ࡱ> r  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqstuvwxyz{|}~Root Entry F=baP&*@ Workbook _VBA_PROJECT_CUR" e`'m`'VBAe`'j`' F Worksheet"&Tools&WindowChart"&Tools&Window(Visual Basic Module"&Tools&Window\p mpellitero Ba=    ThisWorkbook= x<8@"1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1@ўSO1. Times New Roman1.@Times New Roman1[SO1[SO1. Times New Roman1.$Times New Roman1.Times New Roman1Arial1.Times New Roman1Arial1@Arial1Arial1& Arial Black1&@ Arial Black1. Times New Roman1.8Times New Roman1.Times New Roman1.@Times New Roman+""#,##0;""\-#,##05""#,##0;[Red]""\-#,##07""#,##0.00;""\-#,##0.00A""#,##0.00;[Red]""\-#,##0.00i*2_ ""* #,##0_ ;_ ""* \-#,##0_ ;_ ""* "-"_ ;_ @_ .))_ * #,##0_ ;_ * \-#,##0_ ;_ * "-"_ ;_ @_ y,:_ ""* #,##0.00_ ;_ ""* \-#,##0.00_ ;_ ""* "-"??_ ;_ @_ 6+1_ * #,##0.00_ ;_ * \-#,##0.00_ ;_ * "-"??_ ;_ @_ \$#,##0_);\(\$#,##0\)\$#,##0_);[Red]\(\$#,##0\) \$#,##0.00_);\(\$#,##0.00\)% \$#,##0.00_);[Red]\(\$#,##0.00\)+#,##0"";\-#,##0""5#,##0"";[Red]\-#,##0""7#,##0.00"";\-#,##0.00""A#,##0.00"";[Red]\-#,##0.00""e0_-* #,##0""_-;\-* #,##0""_-;_-* "-"""_-;_-@_-u8_-* #,##0.00""_-;\-* #,##0.00""_-;_-* "-"??""_-;_-@_-3""#,##0_);\(""#,##0\)=""#,##0_);[Red]\(""#,##0\)?""#,##0.00_);\(""#,##0.00\)I"""#,##0.00_);[Red]\(""#,##0.00\)i2_(""* #,##0_);_(""* \(#,##0\);_(""* "-"_);_(@_).)_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)y:_(""* #,##0.00_);_(""* \(#,##0.00\);_(""* "-"??_);_(@_)61_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_) 0.000 0.0000 0.0% 0.000% 0.000000.0 0.0000000 0.00000000 0.0000000.0_);[Red]\(0.0\) 0.00_ 0.0000_);[Red]\(0.0000\)3.0.000000000000000_);[Red]\(0.000000000000000\)1,0.00000000000000_);[Red]\(0.00000000000000\)/*0.0000000000000_);[Red]\(0.0000000000000\)-(0.000000000000_);[Red]\(0.000000000000\)+&0.00000000000_);[Red]\(0.00000000000\))$0.0000000000_);[Red]\(0.0000000000\)500.0000000000000000_);[Red]\(0.0000000000000000\)720.00000000000000000_);[Red]\(0.00000000000000000\)'"0.000000000_);[Red]\(0.000000000\)% 0.00000000_);[Red]\(0.00000000\)#0.0000000_);[Red]\(0.0000000\)!0.000000_);[Red]\(0.000000\)0.00000_);[Red]\(0.00000\)0.000_);[Red]\(0.000\) 0.0000% 0.00000% 0.000000%"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\)0_  0.000_  0.00000_ 0_);[Red]\(0\) 0;_l 0;_                       !x@ @  h@ @  #|@ @  l@ @  H   l  @ xU@ @ xU@ @ P p@ t@ p@ @ t@ @ p@ @ t@ @ pU@ @ tU@ @ x@ @  H xQ@ @ &x@ !x@  h@ x@ @ |@ @  l @ 1!|@ @ !xQ@ @  #|Q@ @  lQ@ @  h@  `   h  `@ !p  h   l  d  D  !p  #p &x@  l@  @ xP@ x@ x@ x@ x@ @ x@ @ x@ @ x@ @ x@ @ |@ @ |@ @ x@ @ x@ @ x@ @ |@ @ |@ @ x@ @ |@ @  h@ @ xQ@ @ |Q@ @  |Q@ @  x  x x |  |  | x@ |@ @ x@ @ |@ @ |@ @ |@ @ |@ @ |P@  D x x  l |@ @ xQ@ @ |Q@ @ |  H  H  h  h@ @ x@ @ 1|@ @ |@ @  l@ @  h@@ !X )x@ @ !x@ @ )x@  !x@ )x@ @ )|@ !|@ @ )X x@ x x x@@ x@ x @  |@ @ |@ @ |@ X X x x@ @ xP@  xP@ xP xP x@@  x@  x @ x@ x @ x xP "X "x "x x@ @ x@ xP@ x@@ x @ x@ x xP@ xP x@ x@ @ x@ @ x@ @ xQ@ @ X X x@ @ x@ x@ |P@ |P x@ @ x@ xP@ x@ x@@ x@ x @ x@@ x @ x@ xQ@ @ x x@@ x @ "X "P "xP !X )x@ @ !x@ !x @ !8 1|@ @ x@ @ x@ @ x@@ x@ x @ 1|@@ 1|@ 1| @ |ws] spooler=yes load=mbtn.exe run= Beep=yes NullPort=None BorderWidth=1 CursorBlinkRate=522 DoubleClickSpeed=740 8 ``i̜̙3f3333f3ffff333ff333f33f33BBB\` QCash Flow (without CERs)'}Cash Flow (with CERs)Financial ParametersERs CalculationNTotal Cost Expense kLoan and PaymentVVTTable of Total Cost Expense of Jiangsu Xiangshui 201MW Wind Power Project-clean.xlsTotal Cost ExpenseLoan and PaymentFinancial ParametersSheet3YZLYYY8 _ftn1:;_ftn2<._ftnref1:_ftnref2:  B_0A;>] B_0A; ( b_0b=,= b_0b;+< b_0c=AR b_0c;@Q b_1=Xk b_1;CW b_10=p b_10;Tr b_11= b_11; b_2=n b_2;Z b_3= b_3; b_4;`v b_4; b_5= b_5; b_6=! b_6; b_7; b_7; " b_8=?T b_8;%9 b_9=Wl b_9;<Q  ;  ;  ;?  ;T 3MWh%tCO2/MWh 7CJiangsu Xiangshui 201MW Wind Power Project (Unit: ten thousand RMB) 7 No. 7Total 7DCash Flow Statement (Based on Total Investment without CREs Revenue) 7 ACash Flow Statement (Based on Total Investment with CREs Revenue) 7 Installed Capacity (MW) 7Construction Period/year 7Operation Period/year 7 Account Title 7 Account Title 7Electricity Sales 7Cash Inflow (1.1+1.2+1.3) 7Fixed Assets Investment 7Recovery of Circulating Fund 7IRR (without CERs revenue)  7Installed Capacity (MW) 7Electricity Sales 7"Cash Outflow (2.1+2.2+2.3+2.4+2.5) 7Fixed Assets Investment 7Circulating Fund 7Operation Cost 7Sales Tax and Additions 7 Income Tax 7 Net Cash Flow 7Accumulative Cash Flow 7Recovery of Circulating Fund 7Cash Inflow (1.1+1.2+1.3+1.4) 7 CDM Revenue 7IRR (with CREs revenue) 7Financial Parameters 7CJiangsu Xiangshui 201MW Wind Power Project (Unit: ten thousand RMB) 7 Parameters 7Unit 7Value 7Year 74 25 7 Data Source 7"Construction Period of the Project 7year 7"Emission Factor of East China Grid 7Designed Project Lifetime 7 Exchange Rate 7Maintenance Cost 7Material Purchase 7Income Tax Rate 7Value Added Tax Rate 7 City Maintenance Development Tax 7Education Addition Tax Rate 7Others 7Insurance Premium 7Wages and Welfare 7 Annual Electric Quantity to Grid 7FElectricity Price Within 30 thousand hours (including value added tax) 7 Feasibility study report(FSR)[1] 7FSR 7RMB/kWh 7FElectricity Price Beyond 30 thousand hours (including value added tax) 7 CER price 7 Euro/t CO2  7 1Euro1RMB  7ten thousand RMB 7@The year with equivalent full load time equals 30 thousand hours 72Equivalent full load time beyond 30 thousand hours 7,Current reference price in CDM carbon market 7=Current reference exchange data during the preparation of PDD 7Unit 70Year 70Income Tax with CDM Revenue  70ten thousand RMB 70Income Tax without CDM Revenue 70The 17th to 25 7 The 16th year 72Equivalent full load time within 30 thousand hours 7*Jiangsu Xiangshui 201MW Wind Power Project 7Emission factor (tCO2e/MWh) 7Baseline emission (tCO2e) 7Project emission (tCO2e) 7Leakage (tCO2e) 7Emission reduction (tCO2e) 7On-grid power generation (MWh) 7BEmission Reduction Calculation (during the first crediting period) 7Electricity Sales 7 Total Profit 7 Account title 7 Account title 7 CDM Revenue 7 The 1st to 15th year   7NDRC (National Development and Reform Commission) 2008 Baseline Emission Factors for Regional Power Grids in China (Dec. 30, 2008) 7 Total Cost Expense 7  Total Cost Expense 7*Recovery of Residue Values of Fixed Assets 7*Recovery of Residue Values of Fixed Assets 7 [1] Feasibility Study Report on Jiangsu Xiangshui 201MW Wind Power Project, East China Investigation and Design Institute, China Hydropower Engineering Consulting Group, January, 2008  7@ [2] NDRC (National Development and Reform Commission) ,the Approval of NDRC for the Special Permission of Project of Jiangsu Xiangshui 201MW Wind Power Project (NDRC Energy[2007] No. 3530), December 19, 2007 6 7 [3] In the 16th year, the electricity generation time with equivalent full load will reach 30 thousand hours and then beyond it. In the 16th year, the electricity generation time within 30 thousand hours equals 325.83 million KWh; the electricity generation time beyond 30 thousand hours equals 109.68 million KWh; Therefore, electricity sales in the 16th year equals 198.85 million RMB ( 325.83 million KWh*0.4495RMB/KWh+109.68 million KWh*0.4776RMB/KWh) 7 Approval letter from NDRC[2] 7 The 16th year[3] 