*

101 10

*Part 1Part 2Part 3Part 4Part 5Part 6234%

*Part 1 98101/953

()

Chart11

4110.22591533

4795.15104997

5201.4533317

4971.90795366

4618.50814792

4597.23505938

4279.4686791

4363.07649894

4270.39748305

2144.47226617

2966.07797498

3767.17475852

4519.85984518

5468.65436842

881,345.73933.43623.40310.03412.292423,898

891,420.06956.34611.29345.05463.722704,582.81

901,447.901,249.73841.37408.36198.171604,974.18

911,454.581,627.631,206.69420.94-173.05534,832.27

921,332.831,339.541,032.01307.53-6.712704,468.59

931,390.161,431.271,113.30317.97-41.111424,435.70

941,443.721,820.131,495.85324.28-376.411644,113.73

951,511.611,675.861,343.99331.87-164.253304,199.27

961,570.191,863.031,525.34337.69-292.842384,096.64

971,612.983,521.853,171.43350.42-1,908.87-5531,981.80

981,918.121,337.461,006.11331.35580.664292,803.39

992,008.671,239.28914.35324.93769.381283,588.15

163.70104.7780.2524.5258.93-702,772.85

163.7970.5248.6321.8993.272,822.54

164.67109.8278.4731.3554.85-402,929.64

165.48111.3380.8130.5254.153,003.45

166.10100.3373.9426.3965.773,027.63

166.65101.8674.3927.4764.793,069.71

167.38118.7691.4727.2948.623,191.93

168.050.00168.05

169.340.00169.34

170.540.00170.54

171.250.00171.25

171.700.00171.70

1002,275.641,369.991,031.91338.08905.65-1274,348.47

186.01119.5392.8326.7066.48123,643.81

185.7975.7554.5621.19110.04-373,720.99

186.83118.4185.7032.7168.42-243,799.08

187.38113.9385.5628.3673.45373,912.86

187.95114.1682.8531.3173.79434,011.04

188.75110.0782.2927.7878.68144,080.98

189.61126.7397.4129.3262.88634,176.46

190.74121.2190.7530.4669.53-604,126.72

192.31111.3085.1626.1381.02-1824,131.88

192.90118.7591.6227.1374.15-774,284.55

193.47118.5790.2428.3374.90-1554,282.33

193.90121.5992.9328.6672.30-1274,348.47

208.94114.7991.6823.1094.151064,565.58

208.74114.0985.1828.9094.661934,726.93

209.59139.46105.9033.5670.131674,809.24

210.03129.56100.3229.2380.471294,847.38

210.34140.84109.1931.6569.51444,858.01

211.09130.64102.5828.0680.451055,003.39

211.48163.70132.8530.8547.781705,080.67

1,470.21933.06727.71205.35537.15

88~91()304.87328.41330.11318.90

98112,674.14363.05

118

86

A16466:p104,21

A16466:p200,46

A16466:

Sheet2

881,345.73933.43

891,420.06956.34

901,447.901,249.73

911,454.581,627.63

921,332.831,339.54

931,390.161,431.27

941,443.721,820.13

951,511.611,675.86

961,570.191,863.03

971,612.983,521.85

981,918.121,337.46

992,008.671,239.28

1002,275.641,369.99

101/71,470.21933.06

4,879.80

113.483622763

Sheet2

Sheet3

884,110411,022,591,533

894,795479,515,104,997

905,201520,145,333,170

914,972497,190,795,366

924,619461,850,814,792

934,597459,723,505,938

944,279427,946,867,910

954,363436,307,649,894

964,270427,039,748,305

972,144214,447,226,617

982,966296,607,797,498

993,767376,717,475,852

1004,520451,985,984,518

101/95,469546,865,436,842

Sheet3

Sheet1

881345.73933.43623.4310.03412.29

891420.06956.34611.29345.05463.72

901447.91249.73841.37408.36198.17

911454.581627.631206.68542568420.94457432-173.05

921332.831339.541032.00784549307.53215451-6.71

931390.161431.271113.30076657317.96923343-41.11

941443.721820.131495.85324.28-376.41

951511.611675.861343.99331.87-164.25

961570.191863.031525.34337.69-292.84

971612.983521.853171.43350.42-1908.87

981918.121337.461006.11331.35580.66

992008.665170071239.28384221914.34890557324.93493664769.38132786

1002275.639250441369.987956711031.90865178338.07930493905.65129373

101/71470.21046069933.06397989727.71250148205.35147841537.1464808

4879.79577881

113.483622763

*Part 1 98

101/7()

