610.487696298

134383.2265792890134383.226579289

182335.1704750140182335.170475014

()

()

Sheet1

9.48%

1

99

100

33

99100101102

()169,153,750169,153,75000

1338,308169,154169,15400

1323,660169,154154,50700

1pmt32,310

102,313,400198,177,000209,726,800192,401,80090088400

1792,707102,313198,177209,727192,40290,088

1706,618,356102,313181,017174,978146,624706,013,424

1pmt70,538,653706,942,017271,467367,331209,727192,40290,088

70,570,963

2

99100233

101104429

105107326

108110323

111111122

CMD(P)1.38/CMD

99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133134135

004,0458,52313,00017,47821,95626,43330,72934,09836,53938,55540,09341,63142,45043,26944,08744,90645,72546,54447,26048,00548,75149,39050,02950,66951,21051,75252,18652,61952,94553,27053,59653,92154,000

001,476,4253,110,8954,745,0006,379,4708,013,9409,648,04511,216,08512,445,77013,336,73514,072,57514,633,94515,195,31515,494,25015,793,18516,091,75516,390,69016,689,62516,988,56017,249,90017,521,82517,794,11518,027,35018,260,58518,494,18518,691,65018,889,48019,047,89019,205,93519,324,92519,443,55019,562,54019,681,16519,710,00000

492,627,360002037.46654293.03516548.18803.668611059.237213314.302115478.197317175.162618404.694319420.153520194.844120969.534721382.06521794.595322206.621922619.152223031.682523444.212823804.86224180.118524555.878724877.74325199.607325521.975325794.47726067.482426286.088226504.190326668.396526832.09926996.305227160.007727199.800

000056,25056,25056,25056,25000000000000000000000000000000

1.000000.913410.834320.762070.696080.635810.580750.530460.484530.442580.404250.369250.337270.308070.281390.257030.234770.214440.195870.178910.163420.149270.136340.124540.113750.103900.094910.086690.079180.072330.066060.060340.055120.050340.045990.042000.03837

137,424,838000039,15535,76432,66729,83900000000000000000000000000000

99,739,897CMD001,231,8052,370,7243,302,9124,056,1194,654,1185,117,9475,434,5425,508,1875,391,4015,196,2604,935,6454,681,2034,359,9704,059,2703,777,8683,514,8423,269,0413,039,4542,818,9722,615,4642,426,1132,245,0802,077,2071,921,6111,773,9571,637,4981,508,2481,389,0781,276,6571,173,2681,078,231990,838906,36600

()1.38/CMD

1.3778

99100101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133134135

5,282,0005,282,00016,202,00016,279,00016,329,00016,365,00018,491,00018,517,00019,739,00022,419,00022,429,00022,438,00025,488,00025,495,00025,497,00025,500,00025,503,00025,506,00025,509,00025,512,00025,515,00025,516,00025,519,00025,522,00025,523,00025,526,00025,527,00025,530,00025,531,00025,532,00025,532,00025,534,00025,535,00025,536,00025,536,000776,132,000

5,282,0004,824,62613,517,58312,405,75911,366,33510,405,00010,738,6999,822,6159,564,1609,922,0899,066,9678,285,1718,596,4337,854,2157,174,6726,554,1805,987,3505,469,5424,996,5154,564,3984,169,6523,808,7463,479,3513,178,4442,903,3332,652,2412,422,6762,213,1532,021,5931,846,6131,686,7131,540,7791,407,4161,285,5971,174,276192,082,266

3,289,0003,289,0009,721,0009,721,0009,721,0009,721,00011,543,00011,543,00011,543,00013,860,00013,860,00013,860,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,00016,508,000501,355,000

493,000493,0001,458,0001,458,0001,458,0001,458,0001,731,0001,731,0001,731,0002,079,0002,079,0002,079,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,0002,476,00075,196,000

/1,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,0002,400,00074,400,000

0.00253,000306,000341,000367,000389,000408,000424,000435,000443,000449,000453,000458,000460,000462,000464,000466,000469,000471,000473,000474,000476,000478,000479,000481,000482,000484,000485,000486,000486,000487,000488,000489,000489,00014,755,000

0.00270,000294,000309,000319,000328,000335,000341,000345,000347,000350,000351,000353,000353,000354,000355,000356,000356,000357,000358,000358,000359,000360,000360,000361,000361,000362,000362,000362,000362,000363,000363,000363,000363,00011,490,000

300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,00010,500,000

0.00.03,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,00099,000,000

005,021,00012,739,00018,693,00026,224,00032,789,00038,669,00046,627,00052,500,00057,455,00061,280,00065,135,00068,996,00070,917,00072,847,00074,779,00073,755,00074,344,00074,940,00075,451,00075,991,00076,540,00075,194,00075,634,00076,077,00076,443,00076,734,00077,021,00075,393,00075,586,00075,783,00075,982,00076,184,00076,387,0002,068,110,000

004,189,0999,708,02713,011,87416,673,43219,042,30220,512,53922,592,23323,235,18923,226,29522,627,47421,968,32521,255,51619,955,53218,723,62117,555,89715,816,12414,561,95613,407,65112,330,17511,343,09610,435,7379,364,4678,603,6387,904,6687,254,9306,651,9436,098,6695,452,8324,993,4154,572,9174,187,9113,835,4453,512,664424,605,596

(-)3,340,0004,403,0005,345,0006,206,0007,007,0007,733,0008,278,0008,662,0008,972,0009,205,0009,434,0009,555,0009,676,0009,795,0009,914,00010,032,00010,149,00010,251,00010,356,00010,462,00010,551,00010,640,00010,729,00010,804,00010,879,00010,938,00010,998,00011,042,00011,087,00011,131,00011,175,00011,219,000299,968,000

001,163,0001,105,0001,050,0001,822,0001,731,0001,644,0002,648,0002,516,0002,390,0003,474,0003,301,0003,136,0002,979,0002,830,0002,688,0002,554,0002,426,0002,305,0002,190,0002,080,0001,976,0001,877,0001,784,0001,694,0001,610,0001,449,0001,376,0001,307,0001,242,0001,180,0001,121,0001,065,0001,012,00064,725,000

001,816,0003,826,0005,836,0007,847,0009,857,00011,867,00013,796,00015,308,00016,404,00015,480,00016,097,00016,715,00017,044,00017,373,00017,701,00016,391,00016,690,00016,989,00017,250,00017,522,00017,794,00016,225,00016,435,00016,645,00016,822,00017,001,00017,143,00015,365,00015,460,00015,555,00015,650,00015,745,00015,840,000483,489,000

00100,000144,000188,000232