7Depreciation Rate 7@Interest Rate of Long-term Loan 7@(Interest Rate of Loan for Fluid Capital 7@FSR  7@Loan for Circulating Capital 7 Interest in Construction Period  7Long-term Loan of the Year 70Interest Payment for long-term loan of the Year  7ten thousand RMB 7FSR  7Table of Loan and Payment 7 series 7 item 7 Construction Period 7 Operation Period 7 year 1 7 year 2year 3year 4year 5year 6year 7year 8year 9year 10year 11year 12year 13year14 7 year 15year 16year 17year 18year 19year 20year 21year 22year 23year 24year 250loan and payment for the principal and interest  7 1 7 Iaccumulative principal and interest of loan at the beginning of the year  7 2 7 loan of the year  7 3 7 accrued interest of the year  7 4 7 +principal and interest payment of the year  7 4.1 7 interest payment of the year 7 4.2 7 principal payment of the year 7 "capital source for loan repayment  7 depreciation for loan repayment  7 %interest expense included in the cost 7 8 interest expense for long-term loan included in the cost8  7 Table of Total Cost Expense  7 Item 7 Total 7 :Constructing Period(preliminary operating period included) 7 Operating Period 7 No. 7 10000yuan   7 Year 1  7 Year 2  7 Year3  7 Year4  7 Year5 7 Year 6 7 Year 7 7 Year 8 7 Year 9 7 Year 10 7 Year11 7 Year12 7 Year 13 7 Year 14 7 year 15 7 Year 16 < 7 Year 17 7 Year 18 7 Year 19 7 Year 20 7 Year 21 7 Year 22 7 Year 23 7 Year 24 7 Year 25 7 %Annual Electric Quantity to Grid(MWH) 7 2Operating cost for power generation of power plant 7 Depreciation fees  7 @Interest rate expenses for long-term loan and cirulating capital 7 7expenses for interest rate of long-term loan repayment  7 .Interest rate expenses for cirulating capital  7 Total Cost Expense 7 - .$m0123jw45'7_ 8 : $<\=?DF@FGLwGhHI8KpwLaMTNjOcc F (:Y{i|  dMbP?_*+%;&'()MAdobe PDFS' 4,A4PRIVB ''''0P4(FFSMTJAdobe PDF ConverterResolution1200dpiPageSizeLetterPageRegionLeadingEdgeInputSlotOnlyOne0EBDAStandard"',U} }  } @&} } } @} } / } 0 (0*; JJ Jv; ; ; v ; ;;;;;J J;; <> <       0 +?+@+@+@+@+@+@+ @+"@+$@+&@+(@+*@+,@+.@+0@+1@+2@+3@+4@+5@+6@+7@+8@+9@, - ..>@._@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@~ /? )#lBQAn %  -D2c_?@ ޿~@ "@"@ "@  "@  "@  "@  "@ "@"@"@"@"@C1 k@G P@G P@G P@G P@G P@G P@G P@G P@G @~ [@ #lBIA %Z c_?@Z ޿~@Z "@Z "@D "@ D "@ D "@ D "@ D "@ D"@D"@D"@D"@D"@DC1 k@Z!G P@Z"G P@DG P@DG P@DG P@DG P@DG P@DG P@DG P@D~ ^@ _    -6 ~ ~ @`@  p@  6 ~ p@~ /@ ) ߻A   0]@   -D2 { @  [ݙ@  {귰@  {귰@  {귰@   {귰@   {귰@   {귰@   {귰@   {귰@  {귰@  {귰@  {귰@  {귰@  |ɱ@  KO/@(  "Yl@  "Yl@  "Yl@  il@  "Yl@  "Yl@  "Yl@  "Yl@ ~ @j@  A   PF@ Z H@ Z @ Z ~ k@  p@   R@Z n@Z g@Z ~ l@ 9z@  0r@Z@Z:@Z2@Z2@D 2@ D 2@ D 2@ D 2@ D 2@ D2@D2@D2@D2@D2@D2@D2@ D2@D2@D2@D2@D2@D2@D2@D2@D~ n@ ]%Ra@  Z$SĨD@ Z$p33Z@ Z$VƵ`@ Z$VƵ`@ D VƵ`@ D VƵ`@ D VƵ`@ D VƵ`@ D VƵ`@ DVƵ`@ DVƵ`@ DVƵ`@ DVƵ`@ DVƵ`@ Dm@`@ Z%a@Z&a@ Da@ Da@ Da@ Da@ Da@ Da@ Da@ D~ @ R4U@ `00XSip@Z90ު@ Z90rDv@Z90rDv@Z9rDv@Z9~ 1@rDv@Z9rDv@Z9rDv@Z9rDv@Z9 2 Tc   5$a5(>c.5$i{/5 o05fdH5pZ8ê5u7L@@5?s87=77=77777777777777777777>.!NBNeV],,JN[F@{#;';#7>':??7@@7777777777777777777777t $ ? 7 7>@<K: 7 Sheet3 F )B  dMbP?_*+%;&jZ?'jZ?(~?)~?MAdobe PDFS 40XXA4PRIVB ''''0P4(FFSMTJAdobe PDF ConverterResolution1200dpiPageSizeLetterPageRegionLeadingEdgeInputSlotOnlyOne0EBDAStandard" 0XX `? `?U} }  } &} } / } 0 )0*;: JJ Jv; ; ; ; v ;;;;;;J J; <> "<       0 +?+@+@+@+@+@+@+ @+"@+$@+&@+(@+*@+,@+.@+0@+1@+2@+3@+4@+5@+6@+7@+8@+9@A -..>@._@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@. i@~ /? )#8p!A  % # % c_?@ -Su@2NnB@ 2NnB@ 2NnB@  2NnB@  2NnB@  2NnB@  2NnB@ 2NnB@2NnB@2NnB@2NnB@2NnB@_.ݸVJ@QzR/@QzR/@QzR/@QzR/@QzR/@QzR/@QzR/@G P@G @~ [@ #lBIA  % Z c_?