ࡱ>  qdfh  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnoprstuvwxyz{|}~Root Entry F8 }Workbook0/3_VBA_PROJECT_CUR".,T:SVBA@Z0 \panebeljian Ba=8<.>/:1;=7 ThisWorkbook=; 8@"1[SO1[SO1[SO1[SO1[SO1[SO1[SO1[SO1ўSO1 [SO1$[SO1ўSO1ўSO1[SO1.@Times New Roman1ўSO1ўSO1[SO1 ўSO1[SO1.Times New Roman1.Times New Roman1.Times New Roman1[SO1[SO1[SO1[SO1 [SO1h8[SO1,8[SO18[SO18[SO1[SO1[SO1[SO14[SO1 [SO1[SO1 [SO14[SO1<[SO1?[SO1>[SO1 [SO+""#,##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;\-""#,##05""#,##0;[Red]\-""#,##07""#,##0.00;\-""#,##0.00A""#,##0.00;[Red]\-""#,##0.00e0_-""* #,##0_-;\-""* #,##0_-;_-""* "-"_-;_-@_-,'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-u8_-""* #,##0.00_-;\-""* #,##0.00_-;_-""* "-"??_-;_-@_-4/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_- 0;_D 0;_d 0.00_ 0.0;_d0.00;_d"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\) 0.0_  0.0% 0.00000_  0.0000_  0.000_  0.000000_ 0.00;[Red]0.000_  0;[Red]0 0.00000000_  0.0000000_  0.0;[Red]0.00.000;[Red]0.0000.0000;[Red]0.00000.00000;[Red]0.000000.000000;[Red]0.0000000.0000000;[Red]0.00000000.00000000;[Red]0.000000000.00_ ;[Red]\-0.00\  0;_ 0;_ 0.000%0.0_ ;[Red]\-0.0\ 0_ ;[Red]\-0\  0;_ 0;_0.0;_0.00;_0.000_ ;[Red]\-0.000\ 0.0000_ ;[Red]\-0.0000\  0.0000%0.00_);[Red]\(0.00\) 0;_ 0;_ 0;_ 0;_!0.000000000;[Red]0.000000000 0;_ 0.00000% 0.000000%                                     P P      !  " #a> , * $  %ff & ' (` + )       ) * +        8@ @ <@ @ 8@ @   @ @ @@ @@ - @ @ @ @ @ @ <@ @ <@ @    <@ @ <@ @ <@ @  <@ @ |@ @ ,  |@ @ , |@ @     8   <@ @ <@ @   |@ @ - 8  <  8  | 8@@  |@ @ 7 8@ @ 8@ @ 8@ @ |@@ < @  |@ @ x@ @ , |@ @ 8@  |@ @ @ @ <@ @ x@ @ X  8@ @ <@ @  1<@ @ x@ @  x@ @ ,  |@ @ , @ @ @@ 8 8 @ @ @ |  @ @ @ @ @ 8@ @ x x |@ @   |@ @  |@ @  x@ @  @ |@ @  @ @ @ @ x@@   |@@  |@@  |@ @ x@@ , x@ , x @ , x@ , 8 x@ , x@ @ - x@ , @ @ <@ @ 8 p 8@@  x@ |@ @ . |@@  | @ |@ @  <@ @ |@ @ , @ @, @@ ,    < x@ @ |@ @ - x@ @ - 8   | @  8  8 | |         8@ @  |@ @ ,  |@ @ , <@ < @ |@ @ - <@ @ |@ @ ,  |@ @  <@ @  |@ @ , |@ @ - <@ @ |@ @ , |@ @ |@ x@  |@ @  1|@ @ \ |@ @ - x@ @  |@ @  |@ @  |@ @ x@@ - < <@ @     x@ 8@@ 8@ x@ @ x@ @  |@ @  X 1<@ @ 1<@ 8@@ 8@@  8@ @ x@ @ x@@ 8@ @ 8 8@  <@ 8@ 8 @ 8@ @     |@ @ - <@ @ |@ @ ,  !<  ! 8@ @ 8@@ 8@ @ |@ @ , |@ @ , |@ @ |@ @ <@ @ |@ @    ! |@@  | @   |@@ 0 @ @ @, @@   8@@ 8@ 8@ @ 8@ 8@ @ x@@ , x@ , x @ , 8@ @ 8@ 8@  |@ @  |@@  |@  | @ x   8@@  8@  8@  8 @  8@ @  8@ 8@ @ 8@ 8  x@ @ ,@|@@ ,@|@ ,@|@  8@ @ x@ @ , 8@@ 8@ 8 @ |@@ |@ | @ 8@ 8@@ 8@ 8 @ 8@ 8 8 )x@ @ )x@ x@ x @ x@ x @ 8@ 8 @ 8@ 8 8 8@ 8 8 8@ @ 8@ 8@ @ 8@ @ x@@ - x@ - x @ - x@ @- x@ - |@@  | @  |@@ | @ x@@  x @  |@@  | @  1@ @ 1@ 1@ x@ @ , x@ @  @ 1|@ @ 1|@ 1|@ x@@ x@ @ x@ x@  8@ @  <@@ <@ < @ <@@ <@ < @  8@ @  8@  8@ 8@ @ 8@  @@ @  @  @ @ @  8@ @ @ @ @ @   8@@ 8@ 8 @   1<@ @ 8@ @ 8@      8 8@ @ ||O`V}A} 000_)ef[$ -}A} 000_)ef[$ -}A} 000_)ef[$ -}A} 000_)ef[$ -}A} 000_)ef[$ -}A} 000_)ef [$ -}A} 000_)L[$ -}A} 000_)L[$ -}A} 000_)L[$ -}A} 000_)L[$ -}A} 000_)L[$ -}A} 000_)L [$ -}A} 000_)23[$ -}A} 000_)23[$ -}A} 000_)23[$ -}A} 000_)23[$ -}A}  000_)23[$ -}A}! 000_)23 [$ -}-}# 000_)}A}$ 000_)[$ -}A}% 000_)?[$ -}A}& 000_)23[$ -}-}' 000_)}A}( 000_)[$ -}A}* a000_)[$ -}U}+ 000_)[$ -##0.}}. }000_)[$ -##0.??_- _ }}/ 000_)[$ -???##0.?????_- ???_ ???}-}0 000_)}-}1 000_)}A}2 }000_)[$ -}A}5 000_)[$ -}A}6 000_)[$ -}A}7 000_)[$ -}A}8 000_)[$ -}A}9 000_)[$ -}A}: 000_) [$ -}A}; e000_)[$ -}}< ???000_)[$ -???##0.?????_- ???_ ???}}= ??v000_)̙[$ -##0.??_- _ }x}?000_)̙[$## ?? _ }(}0 000_)}(}1 000_)}(}2 000_)!20% - :_eW[r 1O20% - :_eW[r 1 ef %!20% - :_eW[r 2O"20% - :_eW[r 2 ef %!20% - :_eW[r 3O&20% - :_eW[r 3 ef %!20% - :_eW[r 4O*20% - :_eW[r 4 ef %!20% - :_eW[r 5O.20% - :_eW[r 5 ef %!20% - :_eW[r 6O220% - :_eW[r 6  ef %!40% - :_eW[r 1O40% - :_eW[r 1 L %!40% - :_eW[r 2O#40% - :_eW[r 2 L湸 %!40% - :_eW[r 3O'40% - :_eW[r 3 L %!40% - :_eW[r 4O+40% - :_eW[r 4 L %!40% - :_eW[r 5O/40% - :_eW[r 5 L %!40% - :_eW[r 6O340% - :_eW[r 6  Lմ %!60% - :_eW[r 1O 60% - :_eW[r 1 23 %!60% - :_eW[r 2O$60% - :_eW[r 2 23ٗ %!60% - :_eW[r 3O(60% - :_eW[r 3 23֚ %!60% - :_eW[r 4O,60% - :_eW[r 4 23 %! 60% - :_eW[r 5O060% - :_eW[r 5 23 %!!60% - :_eW[r 6O460% - :_eW[r 6  23 %"~vRk #h+h I}% $h 1=h 1 I}%O %h 2=h 2 I}%? &h 3=h 3 I}%23 'h 4/h 4 I}%(]5]  %8^ĉ)c*}Y5}Y  a% +Gl;`GGl;` %OO,'^- '^[0] .{o{  }% /hgUSCQ $ ]vc ?lʑ^ lʑ  XTableStyleMedium9PivotStyleLight16`Investment PlangSummary of Indicators Cash Flows Cost expense0 Undistributed Income"1Plan for Repayment of LoanRepayment of PrincipalnApplication of Fund0 Balance sheetSensitivity AnalysisVV    ;-  ;-   ;  ;  ;  ;  ;  ;  ;  ;gf^fH($"   @h,  j  K 3 A@@   #Appreciation rate of owner's equity 7Appreciation rate of assets 7Contribution rate to society 7Table 10 7*Total lnvestment - without CERs Revenues  71Statement of Sensitivity Analysis and Calculation 7Fluctuate indexes 7Table 1 7No. 7AGeneral loss in Transmission and Transformation of electricity(%) 7Table 2 7Basic parameters 7 Income tax 7Basic parameters 7"Profits available for distribution 7(1) 7(2)(3)(4)-5% 7-10% 72.1.12.1.21.2.1 71.2.2 72.2.1 7FIRR 71.1 71.2 71.4 71.4.1 71.4.2 71.51.71.81.92.1 72.1.1 72.1.2 72.2 7N 7 N 71.1.11.1.22.1.3VN 7(N) 7(N) 7( N) 7(V) 7N 72.1.1 72.1.2 72.2.1 72.2.2 72.2.32.2.42.2.52.2.61.6 71.1.1 71.1.2 72.2.1 72.2.2 7* 72.3 71.32.42.52.2.72.2.3 7FIRR 7* 7 1 7 2 7 3 7 4 7 5 7 6 7 7 7 8 7 1 7 2.1 7 2.2 7 2.3 72.6 72.7 72.8 72.8.1 72.8.2 72.9 72.1.4No. 7Items 7Total 7 Station Type 7Power A 7Power B 7Power C 7Power D 7#Number of installed generator(Unit) 7unit installed capacity(kW) 7Installed capacity(kW) 7 Annual utilization hours(h/year) 7 Power generation (10000kWh/year) 7Effective power factor(%) 7(Effective power generated(10000kWh/year) 7%Rate of power consumption by plant(%) 7Power supply(10000kWh/year) 7$Sales of electricity (10000kWh/year) 76Annual revenue from electricity sales(10000 yuan/year) 79Services Income(include subsidy income) (10000 yuan/year) 7Unit 7indexes 7Remarks 7Calculation Basic parameters 7Calculation Period 7year 7 1.the Construction period 7 2.The operating period 7 Depreciable life of fixed assets 7" 1.Formation rate of fixed assets 7> 2.Residual value rate of fixed assets after depreciation 7% 3.Depreciation rate of fixed assets 7Rate on long-term loan 7Rate on short-term loan 7.Investment in construction and Sources of fund 7Total dynamic investment: 