BW 20.

0 MHz #PRB 100

MCS Index
eNB NFdB 4 dB UE NFdB 7 dB 0
1
Cyclic Prefix Normal DL RB 100 2
DCI Format 2 3
Sub Ch 1200 4
RE/mS 16800 5
RE/10mS 168000 6
RS/PRB 4 7
RS/mS 800 8
RS/10mS 8000 approx 9
RE/PDCCH/mS 2400 approx 10
O
n

d
e

e
a
v
k
L

s
r
i

PDCCH/10mS 24000 inc DTX 11

RE/PBCH/10mS 284 inc DTX 12
RE/PSS/10mS 142 inc DTX 13
RE/SSS/10mS 142 14
total OH 32568 15
Total PDSCH RE 135432 16
Total OH % 19% 17
18
19
20
AWGN Channel, 1% PER - 2 H
 UL Uplink
TBS Index Mod & CR SINR Sensitivity Total Bit Rate Real Bit Rate*
0 QPSK 0.1 -4.73 dB ### 2.79 Mbps 2.25 Mbps
1 QPSK 0.125 -3.66 dB ### 3.62 Mbps 2.92 Mbps
2 QPSK 0.155 -2.61 dB ### 4.58 Mbps 3.70 Mbps
3 QPSK 0.205 -1.20 dB ### 5.74 Mbps 4.62 Mbps
4 QPSK 0.25 -0.16 dB ### 7.22 Mbps 5.82 Mbps
5 QPSK 0.31 1.02 dB ### 8.76 Mbps 7.06 Mbps
6 QPSK 0.365 1.96 dB ### 10.30 Mbps 8.30 Mbps
7 QPSK 0.43 2.94 dB ### 12.22 Mbps 9.85 Mbps
8 QPSK 0.49 3.76 dB ### 14.11 Mbps 11.38 Mbps
9 QPSK 0.555 4.59 dB ### 15.84 Mbps 12.77 Mbps
10 QPSK 0.615 5.79 dB ### 17.57 Mbps 14.16 Mbps
10 16QAM 0.308 5.79 dB ### 17.57 Mbps 14.16 Mbps
11 16QAM 0.353 6.79 dB ### 19.85 Mbps 16.00 Mbps
12 16QAM 0.4 7.77 dB ### 22.92 Mbps 18.48 Mbps
13 16QAM 0.45 8.75 dB ### 25.46 Mbps 20.52 Mbps
14 16QAM 0.503 9.73 dB ### 28.34 Mbps 22.84 Mbps
15 16QAM 0.535 10.31 dB ### 30.58 Mbps 24.65 Mbps
16 16QAM 0.57 11.93 dB ### 32.86 Mbps 26.49 Mbps
17 16QAM 0.63 12.96 dB ### 36.70 Mbps 29.58 Mbps
18 16QAM 0.693 14.01 dB ### 39.23 Mbps 31.63 Mbps
19 16QAM 0.753 14.99 dB ### 43.82 Mbps 35.32 Mbps
GN Channel, 1% PER - 2 HARQ Rtx
 DL Downlink
MCS Index TBS Index Mod & CR SINR Sensitivity Total Bit Rate
0 0 QPSK 0.117 -3.98 dB ### 2.79 Mbps
1 1 QPSK 0.153 -2.68 dB ### 3.62 Mbps
2 2 QPSK 0.189 -1.63 dB ### 4.58 Mbps
3 3 QPSK 0.245 -0.27 dB ### 5.74 Mbps
4 4 QPSK 0.301 0.85 dB ### 7.22 Mbps
5 5 QPSK 0.37 2.03 dB ### 8.76 Mbps
6 6 QPSK 0.439 3.06 dB ### 10.30 Mbps
7 7 QPSK 0.514 4.06 dB ### 12.22 Mbps
8 8 QPSK 0.588 4.98 dB ### 14.11 Mbps
9 9 QPSK 0.663 5.84 dB ### 15.84 Mbps
10 9 16QAM 0.332 6.34 dB ### 15.84 Mbps
11 10 16QAM 0.369 7.14 dB ### 17.57 Mbps
12 11 16QAM 0.424 8.24 dB ### 19.85 Mbps
13 12 16QAM 0.479 9.29 dB ### 22.92 Mbps
14 13 16QAM 0.54 10.40 dB ### 25.46 Mbps
15 14 16QAM 0.602 11.48 dB ### 28.34 Mbps
16 15 16QAM 0.643 12.17 dB ### 30.58 Mbps
17 15 64QAM 0.428 13.17 dB ### 30.58 Mbps
18 16 64QAM 0.455 13.85 dB ### 32.86 Mbps
19 17 64QAM 0.505 15.06 dB ### 36.70 Mbps
20 18 64QAM 0.554 16.25 dB ### 39.23 Mbps
21 19 64QAM 0.602 17.40 dB ### 43.82 Mbps
22 20 64QAM 0.65 18.53 dB ### 46.89 Mbps
23 21 64QAM 0.702 19.74 dB ### 51.02 Mbps
24 22 64QAM 0.754 20.93 dB ### 55.06 Mbps
25 23 64QAM 0.803 22.07 dB ### 57.34 Mbps
26 24 64QAM 0.853 23.20 dB ### 61.66 Mbps
27 25 64QAM 0.889 24.03 dB ### 63.78 Mbps
28 26 64QAM 0.926 24.87 dB ### 75.38 Mbps
Real Bit Rate*
2.25 Mbps
2.92 Mbps
3.70 Mbps
4.62 Mbps
5.82 Mbps
7.06 Mbps
8.30 Mbps
9.85 Mbps
11.38 Mbps
12.77 Mbps
12.77 Mbps
14.16 Mbps
16.00 Mbps
18.48 Mbps
20.52 Mbps
22.84 Mbps
24.65 Mbps
24.65 Mbps
26.49 Mbps
29.58 Mbps
31.63 Mbps
35.32 Mbps
37.80 Mbps
41.13 Mbps
44.38 Mbps
46.22 Mbps
49.71 Mbps
51.41 Mbps
60.76 Mbps
 UE EiRP eNB EiRP
PA Pwr 25 dBm PA Pwr 43 dBm
Loss (f+c) 0 Loss (f+c) 0
Gain (Ant) 0 Gain (Ant) 18
EiRP 25 dBm EiRP 61 dBm