@ Z ޿~@ Z "@ Z "@ D "@ D "@ D "@ D "@ D "@ D"@ D"@ D"@ D"@ D"@ DC1 k@ Z!G P@ Z"G P@ DG P@ DG P@ DG P@ DG P@ DG P@ DG P@DG P@D~ ^@ # :SU@  %  Z# Z# ME~@Z# e*}@ Z# e*}@D  e*}@ D  e*}@ D  e*}@ D  e*}@ D  e*}@ D  e*}@D  e*}@D  e*}@D  e*}@D  e*}@D  e*}@D  e*}@D  e*}@D  e*}@D  e*}@D  e*}@D  e*}@D  e*}@D  ~ @`@ ^#   % 8 ~ a@ # p@ % 6 ~ p@~ /@ )# Z6A % # 0]@ %  { @   - [ݙ@  {귰@  {귰@  {귰@   {귰@   {귰@   {귰@   %>Q@  UJ@  Vu-@   bI@  nd@  zz+@  HP3@  >I@(  ~L8[@  ~L8[@  ~L8[@  ~L8[@  ~L8[@  ~L8[@  "Yl@  "Yl@ ~ @j@ # A %  0PF@Z 0H@ Z 0@ Z2 ~ k@ #p@ %0R@ Z0n@Z0g@Z~ l@ #9z@ %0r@Z@Z:@Z2@ Z2@D 2@ D 2@ D 2@ D 2@ D 2@ D2@ D2@ D2@ D2@ D2@ D2@ D2@ D2@ D2@ D2@ D2@ D2@ D2@ D2@ D2@ D~ n@ #]%Ra@  % Z$SĨD@ Z$p33Z@ Z$VƵ`@ Z$VƵ`@ D VƵ`@ D VƵ`@ D VƵ`@ D VƵ`@ D VƵ`@DVƵ`@DVƵ`@DVƵ`@DVƵ`@DVƵ`@Dm@`@Z%a@Z&a@Da@Da@Da@Da@Da@Da@Da@D~ @ #j{- @ %  Qa3O@Z0 au@ Z0 ܞV@Z0@Z>爌@Z0ϻ@Z0/!@Z01@Z0ќN@ Z0*v@Z0*v@Z0*v@Z0*v@Z0*v@Z0*v@Z0rDv@Z0rDv@Z0 2 #nEo A %!0] DD @"!? LLh4ѾzG@zG@  zG@  zG@  zG@  zG@ B6@Bs]x@B1@B@BYє@B7]@BM&`@B`-+@(B {R@B {R@B {R@B {R@B {R@B {R@Blm*3@Blm*5/@~ 3@ 34!50] DD!5 A( DD5:E? LL5K/5|8QF   5:  5|  5T{  5ᧉ  5Ћ.5z*75^@5J8@54^3@5mng@5q@5@U@(5i'@(5rbA(5D))A(5bUT9A(5ڊQ~IA(5RgY A(5) A(5nEo A(h?n>7777877877777777777777777777: ; #<JP5U? %B>8=77=77777777777777777777.w%NBNmV"m4RVoiRB$;(;$7>(:??7@@7777777777777777777777t $ ?  7 7>@<K: 7 Sheet1 F >?  dMbP?_*+%M HP LaserJet M2727 MFP Series P8&C 4dA4DINU", 5CSMTJHP LaserJet M2727 MFP Series PCL 6InputBinFORMSOURCERESDLLUniresDLLESPRITSupportedTrueHPDocUISUITrueHPNUseDiffFirstPageChoiceTRUEResolution600dpiFastResTrueHPPrintInGrayScaleTrueEMFSpoolingforPLSwoMopierTrueCollateOFFOrientationPORTRAITHPOrientRotate180FalseDuplexNONEPaperSizeA4HPEnableRAWSpoolingTrueMediaTypeAUTOColorModeMonoEconomodeFalseTextAsBlackFalseTTAsBitmapsSettingTTModeOutlineHPEnableGrafitCompressionTrueHPRequestObjectTagDumpFalseHPRequestNullStripCommandFalseHPHybridRenderSwitchHPHybridPDLHPManualDuplexDialogItemsInstructionID_01_FACEDOWN-NOROTATEHPManualFeedOrientationFACEDOWNHPOutputBinOrientationFACEDOWNPrintQualityGroupPQGroup_3HPDocPropResourceDatahpzhl072.cabHPLpiSelectionNoneHPColorModeMONOCHROME_MODEHPPDLTypePDL_PCL6HPPJLEncodingUTF8HPJobAccountingHPJOBACCT_JOBACNT_GROUPNAMEHPBornOnDateHPBODHPXMLFileUsedhpc27276.xmlHPEnableObjectTaggingTrueHPEnablePageTimerFalseHPSmartDuplexSinglePageJobTrueHPSmartDuplexOddPageJobTrueHPEnableNullStripsTrueHPEnableEfficientMonoFALSEHPEnableImageProcessingPathFALSEHPMonochromePrinterTRUEHPCallToWritePrinterRequiredTRUEHPMemoryManagerTrueHPGetCompressionRatioValue17MaxStripHeight64HPGetByteAlignedValueForWidth256HPGetDeltaRowHalfToneValue1HPPrintOnBothSidesManuallyFalseHPPaperSizeDuplexConstraintsA3HPMediaTypeDuplexConstraintsHEAVY_111_130GHPStraightPaperPathFalseHPPageExceptionsFileHPZPE072HPPageExceptionsLowEndHPPageExceptionsLowEndVerHPPageExceptionsInterfaceShowPageExceptionsHPPageExceptionsCoverInsertionPSAlignmentFileHPZLS072PSServicesOptionHPServiceFileNameEndHPSmartHubInet_SID_263_BID_514_HID_265HPConsumerCustomPaperTrueHPPreAnalysisTrueHPManualDuplexDialogModelModelessHPManualDuplexPageOrderEvenPagesFirstHPMapManualFeedToTray1TrueHPManualDuplexPageRotateDriverRotate IUPHxJQwZv׍] AjS,фZ3 i  q!+7Y--Tsg7 :&B}™7?LtH*;4 5rWS6Stzӹ86nj,N?J|R_?yxr@hZ}\:|)SemSi<" )??U} C} C} C}  C}  C}  C}  C}  C} q} C}  C}  C}  C>"    J@ x@ J   ; ; ; ; ; @ W@ W@ W@ W@  v U@ ; ; ; ; ; ; ; ; ; ; ; ; ; ! M # $ % &  (    D?D@D@ D'  ) E*~ F@FFFF G9   , H*~ I9@IIII J:   0 H~ I9@IIII J:   1 H~ I!@IIII J:   2  H~ I@ IIII J:  3  H~ I@ IIII J:  8  H; Iz6? IIII Kc  <  H; I0*? IIII J:  e H~ @ IIII Jh  f H]Fx ?IIII Jh   g H ?IIII Jh   + HIQ|?IIII J[   = H>~ I+@IIII JC   - H?