7ten thousand yuan RMB 7 1.dynamic investment 70 2.Interest incurred during construction period 7 3.Floating capital 7 Financing 7Self-raised capital 7 1.Used as current funds 7 2.Used for Station building 7 3.Used for auxiliary project 7E 4.Used for Interest incurred during construction period Payment 7Long-term loan 7 1.Loan for Station building 7 2.Loan for auxiliary project 7 3.Interest on long-term loan 7-Interest incurred during construction period0 7Short-term loan 7Used for floating capital 7 Power Stations Investment per kW 7yuan RMB per kW 7 Cost ration 7Payroll and Employee welfare 7 1.Number of employees 7Person 7 personnel 7Person per MW0 7 2.Annual average payroll 7yuan RMB per year 7 Total wagge 7 3.Employee s insurance 7 Propotion account for total wage 7 4.Welfare fund 7 5.Education fund 7 6.Housing Provident Fund 7 7.Labor union funds 7!Operation and maintenance expense 7* 1.Cost of overhaul(including subproject) 7 2.Cost of materials 7 3.Other expenses 7" 4.subproject maintenance expense 7stipulation cost 7 1.Water charges 7#According to the electricity sales0 72 2.Cost on operation and maintenance of reservoir 7# 3.supporting funds for immigrants 7pay 7years0 7 4.insurance for fixed assets 7 5.Amortization costs 7amortize 7Rate of loss/gain 7Sales tax And surcharges 7  1.VAT rate 7% 2.Additional urban construction tax 7 3.Education surcharges 7Income tax rate 7Reserves 7 welfare funds 7Calculation indexes 7=Total Investment Accumulated net cash flows after income tax 7>Total Investment Internal return rate of full investment(FIRR) 70Total Investment investment recovery period (Pt) 74Years for repayment of loan during production period 7Interest coverage rate(ICR > 1) 7Debt coverage ratio(DSCR > 1) 7&Total return on total investment (ROI) 7-Rate of earnings on Self-raised capital (ROE) 7Break even point(BEP) 7Note 7Unit: 10000 yuan RMB 7Construction Period(years) 7Total dynamic investment 7Total static investment 7,Interest incurred during construction period 7Floating Capital 7Finance 7Used for current funds 7Used for Station Construction 7Used for auxiliary project 7>Used for Interest incurred during construction period Payment 7&Capital for Station Construction loan 70Capital for Auxiliary Project Construction loan < 7$Interest on construction period loan 7Capital for short-term loan 75the dynamic investment original value of fixed assets 74the Static investment original value of fixed assets 7"the original value of fixed assets 71.Original value of fixed assets=investment of fixed assets+interest incurred during construction period-investment in intangible assets and deferred assets0 72.short-term loan is used for floating capital,and the interest was considered from the first operating years. Furthermore, the floating capital donit constitute fixed assets0 73.the interest for long-term loan was considered half in the same year of loan, and the next year is considered as a whole year0 7l4.Long-term loan for Auxiliary Project Construction will be paid binding with loan for station construction0 7Table 3 7Operation period(years) 7Basic parameters 7Installed Capacity(kW) 7Sales of electricity (10000kWh) 7Grid price(yuan/kWh) 7cash inflows(CI) 7Income of saling power 7'Services Income(include subsidy income) 7(Residual value of fixed assets recovered 7Floating Capital recovered 7 Other(CERs) 7Subtotal of cash inflows 7cash outflows(CO) 7,Investment in fixed assets(Total investment) 7"Floating Capital(Total investment) 7Annual Operating Cost 7Maintain Operating Investment 7Subtotal of cash outflows 7 Net cash flows before income tax 7,Accumulated net cash flows before income tax 7Net cash flows after income tax 7+Accumulated net cash flows after income tax 7Net financial present value 7Discount factor(Ic= ) 7Net present value FNPV= 7Financial IRR (FIRR after tax) 7Discount factor(i= ) 7DCalculation parameters for static investment recovery period (years) 7(Static investment recovery period(years) 7Financial IRR(FIRR) 7Table 4 7Sales of electricity(10000kWh) 7Operating cost 7Payroll 7Employee welfare 7 1.Employee s insurance 7 2.Welfare fund 7 3.Education fund 7 4.Housing Provident Fund 7 5.labour union funds 7 3.Other expenses 7" 4.subproject maintenance expense 7 Water charges 7Cost operation And maintenance 7supporting funds for immigrants 7insurance for fixed assets 7'Depreciation cost(including subproject) 7+ Of which: static assets depreciation cost 7Loan interest as cost 7Amortization costs 7Total Cost expense 7Operating cost(RMB Yuan/ kwh) 7Composite cost(RMB yuan/kWh) 7 1.Fixed cost(RMB yuan/kWh) 7 2.variable cost(RMB yuan/kWh) 7Table 5 7'Financial income(RMB ten thousand yuan) 75Total cose of power generation(RMB ten thousand yuan) 7Sales tax And surcharge 7VAT 7!Additional urban construction tax 7Education surcharge 7 Total profit 7%Compensation for the previous deficit 7Taxable income 7Reserves and welfare funds 7Maintain Operating Investment 7Undistributed profits 7!Accumulated undistributed profits 7note: 7 1. profits before tax 7/ 2.profits before depreciation amortization tax 7 3. net profits after tax3 7  4.total contribution to society 7earning power of real assets 7Rate of profit and tax payments 7profit-cost ratio 7profit and tax capital ratio 7cost-profit ratio 7Table 6 7/Base of depreciation cost for repayment of loan 78Residual value after depreciation(including differences) 74Factor of depreciation cost for repayment of loan(*) 71Depreciation cost available for repayment of loan 7Used for repayment depreciation 7Undistributed Profits 7%Base of profits for repayment of loan 7*Factor of profits for repayment of loan(*) 7Used for repayment profit 7 Other (CERs) 7Total cost used for repayment 7 1.principal1 75 2.interest(all interest will be calculated as cost) 7  3.balance 7Table 7 7ALong-term loan and repayment of principal and payment of interest 7Beginning bal. of loan 7  Principal 7 Payment of interest 7@Repayment of principal and payment of interest in current period 7Ending bal. of loan 7BShort-term loan and repayment of principal and payment of interest 7%Sources of fund for repayment of loan 7'Profits available for repayment of loan 7Interest included in cost 7 Plan years for repayment of loan 7,Repayment of loan in the end of current year 79Accumulated