Min UL Max
MCS eNB QPSK 0.1 16QAM 0.503 16QAM 0.753

Ref Sens eNB -102.2 dBm -87.7 dBm -82.5 dBm

Losses UL 0.0 dB 0.0 dB 0.0 dB
Gains UL 18.0 dB 18.0 dB 18.0 dB
Diversity Gain eNB 3 dB 3.0 dB 3.0 dB 3.0 dB
UL IRL -123.2 dBm -108.7 dBm -103.5 dBm

UL Sys Gain 148.18 dB 133.72 dB 128.45 dB

Fade 12.0 dB
Penetration 10.0 dB
Total 22.0 dB TTI Gain 0

MAPL UL 126.18 dB 111.72 dB 106.45 dB

Frequency Area Type

1700 MHz Rural

Uplink Cell Radius 3.219 Km 1.201 Km 0.839 Km

2.3 Mbps 22.8 Mbps 35.3 Mbps

20.0
20.0 MHz
MHz DL 1.190 Km

UL 1.201 Km
DL 2.322 Km

UL 3.219 Km
DL 2.642 Km
QPSK 0.1
eNB 64QAM 0.428
 Min DL Max
MCS UE 64QAM 0.428 64QAM 0.505 64QAM 0.926

Ref Sens UE -81.3 dBm -79.4 dBm -69.6 dBm

Losses DL 0.0 dB 0.0 dB 0.0 dB
Gains DL 0.0 dB 0.0 dB 0.0 dB
Diversity Gain UE 3 dB 3.0 dB 3.0 dB 3.0 dB
DL IRL -84.3 dBm -82.4 dBm -72.6 dBm

