Sheet11.110.9090909091hIhChKhA=5,1% KHAQHVHAVNHVNHA10,15VNH20,71VNH30,72VNHA420.826446281110001000.9595.1500-100-95.150.87-82.740.5847953-55.64180034610.5813953488-55.318301506930.75131480092600600.9154.3200-60-54.320.76-41.070.3419856-18.57605967450.3380205516-18.360686889640.68301345543500500.8643.0700-50-43.070.66-28.320.1999916-8.61337836360.1965235765-8.464016776950.6209213231407187180.82588.461104904.81386316.360.57180.880.116954136.99917147510.114257893336.146200472460.5644739301507187180.78559.901104860.91386301.010.50149.650.068394220.58700512190.066429007819.995464160670.5131581182607187180.74532.731104819.13386286.400.43123.820.039996611.45498028710.038621516111.061151152180.4665073802707187180.71506.881104779.38386272.500.38102.440.02338986.37375726110.02245436986.118840944490.4240976184807187180.67482.281104741.56386259.280.3384.760.01367833.54647328970.01305486623.3848388824100.3855432894907187180.64458.881104705.58386246.700.2870.130.00799901.97332158720.00759003851.8724353785110.35049389951007187180.61436.611104671.34386234.730.2558.020.00467781.09799165770.00441281311.0357994482120.31863081771107187180.58415.431104638.76386223.340.2148.000.00273550.6109423260.0025655890.5729866618130.28966437971207187180.55395.271104607.77386212.500.1939.720.00159970.33993930930.00149162150.3169664891140.26333125431307187180.52376.091104578.27386202.190.1632.860.00093550.18914835180.00086722180.1753404781150.23939204941407187180.50357.841104550.21386192.380.1427.190.00054710.10524554820.00050419870.0969953744160.21762913581507187180.47340.471104523.51386183.040.1222.490.00031990.05856051780.00029313880.0536561936170.19784466891607187180.45323.951104498.11386174.160.1118.610.00018710.03258412640.00017042950.029681695180.17985878991707187180.43308.231104473.94386165.710.0915.400.00010940.01813039460.00009908690.0164194095190.1635079908Total10052102626275.569353.2951943077.7269188566821.84486032621.410.5560128697-1.2662284333200.148643628210.1351305709220.1228459736230.1116781578240.101525598250.0922959982260.0839054529270.0762776844280.0693433495290.0630394086300.0573085533310.0520986848320.0473624407330.0430567643340.039142513350.0355841027360.0323491843370.0294083494380.0267348631390.024304421400.0220949282410.0200862983420.0182602712430.0166002465440.0150911332450.013719212460.0124720109470.0113381918480.010307447490.0093704064500.0085185513510.0077441375520.007040125530.0064001137540.0058182851550.0052893501560.0048085001570.0043713637580.003973967590.0036126973600.0032842703610.0029857003620.002714273630.0024675209640.0022432008650.0020392734660.001853885670.00168535680.0015321363690.0013928512700.0012662284710.0011511167720.0010464697730.0009513361740.000864851750.0007862282760.0007147529770.0006497754780.0005907049790.0005370044800.0004881859810.0004438053820.0004034594830.0003667813840.0003334375850.000303125860.0002755682870.0002505165880.0002277423890.0002070385900.0001882168910.0001711062920.0001555511930.0001414101940.0001285546950.0001168678960.0001062435970.000096585980.0000878045990.00007982231000.0000725657

Sheet2

Sheet3