repayment of loan in the end of current year 7<Years for repayment of loan ( including construction period) 7Interest coverage rate (ICR) 7Debt coverage ratio(DSCR) 7Table 8 7Sub-total of fund sources 7Profit on sale 7Depreciation cost 7Amortization of cost 7*Investment in fixed assets(long term loan) 7/ Capital(paid up capital,including subproject) 7 Loan(financing) 75Loan and interest incurred during construction period 7 Interest income included in cost 7floating capital recovered 7 Sub-total of application of fund 7Investment in fixed assets 7.Capital (paid up capital,including subproject) 7(Interest paid during construction period 7floating capital 73Provision of reserves and legal public welfare fund <7%Payment of interest on long-term loan 7Repayment of long-term loan 7&Payment of interest on short-term loan 7 surplus funds 7Accumulated surplus funds 73 1 Remaining depraciation cost after loan repayment 7* 2 Remaining benefits after loan repayment 70 3 Remaining other benefits after loan repayment 7Table 9 7Value at the ending period 7Asset 7Total of floating capital 7Floating capital 7the project on constructing 7net value of fixed asset 7#Intangible assets & Deferred assets 7&public welfare fund and a reserve fund 7*Balance Sheet & Owner 's Equity(2.1 + 2.2) 7 Balance Sheet 7Total Long-Term Liabilities 7.Total short-Term Liabilities(floating capital) 7Owner 's Equity 7#self-raising of funds(fixed assets) 7'self-raising of funds(floating capital) 7capital reserve 7unappropriated profits 7other income(CERs) 7Assets Liabilities Ratio(LOAR) 7Owner 's equity 7the rate of total value 7!Just for calculation of other tax 7=(excempt for the first 2 years,and half for the next 3 years) 7ten thousand yuan RMB/year 7based on fixed assets 7'Grid Price(tax excluded) (Yuan RMB/kWh) 7Summary of Indicators 7Investment Plan 7Cash Flows(Total Investment) 7 Cost expense 7Undistributed Income 7Plan for Repayment of Loan 7;Statement of Repayment of Principal and Payment of Interest 7 Statement of Application of Fund 7 Balance sheet 7!Statement of Sensitivity Analysis 7) 7Period calculation parameters 71st 72nd 73rd 74th 7Basic parameters 7State and UN tax rate 7%VAT and additional composite tax rate 7Period beginning 7 Period ending 7#Emission reductions per KWh (t/KWh) 7)Annual emission reductions of CO2(tons/y) 7Unit return (RMB Yuan/t) 7 Annual income 7Income after state and UN tax 7Income after VAT and surcharges 7Income after income tax 7Period of CERs income (years) 7 Total income 7 Grid price  7Static total investment 7Annual Operating Cost 7 1.Cost of overhaul 7According to the revision of Economic Evaluation Code for Small Hydropower Project(SL16-95),publised by the Ministry of Water Resources of the People s Republic of China, the effective power factor can be estimated according to the adjustment capacity of the reservior, for hydropower project with adjustment capacity,the effective power factor of 0.8^1.0 is accepetable, thus the 95% for the proposed project is conservative. 7Annual power generation 7FIRR 7Z \]a^:_b_C`k#aKa5b]b&cd e g hj0lX)nQ|op|rtEtuRwzx|z}am ׆ DP FRҌIU5A^j)5|$_M we ccB  /  dMbP?_*+% &C&P+2 &M&d2?'M&d2?(\.?)~?MKyocera Mita KM-3035 KX d,,dPcK/ 4 ****4 ****00000000L -L -dd ? ?XX0J,X< dPcKP/0dPcK'/dPcK N/:g[ 1" P ,, `?M&d2?&d2U} \} &Z}  Z}  Z} Z}  Z}  Z/  ,@ ,@ ,@ ,] ,] ,] ,] ,] ,] ,] ,] ,] /] ,],]/],],],]X]X]/@/@/@/@,@@,@,@,@ ,@  ......b[[[ - - )] )^ %_ %''( **&7~?!Z  BL~@6DZ Z B% BW~@ADZ Z Z B% B~@ D~ i? j#k{G@- %#WGz)@ %h#Wq= c@ %h#Wףp=*@ %h#W\@ %hD? h#kHz/@ %-W@@ D D DD-W= ףp]@ D D DD-W(\@ D D DD-WQ@D D DD~ D^@ h#k33333@ %!W(\b@ DD!W= ףp~@ DD!WGz$@  DD!W ףp="g@ DD@@ ~ D@`@ h#kD@ %!W D D!W D D!W( D D!WD@ D D~ D@ h k{G@   -) WGz)@ $ $$B) Wq= c@ $ $$B) Wףp=*@$ $$B) W\@ $ $$B ~ D@j@ h k ףp=˵@  # Wu@  % # W(\@  % # WW@  % # W{@  %   D h k(@  U D  U   L U  U(@    D h k ףp=@   Uu@UiA UW@~ U@  D, h k  UD  U  U  U   D\ k WWWWD@ hk1@  #WGz @ %#Wq= @ %#Wq= c9@  %#WQ@ % D h!C1@ D D Wu@W4'W(W@~ WA D7 #k %UD UD UD UD  DG hk33333@ .C(\b@DDZ;C= ףp~@%%DDBZDCGz$@.%%DDBZVC ףp="g@$@%%%DDBZZ iffffff@ hk<@ UD UD UD U<@ /////// + *C{G@DDZ*CGz)@DDZ*Cq= c@DDZ*Cףp=*@DDZ-C\W@DDDD, #CHz/@  DZ#C@@ DZ#C= ףp]@ DZ#C(\@ DZ-CQ@DDDD####  $$$$$$A P $$$$$$A P $$$$$$AP $$$$$$APAAAAAAA @"DNo.>DItems>DTotal        ~ @           !!" Dvl2.J#{OX<8.. Zb! ,@" ,@# ,@$ ,@% ,@& ,@' ,@( ,@) ,@* ,@+ ,@, - . ! !! !!" " """? @.@" # ###@,@5@# $ $$$(\@ (Z$@@$ % %%!%( @  D&D$=%Y @'D$D&D$ B=%Y @%'D$D&D$ B=%%'D$D&D$ B% ~ &? &&&aAaAaA& ~ '@ '' ~ (@ ((W( )AD"D#D$B$D&D'' BW()AD"D#D$B$D&D'' BW()AD"D#D$B$D&D'' BW()AD"D#D$B$D&D'' B( ~ )@ ))1) *D(DD1)*D(DD1)*D(DD1)*D(DD) ~ *@ ***(+**+LL*+**+**+** ~ +@ +++(,*+,*+,*+,*+ ~ ,@ ,#, % %,,i,  ,SD"D#D$D&D'B$D#D" Bi, -SD"D#D$D&D'B$D#D" Bi, -SD"D#D$D&D'B$D#D" Bi, -SD"D#D$D&D'B$D#D" B, ~ - @ -#-  %--!- - D+D,!-% D+D,!-( D+D,!-( D+D,- . _ 4VVqZ8      $   B   B                K  (  *   +   ,  .  /           00$ %  - PHi 0(   >@UU ''% !!7 Sheet3b(b(,,,ggD   lsJ  dMbP?_*+%,2&C&P &M&d2?'M&d2?(\.?)~?MAdobe PDFS 4P,,A4PRIVB ''''0P4(FF0EBDAStandard" P ,, `?M&d2?&d2U} @} ,A}  @} @}  @} @}  @}  @} [@} @} @} @} @l@x@,@,@,@,@,v,v ,v ,v ,v ,v wv/,v,v,v/vxv,@,@,v,v,@,@,@/@,@,@,@x@ ,@  ....... W W^ W_ T`UUUV XXX a b TcV d aJ e#r@S %~ @]^b fr~ @]^c Hgr@4 -!r@H DD!r  DD![ DD\!r  DD zK uh%rh@ D D'~ h@YZ z ui Wh@( % Wh@ RDD'% WDD' [\% W DD'  zL uj! mffffff?  D D ~ W@    0  z uk W,@(! W,@ / D D ! W  D D  ! W  D D  1 zM ul( m~jth? .D D D  ~jth?  1 z um W(\@($& W(\@ D D & WD D  & WD D  2 N  (m D DD ~ _`z unW(\@(&W(\@ D D&WD D [\&WD D zO D~! o_? + DD o_?YZ zP Do@(!W(\@  DD!W  DD [\!W DD zQ pW)~ YZSSSSSSSS ] ^ q r Ts UUV 3 t R pu Pv!A@ DD3333z DwQ~ @3333z DxQ~ >@3333 zK Dy,~ 9@3333z DzB~ ?3333z {B~ 3333z D|B{Gz?E D3333 zL D}BH}?3333 zM D~BV/?3333SSSSSSSS n( } nn4444Dl2JRcBezhe[V2aBBFBBWJJ!,@"/@#,@$,@%,@&,@',@(,@),@*/@+,@,,@-,@./@/,@0/@1x@2,@3,@4,@5/@6,@7,@8,@9,@:,@;,@<,@=,@>,@?,@@,@ !zR !h !+!C{G@0Z!3333"z "h"Q"CHz/@ Z"R333#z #h#Q#C33333@,Z#3333$z $h$Q$CD@Z$3333 %zK %h%Q%C{G@hZ %3333 &zS &D&Q&C ףp=˵@"Z &3333'z 'D'Q'C(@Z '3333(z (D(Q(C ףp=@&Z (<HHI)z )D)Q)C-Z )JKKL*z **QCJKKL +zT +D+Q+C1@!Z+JKKL,z ,D,Q,C1@%Z,JKKL-z -D-Q-C5Z-MNNO.z .D.Q.C33333@Z .R .333 /zU /D/,/C<@Z  /3 /3330z 0D 020C(\@#D!D)D-D'0R3331SSSSSSSS 2n) 2}2nndddd 3R 3u3{{33334 4u 4{~ 4R@ 4@+4Gz? D4DA 4D4E5 5u 5~ 5p@ 5+5V@TD4D5'A 5F5G6 6H6B~ 68@ 6B 6BBB7 7H7B7Q?7CCCC8 8H8B~ 8Q8lS$;Total welfare %6:@d@@%0@+Total welfare 50.5%0 8lll9 9H9B~ 9(@9llll: :H:B~ ::mmmm ;K ;H;B{3333< <H<B~ <?