DL Sys Gain 145.28 dB 143.39 dB 133.58 dB

MAPL DL 123.28 dB 121.39 dB 111.58 dB

Downlink Cell Radius 2.642 Km 2.322 Km 1.190 Km

24.6 Mbps 29.6 Mbps 60.8 Mbps

UL 0.839 Km
DL 1.190 Km
16QAM 0.753
1.201 Km 64QAM 0.926

16QAM 0.503
64QAM 0.505

QPSK 0.1
64QAM 0.428
Application Smart Phone
General Web Browsing 5 MB
Social Networking 5 MB
Video 25 MB
Navigation 5 MB
VoIP 15 MB
Photos .3 MB
Audio Streaming 15 MB
other Web 5 MB

Activity Factor 1- 5 User 1 - Mobile È

high med (50%)
General Web Browsing 5 2.5
Social Networking 15 7.5
Video 2 1
Navigation 3 1.5
VoIP 1 0.5
Photos 2 1
Audio Streaming 1 0.5
other Web 3 1.5
total per Sub 210.6 MB 105.3 MB
Mobile È
low (25%)
1.25
3.75
0.5
0.75
0.25
0.5
0.25
0.75
52.65 MB
 Starting Conditions Year 1
total area Km^2 500 ✘ M2M 0
total pop 1,000,000 10%
Addressable Market % 65%
Addressable Subs 650,000
Operators Market Share % Y1 15%
Operators Subs Y1 end 97,500

Area Type Urban SubUrban Rural Open

% of Total Area 70% 30% 0% 0%
Area Km^2 350 150 0 0
% Subs/Area Type 70% 30% 0% 0%
Subs/Area Type 68,250 29,250 0 0

Project Year Year 1

Sub Type - Urban % Subs Data Volume

High Activity 55% 37,538 7,905,398 MB
Med Activity 20% 13,650 1,437,345 MB
Low Activity 25% 17,063 898,341 MB
Total 68,250 10,241,083 MB

Sub Type - SubUrban % Subs Data Volume

High Activity 40% 11,700 2,464,020 MB
Med Activity 40% 11,700 1,232,010 MB
Low Activity 20% 5,850 308,003 MB
Total 29,250 4,004,033 MB

Subscriber Growth
Year 1 Year 2 Year 3 Year 4
Market Share Growth U 0% 50% 10% 15%
Subscribers U 68,250 102,375 112,613 129,504
Market Share Growth SU 0% 20% 20% 15%
Subscribers SU 29,250 35,100 42,120 48,438
Market Share Growth R 0% 10% 15% 15%
Subscribers R 0 0 0 0
Market Share Growth U 0% 10% 10% 10%
Subscribers O 0 0 0 0
Total 97,500 137,475 154,733 ###
Market Share 15% 21% 24% 27%

# Subscribers - Growth
200,000
180,000
160,000
140,000 Subscribers U
 # Subscribers - Growth
200,000
180,000
160,000
140,000 Subscribers U
Subscribers SU
120,000
Subscribers R
100,000
Subscribers O
80,000 Total
60,000
40,000
20,000
0
Year 1 Year 2 Year 3 Year 4 Year 5
 Coverage Requirements
Year 1 Year 2 Year 3 Year 4 Year 5
Urban 50% 70% 85% 95% 95%
SubUrban 40% 60% 70% 80% 85%
Rural 0% 0% 0% 0% 0%
Open 0% 0% 0% 0% 0%

Sub Type - Rural % Subs Data Volume

High Activity 50% 0 0 MB
Med Activity 25% 0 0 MB
Low Activity 25% 0 0 MB
Total 0 0 MB