Chart9

1345.73933.43

1420.06956.34

1447.91249.73

1454.581627.63

1332.831339.54

1390.161431.27

1443.721820.13

1511.611675.86

1570.191863.03

1612.983521.85

1918.121337.46

2008.665170071239.28384221

2275.639250441369.98795671

1470.21046069933.06397989

881,345.73933.43623.40310.03412.292423,898

891,420.06956.34611.29345.05463.722704,582.81

901,447.901,249.73841.37408.36198.171604,974.18

911,454.581,627.631,206.69420.94-173.05534,832.27

921,332.831,339.541,032.01307.53-6.712704,468.59

931,390.161,431.271,113.30317.97-41.111424,435.70

941,443.721,820.131,495.85324.28-376.411644,113.73

951,511.611,675.861,343.99331.87-164.253304,199.27

961,570.191,863.031,525.34337.69-292.842384,096.64

971,612.983,521.853,171.43350.42-1,908.87-5531,981.80

981,918.121,337.461,006.11331.35580.664292,803.39

992,008.671,239.28914.35324.93769.381283,588.15

163.70104.7780.2524.5258.93-702,772.85

163.7970.5248.6321.8993.272,822.54

164.67109.8278.4731.3554.85-402,929.64

165.48111.3380.8130.5254.153,003.45

166.10100.3373.9426.3965.773,027.63

166.65101.8674.3927.4764.793,069.71

167.38118.7691.4727.2948.623,191.93

168.050.00168.05

169.340.00169.34

170.540.00170.54

171.250.00171.25

171.700.00171.70

1002,275.641,369.991,031.91338.08905.65-1274,348.47

186.01119.5392.8326.7066.48123,643.81

185.7975.7554.5621.19110.04-373,720.99

186.83118.4185.7032.7168.42-243,799.08

187.38113.9385.5628.3673.45373,912.86

187.95114.1682.8531.3173.79434,011.04

188.75110.0782.2927.7878.68144,080.98

189.61126.7397.4129.3262.88634,176.46

190.74121.2190.7530.4669.53-604,126.72

192.31111.3085.1626.1381.02-1824,131.88

192.90118.7591.6227.1374.15-774,284.55

193.47118.5790.2428.3374.90-1554,282.33

193.90121.5992.9328.6672.30-1274,348.47

208.94114.7991.6823.1094.151064,565.58

208.74114.0985.1828.9094.661934,726.93

209.59139.46105.9033.5670.131674,809.24

210.03129.56100.3229.2380.471294,847.38

210.34140.84109.1931.6569.51444,858.01

211.09130.64102.5828.0680.451055,003.39

211.48163.70132.8530.8547.781705,080.67

1,470.21933.06727.71205.35537.15

88~91()304.87328.41330.11318.90

98112,674.14363.05

118

86

A16466:p104,21

A16466:p200,46

A16466:

Sheet2

881,345.73933.43

891,420.06956.34

901,447.901,249.73

911,454.581,627.63

921,332.831,339.54

931,390.161,431.27

941,443.721,820.13

951,511.611,675.86

961,570.191,863.03

971,612.983,521.85

981,918.121,337.46

992,008.671,239.28

1002,275.641,369.99

101/71,470.21933.06

Sheet2

Sheet3

*Part 1 981,300113

()98

981,918 1,3375812,803992,009 1,2397693,5881002,276 1,3709064,348101/71,4709335375,081

*Part 2

9797293,6353,17196142,0531,52558

*Part 2 :32,000306-8

Chart3

14417.856

14435.712

14453.568

14471.424

14489.28

144107.136

144124.992

144142.848

144160.704

144178.56

144196.416

144214.272

144232.128

144249.984

144267.84

144285.696

144303.552

144321.408

144339.264

144357.12

144374.976

144392.832

8

()

96

97

0.5%

955.50%

965.5%

975.5%

987.0%

997.0%

1007.5%

1017.5%

1028.0%

1038.0%

1048.5%

1058.5%

1069.0%

1079.0%

1089.5%

1099.5%

11010.0%

11110.0%

11210.5%

11310.5%

11411.0%

11511.0%

11611.5%

11711.5%

11812%

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

&A

Page &P

987.0

1007.520.5

11812

CF

3200011147840147840

21147840147840

31147840147840

41.05147840155232

51.05147840155232

61.05147840155232

71.1147840162624

81.1147840162624

91.1147840162624

101.15147840170016

111.15147840170016

121.15147840170016

131.2147840177408

141.2147840177408

151.2147840177408

161.25147840184800

171.25147840184800

181.25147840184800

191.3147840192192

201.3147840192192

211.3147840192192

221.35147840199584

32524803769920

3769920

1.12

32000ABB-A

14784032524803104640

BBB-A(B-A)/ABB-A(B-A)/A201977603054720

3200024000

147840332640325248031046402100%33264024393602106720633%

55715321634473630992642023%3447362094624608%

10108.516320036720030892801893%3672002072160564%

15151017817640089630743041725%4008962038464508%

202011%19776044496030547201545%4449601994400448%

252521888030336001386%4924801946880395%

303024000030124801255%5400001899360352%

60356082(22)35

35

0.385

BBB-ABB-A(B-A)/A

1478403326403252480310464033264024393602106720633%

2011%197760444960305472044496024393601994400448%

30826022

210

22403030Vs.Vs.