~ IX@IIII JD    L@#MA?n %NPF@NH@N@O J:    L@#Mp@ %NR@Nn@Ng@Q J:   i Hm y@0N@0h@0b@Q Jn   j Hmį@04@0@0d@Q Jn   k Hmv@@v7@v,@Q Jn   l Hm@Ѻ@Q Jn    L@1R9z@DDDD#N0r@ %#N@" %#N:@ %#N2@ % J:    P. L@QSS@S@SPA J:    P6 L@QSa@Sa@Sa@Sa@ J:    P/ L@QS>@S_@S i@S i@ J:    P5 L@QSSS~ SC@ J:    P4 L@QS^@S@S @S @ J:   7 LTSO`AOXAOؔA J:   Dyl(,n LbbbbbbffX\\fbbnnrrnnnbn v!"v#;$;%;&J 'J(J )J*;+;,;-;.;/;0"h 1"@2"@ 3" @4"h@5",@6",@7",@8";@9"@ :"J;"p<";="6  PL @ T+ S5DD \(\?/ Mc_?@5DD \(\? / M޿~@5DD \(\? / M"@$DD \(\?  UZ  ! !PA !VS!S=!MC1 k@5'GD \(\?*D \(\? !Ud !  " "PB"VSSS/"MG P@5DD \(\?  "UJ "  #Y# #L@#O#OM1#MME~@,DDDD'1#Me*}@,DDDD' #J $$ $@$O2$O6D DD D '2$MSĨD@6D DD D '2$Mp33Z@6D DD D '2$MVƵ`@6D DD D ' $UZ $  %OOMM2%Mm@`@-D!DD D ' %UK %  &WWXX2&Xa@6D"DD D ' &YJ &  'ZZ[\\]]]^ (ZZ[\\]]]_ )W) )E )F6) **`?`@`@`@`@`@`@` @a"@b$@c&@c(@c*@d,@c.@c0@c1@c2@c3@c4@c5@c6@c7@c8@c9@ +U+ +HH+e,D +ec_?@,D +e޿~@#D +e"@/D +e"@+D +e"@+ D++ e"@+ + ++  L+ e"@+ + + e"@+ + + e"@+ + + e"@++ +e"@++ +e"@++ +e"@++ +e"@-+ +eC1 k@%D!+eG P@/D"+eG P@+D"+eG P@+D++eG P@++++L+eG P@+++eG P@+++eG P@+++eG P@+++eG P@-+ ,Y, ,HH,e-,,-L,e-,,eME~@-,,ee*}@,,,ee*}@,D,,ee*}@, ,,,L, ee*}@, ,, ee*}@, ,, ee*}@, ,, ee*}@, ,, ee*}@,,,ee*}@,,,ee*}@,,,ee*}@,,,ee*}@,,,ee*}@,,,ee*}@,,,ee*}@,,,ee*}@,,,ee*}@,,,ee*}@,,,ee*}@,,,ee*}@/, ,ee -- -HH-e/,-eSĨD@/,-ep33Z@/,-eVƵ`@-,-eVƵ`@-D--eVƵ`@- --- L- eVƵ`@- -- eVƵ`@- -- eVƵ`@- -- eVƵ`@- -- eVƵ`@---eVƵ`@---eVƵ`@---eVƵ`@---eVƵ`@/--em@`@/D%-ea@-D&-ea@-D--ea@----L-ea@---ea@---ea@---ea@---ea@---ea@/- .\. .HH.fʡEwr@Z .f0.@.Z .f*j :@.Z .fVLJC@.Z .fޘ{n'@.Z .fh3o @.Z . f́cJ@.Z . fyhjW@. Z . fSK&@. Z . f;?@. Z . f8$3@. Z .f 'pf@. Z .f%mJ@.Z .fL/@.Z .f6@.Z .fw-!9@.Z .fN B@ .Z .fNSP@.Z .fNSP@.Z .fNSP@.Z .fNSP@.Z .fNSP@.Z .fNSP@.Z .fNSP@.Z .fNSP@.Z  /V/ /HH-/fʡEwr0D+D,D-D./f6Kب0/!//LLLL/f/z?0//f@0//fĪ-0//fb0// f{0 // fJՋ0 // fJi0 // fQa3o@0 // fa@0 //fܞV@0//f@Z>爬@0//fϻ@0//f/!@0//f0@0//fќN@(0//f*v@0//f*v@0//f*v@0//f*v@0//f*v@0//f*v@0//frDv@0//frDv@0/ 0G0 0gHA0g+D/ D/Dd BA0g++D/ D/Dd BA0g++D/ D/Dd BA0g++D/ D/Dd BA0g++D/ D/Dd BA0g/+D/ D/Dd BA0 g/+D/  D/ Dd BA0 g/ +D/  D/ Dd BA0 g/ +D/  D/ Dd BA0 gQa3O@/ +D/  D/ Dd BA0 gau@/ +D/  D/ Dd BA0gܞV@/ +D/ D/Dd BA0g@Z>爌@/+D/ D/Dd BA0gϻ@/+D/ D/Dd BA0g/!@/+D/ D/Dd BA0g1@++D/ D/Dd BA0gќN@ ++D/ D/Dd BA0g*v@++D/ D/Dd BA0g*v@/+D/ D/Dd BA0g*v@/+D/ D/Dd BA0g*v@/+D/ D/Dd BA0g*v@/+D/ D/Dd BA0g*v@/+D/ D/Dd BA0grDv@#+D/ D/Dd BA0grDv@/+D/ D/Dd B.1iij\kkkkkkkkkkkkkkkk.2iij\kkkkkkkkkkkkkkkk 3X3 3E 3F63 44b?b@b@b@b@b@b@b @b"@b$@b&@b(@b*@b,@b.@l0@l1@l2@l3@l4@l5@l6@l7@l8@l9@4kkkkkk! 5U5 5HH5f$D 5fc_?@$D 5f޿~@$D 5f"@5D 5f"@5D55f"@5 555 L5 f"@5 55 f"@5 55 f"@5 55 f"@5 55 f"@555f"@555f"@555f"@555f"@855fC1 k@ D!5fG P@5D"5fG P@5D55fG P@5555L5fG P@555fG P@555fG P@555fG P@555fG P@555fG P@&55kkkkkk! 66 6HH6f8D$6fSĨD@8D$6fp33Z@8D$6fVƵ`@6D$6fVƵ`@6D66fVƵ`@6 666 L6 fVƵ`@6 66 fVƵ`@6 66 fVƵ`@6 66 fVƵ`@6 66 fVƵ`@666fVƵ`@666fVƵ`@666fVƵ`@666fVƵ`@666fVƵ`@866fa@6D&6fa@6666L6fa@666fa@666fa@666fa@666fa@666fa@666fa@866kkkkkk! 7]7 7HH7fʡEwr@.Z 7f0.@7Z 7f*j :@7Z 7fVLJC@7Z 7fޘ{n'@7Z 7fh3o @7 Z 7 f́cJ@7 Z 7 fyhjW@7 Z 7 fSK&@7 Z 7 f;?@7 Z 7 f8$3@7Z 7f 'pf@7Z 7f%mJ@7Z 7fL/@7Z 7f6@7Z 7fw-!9@7Z 7fN B@ 7Z 7fNSP@7Z 7fNSP@7Z 7fNSP@7Z 7fNSP@7Z 7fNSP@7Z 7fNSP@7Z 7fNSP@7Z 7fNSP@7Z 7kkkkkk! 8V8 8HH'8fʡEwr9D5D6D78f6Kب9888LLL8fͷ988f-A988fb|U988fW988 f̴39 88 f q`9 88 f4n@9 88 fXP9 88 f|BF9 88f8Y+_M988f-plq988fj;)988f: W988f0XSi@988f@(988frDv@988frDv@988frDv@988frDv@988frDv@988frDv@988frDv@988frDv@988kkkkkk! 9I9 9mHA9n++D8 D8Dd BA9n +D8 D8Dd BA9n +D8 D8Dd BA9n +D8 D8Dd BA9n8+D8 D8Dd BA9n8+D8 D8Dd BA9 n8+D8  D8 Dd BA9 n8 +D8  D8 Dd BA9 n8 +D8  D8 Dd BA9 n8 +D8  D8 Dd BA9 n8 +D8  D8 Dd BA9n8 +D8 D8Dd BA9n8+D8 D8Dd BA9n8+D8 D8Dd BA9n8+D8 D8Dd BA9n0XSip@5+D8 D8Dd BA9nު@ !