Sub Type - Open % Subs Data Volume

High Activity 20% 0 0 MB
Med Activity 45% 0 0 MB
Low Activity 35% 0 0 MB
Total 0 0 MB

Data Growth
YoY %
Year 5 35%
0%
129,504
0%
48,438
0%
0
0%
0
177,942
27%

Coverage Requirement Data C

100% 800 MB
90% 700 MB
80%
Subscribers U 600 MB
70% Urban
 Coverage Requirement Data C
100% 800 MB
90% 700 MB
80%
Subscribers U 600 MB
70% Urban
Subscribers SU 500 MB
60% SubUrban
Subscribers R
50% Rural 400 MB
Subscribers O
40% Open
Total 300 MB
30%
200 MB
20%
10% 100 MB
0% MB
Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2
 Data Consumption/Sub/Day - Growth
B
B
B
 Data Consumption/Sub/Day - Growth
B
B
B
B High
Med
B
Low
B
B
B
B
Year 1 Year 2 Year 3 Year 4 Year 5
 UE EiRP eNB EiRP
PA Pwr 25 dBm PA Pwr 43 dBm
Loss (f+c) Loss (f+c)
Gain (Ant) Gain (Ant) 18
EiRP 25 dBm EiRP 61 dBm

UE Height eNB Height

1.5 m 50 m

Frequency Area Type UL MCS

1700 MHz Rural 16QAM 0.753 Min UL Cell Radius
Fade 12.0 dB 16QAM 0.308 Med UL Cell Radius
Penetration 10.0 dB QPSK 0.1 Max UL Cell Radius
Total 22.0 dB
64QAM 0.926 Min DL Cell Radius
64QAM 0.754 Med DL Cell Radius
16QAM 0.54 Max DL Cell Radius

1700 MHz SubUrban 16QAM 0.753 Min UL Cell Radius

Fade 8.0 dB 16QAM 0.308 Med UL Cell Radius
Penetration 5.0 dB QPSK 0.31 Max UL Cell Radius
Total 13.0 dB
64QAM 0.926 Min DL Cell Radius
64QAM 0.754 Med DL Cell Radius
64QAM 0.554 Max DL Cell Radius

1700 MHz Rural 16QAM 0.753 Min UL Cell Radius

Fade 5.0 dB 16QAM 0.308 Med UL Cell Radius
Penetration 5.0 dB QPSK 0.31 Max UL Cell Radius
Total 10.0 dB
64QAM 0.926 Min DL Cell Radius
64QAM 0.754 Med DL Cell Radius
64QAM 0.554 Max DL Cell Radius

1700 MHz Open 16QAM 0.753 Min UL Cell Radius

Fade 5.0 dB 16QAM 0.308 Med UL Cell Radius
Penetration 0.0 dB QPSK 0.31 Max UL Cell Radius
Total 5.0 dB
64QAM 0.926 Min DL Cell Radius
64QAM 0.754 Med DL Cell Radius
64QAM 0.554 Max DL Cell Radius
UL Cell Radius % of Cell Max Bit Rate Av UL Cap 600
0.839 Km 7% 35.32 Mbps
UL Urban 500
1.571 Km 17% 14.16 Mbps
6.52 Mbps
3.219 Km 76% 2.25 Mbps
400
1.190 Km 14% 60.76 Mbps
DL Urban 300
1.556 Km 10% 44.38 Mbps
28.48 Mbps
3.190 Km 76% 20.52 Mbps
200

0.693 Km 15% 35.32 Mbps

UL SubUrban 100
1.298 Km 37% 14.16 Mbps
13.91 Mbps
1.797 Km 48% 7.06 Mbps 0
Year 1 Year 2
0.983 Km 31% 60.76 Mbps
DL SubUrban
1.286 Km 22% 44.38 Mbps
43.42 Mbps
1.769 Km 47% 31.63 Mbps