849062190010,1842,688,444115,63223303,534202,35695

927602400011,1602,946,240126,720332,640221,760

1226803200014,8803,928,320168,960443,520295,680

1671864390020,4145,389,164231,792608,454405,636

40821720

220

174040

183009,5161,941,264289,8727388,6925

2400012,4802,545,920380,160509,760

3200016,6403,394,560506,880679,680

4390022,8284,656,912695,376932,436

1.140

3200024000

43,90032,00024,00032000ABB-A

1.1%14784032524802724480

3535*1.1%=38.5%BBB-A(B-A)/ABB-A(B-A)/A201977602674560

1,440,0001,080,0003200032000

608222(*12*22)03,252,4802,439,36021689603326402872320270336017.01600%506880287232023654405.7467%2

(*)3,769,9202,827,440557174336344736269798416.51548%52300823493125.5449%5

10108.5184320367200268800015.61458%55296023193605.2419%10

151510199296400896267302414.41341%59788822744324.8380%15

202011%218880444960265344013.11212%65664022156804.4337%20

2525240000263232012.01097%72000021523204.0299%25

3030261120261120011.01000%78336020889603.7267%30

3535282240259008010.2918%84672020256003.4239%35

404030336025689609.5847%91008019622403.2216%40

65406582(17)

43,90032,00024,000

1.1%35

3535*1.1%=38.5%0.385

(**35)16,90212,3209,240

BBB-ABB-A(B-A)/A

608222(*12*22)4,461,9963,252,4802,439,3601478403326403252480272448033264024393602539680763%

(*)3,769,9202,827,4402011%197760444960267456044496024393602427360546%

35(2060)EA**5.5*12*35202,818147,840332,640

10F((A**12(5.5%*30+6.5*2+7.0%*2+7.5%*2+8.0%*2+8.5%*2))210,193184,320414,720

60356082(22)35

20G((A**12((5.5%*15)+(6.5+7%+7.5%+8%+8.5%+9+9.5%+10%+10.5%+11%)*2)197,760593,280

(D-E)/E2100%2100%633%

10(D-F)/F2023%1665%488%

20(D-G)/G1545%311%

1.140

00

00

00

00

00

00

00

00

00

9

11

13

15

17

3.2

3.7

4

5

6

1.135

3200024000

43,90032,00024,00032000ABB-A

1.1%14784032524803104640

3535*1.1%=38.5%BBB-A(B-A)/ABB-A(B-A)/A201977603054720

1,440,0001,080,0003200024000

608222(*12*22)03,252,4802,439,360147840332640325248031046402100%33264024393602106720633%

(*)3,769,9202,827,44055715321634473630992642023%3447362094624608%

10108.516320036720030892801893%3672002072160564%

15151017817640089630743041725%4008962038464508%

202011%19776044496030547201545%4449601994400448%

252521888030336001386%4924801946880395%

303024000030124801255%5400001899360352%

60356082(22)35

43,90032,00024,000

1.1%35

3535*1.1%=38.5%0.385

(**35)16,90212,3209,240

BBB-ABB-A(B-A)/A

608222(*12*22)4,461,9963,252,4802,439,3601478403326403252480310464033264024393602106720633%