<3333= =H =+~ =@m=3(8WD= BRMB @D=@@  yuan per KW0@B'RMB 5 yuan per KW0 =333> >H>,~ >(@m>3P=WD> BRMB @D>@@  yuan per KW0@B)RMB 12 yuan per KW0 >333?z ??B~ ??3333 @L @H@B{3333Dl]UUUYYUUU.YUUaen22NFBB2BBA,@B,@C @D,@E,@Fx@G,@H,@I,@J,@K,@L,@M,@N,@O,@Px@Q,@RH@S,@T,@U,@V,@W,@X,@Y,@Z,@[,@\,@A AD A+~ A A< A==>B BDB;BMbP?B?@@AC CD C~ C@w@ C~ C$@ CCD DDD~ D? D5} D667E ED E|PE:D %ZZZDEB E~ E E6E7~ F8F999999: Gn- G}Gnn4444 HR HDHB2HT9m4?DIDJDIDKH3333I IDIB~ I1@ I3z I333J JDJB~ J@J3333K KDKB~ K@K3333 LK LDLB~ L@@ L L6{ L67 ML MDMB~ M$@M3333 NM NDNB~ N@N3333 ONQOD>;Profits payable(capital@DOd@@%)@Profits payable(capital0%)OB~ OO5667PSSSSSSSS Qn. Q}Qnn4444 RgJ R RR\2 gZ !TRkPO>Discount factor Ic = @Z d@@ %0@5Discount factor Ic = 8 %0 RkkkSh SeS{;Sm (%Z' :+BSjDDE Thf{Tmnʱ?'ZTjDDEUi Ui UPvUR,@ VZ*UjDDE VK VDV,VC@ WZ VjDDE WL WDWBWCGz@ XZ !W5667 XM XDXBXCGz? [Z "X3333 YN YDYBYTS㥫? RZ"Y3333 ZO ZDZBZT|a2U? UZ#Z3333 [P [D[B[T~8gDi? YZ$[3333 \@\=======< RFhN&2nNBB^FF2sCYYYYYYYg,@h,@k,@&g@DgD`&g,@gDgD`&gh@gDgD`&g:@gDgD`&g @gDgD`hnʱ? ZZ0hsF? h6hh ? h7d? hhnʱ? hhjq? hh!@UU  XXXRR$$8:<<//00\\RUUUVVZZYYSS[[UVTTQQWWPPST""##!!  OOMMNN!/..11KK??>>674455(-%%''&&22@@IIFFABABLL =>33HHJJGGDDEE;;==7W ,ghg'Y@%:D#D#Z B$ D# BP%&:D$D$Z B$ D$ BP&':D%D%Z B$ D% BP'(:D&D&Z B$ D& BP():D'D'Z B$ D' BP)*:D(D(Z B$ D( BP*$:D)D)Z B$ D) B o Dr@$ZrZrZrZr@%Zr@Zr@Z r@Z  r@ Z  r@ Z  r@ Z  r@ Z r@ Zr@Zr@Zr@Zr@Zr@Zr@Zr@Zr@Zr@Zr@Zr@Zr@Zr@Zr@Zr@Zr@Zr@Z r@Z !r@ Z!"r@!Z"#r@"Z#$r@#Z$%r&Z%&r'Z&'r(Z'(r)Z()r*Z)*rZ*S D#CffffjA  %*WZWZW%ZW@ZW(\@ ZW(\@ $Z W(\@ Z  W(\@  Z  W(\@  Z  W(\@  Z  W(\@  Z W(\@  ZW(\@ ZW(\@ ZW(\@ ZW(\@ ZW(\@ ZW(\@ ZW(\@ ZW(\@ ZW(\@ ZW(\@ ZW(\@ ZW(\@ ZW(\@ ZW(\@ ZW(\@ ZW(\@ ZW(\@ Z W(\@ Z !W(\@  Z!"W(\@ !Z"#W(\@ "Z#$W(\@ #Z$%W &Z%&W 'Z&'W (Z'(W )Z()W *Z)*W Z*S D! o_?  D DZZZ o_?Z o_? $Z o_? Z o_? Z  o_?  Z  o_?  Z  o_?  Z  o_?  Z  o_?  Z o_? Z o_? Z o_? Z o_? Z o_? Z o_? Z o_? Z o_? Z o_? Z o_? Z o_? Z o_? Z o_? Z o_? Z o_? Z o_? Z o_? Z o_? Z ! o_?  Z!" o_? !Z"# o_? "Z#$ o_? #Z$% &Z%& 'Z&' (Z'( )Z() *Z)* Z*~ D? DXCCCCCBCCCCCCCCCCCCCCCCCCCCCCCCCCCCBBBBBBB* D? D CGr-@(   -( C Z  C Z  C Z  C(\ե@ Z  C(\@ Z  C(\@ Z  C(\@  Z  C(\@  Z  C(\@  Z  C(\@  Z  C(\@  Z  C(\@ Z  C(\@ Z  C(\@ Z  C(\@ Z  C(\@ Z  C(\@ Z  C(\@ Z  C(\@ Z  C(\@ Z  C(\@ Z  C(\@ Z  C(\@ Z  C(\@ Z  C(\@ Z  C(\@ Z  C(\@ Z  C(\@ Z  C(\@ Z  C(\@  Z  !C(\@ !Z ! "C(\@ "Z " #C(\@ #Z # $C(\@ Z $ %C %Z % &C &Z & 'C 'Z ' (C (Z ( )C )Z ) *C *Z *~ D^@ D C*  WZ  WZ  WZ  WZ  W Z  W Z  W Z  W Z  W Z  W Z  W Z  W Z  W Z  W Z  W Z  W Z  W Z  W Z  W Z  W Z  W Z  W Z  W Z  W Z  W Z  W Z  W Z  W Z  W Z  W !Z  !W "Z ! "W #Z " #W $Z # $W $Z $ %W %Z % &W &Z & 'W 'Z ' (W (Z ( )W )Z ) *W *Z *~ D@`@ D R$ = M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'D Z  :  B= M 'D Z  :  B= M 'D Z  :  B= M 'D Z  :  B= M 'D Z  :  B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'D Z  :  B= !M !'D!Z  :! B= "M "'D"Z  :" B= #M #'D#Z  :# B= $R'D$Z  :$ B= %M %'D%Z  :% B= &M &'D&Z  :& B= 'M ''D'Z  :' B= (M ('D(Z  :( B= )M )'D)Z  :) B= *M *'D*Z  :* B~ Da@ D CD@ = M'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'D Z  :  B= M 'D Z  :  B= M 'D Z  :  B= M 'D Z  :  B= M 'D Z  :  B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'DZ  : B= M 'D Z  :  B= !M !'D!Z  :! B= "M "'D"Z  :" B= #M #'D#Z  :# B= $MD@ 'D$Z  :$ B= %M %'D%Z  :% B= &M &'D&Z  :& B= 'M ''D'Z  :' B= (M ('D(Z  :( B= )M )'D)Z  :) B= *M *'D*Z  :* B~ D? D C(  CCCC C $DZ" DZ# B$ :+DZ" DZ# B$ :+tDZ" DZ# B$ :+?DZ" DZ# B$ :+ """B C DZ" DZ# B$ :+DZ" DZ# B$ :+tDZ" DZ# B$ :+?DZ" DZ# B$ :+ """B C D Z" D Z# B$ :+D Z" D Z# B$ :+tD Z" D Z# B$ :+?D Z" D Z# B$ :+ """B C D Z" D Z# B$ :+D Z" D Z# B$ :+tD Z" D Z# B$ :+?D Z" D Z# B$ :+ """B C D Z" D Z# B$ :+D Z" D Z# B$ :+tD Z" D Z# B$ :+?D Z" D Z# B$ :+ """B C D Z" D Z# B$ :+D Z" D Z# B$ :+tD Z" D Z# B$ :+?D Z" D Z# B$ :+ """B C D Z" D Z# B$ :+D Z" D Z# B$ :+tD Z" D Z# B$ :+?D Z" D Z# B$ :+ """B C DZ" DZ# B$ :+DZ" DZ# B$ :+tDZ" DZ# B$ :+?DZ" DZ# B$ :+ """B C DZ" DZ# B$ :+DZ" DZ# B$ :+tDZ" DZ# B$ :+?DZ" DZ# B$ :+ """B C DZ" DZ# B$ :+DZ" DZ# B$ :+tDZ" DZ# B$ :+?DZ" DZ# B$ :+ """B C DZ" DZ# B$ :+DZ" DZ# B$ :+tDZ" DZ# B$ :+?DZ" DZ# B$ :+ """B C DZ" DZ# B$ :+DZ" DZ# B$ :+tDZ" DZ# B$ :+?DZ" DZ# B$ :+ """B C DZ" DZ# B$ :+DZ" DZ# B$ :+tDZ" DZ# B$ :+?DZ" DZ# B$ :+ """B C DZ" DZ# B$ :+DZ" DZ# B$ :+tDZ" DZ# B$ :+?DZ" DZ# B$ :+ """B C DZ" DZ# B$ :+DZ" DZ# B$ :+tDZ" DZ# B$ :+?DZ" DZ# B$ :+ """B C DZ" DZ# B$ :+DZ" DZ# B$ :+tDZ" DZ# B$ :+?DZ" DZ# B$ :+ """B C DZ" DZ# B$ :+DZ" DZ# B$ :+tDZ" DZ# B$ :+?DZ" DZ# B$ :+ """B C DZ" DZ# B$ :+DZ" DZ# B$ :+tDZ" DZ# B$ :+?DZ" DZ# B$ :+ """B C DZ" DZ# B$ :+DZ" DZ# B$ :+tDZ" DZ# B$ :+?DZ" DZ# B$ :+ """B C DZ" DZ# B$ :+DZ" DZ# B$ :+tDZ" DZ# B$ :+?DZ" DZ# B$ :+ """B C DZ" DZ# B$ :+DZ" DZ# B$ :+tDZ" DZ# B$ :+?DZ" DZ# B$ :+ """B C DZ" DZ# B$ :+DZ" DZ# B$ :+tDZ" DZ# B$ :+?DZ" DZ# B$ :+ """B C DZ" DZ# B$ :+DZ" DZ# B$ :+tDZ" DZ# B$ :+?DZ" DZ# B$ :+ """B C DZ" DZ# B$ :+DZ" DZ# B$ :+tDZ" DZ# B$ :+?DZ" DZ# B$ :+ """B C DZ" DZ# B$ :+DZ" DZ# B$ :+tDZ" DZ# B$ :+?DZ" DZ# B$ :+ """B C D Z" D Z# B$ :+D Z" D Z# B$ :+tD Z" D Z# B$ :+?D Z" D Z# B$ :+ """B !C D!Z" D!Z# B$ :+D!Z" D!Z# B$ :+tD!Z" D!Z# B$ :+?D!Z" D!Z# B$ :+ """B "C !D"Z" D"Z# B$ :+D"Z" D"Z# B$ :+tD"Z" D"Z# B$ :+?D"Z" D"Z# B$ :+ """B #C "D#Z" D#Z# B$ :+D#Z" D#Z# B$ :+tD#Z" D#Z# B$ :+?D#Z" D#Z# B$ :+ """B $C #D$Z" D$Z# B$ :+D$Z" D$Z# B$ :+tD$Z" D$Z# B$ :+?D$Z" D$Z# B$ :+ """B %C %D%Z" D%Z# B$ :+D%Z" D%Z# B$ :+tD%Z" D%Z# B$ :+?D%Z" D%Z# B$ :+ """B &C &D&Z" D&Z# B$ :+D&Z" D&Z# B$ :+tD&Z" D&Z# B$ :+?D&Z" D&Z# B$ :+ """B 'C 'D'Z" D'Z# B$ :+D'Z" D'Z# B$ :+tD'Z" D'Z# B$ :+?D'Z" D'Z# B$ :+ """B (C (D(Z" D(Z# B$ :+D(Z" D(Z# B$ :+tD(Z" D(Z# B$ :+?D(Z" D(Z# B$ :+ """B )C )D)Z" D)Z# B$ :+D)Z" D)Z# B$ :+tD)Z" D)Z# B$ :+?D)Z" D)Z# B$ :+ """B *C *D*Z" D*Z# B$ :+D*Z" D*Z# B$ :+tD*Z" D*Z# B$ :+?D*Z" D*Z# B$ :+ """BD aG/@($ #C % $$#C % $$#C % $$#C(\ե@ % $$#C(\@  % $$C(\@( $ -h C(\@(  C(\@(  C(\@(  C(\@(  C(\@( C(\@( C(\@( C(\@( C(\@( C(\@( C(\@( C(\@( C(\@( C(\@( C(\@( C(\@( C(\@( C(\@( C(\@( C(\@( C(\@( C(\@( C(\@(  C(\@( !!C(\@( ""C(\@( ##C(\@( $$C(\_@(&%C(%%%* -h&C(&%'C('%(C((%)C()%*C(*%\DDCCCCCMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMM*~ D@ DXCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCC*~ D@j@ DCHz/@  -(W@@ZW= ףp]@ZW(\@ZWQ@ZNlCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCC*D@ DCD@WZWZWZWD@ ZNlCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCC*Dffffff@ DCQ=@(C $ZC ZC ZCHzO{@ $ZCzG@ ZCzG@ Z CzG@  Z  CzG@  Z  CzG@  Z  CzG@  Z  CzG@  Z CzG@ ZCzG@ ZCzG@ ZCQ@ ZCQ@ ZCQ@ ZCQ@ ZCQ@ ZCQ@ ZCQ@ ZCQ@ ZCQ@ ZCQ@ ZCQ@ ZCQ@ ZCQ@ ZCQ@ ZCQ@ Z CQ@  Z !CQ@ !Z!"CQ@ "Z"#CQ@ #Z#$CQ@ $Z$%C %Z%&C &Z&'C 'Z'(C (Z()C )Z)*C *Z*~ Dn@ DCq= ף @( CZ CZ CZ CzGC@Z Cq= ףE@ Z Cq= ףE@  Z  Cq= ףE@  Z  Cq= ףE@  Z  Cq= ףE@  Z  Cq= ףE@  Z  Cq= ףE@ Z Cq= ףE@ Z Cq= ףE@ Z Cq= ףE@ Z Cq= ףE@ Z Cq= ףE@ Z Cq= ףE@ Z Cq= ףE@ Z Cq= ףE@ Z Cq= ףE@ Z Cq= ףE@ Z Cq= ףE@ Z Cq= ףE@ Z Cq= ףE@ Z Cq= ףE@ Z Cq= ףE@ Z Cq= ףE@ Z Cq= ףE@ Z Cq= ףE@  Z  Cq= ףE@ !Z !Cq= ףE@ "Z !"Cq= ףE@ #Z "#Cq= ףE@ $Z #$Cq= ףE@ Z $%C %Z %&C &Z &'C 'Z '(C (Z ()C )Z )*C *Z *~ D@ DC!W#ZW#ZW#ZWZWZWZ W# Z  W# Z  W# Z  W# Z  W# Z W#ZW#ZW#ZW#ZW#ZW#ZW#ZW#ZW#ZW#ZW#ZW#ZW#ZW#ZW#ZW#ZW#ZW#Z W# Z !W#!Z!"W#"Z"#W##Z#$W#$Z$%W#%Z%&W#&Z&'W#'Z'(W#(Z()W#)Z)*W#*Z*D aQ@(C@@($" -C= ףp]@(C(\@(C@(CQ`@(CQ`@( CQ`@(  CQ`@(  CQ`@(  CQ`@(  CQ`@( CQ`@(CQ`@(CQ`@(C(\B@(C(\B@(C(\B@(C(\B@(C(\B@(C(\B@(C(\B@(C(\B@(C(\B@(C(\B@(C(\B@(C(\B@(C(\B@(C(\B@(C(\B@( C(\B@( !C(\B@(!"C(\B@("#C(\B@(#$C(\B@($%C(%%%* -&C(&%'C('%(C((%)C()%*C(*% DD#W %$VCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCBBBBBBB*~ z@ D#W ףp%|@  %*!M@ DDM= ףp]($! LLM(\(MRA]@(MHz7@(MHz7@( MHz7@( MHz7@(  MHz7@(  MHz7@(  MHz7@( MHz7@( MHz7@(MHz7@(MQ?@(MQ?@(MQ?@(MQ?@(MQ?@(MQ?@(MQ?@(MQ?@(MQ?@(MQ?@(MQ?@(MQ?@(MQ?@(MQ?@(MQ?@( MQ?@(!MQ?@( "MQ?@(!#MQ?@("$MQ@(#%M(%%* LL&M(%'M(&%(M('%)M((%*M()%{ DWM@ D!MQw  DD!M ףp]  DD!MR  DD=M)\%n 'D DD BM0( 1$'L LL B Mףp=:`(  M\(  M ףp(  M뱖(  M̌(M)\µ(M ףp(MQt@(M(\æ@(Mp= @(Mffff@(MG@(M(\@(Mףp=@(M\@(M̜@(M= ף@(MGzd@(MQH'@(M(,@(M@(My@(Mq= k#@(  M)\]g@(!!MzO@(""MA@(##MR33@($$M ףp%|@(%M(&%1%*'L LL B&M('%'M((%(M()%)M(*%*M(%%~ D@ D #WQx[@ $* %*C ZC ZC ZC#ZC#ZC#Z C ףp=F@  Z  C{GL@  Z  C)\Q@  Z  CQd@  Z  C ףp=h@  Z CGz\k@ ZC(\n@ ZC= ףpq@ ZCQr@ ZC33333t@ ZCp= {v@ ZCUx@ ZC8z@ ZCzG%|@ ZCzG|@ ZCzG|@ ZCzG|@ ZCzG|@ ZCzG|@ ZCzG|@ ZCzG|@ ZCzG|@ ZCzG|@ Z C(\µ@  Z !C(\µ@ !Z!"C(\µ@ "Z"#C(\µ@ $"Z#$Cp= k@ $#Z$%C $Z%&C 'Z&'C 'Z'(C (Z()C )Z)*C *Z*~ z@ D#W(\G@ + %*M@( $$" LLM= ףp](M(\(MRA]@(MHz7@(MHz7@( MQݣ@($  M(\Bģ@($  Mffff檣@($  M\(@($  Mףp=@($ Mffff恢@($MQ8L@($M@($MHz@($MQ@($Mq= ףo@($MRk4@($MQ@($M)\u@($M)\@($M)\@($M)\@($M)\@($M)\@($M)\@($M)\@($M)\@($M)\@($ M(\#@($ !M(\#@($!"M(\#@(##M(\#@($$MQ@($$%M($%%%* LL&M($&%'M((%(M($(%)M($)%*M(%{ DBM@ D!MQw  DD!M ףp] ! DD!MR  DDM)\%n($1$'L LL BM0() M(\k() MHz('  MGzT('  Mףp=@('  M(\O&(' M(\(' M~('M('M(\@('Mfffff#@('MQɶ@('MGc@('MQ@('M(|@('MyF@('MR;7@('Mףp=:K@('M\8_@('Mz7s@('Mffff6@('MQ5@('Mq= 3@('M(\2@(' M(:@('!Mp= @(' "M@('!#M@('"$M(\G@('$%M(&%1%*'L LL B&M('%%'M('&%(M(''%)M('(%*M(')%\DDBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBB*D DXMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMBBBBBBB* w DXMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMBBBBBBB* B D~ m @Q Sk ? ;D #D DAQ BQ Sho? ;D #D DAQ BQ SAf? ;D #D DAQ BQ SQ?;D #D DAQ BW S y? AD )D DDAQ B S 0*?  K *#AL )LLLAQ B Sy&1?   S9#J?   Sı.n?   Su?   SHPs?   S`vOj?         !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcefghijklmnopqrstuvwxyz{|}~SOe?   Sn?   S<,?   SlV}?   S_L?   Sc]F?   S=yX?   S~jt?   Sho?   S ?   S\ Ac?   S:#J{/?   S㥛 ?   SX5;N?   SǺ?   S=U?   Sd]Fx?   S58EGr? !  !SZd;O? "  "S䃞ͪϵ? #  #S†W2? $  $S㥛 ? %  %S &  &S '  'S (  (S )  )S *  *S  Dl\uX egexcc c 1"m`x,gccESkMv`tx!+@"+@#+@$+@%+@&+@'+@(+@)+@*+@++@,+@-+.+/+@0@!B !D#!M\2  %!!*!MR+(%!!!$" LL!Mq= ף($!!MGz4(!!MzGU@(!!MQ@($!!M= ףp{@(!! M33333.@( !! MQ\@( !! MR묓@( !! M(\…@( !! MQ @( !!MHze@(!!MQ@(!!M(\@(!!M̌@(!!M@(!!MGzڂ@(!!MR7@(!!Mt@(!!Mq= ף|@(!!MzGmz@(!!M= ףpux@(!!M ףp=v@(!!MzGt@(!!Mףp= ks@(!!M33333q@(!!MQp@(!!M\(n@(!!M(\l@(!! MGze@( !!!MzGc@(!!!"M(\b@("!!#MzG!a@(#!!$M\(L`@(0!!%M(&!%!!%* LL!&M((!%!'M(&!%!(M()!%!)M(*!%!*M(!!% "w "DX"MMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMBBBBBBB*#B #D#VDl?Q#SV-?;D #D#DAQ BQ#SX?;D #D#DAQ BQ#S-1?;D #D#DAQ BQ#Sho?;D #D#DAQ BW#S]C?AD )D#DDAQ B#SS!uq? #K##*#AL )LLLAQ B# S?߾? ## S? ## SZd;O? ## S{Pk? ## SQ?##S#~j?##SzG?##S0L F%?##SI&†?##SX?##S0*?##SsA?##Sjt?##SZB>?##SI&†?##SH}?##S/$?##S o_?##SFx $?##SׁsF?##SQ?##SN@a?##S]m{? ## SDJ?!##!Svq -?"##"ScZB?####SHP?$##$S"~? %##%S &##&S '##'S (##(S )##)S *##*S%#$B $D#$MQk_@ &* %$$*$MQ($$$$" LL$M(\r(&$$M= ףP(&$$MHzgV@(&$$MHz@(&$$M= ףp@(&$$ M@(& $$ MHz.@(& $$ MzG@(& $$ Mףp= i@(& $$ MR@(& $$Mq= ף@(&$$MQ@(&$$M(\k@(&$$MGzL@(&$$M ףp=J@(&$$Mn@(&$$MQ@(&$$M(\@(&$$MQ@(&$$M)\`@(&$$Mq= ף~@(&$$MzG|@(&$$Mz@(&$$M= ףpy@(&$$MGzvw@(&$$MRu@(&$$M)\t@(&$$MGz4s@(&$$ MTm@(& $$!MzGqk@(&!$$"MzGi@(&"$$#M{Gh@(&#$$$MQg@(&$$$%M(&%$%$$%* LL$&M(&&$%$'M(&'$%$(M(&($%$)M(&)$%$*M($$%%w %D%VQ?Q%ScZB>?%;D #D%DAQ BQ%Sq?%;D #D%DAQ BQ%S1w-!?%;D #D%DAQ BQ%SBi?%;D #D%DAQ BW%S7A`?%AD )D%DDAQ B%Sd`TR?% %K%%*#AL )LLLAQ B% S(?% %% S9v?% %% Sk g?% %% SNё\C?% %% S+ h?%%%S"~j?%%%S(\?%%%SX?%%%Soŏ1?%%%SB?%%%Slxz,C?%%%SǺ?%%%SV-?%%%SaTR'?%%%Sx?%%%SZӼ?%%%S\m?%%%S&S:?%%%Sk+ݓ?%%%S{/L ?%%%SF_?%%%SUN@?%%%SH.?% %% SX?%!%%!So?%"%%"S>٬\?%#%%#SS!uq?%$%%$S' ?%%%%%S%&%%&S%'%%'S%(%%(S%)%%)S%*%%*S%%&w &D#&Q%^ !* %&&*&M{G!($&&&$" LL&M\d(!&&MHz(!&&MRQV@(!&&MQԜ@(!&&MQ@(!&& M{GἘ@(! && M\(@(! && M)\d@(! && MQ:@(! && M)\Ǒ@(! &&M ףp=o@(!&&Mp= _@(!&&MzG @(!&&MzG@(!&&M@(!&&MQ@(!&&Mףp= ]@(!&&MGzĂ@(!&&MQJ@(!&&MzG@(!&&Mq= ף~@(!&&Mq= ף |@(!&&MQ6z@(!&&MQx@(!&&Mףp= v@(!&&M ףp=fu@(!&&Mt@(!&&Mףp= r@(!&& Mףp= l@(! &&!M)\j@(!!&&"Mףp= h@(!"&&#MGzFg@(!#&&$Mףp= _f@(!$&&%M(!%&%&&%* LL&&M(!&&%&'M(!'&%&(M(!(&%&)M(!)&%&*M(&&% 'w '+#'R$@ * %''*'RRRR'R0ũ( '8''$.L L B$ , B'R ũ( '' R8ũ() '' R˩() '' R˩() '' R˩() '' R˩() ''R()''R˩()''R$@()''Ra()''R˩()''R˩()''R˩()''R˩()''R˩()''R˩()''R˩()''R˩()''R˩()''R˩()''R˩()''R˩()''R˩()''R˩()'' R˩() ''!R˩()!''"R˩()"''#R˩()#''$R˩()$''%R˩(''%8''%*.L L B$ , B'&Rǩ(('%''Rȩ()'%'(Rlũ(*'%')Rǩ('*'%'*Rǩ()%'% (xQ#(MHz@ ) %((*(MMMMD(MQǩ '.D D B$ $ B(Mǩ('(8(($.L L B$ , B( Mp˩( (( M(̩( (( Mf̩( (( M(̩((( M ̩(((Mfͩ(((M\Ω(((MHz@(((MPΩ(((M̩(((M ̩(((M$̩(((M(̩(((M,̩(((M(0̩(((M4̩(((M8̩(((M\<̩(((Mf@̩(((MD̩(((MQH̩(((ML̩( ((MP̩(!(( MQT̩("((!MX̩(#(("MQ\̩($((#M\`̩(%(($M\d̩('#((%M\h̩((&(%8((%*.L L B$ , B(&M\l̩(('(%('M\p̩((((%((M\t̩(()(%()M\x̩((*(%(*M\|̩(!