1.901 Km 15% 35.32 Mbps

Rural
3.560 Km 37% 14.16 Mbps
13.91 Mbps
4.930 Km 48% 7.06 Mbps

2.697 Km 31% 60.76 Mbps

Rural
3.526 Km 22% 44.38 Mbps
43.42 Mbps
4.853 Km 47% 31.63 Mbps

5.215 Km 15% 35.32 Mbps

Open
9.766 Km 37% 14.16 Mbps
13.91 Mbps
13.523 Km 48% 7.06 Mbps

7.398 Km 31% 60.76 Mbps

Open
9.673 Km 22% 44.38 Mbps
43.42 Mbps
13.312 Km 47% 31.63 Mbps
 Coverage
Capacity

ar 1 Year 2 Year 3 Year 4 Year 5

total area Km^2 500

Area Type Urban SubUrban Rural

% of Total Area 70% 30% 0%
Area Km^2 350 150 0
Rollout Obj Km^2- Year 1 175.00 60.00 0.00
Cov - Site Count 7 7.2 0.0

Av UL Cap 6.52 Mbps 13.91 Mbps 13.91 Mbps

Av DL Cap 28.48 Mbps 43.42 Mbps 43.42 Mbps
Total DL Data Demand 10,241,083 MB 4,004,033 MB 0 MB
Data/BH 70% 70% 70%
BH Duration (s) 3600 3600 3600
Mbps Req - Year 1 1991.32 Mbps 778.56 Mbps 0.00 Mbps
Cap - Site Count 70 18 0

600

500

400

300 Coverage
Capacity
200

100

0
Year 1 Year 2 Year 3 Year 4 Year 5
 Coverage Site Count
Open
0% 30
0
0.00 Year 1 Total 25
0.0 14
20
13.91 Mbps
43.42 Mbps 15
0 MB
70% 10
3600
0.00 Mbps Year 1 Total 5
0 88
0
Year 1 Year 2 Year 3 Yea

Capacity Site Count

600

500
Coverage
Capacity 400

300

200

Year 5 100

0
Year 1 Year 2 Year 3 Ye
Site Count

r3 Year 4 Year 5

Site Count

ar 3 Year 4 Year 5
PDCCH 15MHz
CFI 1 2 3
PRBs 75 75 75
RE 900 1800 2700
RS Symbol 0 300 0 0
PCFICH Symbol 0 16 0 0
PHICH Symbol 1 120 0 0
PDCCH RE 464 1364 2264
CCE 13 38 63 CCE/TTI assuming agg level 1
129 379 629 CCE/10mS
26 76 126 20% RRC/NAS Signalling
13 38 63 10% Sys Info
19 57 94 15% Paging
71 208 346 PDCCH for DTCH

PDCCH 10MHz
CFI 1 2 3
PRBs 50 50 50
RE 600 1200 1800
RS Symbol 0 200 0 0
PCFICH Symbol 0 16 0 0
PHICH Symbol 1 84 0 0
PDCCH RE 300 900 1500
CCE 8 25 42 CCE/TTI assuming agg level 1
83 250 417 CCE/10mS
17 50 83 20% RRC/NAS Signalling
8 25 42 10% Sys Info
13 38 63 15% Paging
46 138 229 PDCCH for DTCH

Bw/CFI 1 2 3
5 15 61 107 279
10 46 138 229
15 71 208 346
20 96 279 463
PDCCH 20MHz
CFI 1 2 3
PRBs 100 100 100
RE 1200 2400 3600
RS Symbol 0 400 0 0
PCFICH Symbol 0 16 0 0
PHICH Symbol 1 156 0 0
PDCCH RE 628 1828 3028
CCE 17 51 84 CCE/TTI assuming agg level 1
174 508 841 CCE/10mS
35 102 168 20% RRC/NAS Signalling
17 51 84 10% Sys Info
26 76 126 15% Paging
96 279 463 PDCCH for DTCH