+D8 D8Dd BA9nrDv@8+D8 D8Dd BA9nrDv@8+D8 D8Dd BA9nrDv@8+D8 D8Dd BA9nrDv@8+D8 D8Dd BA9nrDv@8+D8 D8Dd BA9nrDv@8+D8 D8Dd BA9nrDv@8+D8 D8Dd BA9nrDv@8+D8 D8Dd B9!":ZZ[\ooookkkkkk ;` ; <a < =b = @7D{$jj nS#S_d22niiun&22H   =. 0 7 >!@<K7777 99;; 33<< ")*++--55//778834==  "00$&34)),,66 ..)*$&##    7 F  EM  dMbP?_*+%;M HP LaserJet M2727 MFP Series P8&C 4dXXA4DINU", 5CSMTJHP LaserJet M2727 MFP Series PCL 6InputBinFORMSOURCERESDLLUniresDLLESPRITSupportedTrueHPDocUISUITrueHPNUseDiffFirstPageChoiceTRUEResolution600dpiFastResTrueHPPrintInGrayScaleTrueEMFSpoolingforPLSwoMopierTrueCollateOFFOrientationPORTRAITHPOrientRotate180FalseDuplexNONEPaperSizeA4HPEnableRAWSpoolingTrueMediaTypeAUTOColorModeMonoEconomodeFalseTextAsBlackFalseTTAsBitmapsSettingTTModeOutlineHPEnableGrafitCompressionTrueHPRequestObjectTagDumpFalseHPRequestNullStripCommandFalseHPHybridRenderSwitchHPHybridPDLHPManualDuplexDialogItemsInstructionID_01_FACEDOWN-NOROTATEHPManualFeedOrientationFACEDOWNHPOutputBinOrientationFACEDOWNPrintQualityGroupPQGroup_3HPDocPropResourceDatahpzhl072.cabHPLpiSelectionNoneHPColorModeMONOCHROME_MODEHPPDLTypePDL_PCL6HPPJLEncodingUTF8HPJobAccountingHPJOBACCT_JOBACNT_GROUPNAMEHPBornOnDateHPBODHPXMLFileUsedhpc27276.xmlHPEnableObjectTaggingTrueHPEnablePageTimerFalseHPSmartDuplexSinglePageJobTrueHPSmartDuplexOddPageJobTrueHPEnableNullStripsTrueHPEnableEfficientMonoFALSEHPEnableImageProcessingPathFALSEHPMonochromePrinterTRUEHPCallToWritePrinterRequiredTRUEHPMemoryManagerTrueHPGetCompressionRatioValue17MaxStripHeight64HPGetByteAlignedValueForWidth256HPGetDeltaRowHalfToneValue1HPPrintOnBothSidesManuallyFalseHPPaperSizeDuplexConstraintsA3HPMediaTypeDuplexConstraintsHEAVY_111_130GHPStraightPaperPathFalseHPPageExceptionsFileHPZPE072HPPageExceptionsLowEndHPPageExceptionsLowEndVerHPPageExceptionsInterfaceShowPageExceptionsHPPageExceptionsCoverInsertionPSAlignmentFileHPZLS072PSServicesOptionHPServiceFileNameEndHPSmartHubInet_SID_263_BID_514_HID_265HPConsumerCustomPaperTrueHPPreAnalysisTrueHPManualDuplexDialogModelModelessHPManualDuplexPageOrderEvenPagesFirstHPMapManualFeedToTray1TrueHPManualDuplexPageRotateDriverRotate IUPHxMKAg͋{khMZ|eMF5JP1JW~/9ZZ7{iOl -/3̆_ e%a@@-iCjm8zb@AA,G~H~3"uCzji{(bPՆҫVR4kH" ^0/n$`4.8mٓ^:ٺ=n|mpGfA+H(`Pؓ|Ge[V"<ʟJ]@ze-zCTJGTNʍ[-_:pnccXUd2OȾ)#Թo$.Tr3 OD!'WVH#RM+ݶuy[!䉴ь  Ô>s~y#ROd%iƏ>~G͎7~~.|\}:= }ɤ˥\+j,<" dXX??U}  }  } }  } @} @ } }    +    0 J ; ; ; ;  ;  J   Y0  J T M  & N S O P Q R!?!h@!Q|?Z!XAZ"'1AHA  LL!!'"'1AHADDD#@#l@#Q|? L#ؔAZ$}A##$}A LLL#@#p@#Q|?#ؔAD$}A##$}A#@#t@#Q|?#ؔAD$}A##$}A#@#x@#Q|?#ؔAD$}A##$}A  #@#|@ #Q|?  #ؔA D $}A  ## $}A  %@%@ %Q|?  %ؔA D  &}A  %% &}A ~ ' @  '''''# (itDA|bn % Q&&pW i  bn>@   7 F  Ni  dMbP?_*+%;";??U} y} }  y}  y  @e@@@v;vvv @ < z {   0 {| } | | | ~                          { ~-Z|`AZ|XAZ~ؔAZ|ؔA nD|ؔAD |ؔAD |ؔA D |ؔA D |ؔA D |ؔA D|ؔA D|ؔAD|ؔAD|ؔAD|ؔAD|ؔAD|ؔAD|ؔAD|ؔAD|ؔAD|ؔAD|ؔAD|ؔAD|ؔAD~ {? ~9z@Z0r@Z@Z:@Z2@Z2@Z2@Z 2@Z 2@ Z 2@ Z 2@ Z 2@ Z2@ Z2@Z2@Z2@Z2@Z2@Z2@Z2@Z2@Z2@Z2@Z2@Z2@Z2@Z~ {@ ~# C A %@~ ?΂EP}@)ZZZ ZZ?UpF@)ZZZ ZZ.Hz.K@ZZZ Hz.K@DHz.K@D Hz.K@D Hz.K@ D Hz.K@ D Hz.K@ D Hz.K@ DHz.K@ DHz.K@DHz.K@DHz.K@DHz.K@D>4G@ (ZZ)::6~ {@ ~#~/-+s@  %@!!rh@  DDѨ@  LL&†@ l!@ |H@ !Qd$@  3T"L|@  D3D@  |7p@  +(@  P>@ pа@ mJ&Ĩ@ e=П@ ˿-@ &†>@ &†>@&†>@ &†>@ &†>@ &†>@ &†>@ &†>@ &†>@ &†>@ ~ {`s@ ~#nhrr#G@ %@Z @Z Ѻ@Z Mh@Z D@Z  @ Z  @l@ Z  vp5@ Z  +Vǰh@ Z  Ni @ Z  q* P @Z @Z lޏ@Z cW@Z ܗt=@Z Z Z Z Z Z Z Z Z Z Z ~ {t@ ~#gc]O@ %@%!rh@ZZ. 2@ZZZ6&†>@ ZZZZ&†>@D&†>@D&†>@D &†>@ D &†>@ D &†>@ D &†>@ D &†>@ D&†>@D&†>@D&†>@D&†>@D&†>@D&†>@D&†>@D&†>@D&†>@D&†>@D&†>@D&†>@D&†>@D&†>@D~ {@ ~' F11]ADDD ʡEwr@  LLL 0.