(% )x,#)M ' %))*)MMMMD)Mp̩ (.D D B$ $ B)Mf̩(()8)) .L L B$ , B) M̩(( )) M̩(( )) M̩(( )) M̩(( )) Mz̩(( ))MHͩ(())M̩(())M(())Ma(()8))$.L L B$ , B)M̩(())M ̩(())Mz̩(())M=̩(())Mp̩(())MQ̩(())M̩(())MQ̩(())M̩(())M̩(())M̩(())M(̩(())M̩(())M̩(()) M̩(( ))!MG̩((!))"M\̩(("))#M3̩((#))$M3̩(($))%M3̩()&)%8))%*.L L B$ , B)&M3̩()')%)'M3̩()()%)(M3ͩ()))%))M3ͩ()*)%)*M3ͩ((%)%*y *D8*MR,@ *"%BD'D)AD(*q/* $'Construction period @D@@ year + Operation period @D'@A@@ years + |@D)@A@@|@D(@A@@ = @D*@A@@ years@ZWConstruction period 4 year + Operation period 10 years + |-948.5|2289.34 = 14.41 yearsT*rrrrrrrrs^^MMMMMMMMMMMMMMMMMMMMMBBBBBBB* +w +D>+gnʱ? +(D#D$D$D&AD%D#+t. D#dA@% + @D$@A@@ (@D$@A@@ + |@D&@A@@|)(@D%d@A@@ - @@D#d@@)% = @D+d@A@@%@:76.9% + 125.68 (125.68 + |-120.58|)(7 - 6.9)% = 6.95%T+uuuuuuuuv__MMMMMMMMMMMMMMMMMMMMMBBBBBBB* ,@Z,*- .. /#0nʱ? % %$B>$D3,IxeIeI)Dl $ n %!% $B      A  D& A  D% @ @  d  D     @ @ @         !! "" ## $$ %% && '' (( )) ** $                             ! !" "# #$ %*                                                 !!  ""  ##  $$ %*  $                 K N  [          ! !" "# #$    $  %%  &&  ''  ((  ))  **  $                                                        !  "!  #"  $#  $  $                 sit  lys      $    alc  ara           d    3rd    4      ram  7     an   rat  !  !"  "#ddi  #$mpo rat     gin  7    en   7    on  s p  /KW      mis  cti  2(t       re   Yu  7     l i  7    ! e a  "!e a  #"  $# %$nco  %%VAT  &&har  ''7  ((  ))aft  ** ta     CE  (y 7     in 7  ric   ota ent    A  rat    1.C   erh  7    r  t    i    m  a  o  e  S  H  o  r  (  9  b  !  "!e  #"s  $#f %%r &&u ''o ((  ))e **p  i h e    r b i   d o a m a y h e , h o r    !!t ""c ##t $$  %%t &&o ''a ((o ))^ **s  p eT s 9 r p e j s e v 7   po ati   7    le  yua   e 5  F inc en  yua  !! ""se  ##gen $$MB  and *  s t rch 7   ""! ##tio $$ co %%n t && ** *n s    tal   % pen r t us    abl    ser elf    ain ati men   ute    ccu ndi  pr 7 !! ""  ## $$1.  %%efo && ''/ ((rof ))e d on  ion 7  t p ter 7   tal tio ety  ""e  werR! ass ! 7! !  pr ! tax!  ! ! rof! ati! ! ! d t! l r! !!7! ##! &%rof! (& ! ''! ((ble! ))# # dep#  co # pay# %$oan# &%# '&R# ('alu# )(epr# *)inc% *ffe'   ' 4 ( tor( cia( fo( nt (  )( ( Dep(  co( ble( yme( n( ( Use( aym( cia( 7!( !( rib!( its!( !( B!( ofi!( pay!( oan( "!"( #"F"( $#proR( *repU*  lo* $7g+ h0 forPH00(  >@UUA 000** ++ '*') !*!*     7 Sheet2b(b(,,,ggDggh'h+h'h  (k  dMbP?_*+%, ! &C&P+7 &\.?'\.?(\.?)\.?MHP LaserJet 1020@j@j4 4XXd2?\.?~?xe@@v@j$p+SDDMHP LaserJet 1020 -(d" PXX `? `?&`U} F} &E}  F} * F} + F(++,@++x@+,@+,@+,@+,@+x@+,@ +,@ +,@ +,@ +,@ +,@+,@+,@+,@+,@+,@+,@+,@+,@+,@+,@+,@+,@+,@+,@+,@+,@+q+,q   ||||||||||  $%D Cost expense$ D Cost expense !$D Cost expense"* "%ZNo.>ZItemsa"ZTotal}g(ZConstruction Period(years) ~~~(!ZOperation period(years)  }(DOperation period(years)~~~~~~~~}@( DOperation period(years)~~~~~~~~ !}p(DOperation period(years)"~~~~~~~~* G?ZG@ZG@ZG@ZG?ZG@ Z G@ Z  G@ Z  G@ Z  G@ Z  G@ Z G @ ZG"@ ZG$@ ZG&@ ZG(@ ZG*@ ZG,@ ZG.@ ZG0@ ZG1@ ZG2@ ZG3@ ZG4@ ZG5@ ZG6@ ZG7@ ZG8@ ZG9@ Z G:@ Z !G;@ !Z!"G<@ "Z"#G=@ #Z#$G>@%Z$%G&Z%&G'Z&'G(Z'(G)Z()G*Z)*G $Z*  sK@$ZKZKZKZK@ZK@ZK@Z K@Z  K@ Z  K@ Z  K@ Z  K@ Z K@ ZK@ZK@ZK@ZK@ZK@ZK@ZK@ZK@ZK@ZK@ZK@ZK@ZK@ZK@ZK@ZK@ZK@Z K@Z !K@ Z!"K@!Z"#K@"Z#$K@#Z$%K&Z%&K'Z&'K(Z'(K)Z()K*Z)*K Z* s#JffffjA " %*J ZJ ZJ ZJ@ZJ(\@ ZJ(\@ Z J(\@ Z  J(\@  Z  J(\@  Z  J(\@  Z  J(\@  Z J(\@  ZJ(\@ ZJ(\@ ZJ(\@ ZJ(\@ ZJ(\@ ZJ(\@ ZJ(\@ ZJ(\@ ZJ(\@ ZJ(\@ ZJ(\@ ZJ(\@ ZJ(\@ ZJ(\@ ZJ(\@ ZJ(\@ ZJ(\@ Z J(\@ Z !J(\@  Z!"J(\@ !Z"#J(\@ "Z#$J(\@ #Z$%J &Z%&J 'Z&'J (Z'(J )Z()J *Z)*J %Z*\sK* / #JQ=@  %*2L $ $ $%B2L $ $ $%B2L %$ $ $%B?LHzO{@ )D D DDDDDLzG@($3$)LLLL LLLLzG@( LzG@( LzG@(  LzG@(  LzG@(  LzG@( LzG@( LzG@(LzG@(LQ@(LQ@(LQ@(LQ@(LQ@(LQ@(LQ@(LQ@(LQ@(LQ@(LQ@(LQ@(LQ@(LQ@(LQ@( LQ@(!LQ@( "LQ@(!#LQ@("$LQ@(#%L(%&%*,,,- B&L('%'L((%(L()%)L(*%*L(%~ G? s JѴ@(   -(Q L ;DDB$D DD BQ L ;DDB$D DD BQ L ;DDB$D DD BQ L ףp=S@ ;DDB$D DD BE LV@/DZ4Z5' B7 JV@ !D $  B JV@  + !L , B JV@   JV@   JV@   JV@   JV@   JV@   JV@   JV@   JV@   JV@   JV@   JV@   JV@   JV@   JV@   JV@   JV@   JV@   JV@   JV@   JV@   JV@   JV@  7 !JV@ !!D! $  B7 "JV@ "!D" $  B7 #JV@ #!D# $  B7 $JV@ $!D$ $  B %J % %+ %*!L , B &J & % 'J ' % (J ( % )J ) % *J * %~ G@ s Jfffff@(   L(   - L(  L(  LC@(   LF@  LF@  LF@    - LF@   LF@   LF@   LF@   LF@  LF@  LF@  LF@  LF@  LF@  LF@  LF@  LF@  LF@  LF@  LF@  LF@  LF@  LF@  LF@  LF@  LF@  LF@  # !LF@! % !!# "LF@" % ""# #LF@# % ### $LF@$ % $$ %L% % %* - &L& % 'L' % (L( % )L) % *L* % G s JHzE@( # L  Z6D @# L  Z6D @# L  Z6D @# L(\53@  Z6D @# L 6@  Z6D @7 J 6@ !D $  B J 6@  + !L , B J 6@   J 6@   J 6@   J 6@   J 6@   J 6@   J 6@   J 6@   J 6@   J 6@   J 6@   J 6@   J 6@   J 6@   J 6@   J 6@   J 6@   J 6@   J 6@   J 6@   J 6@   J 6@   J 6@  7 !J 6@ !!D! $  B7 "J 6@ "!D" $  B7 #J 6@ #!D# $  B7 $J 6@ $!D$ $  B %J % %+ %*!L , B &J & % 'J ' % (J ( % )J ) % *J * % G s JHzOx@(  # L  Z7D @# L  Z7D @# L  Z7D @# L(\%@  Z7D @# L333333)@  Z7D @7 J333333)@ !D $  B J333333)@  + !L , B J333333)@   J333333)@   J333333)@   J333333)@   J333333)@   J333333)@   J333333)@   J333333)@   J333333)@   J333333)@   J333333)@   J333333)@   J333333)@   J333333)@   J333333)@   J333333)@   J333333)@   J333333)@   J333333)@   J333333)@   J333333)@   J333333)@   J333333)@  7 !J333333)@ !!D! $  B7 "J333333)@ "!D" $  B7 #J333333)@ #!D# $  B7 $J333333)@ $!D$ $  B %J % %+ %*!L , B &J & % 'J ' % (J ( % )J ) % *J * % G s J( # L  Z8D @# L  Z8D @# L  Z8D @# L  Z8D @# L Z8D @7 J!D $  B J  + !L , B J   J   J   J   J  J  J  J  J  J  J  J  J  J  J  J  J  J  J  J  J  J  J  7 !J!!D! $  B7 "J"!D" $  B7 #J#!D# $  B7 $J$!D$ $  B %J% %+ %*!L , B &J& % 'J' % (J( % )J) % *J* %G sJ(\t@( #L  Z9D @#L  Z9D @#L  Z9D @#LR"@  Z9D @#L%@ Z9D @7J%@!D $ B J%@  + !L , B J%@   J%@   J%@   J%@  J%@ J%@ J%@ J%@ J%@ J%@ J%@ J%@ J%@ J%@ J%@ J%@ J%@ J%@ J%@ J%@ J%@ J%@  J%@  7!J%@!!D! $ B7"J%@"!D" $ B7#J%@#!D# $ B7$J%@$!D$ $ B%J%%+%*!L , B&J&%'J'%(J(%)J)%*J*%G sJ(  #L  Z:D @#L  Z:D @#L  Z:D @#L  Z:D @#L  Z:D @7J !D $ B J  + !L , B J   J   J   J  J  J  J  J  J  J  J  J  J  J  J  J  J  J  J  J  J  J   J  7!J !!D! $ B7"J "!D" $ B7#J #!D# $ B7$J $!D$ $ B%J %%+%*!L , B&J &%'J '%(J (%)J )%*J *%~ G@ J= ף@(" L( -L(L(LzGs@(L(\¥u@L(\¥u@" L(\¥u@"    - L(\¥u@"   L(\¥u@"   L(\¥u@"   L(\¥u@"  L(\¥u@" L(\¥u@" L(\¥u@" L(\¥u@" L(\¥u@" L(\¥u@" L(\¥u@" L(\¥u@" L(\¥u@" L(\¥u@" L(\¥u@" L(\¥u@" L(\¥u@" L(\¥u@" L(\¥u@" L(\¥u@" L(\¥u@" L(\¥u@"  L(\¥u@"  #!L(\¥u@"! %!!#"L(\¥u@"" %""##L(\¥u@"# %###$L(\¥u@"$ %$$%L&%%* -&L&%'L'%(L(%)L)%*L*%G Jz@(  QJ ;DDB$DDD BQJ ;DDB$DDD BQJ ;DDB$DDD BQJQPn@ ;DDB$DDD B%L(\eq@Z<Z7J(\eq@!D $ B J(\eq@  + !L , B J(\eq@   J(\eq@   J(\eq@   J(\eq@ J(\eq@ J(\eq@ J(\eq@ J(\eq@ J(\eq@ J(\eq@ J(\eq@ J(\eq@ J(\eq@ J(\eq@ J(\eq@ J(\eq@ J(\eq@ J(\eq@ J(\eq@ J(\eq@ J(\eq@ J(\eq@   J(\eq@! 