(*)3,769,9202,827,4402011%197760444960305472044496024393601994400448%

35(2060)EA**5.5*12*35202,818147,840332,640

10F((A**12(5.5%*30+6.5*2+7.0%*2+7.5%*2+8.0%*2+8.5%*2))210,193184,320414,720

60356082(22)35

20G((A**12((5.5%*15)+(6.5+7%+7.5%+8%+8.5%+9+9.5%+10%+10.5%+11%)*2)197,760593,280

(D-E)/E2100%2100%633%

10(D-F)/F2023%1665%488%

20(D-G)/G1545%311%

1.135

00

00

00

00

00

00

00

12

13

15

17

20

3

4

5

6

1.135

32000

20%60%

147840

57

10

A43,90032,00043,90024,000

B1.1%35

3535*1.1%=38.5%0.385

C(A*B*35)16,90212,32016,9029,240

00

22D(C*12*22)4,461,9963,252,480004,461,9962,439,360

35(2060)EA**5.5*12*35202,818147,840202,818202,818608,454332,640

10F((A**12(5.5%*30+6.5*2+7.0%*2+7.5%*2+8.0%*2+8.5%*2))210,193184,320630,580414,720

174,528174,528

20G((A**12((5.5%*15)+(6.5+7%+7.5%+8%+8.5%+9+9.5%+10%+10.5%+11%)*2)197,760197,760197,760197,760593,280

(D-E)/E2100%2100%-100%-100%633%633%

10(D-F)/F2023%1665%0%0%608%488%

20(D-G)/G1545%-100%-100%2156%311%

0.5%

32,000

20%6032384961152

701121344--

10401619264768

ABB-A(B-A)/A

32,000A24,00043,900

153,21635B344,736630,580

320001,440,0003,252,4801,812,480126%C1,080,0002,439,3601,975,5004,461,996

240001,080,0002,439,3601,359,360126%

320003022

114417.85617.856

214417.85635.712

314417.85653.568

414417.85671.424

514417.85689.28

614417.856107.136

714417.856124.992

814417.856142.848

914417.856160.704

1014417.856178.56

1114417.856196.416

1214417.856214.272

1314417.856232.128

1414417.856249.984

1514417.856267.84

1614417.856285.696

1714417.856303.552

1814417.856321.408

1914417.856339.264

2014417.856357.12

2114417.856374.976

2214417.856392.832

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

9

()

A32,00043,900

35B153,216210,193

C1,440,0003,252,4801,975,5004,461,996

2,765,7003,794,194

C-B/B840%2023%840%2023%

1705%1705%

A24,00043,900

35B344,736630,580

C1,080,0002,439,3601,975,5004,461,996

2,074,2753,794,194

C-B/B213%608%213%608%

502%502%

MBD00092895.unknown

* 842,300 128art 3P24%

Chart1

9228.32

11398.79

13477.78

20616.8

28206.46

35435.69

41107.07

47950.88

52093.38

49721.15

46195.86

45973.12

42793.79

43637.91

42705.78

2144-16.53

296618.21

37673.96

4520-2.97

(%)

(%)

Sheet1

8292260.218.327.73%

831,13980.018.797.50%

841,34782.297.786.90%

852,06195.066.86.15%

862,820133.526.466.23%

873,543159.495.695.65%

884,110248.077.075.83%

894,79556.490.885.14%

905,209169.713.384.04%

914,97257.71.152.25%

924,619272.085.861.10%

934,597144.173.120.86%

944,279166.583.791.11%

954,363333.467.911.52%

964,270241.765.781.81%

972,144-548.51-16.531.97%

982,966432.6318.210.28%

993,767130.213.960.33%

1004,520-124.47-2.970.52%

Sheet1

&A

Page &P

(%)

(%)

Sheet2

Sheet3

*

4.02%2.9%

art 3P24%

Chart2

6.97.78

6.26.8

6.26.46

5.75.69

5.87.07

5.10.88

43.38

2.31.15

1.15.86

0.93.12

1.13.79

1.57.91

1.85.78

2-16.53

0.318.21

0.33.96

0.5-2.97

Sheet1

846.9%7.78%846.97.7884

856.2%6.80%856.26.885

866.2%6.46%866.26.4686

875.7%5.69875.75.6987

885.8%7.07885.87.0788

895.1%0.88895.10.8889

904.0%3.38904.03.3890

912.3%1.15912.31.1591

921.1%5.86921.15.8692

930.9%3.12930.93.1293

941.1%3.79941.13.7994

951.5%7.91951.57.9195

961.8%5.78961.85.7896

972.0%-16.53972.0-16.5397

980.3%18.21980.318.2198

990.3%3.96990.33.9699

1000.5%-2.971000.5-2.97100

Sheet1

Sheet2

Sheet3

Part 4 ()

*

*Part 4 ---

*Part 4

30(2010608222

1022 30 (20%)30 (70%)30 (10%) Vs. Vs. 21,90010,184 2,688,444 101,178 354,123 50,589 27 5 24,00011,160 2,946,240 110,880 388,080 55,440 32,00014,880 3,928,320 147,840 517,440 73,920 43,90020,414 5,389,164 202,818 709,863 101,409

*Part 4

1022 30 30 Vs. Vs.21,90010,184 2,688,444 303,534 202,356 9 5 24,00011,160 2,946,240 332,640 221,760 32,00014,880 3,928,320 443,520 295,680 43,90020,414 5,389,164 608,454 405,636

30(2010608222

*Part 4

*Part 5 +

1.2.,

Part 5, * 3 5

*

*Thank You

*QAQ11019533

*Q2

*Q3

849710023422.90

*Q49898210195,307

*Q5

*Q6

1.55%

*Q7

28

*Q8

*Q9 2009OECD42.11.0520501.554062Q10OECD19.6986.51161217.5

*Q11OECD352560

*Q1236500.651.55

*

*

*

*

*

*

*

*

*

*

*

*

*

*

*

*

*

*

**