PDCCH 5MHz
CFI 1 2 3
PRBs 25 25 25
RE 300 600 900
RS Symbol 0 100 0 0
PCFICH Symbol 0 16 0 0
PHICH Symbol 1 84 0 0
PDCCH RE 100 400 700
CCE 3 11 19 CCE/TTI assuming agg level 1
28 111 194 CCE/10mS
6 22 39 20%
3 11 19 10%
4 17 29 15%
15 61 107 PDCCH for DTCH
ChBw PRB/20mS Frame Bits WB AMR
5 500 0 320 16 27 8
10 1000 1 365 18.25 18
15 1800 2 441 22.05 13
20 2000 3 473 23.65 11 PRBs
4 505 25.25 9 1
5 553 27.65 8 2
10% 6 585 29.25 7 3
20% 7 649 32.45 6 4
30% 8 665 33.25 6 5
40% 5 6
50% 5 7
60% 4 8
70% 9
80% 10
90% 11
100% 12
Bits/Frame Kbps Cell Edge MCS Blocking UE EiRP
665 33.25 QPSK 0.25 1.00% PA Pwr
Loss (f+c)
Ch Bw Erlang Gain (Ant)
TB Size MSC UL 20.0 MHz 12.03 EiRP
712 0
696 16QAM 0.63 % Cap for Voice 33.3mE AHT
680 16QAM 0.4 10 % 120 MCS
6805/16QAM 0.308
680 QPSK 0.49 Cell Edge Connections BHCA Ref Sens
712 QPSK 0.43 20 361 Losses UL
712 QPSK 0.365 Gains UL
680 QPSK 0.31 Frequency Area Type Diversity Gain
776 QPSK 0.31 2600 MHz Urban UL IRL
696 QPSK 0.25
776 QPSK 0.25 Max Cell Radius Cell Edge UL Sys Gain
680 QPSK 0.205 0.650 Km 5.8 Mbps

Fade

PDCCH/10mS Penetration
279 Total

MAPL UL
 eNB EiRP
23 dBm PA Pwr 46 dBm
0 Loss (f+c) 0
0 Gain (Ant) 18
23 dBm EiRP 64 dBm