7!J(\eq@"!D! $ B7"J(\eq@#!D" $ B7#J(\eq@$!D# $ B7$J(\eq@!D$ $ B%J%%+%*!L , B&J&%'J'%(J(%)J)%*J*%G HJ`@ PL:DDB$Z=D' BPL:DDB$Z=D' BPL:DDB$Z=D' BPL4@ :DDB$Z=D' B'L4@Z=D'7J4@ !D $ B J4@  + !L , B J4@   J4@   J4@   J4@ J4@ J4@ J4@ J4@ J4@ J4@ J4@ J4@ J4@ J4@ J4@ J4@ J4@ J4@ J4@ J4@ J4@ J4@   J4@! 7!J4@"!D! $ B7"J4@#!D" $ B7#J4@$!D# $ B7$J4@!D$ $ B%J%%+%*!L , B&J&%'J'%(J(%)J)%*J*%G HJzG'@($ QL ;DDB$DDD BQL ;DDB$DDD BQL ;DDB$DDD BQL)\D@ ;DDB$DDD B'LH@Z>D'7JH@ !D $ B JH@  + !L , B JH@   JH@   JH@   JH@ JH@ JH@ JH@ JH@ JH@ JH@ JH@ JH@ JH@ JH@ JH@ JH@ JH@ JH@ JH@ JH@ JH@ JH@   JH@! 7!JH@"!D! $ B7"JH@#!D" $ B7#JH@$!D# $ B7$JH@$!D$ $ B%J%%+%*!L , B&J&%'J'%(J(%)J)%*J*%G HJ( QL ;DDB$DDD BQL ;DDB$DDD BQL ;DDB$DDD BL.LZ?Z Z7J!D $ B J + !L , B J   J   J   J  J  J J J J J J J J J J J J J J J J J  J 7!J !D! $ B7"J!!D" $ B7#J"!D# $ B7$J#!D$ $ B%J$%+%*!L , B&J%%'J&%(J'%)J(%*J)%~ G@ HJ( QL ;DDB$DDD BQL ;DDB$DDD BQL ;DDB$DDD BQL ;DDB$DDD BAL +DZAZ  BAL +DZAZ  BA L  +D ZAZ  BA L  +D ZAZ  BA L  +D ZAZ  BA L  +D ZAZ  BA L  +D ZAZ  BAL +DZAZ  BAL +DZAZ  BAL +DZAZ  BAL +DZAZ  BAL +DZAZ  BAL +DZAZ  BAL +DZAZ  BAL +DZAZ  BAL +DZAZ  BAL +DZAZ  BAL +DZAZ  BAL +DZAZ  BAL +DZAZ  BAL +DZAZ  BAL +DZAZ  BAL +DZAZ  BAL +DZAZ  BAL +DZAZ  BA L  +D ZAZ  BA!L !+D!ZAZ  BA"L "+D"ZAZ  BA#L #+D#ZAZ  BA$L $+D$ZAZ  BA%L %+D%ZAZ  BA&L &+D&ZAZ  BA'L '+D'ZAZ  BA(L (+D(ZAZ  BA)L )+D)ZAZ  BA*L *+D*ZAZ  B~ G@ HJQ5@( QL ;DDB$DDD BQL ;DDB$DDD BQL ;DDB$DDD BQLHzG-@ ;DDB$DDD BAL0@ +DZBZ  BAL0@  +DZBZ  BA L0@  +D ZBZ  BA L0@  +D ZBZ  BA L0@  +D ZBZ  BA L0@  +D ZBZ  BA L0@ +D ZBZ  BAL0@ +DZBZ  BAL0@ +DZBZ  BAL0@ +DZBZ  BAL0@ +DZBZ  BAL0@ +DZBZ  BAL0@ +DZBZ  BAL0@ +DZBZ  BAL0@ +DZBZ  BAL0@ +DZBZ  BAL0@ +DZBZ  BAL0@ +DZBZ  BAL0@ +DZBZ  BAL0@ +DZBZ  BAL0@ +DZBZ  BAL0@ +DZBZ  BAL0@ +DZBZ  BAL0@ +DZBZ  BAL0@  +DZBZ  BA L0@ !+D ZBZ  BA!L0@ "+D!ZBZ  BA"L0@ #+D"ZBZ  BA#L0@ $+D#ZBZ  BA$L0@ +D$ZBZ  BA%L %+D%ZBZ  BA&L &+D&ZBZ  BA'L '+D'ZBZ  BA(L (+D(ZBZ  BA)L )+D)ZBZ  BA*L *+D*ZBZ  B~ G@ HJB@ ) LLLLJL(\ @4DDZC B$ :C BJL(\ @ 4DDZC B$ :C BJ L(\ @ 4D D ZC B$ :C BJ L(\ @ 4D D ZC B$ :C BJ L(\ @ 4D D ZC B$ :C BJ L(\ @ 4D D ZC B$ :C BJ L(\ @4D D ZC B$ :C BJL(\ @4DDZC B$ :C BJL(\ @4DDZC B$ :C BJL(\ @4DDZC B$ :C BJL4DDZC B$ :C BJL4DDZC B$ :C BJL4DDZC B$ :C BJL4DDZC B$ :C BJL4DDZC B$ :C BJL4DDZC B$ :C BJL4DDZC B$ :C BJL4DDZC B$ :C BJL4DDZC B$ :C BJL4DDZC B$ :C BJL4DDZC B$ :C BJL4DDZC B$ :C BJL4DDZC B$ :C BJL4DDZC B$ :C BJL 4DDZC B$ :C BJ L!4D D ZC B$ :C BJ!L"4D!D!ZC B$ :C BJ"L#4D"D"ZC B$ :C BJ#L$4D#D#ZC B$ :C BJ$L %4D$D$ZC B$ :C BJ%L%4D%D%ZC B$ :C BJ&L&4D&D&ZC B$ :C BJ'L'4D'D'ZC B$ :C BJ(L(4D(D(ZC B$ :C BJ)L)4D)D)ZC B$ :C BJ*L*4D*D*ZC B$ :C B~ G@ H J\@$ LLLL%LQR@ZDZ LQR@ D LQR@   $L LQR@   LQR@   LQR@   LQR@ LQR@ LQR@ LQR@ LQR@ LQR@ LQR@ LQR@ LQR@ LQR@ LQR@ LQR@ LQR@ LQR@ LQR@ LQR@ LQR@ LQR@ LQR@   LQR@! !LQR@" "LQR@# #LQR@$ $LQR@ %%L%ZDZ $%&L&ZDZ %%'L'ZDZ &%(L(ZDZ '%)L)ZDZ (%*L*ZDZ ) 0 NJ@% LLLL_LQ@IDDZ B$ ZZZ B_LQ@ IDDZ B$ ZZZ B_ LQ@ ID D Z B$ ZZZ B_ LQ@ ID D Z B$ ZZZ B_ LQ@ ID D Z B$ ZZZ B_ LQ@ ID D Z B$ ZZZ B_ LQ@ID D Z B$ ZZZ B_LQ@IDDZ B$ ZZZ B_LQ@IDDZ B$ ZZZ B_LQ@IDDZ B$ ZZZ B_LQ@IDDZ B$ ZZZ B_LQ@IDDZ B$ ZZZ B_LQ@IDDZ B$ ZZZ B_LQ@IDDZ B$ ZZZ B_LQ@IDDZ B$ ZZZ B_LQ@IDDZ B$ ZZZ B_LQ@IDDZ B$ ZZZ B_LQ@IDDZ B$ ZZZ B_LQ@IDDZ B$ ZZZ B_LQ@IDDZ B$ ZZZ B_LQ@IDDZ B$ ZZZ B_LQ@IDDZ B$ ZZZ B_LQ@IDDZ B$ ZZZ B_LQ@IDDZ B$ ZZZ B_LQ@ IDDZ B$ ZZZ B_ L ID D Z B$ ZZZ B_!L!ID!D!Z B$ ZZZ B_"L"ID"D"Z B$ ZZZ B_#L#ID#D#Z B$ ZZZ B_$L$ID$D$Z B$ ZZZ B_%L%ID%D%Z B$ ZZZ B_&L&ID&D&Z B$ ZZZ B_'L'ID'D'Z B$ ZZZ B_(L(ID(D(Z B$ ZZZ B_)L)ID)D)Z B$ ZZZ B_*L*ID*D*Z B$ ZZZ B  J/@* LLLL_Le@IDDZ B$ ZZZ B_Le@ IDDZ B$ ZZZ B_ Le@ ID D Z B$ ZZZ B_ Le@ ID D Z B$ ZZZ B_ Le@ ID D Z B$ ZZZ B_ Le@ ID D Z B$ ZZZ B_ Le@ID D Z B$ ZZZ B_Le@IDDZ B$ ZZZ B_Le@IDDZ B$ ZZZ B_Le@IDDZ B$ ZZZ B_Le@IDDZ B$ ZZZ B_Le@IDDZ B$ ZZZ B_Le@IDDZ B$ ZZZ B_Le@IDDZ B$ ZZZ B_Le@IDDZ B$ ZZZ B_Le@IDDZ B$ ZZZ B_Le@IDDZ B$ ZZZ B_Le@IDDZ B$ ZZZ B_Le@IDDZ B$ ZZZ B_Le@IDDZ B$ ZZZ B_Le@IDDZ B$ ZZZ B_Le@IDDZ B$ ZZZ B_Le@IDDZ B$ ZZZ B_Le@IDDZ B$ ZZZ B_Le@IDDZ B$ ZZZ B_ L!ID D Z B$ ZZZ B_!L"ID!D!Z B$ ZZZ B_"L#ID"D"Z B$ ZZZ B_#L$ID#D#Z B$ ZZZ B_$L%ID$D$Z B$ ZZZ B_%L&ID%D%Z B$ ZZZ B_&L'ID&D&Z B$ ZZZ B_'L(ID'D'Z B$ ZZZ B_(L)ID(D(Z B$ ZZZ B_)L*ID)D)Z B$ ZZZ B_*LID*D*Z B$ ZZZ B 1  J ףps@( JJJLJ\(@ Z JȒ@ Z  JQ@  Z   JzGs@  Z   J(\@  Z   JR @  Z   J\(@  Z  JGz@ Z J= ףp@ Z JGz@ Z J33333~@ Z JfffffBy@ Z Jfffffs@ Z J(\Ml@ Z J(\`@ Z JRD@ Z Jףp= ? Z Jףp= ? Z Jףp= ? Z Jףp= ? Z Jףp= ? Z Jףp= ? Z Jףp= ? Z Jףp= ? Z Jףp= ? Z  Jףp= ? Z  !Jףp= ? Z !"Jףp= ? !Z "#Jףp= ? "Z #$J= ףp}=@ #Z $%J %Z %&J &Z &'J 'Z '(J (Z ()J )Z )*J *Z * 2  -JZZZJJJLL oDDZE B$FDZE "ZEDZEZE:E" BLoDDZE B$FDZE "ZEDZEZE:E" B L oD D ZE B$FD ZE "ZEDZEZE:E" B L oD D ZE B$FD ZE "ZEDZEZE:E" B L oD D ZE B$FD ZE "ZEDZEZE:E" B L oD D ZE B$FD ZE "ZEDZEZE:E" B L oD D ZE B$FD ZE "ZEDZEZE:E" BLoDDZE B$FDZE "ZEDZEZE:E" BLoDDZE B$FDZE "ZEDZEZE:E" BLoDDZE B$FDZE "ZEDZEZE:E" BLoDDZE B$FDZE "ZEDZEZE:E" BLoDDZE B$FDZE "ZEDZEZE:E" BLoDDZE B$FDZE "ZEDZEZE:E" BLoDDZE B$FDZE "ZEDZEZE:E" BLoDDZE B$FDZE "ZEDZEZE:E" BLoDDZE B$FDZE "ZEDZEZE:E" BLoDDZE B$FDZE "ZEDZEZE:E" BLoDDZE B$FDZE "ZEDZEZE:E" BLoDDZE B$FDZE "ZEDZEZE:E" BLoDDZE B$FDZE "ZEDZEZE:E" BLoDDZE B$FDZE "ZEDZEZE:E" BLoDDZE B$FDZE "ZEDZEZE:E" BLoDDZE B$FDZE "ZEDZEZE:E" BLoDDZE B$FDZE "ZEDZEZE:E" BLoDDZE B$FDZE "ZEDZEZE:E" B L oD D ZE B$FD ZE "ZEDZEZE:E" B!L!oD!D!ZE B$FD!ZE "ZEDZEZE:E" B"L"oD"D"ZE B$FD"ZE "ZEDZEZE:E" B#L#oD#D#ZE B$FD#ZE "ZEDZEZE:E" B$L$oD$D$ZE B$FD$ZE "ZEDZEZE:E" B%L &oD%D%ZE B$FD%ZE "ZEDZEZE:E" B&L 'oD&D&ZE B$FD&ZE "ZEDZEZE:E" B'L (oD'D'ZE B$FD'ZE "ZEDZEZE:E" B(L )oD(D(ZE B$FD(ZE "ZEDZEZE:E" B)L *oD)D)ZE B$FD)ZE "ZEDZEZE:E" B*LoD*D*ZE B$FD*ZE "ZEDZEZE:E" B IJRs@(  .L $$$$B.L $$$$B.L $$$$B.LHzO{@ $$$$BL)\u@( "$,,,,BJ{Ga'@(  Jףp= @(  JQ@(  JQc@(  J(Ť@(  JRk)@( Jffff扣@( J ףp=@( JfffffA@( Jp= א@( J ףp=@( J ףp=4@( J@( J@( J= ףp@( Jp= }@( Jp= }@(Jp= }@(Jp= }@(Jp= }@(Jp= }@(Jp= }@(Jp= }@(Jp= }@(  J= ףp@(!!J= ףp@(""J= ףp@(##J= ףp@($$J= ףpт@( $%J(&%"%*,,,,B&J('%'J((%(J()%)J(*%*J(%\LLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL* + h=Q|a? 'DDD B=:pΈ? 'DDD B:pΈ?(1 'LLL B :pΈ?( :pΈ?(  :pΈ?(  :pΈ?(  :pΈ?( :pΈ?( :pΈ?(:pΈ?(;On?(;On?(;On?(;On?(;On?(;On?(;On?(;On?(;On?(;On?(;On?(;On?(;On?(;On?(;On?( ;On?(=!;On?  