1456.

62
-1123.59
-41.25
0
291.78

291.78

2017
8%
315.12
315.12
3,390.70

7%

1.01

8.50%

2018
8%
340.33

2019
8%
367.56

2020
8%
396.96

2021
8%
428.72

340.33

367.56

396.96

428.72

33,906,994,239.16
1877.45 187745000
0

180.60

99739.12
53194.18 43594.84 16190.78 212718.92
24107.36
5567.75
9461.4
204.31
39340.82
4.137289193 9.55398141 4.607652 79.24615 24.3862671
0.6127823467 0.14152603 0.240498 0.005193 5.40707896
4851.28
20.5593410399
0.5866295837
25566
3.9012407103
0.5775804966
2174.65
45.8644471524
0.6208514028

1438.07
36.9899796
0.17389522
6896.89
7.71277779
0.15581277
454.93
116.928275
0.12988018

1889.56
23.07142
0.228491
10329.55
4.220401
0.233363
807.56
53.98341
0.230554

90.84
178.234
0.010985
1471.52
11.00276
0.033244
65.55
246.9989
0.018714

8269.75
64.7136956
25.7225333
44263.96
6.70929456
4.80569113
3502.69
115.943765
60.7301588
31.51
3653.38804
-107.47

0.08585 15.58500%
15.58500%

2022
7.50%
460.87

2023
7.00%
493.14

2024
6.50%
525.19

2025
6.00%
556.70

2026
5.50%
587.32

460.87

493.14

525.19

556.70

587.32

11796.83 287680.647
7681E+012
11796.83 63786.3913 15322.94586 63786.391 6.4E+011
3397.501
1503.35 97287.3343
873343439
1503.35 38669.9705 5181.8868329

38669.97 3.9E+011
2059.707

8478.54 56885.0223
850223105
8478.54 40745.2445 3029.9087758 40745.244 4.1E+011
2170.244
0
0
8478.54 514903.081
#DIV/0! 514903.08 5.1E+012
27425.66
1913.6073

15-Nov-16 26-Apr-16
26-Oct-16 26-Oct-16
20
-183
6797.03238

2027
5.00%
616.69
6117.334
6,734.02

2385.26494 -0.109289617

7.72 -0.843716 -0.421858

0.421858
-107.89

3.59%
0.0717212