UL Budget
eNB QPSK 0.25

eNB -97.6 dBm

0.0 dB
18.0 dB
eNB 6 dB 6.0 dB
-121.6 dBm

144.61 dB

12.0 dB TTI Gain

10.0 dB 4
22.0 dB

126.61 dB
bw snr Cap
2 4 6 8 10 12
5 7,924,813 11,609,640 14,036,775 15,849,625 17,297,158 18,502,199
10 15,849,625 23,219,281 28,073,549 31,699,250 34,594,316 37,004,397
15 23,774,438 34,828,921 42,110,324 47,548,875 51,891,474 55,506,596
20 31,699,250 46,438,562 56,147,098 63,398,500 69,188,632 74,008,794
5 7,924,813 11,609,640 14,036,775 15,849,625 17,297,158 18,502,199
6 9,509,775 13,931,569 16,844,130 19,019,550 20,756,590 22,202,638
7 11,094,738 16,253,497 19,651,484 22,189,475 24,216,021 25,903,078
8 12,679,700 18,575,425 22,458,839 25,359,400 27,675,453 29,603,518
9 14,264,663 20,897,353 25,266,194 28,529,325 31,134,885 33,303,957
10 15,849,625 23,219,281 28,073,549 31,699,250 34,594,316 37,004,397
11 17,434,588 25,541,209 30,880,904 34,869,175 38,053,748 40,704,837
12 19,019,550 27,863,137 33,688,259 38,039,100 41,513,179 44,405,277
13 20,604,513 30,185,065 36,495,614 41,209,025 44,972,611 48,105,716
14 22,189,475 32,506,993 39,302,969 44,378,950 48,432,043 51,806,156
15 23,774,438 34,828,921 42,110,324 47,548,875 51,891,474 55,506,596
16 25,359,400 37,150,850 44,917,679 50,718,800 55,350,906 59,207,035
17 26,944,363 39,472,778 47,725,034 53,888,725 58,810,338 62,907,475
18 28,529,325 41,794,706 50,532,389 57,058,650 62,269,769 66,607,915
19 30,114,288 44,116,634 53,339,744 60,228,575 65,729,201 70,308,355
20 31,699,250 46,438,562 56,147,098 63,398,500 69,188,632 74,008,794
 14 16 18 20 22 24 26
19,534,453 20,437,314 21,239,638 21,961,587 22,617,810 23,219,281 23,774,438
39,068,906 40,874,628 42,479,275 43,923,174 45,235,620 46,438,562 47,548,875
58,603,359 61,311,943 63,718,913 65,884,761 67,853,429 69,657,843 71,323,313
78,137,812 81,749,257 84,958,550 87,846,348 90,471,239 92,877,124 95,097,750
19,534,453 20,437,314 21,239,638 21,961,587 22,617,810 23,219,281 23,774,438
23,441,344 24,524,777 25,487,565 26,353,905 27,141,372 27,863,137 28,529,325
27,348,234 28,612,240 29,735,493 30,746,222 31,664,934 32,506,993 33,284,213
31,255,125 32,699,703 33,983,420 35,138,539 36,188,496 37,150,850 38,039,100
35,162,015 36,787,166 38,231,348 39,530,857 40,712,058 41,794,706 42,793,988
39,068,906 40,874,628 42,479,275 43,923,174 45,235,620 46,438,562 47,548,875
42,975,797 44,962,091 46,727,203 48,315,492 49,759,182 51,082,418 52,303,763
46,882,687 49,049,554 50,975,130 52,707,809 54,282,743 55,726,274 57,058,650
50,789,578 53,137,017 55,223,058 57,100,126 58,806,305 60,370,130 61,813,538
54,696,468 57,224,480 59,470,985 61,492,444 63,329,867 65,013,987 66,568,425
58,603,359 61,311,943 63,718,913 65,884,761 67,853,429 69,657,843 71,323,313
62,510,250 65,399,405 67,966,840 70,277,079 72,376,991 74,301,699 76,078,200
66,417,140 69,486,868 72,214,768 74,669,396 76,900,553 78,945,555 80,833,088
70,324,031 73,574,331 76,462,695 79,061,714 81,424,115 83,589,411 85,587,975
74,230,921 77,661,794 80,710,623 83,454,031 85,947,677 88,233,268 90,342,863
78,137,812 81,749,257 84,958,550 87,846,348 90,471,239 92,877,124 95,097,750

Chart Title
1,400,000,000

1,200,000,000

1,000,000,000

800,000,000

Axis Title
600,000,000

400,000,000

200,000,000

0
400,000,000

200,000,000

0
2 4 6 8 10 12 14 16 18 20
 28 30 120,000,000
24,289,905 24,770,982
48,579,810 49,541,963
72,869,715 74,312,945
97,159,620 99,083,926
100,000,000
24,289,905 24,770,982
29,147,886 29,725,178
34,005,867 34,679,374
38,863,848 39,633,570
43,721,829 44,587,767 80,000,000
48,579,810 49,541,963
53,437,791 54,496,159
58,295,772 59,450,356
63,153,753 64,404,552 60,000,000
68,011,734 69,358,748
72,869,715 74,312,945
77,727,696 79,267,141
82,585,677 84,221,337 40,000,000
87,443,658 89,175,534
92,301,639 94,129,730
97,159,620 99,083,926
20,000,000

0
Chart Title 2 4 6 8 10 12 14 16 18 20 22 24 26 2

20
19
18
17
16
15
14
13
12
11
10
9
8
7
6
5
20
15
10
5
 5
20
15
10
5

12 14 16 18 20 22 24 26 28 30
 5
10
15
20

20 22 24 26 28 30