@  *j :@  VLJC@  ޘ{n'@  h3o @  ́cJ@  yhjW@   SK&@   ;?@   8$3@    'pf@  ' %mJ@DDD L/@  6@  w-!9@  N B@(  NSP@  NSP@  NSP@  NSP@  NSP@  NSP@  NSP@ ' NSP@DDDN1vi| N                4            7  >@   7 F -  dMbP?_*+%;M HP LaserJet M2727 MFP Series P8&C 4dXXA4DINU", 5CSMTJHP LaserJet M2727 MFP Series PCL 6InputBinFORMSOURCERESDLLUniresDLLESPRITSupportedTrueHPDocUISUITrueHPNUseDiffFirstPageChoiceTRUEResolution600dpiFastResTrueHPPrintInGrayScaleTrueEMFSpoolingforPLSwoMopierTrueCollateOFFOrientationPORTRAITHPOrientRotate180FalseDuplexNONEPaperSizeA4HPEnableRAWSpoolingTrueMediaTypeAUTOColorModeMonoEconomodeFalseTextAsBlackFalseTTAsBitmapsSettingTTModeOutlineHPEnableGrafitCompressionTrueHPRequestObjectTagDumpFalseHPRequestNullStripCommandFalseHPHybridRenderSwitchHPHybridPDLHPManualDuplexDialogItemsInstructionID_01_FACEDOWN-NOROTATEHPManualFeedOrientationFACEDOWNHPOutputBinOrientationFACEDOWNPrintQualityGroupPQGroup_3HPDocPropResourceDatahpzhl072.cabHPLpiSelectionNoneHPColorModeMONOCHROME_MODEHPPDLTypePDL_PCL6HPPJLEncodingUTF8HPJobAccountingHPJOBACCT_JOBACNT_GROUPNAMEHPBornOnDateHPBODHPXMLFileUsedhpc27276.xmlHPEnableObjectTaggingTrueHPEnablePageTimerFalseHPSmartDuplexSinglePageJobTrueHPSmartDuplexOddPageJobTrueHPEnableNullStripsTrueHPEnableEfficientMonoFALSEHPEnableImageProcessingPathFALSEHPMonochromePrinterTRUEHPCallToWritePrinterRequiredTRUEHPMemoryManagerTrueHPGetCompressionRatioValue17MaxStripHeight64HPGetByteAlignedValueForWidth256HPGetDeltaRowHalfToneValue1HPPrintOnBothSidesManuallyFalseHPPaperSizeDuplexConstraintsA3HPMediaTypeDuplexConstraintsHEAVY_111_130GHPStraightPaperPathFalseHPPageExceptionsFileHPZPE072HPPageExceptionsLowEndHPPageExceptionsLowEndVerHPPageExceptionsInterfaceShowPageExceptionsHPPageExceptionsCoverInsertionPSAlignmentFileHPZLS072PSServicesOptionHPServiceFileNameEndHPSmartHubInet_SID_263_BID_514_HID_265HPConsumerCustomPaperTrueHPPreAnalysisTrueHPManualDuplexDialogModelModelessHPManualDuplexPageOrderEvenPagesFirstHPMapManualFeedToTray1TrueHPManualDuplexPageRotateDriverRotate IUPHxMKAg͋{khMZ|eMF5JP1JW~/9ZZ7{iOl -/3̆_ e%a@@-iCjm8zb@AA,G~H~3"uCzji{(bPՆҫVR4kH" ^0/n$`4.8mٓ^:ٺ=n|mpGfA+H(`Pؓ|Ge[V"<ʟJ]@ze-zCTJGTNʍ[-_:pnccXUd2OȾ)#Թo$.Tr3 OD!'WVH#RM+ݶuy[!䉴ь  Ô>s~y#ROd%iƏ>~G͎7~~.|\}:= }ɤ˥\+j,<" dXX??U} } }  }  }  }  }  }  x}  r-:@;;;;vvv v ; ; ; +@;;;;;;;;;;;;;;;;;; o:rrrrrrrrrrrs p q r  s0  tt tu tv tw tx ty tz  t{  t|  t}  t~  t t t t t t t t t t t t t t : u Jv!vǘd@ DD-vO}9泊@DDDD-v1ҫA DDDDv$d A  LLvv=2FA v珩@  v3y@  v׊23@  vl{of@  vClg@  v4@ v͚P8@ v +@ vtu@Bvvvvvvvvvv u Jv@@Zv7@Zv,@Zvvvvvvvvvvvvvvvvvvvvvv u J'vHP34@DZ5vX1@DZDZPv8Y@:DZDDDZDZ#vMh@ DZ#vD@ DZ#v @ DZ#v@l@ DZ# vvp5@ D Z# v+Vǰh@ D Z# vNi @ D Z# vq* P @ D Z# v@ D Z#vlޏ@ DZ#vcW@ DZ#vܗt=@ DZB u Jwn LLw@wѺ@wAr.@w f9@wvZ@wN@ wB@ w/Fo6@  wW*_@  w@{@m@  w);R@ wR6@ wJ@wv^`r@wwwwwwwwww u JvZv@ZvѺ@ZvMh@ DvD@ Dv @ Lv@l@  vvp5@  v+Vǰh@  vNi @  vq* P @  v@ vlޏ@ vcW@ vܗt=@ v v v v v v v v v v  u J  wHz.K@D  wHz.K@   L wHz.K@  wHz.K@   wHz.K@   wHz.K@   wHz.K@ D  wHz.K@   wHz.K@  wHz.K@  wHz.K@  wtu@DB  :    vZ v΂EP}@ Z vUpF@ Z vHz.K@ Z vHz.K@ Z vHz.K@ Z vHz.K@ Z  vHz.K@ Z  vHz.K@ Z  vHz.K@ Z  vHz.K@ Z  vHz.K@ Z vHz.K@ Z vHz.K@ Z vHz.K@ Z vHz.K@ Z v4G@ Z v Z v Z v Z v Z v Z v Z v Z v Z :    v D v@ D vѺ@ D vMh@   L vD@  v @  v@l@  vvp5@  v+Vǰh@   vNi @   vq* P @   v@   vlޏ@   vcW@  vܗt=@  vD v  v  v  v  v  v  v  vD v <rrrrrrrrrrrrrrrrrrrrrrrrrrr<rrrrrrrrrrrrrrrrrrrrrrrrrrr<rrrrrrrrrrrrrrrrrrrrrrrrrrr<rrrrrrrrrrrrrrrrrrrrrrrrrrr<rrrrrrrrrrrrrrrrrrrrrrrrrrr<rrrrrrrrrrrrrrrrrrrrrrrrrrr<rrrrrrrrrrrrrrrrrrrrrrrrrrr<rrrrrrrrrrrrrrrrrrrrrrrrrrr<rrrrrrrrrrrrrrrrrrrrrrrrrrr<rrrrrrrrrrrrrrrrrrrrrrrrrrr<rrrrrrrrrrrrrrrrrrrrrrrrrrr<rrrrrrrrrrrrrrrrrrrrrrrrrrr<rrrrrrrrrrrrrrrrrrrrrrrrrrr<rrrrrrrrrrrrrrrrrrrrrrrrrrr<rrrrrrrrrrrrrrrrrrrrrrrrrrr<rrrrrrrrrrrrrrrrrrrrrrrrrrr<rrrrrrrrrrrrrrrrrrrrrrrrrrr<rrrrrrrrrrrrrrrrrrrrrrrrrrrDrlLzlLa <<LQL2@@@@@@@@@@@@@@@@@ ;!;";#;$;%;&;';(;);*;+;,;< rrrrrrrrrrrrrrrrrrrrrrrrrrr<!rrrrrrrrrrrrrrrrrrrrrrrrrrr<"rrrrrrrrrrrrrrrrrrrrrrrrrrr<#rrrrrrrrrrrrrrrrrrrrrrrrrrr<$rrrrrrrrrrrrrrrrrrrrrrrrrrr<%rrrrrrrrrrrrrrrrrrrrrrrrrrr<&rrrrrrrrrrrrrrrrrrrrrrrrrrr<'rrrrrrrrrrrrrrrrrrrrrrrrrrr<(rrrrrrrrrrrrrrrrrrrrrrrrrrr<)rrrrrrrrrrrrrrrrrrrrrrrrrrr<*rrrrrrrrrrrrrrrrrrrrrrrrrrr<+rrrrrrrrrrrrrrrrrrrrrrrrrrr<,rrrrrrrrrrrrrrrrrrrrrrrrrrrD@@@@@@@@@@@@ r r  r  r  r  Z                >@  R     7 Sheet1Sheet3ThisWorkbook _VBA_PROJECT0  !"#$%&'()*+,-./123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ\]^_`abcdegijklmnoqrsuvwxyz{|}~9t#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et1" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD29W#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et3" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD29n#xME (SLSS<N0{00020819-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "ThisWorkbook" Bas0{00020P819-0C$0046} |GlobalSpacFalse dCreatablPredeclaIdTru BExposeTemplateDerivBustomizD2as *\G{000204EF-0000-0000-C000-000000000046}#4.0#9#C:\Program Files\Common Files\Microsoft Shared\VBA\VBA6\VBE6.DLL#Visual Basic For Applications*\G{00020813-0000-0000-C000-000000000046}#1.4#0#C:\Program Files\Microsoft Office\Office10\EXCEL.EXE#Microsoft Excel 10.0 Object Library*\G{00020430-0000-0000-C000-000000000046}#2.0#0#C:\WINDOWS\system32\stdole2.tlb#OLE Automation*\G{0D452EE1-E08F-101A-852E-02608C4D0BB4}#2.0#0#C:\WINDOWS\system32\FM20.DLL#Microsoft Forms 2.0 Object Library*\G{15CBEFF3-1949-45EE-BA75-1FD458A3595C}#2.0#0#C:\DOCUME~1\think\LOCALS~1\Temp\VBE\MSForms.exd#Microsoft Forms 2.0 Object Library.E .`M   E9 Sheet1014cdda8fe Sheet1t% Sheet3024cdda8fe Sheet3W%ThisWorkbook034cdda8feThisWorkbookn0%P07?WMOdX=@t@x@ G'CF|%0%Excel+`VBA`Win16~`Win32`Mac`VBA6#`̲996°.xls`stdole``MSFormsC`Sheet1` _Evaluate`Sheet3` ThisWorkbook|`Workbookk` Worksheet``    60* pHd̲996°.xlDsP@  =  EJ J< 9s@tdole>stdol@e h%^*\G{00020430-C 0046}#2.0#0#C:\WINDOWS\system32\e2.tlb#OLE AutomatioFn0MSForms>BSFFr@ms3ED452EE1-E08F-1 01A-8-02608C4D0BB4EFM20.DLL#Microdir[PROJECTwmfSPROJECT hSummaryInformation( psoft : ^ Object Library/;D1u00}#:0#k0 A15CBEFF3-1949-45EE-BA75-1F<8A3595C6DOCUME~1\think\L OCALSTemp\VBE\Sp.exd`;!.E .`M "9BSheet1*GBS@e@t1H2N HB1B%B,t"B+B3333WThisWorkbookGU@"T@9iWkbok@ 2 $ni"!ThisWorkbookThisWorkbookSheet3Sheet3Sheet1Sheet1ID="{FB8B8966-592B-11D6-A719-0050BABEFDF4}" Document=ThisWorkbook/&H00000000 Document=Sheet3/&H00000000 Document=Sheet1/&H00000000 Name="̲996°.xls" HelpContextID="0" VersionCompatible32="393222000" CMG="0604F804F80CFA10FA10FA10FA10" DPB="0C0EF20AFE11FF11FF11" GC="1210EC08F309F3090C" [Host Extender Info] &H00000001={3832D640-CF90-11CF-8E43-00A0C911005A};VBE;&H00000000 [Workspace] ThisWorkbook=110, 110, 547, 426, C Sheet3=0, 0, 0, 0, C Sheet1=0, 0, 0, 0, C Oh+'0 PXlx  aaathinkMicrosoft Excel@*CU@Q@_'՜.+,0xHP X`hp x ?A Cash Flow (without CERs)Cash Flow (with CERs)Financial ParametersDocumentSummaryInformation8tCompObjcERs CalculationTotal Cost ExpenseLoan and Payment'Financial Parameters'!_ftn1 'Financial Parameters'!_ftnref1 'Financial Parameters'!_ftnref2'Cash Flow (without CERs)'!b_7#'Cash Flow (with CERs)'!Print_Area&'Cash Flow (without CERs)'!Print_Area"'Financial Parameters'!Print_Area('Cash Flow (without CERs)'!Print_Titles  Χ FMicrosoft Excel Biff8Excel.Sheet.89q