'D!D!D! B=";On? !'D"D"D" B=#;On? "'D#D#D# B=$;On? #'D$D$D$ B%(&%1%*'LLL B&('%'((%(()%)(*%*( %Dl,58eg`!!!!!C C E 95` +,@!+,@"+,@#+,@&+,@'+,@  h ;Nё\?(! 1 $'LLL B   h"l?(!  U?(!  z6>?(!   T?(!   jt?(!   Oec?(!   47?(!   1w-!?(!  d]Fx?(!  %䃞?(!  _vO?(!  a+e?(!  =U?(!  ΪV?(!  X9v?(!  2w-!?(!  HP?(!  HP?(!  HP?(!  HP?(!  HP?(!  HP?(!  HP?(!  HP?(!  HP?(!  ]m{?(!   !]m{?(!!  "]m{?(!"  #]m{?(!#  $ݓZ?(!$  %("% %1 %*'LLL B &("& % '("' % (("( % )(") % *("* %! !>!JY? (DD D" B!>!/$? (DD D" B>!!rh?  (DD D" B! jMS?( ! 2!! $(LLL B! $(~?( ! ! HP?( ! ! h"lx?( ! ! ?(! !J4?(! !鷯?(! !ioſ?(! !tV?(! !2w-!?(! !Q?(! !_vO?(! ! -?(! !=,Ԛ?(! !z?(! !z?(! !z?(! !z?(! !z?(! !z?(! !z?(! !z?(! !z?( ! ! ]K=?(!! !!]K=?("! !"]K=?(#! !#]K=?($! !$Q?(%! !%( &!%2!!%*(LLL B!&( '!%!'( (!%!((!!%!)( *!%!*( %!%"; "J"+eX? 4DDDDD B"J"+eX? 4DDDDD B"+eX?(">""$4LLLLL B" +eX?("" +eX?( "" +eX?( "" +eX?( "" +eX?( ""+eX?( ""+eX?(""+eX?(""+eX?(""+eX?(""+eX?(""+eX?(""+eX?(""+eX?(""+eX?(""+eX?(""+eX?(""+eX?(""+eX?(""+eX?(""+eX?(""+eX?(""+eX?("" +eX?(""!+eX?( """+eX?(!""#+eX?("""$+eX?(#""%(!%"%>""%*4LLLLL B"&(!&"%"'(!'"%"((!("%")(!)"%"*(!*"% #F& q'dz L %  !   L %$ &% '& ('* )(: *)"         M Las 0                      !! "" ## $$ &% '& (' )( *)  %*                            !! "" ## $$$ %*$    $ $*              $                                                     !!  ""  ##K N  $$$ [     $ !                             ! !" "# #$ $% %& &' '( () )*     % && '' (( )) ** $   !! "" ## $$ %% && '' (( )) ** sit lys %* )      alc  ara         d    3rd    4      ram  7     an  rat      ddi  mpo  rat   !!  ""gin  ##7  $$  %% en  &&7  ''  ((on  ))s p  **/KW    mis cti 2(t    re  Yu 7   l i 7  e a e a    nco VAT har 7  aft  ta  !! "" CE ## (y $$7# %% # && in# ''7# ((# ))ric# ** *  ota  ent # A" rat"  " " 1.C! erh! 7! ! r! t!  ! i!  ! m! a  o e S H o r ( 9 b   ! e "!s #"f $#r  !$u $%o %&  ''e  ((p  ))  i h  e   r b i   d o a m a y h e , h o r     t c  t !  !"t "#o #$a *o$! ^$! s$! p$! e$! s$! 9$! r$! p$! e$! j$! s$! e$! v$! 7$! $!  po$! ati$! $! $! 7$! $!  $! le $! yua$! $! $! e 5$! !!$! ""F$! ##inc$! $$en *! )*yua " " PH@ H0(  H>@UUA z"    !*  !*7 Sheet11b(b(,,,ggDggh'h  .8  dMbP?_*+% (! &C&P+11 &M&d2?'M&d2?(~?)\.?MHP LaserJet 10204 4XX??? SDDMHP LaserJet 1020 -(d" P,, `? `?&`U} @} -@}  @} * @} + @.+++x@+@+@+@+@+@+x@ +@ +@ +@ +@ +@+@+@+@+@+@+@+@+@+@+@+@+@+@+@+@+@+@+@ +@    0?**)DUndistributed Income`?* DUndistributed Income !0(DUndistributed Income"*S"ZNo.Sa"ZItemsSa"ZTotalSx,)ZConstruction Period(years) SSSS(!ZOperation period(years)SSSSS  S$ DOperation period(years)SSSSSSSSSS0$ DOperation period(years)SSSSSSSSS !S`$DOperation period(years)"SSSSSSSSS* SSSB? ZB@ ZB@ ZB@ ZB?ZB@ Z B@ Z  B@ Z  B@ Z  B@ Z  B@Z B @ZB"@ZB$@ZB&@ZB(@ZB*@ZB,@ZB.@ZB0@ZB1@ZB2@ZB3@ZB4@ZB5@ZB6@ZB7@ZB8@ZB9@ Z B:@!Z !B;@"Z!"B<@#Z"#B=@$Z#$B>@%Z$%B %Z%&B &Z&'B 'Z'(B (Z()B )Z)*B *Z* o DN@ Z ~ @7N@!D $ BN@ +$!L , B N@  N@  N@  N@  N@N@N@N@N@N@N@N@N@N@N@N@N@N@N@N@N@N@N@  N@!!N@""N@##N@$$N@%N&%+%*!L , B&N'%'N(%(N)%)N*%*N%%S D#CffffjA  %* ~ @W(\@ Z7W(\@  !D $ B W(\@(  + $!L , B W(\@(   W(\@(   W(\@(   W(\@( W(\@( W(\@( W(\@( W(\@( W(\@( W(\@( W(\@( W(\@( W(\@( W(\@( W(\@( W(\@( W(\@( W(\@( W(\@( W(\@( W(\@( W(\@(   W(\@(! !W(\@(" "W(\@(# #W(\@($ $W(\@( %W(&%+%*!L , B&W('%'W((%(W()%)W(*%*W(%S D! o_?  D D  o_? o_? $Z7 o_? !D $ B o_?( + $!L , B o_?(   o_?(   o_?(   o_?(   o_?(   o_?(  o_?(  o_?(  o_?(  o_?(  o_?(  o_?(  o_?(  o_?(  o_?(  o_?(  o_?(  o_?(  o_?(  o_?(  o_?(  o_?(  o_?( ! o_?(  " o_?(! # o_?(" $ o_?(# %(&%+%*!L , B&('%'((%(()%)(*%*(%%\BDQQQQQQQQQQQQQQQQQQQQQQQQQQQQQQQQQQQ*~ D? D# CGr-@  % *# C % # C % # C % # C(\ե@ % # C(\@  %  C(\@(   $ - C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@( !  !C(\@( "  "C(\@( #  #C(\@( $  $C(\@(&)  %C(% % %* - &C(& % 'C(' % (C(( % )C() % *C(* % D? D CGr-@(   -(= C'D DD B= C'D DD B= C'D DD B= C(\ե@'D DD B= C(\@ 'D DD B C(\@( 1 $'L LL B C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   C(\@(   !C(\@(   "C(\@( !  #C(\@( "  $C(\@( #  %C( % %1 %*'L LL B &C( & % 'C( ' % (C( ( % )C( ) % *C( * %~ D^@ D C  WWWW C%Z7 C !D  $  B C  + $!L  , B C   C   C   C   C   C   C   C   C   C   C   C   C   C   C   C   C   C   C   C   C   C   C !  !C "  "C #  #C $  $C   %C% %+ %*!L  , B &C& % 'C' % (C( % )C) % *C* %~ D@ D CRs@()  C Z C Z C Z CHzO{@ Z C)\u@ $Z C{Ga'@ $Z Cףp= @ $ Z  CQ@ $ Z  CQc@  Z  C(Ť@  Z  CRk)@  Z  Cffff扣@ Z C ףp=@ Z CfffffA@ Z Cp= א@ Z C ףp=@ Z C ףp=4@ Z C@ Z C@ Z C= ףp@ Z Cp= }@ Z Cp= }@ Z Cp= }@ Z Cp= }@ Z Cp= }@ Z Cp= }@ Z Cp= }@ Z Cp= }@ Z Cp= }@ Z C= ףp@  Z  !C= ףp@ !Z! "C= ףp@ $"Z" #C= ףp@ $#Z# $C= ףpт@ $$Z$ %C #Z% &C #Z& 'C 'Z' (C (Z( )C )Z) *C $Z*~ D@ f Cq= ף @( # C %h# C %h# C %h# CzGC@ %h# Cq= ףE@  %h Cq= ףE@(   $ -h Cq= ףE@(   Cq= ףE@(   Cq= ףE@(   Cq= ףE@(   Cq= ףE@(   Cq= ףE@(   Cq= ףE@(   Cq= ףE@(   Cq= ףE@(   Cq= ףE@(   Cq= ףE@(   Cq= ףE@(   Cq= ףE@(   Cq= ףE@(   Cq= ףE@(   Cq= ףE@(   Cq= ףE@(   Cq= ףE@(   Cq= ףE@(   Cq= ףE@(   Cq= ףE@(   Cq= ףE@(   Cq= ףE@(   Cq= ףE@( !  !Cq= ףE@( "  "Cq= ףE@( #  #Cq= ףE@( $  $Cq= ףE@(  %C(& % %* -h &C(' % 'C(( % (C() % )C(* % *C(% %~ D`s@ fC( PW :ZI ZI B%D ZI BPW :ZI ZI B%D ZI BPW :ZI ZI B%D ZI BPW :ZI ZI B%D ZI BPW :ZI ZI B%D ZI BPW  :ZI ZI B%D ZI BP W  :ZI ZI B%D ZI BP W  :ZI ZI B%D ZI BP W  :ZI ZI B%D ZI BP W  :ZI ZI B%D ZI BP W :ZI ZI B%D ZI BPW :ZI ZI B%D ZI BPW :ZI ZI B%D ZI BPW :ZI ZI B%D ZI BPW :ZI ZI B%D ZI BPW :ZI ZI B%D ZI BPW :ZI ZI B%D ZI BPW :ZI ZI B%D ZI BPW :ZI ZI B%D ZI BPW :ZI ZI B%D ZI BPW :ZI ZI B%D ZI BPW :ZI ZI B%D ZI BPW :ZI ZI B%D ZI BPW :ZI ZI B%D ZI BPW :ZI ZI B%D ZI BPW :ZI ZI B%D ZI BPW :ZI ZI B%D ZI BPW :ZI ZI B%D ZI BPW  :ZI ZI B%D ZI BP W !:ZI ZI B%D ZI BP!W ":ZI ZI B%D !ZI BP"W #:ZI ZI B%D "ZI BP#W $:ZI ZI B%D #ZI BP$W :ZI ZI B%D $ZI BP%W %:ZI ZI B%D %ZI BP&W &:ZI ZI B%D &ZI BP'W ':ZI ZI B%D 'ZI BP(W (:ZI ZI B%D (ZI BP)W ):ZI ZI B%D )ZI BP*W *:ZI ZI B%D *ZI B~ Dt@ fC{GN@( +WD ZIZJ+WD ZIZJ+WD ZIZJ+W(\7@D ZIZJ+WQE;@ D ZIZJ+WQE;@ D ZIZJ+ WQE;@  D ZIZJ+ WQE;@  D ZIZJ+ WQE;@  D ZIZJ+ WQE;@  D ZIZJ+ WQE;@  D ZIZJ+WQE;@ D ZIZJ+WQE;@ D ZIZJ+WQE;@ D ZIZJ+WQE;@ D ZIZJ+WQE;@ D ZIZJ+WQE;@ D ZIZJ+WQE;@ D ZIZJ+WQE;@ D ZIZJ+WQE;@ D ZIZJ+WQE;@ D ZIZJ+WQE;@ D ZIZJ+WQE;@ D ZIZJ+WQE;@ D ZIZJ+WQE;@ D ZIZJ+WQE;@ D ZIZJ+WQE;@ D ZIZJ+WQE;@ D ZIZJ+WQE;@ D ZIZJ+ WQE;@  D ZIZJ+!WQE;@ !D !ZIZJ+"WQE;@ "D "ZIZJ+#WQE;@ #D #ZIZJ+$WQE;@ $D $ZIZJ+%W %D %ZIZJ+&W &D &ZIZJ+'W 'D 'ZIZJ+(W (D (ZIZJ+)W )D )ZIZJ+*W *D *ZIZJ~ Dt@ fC̐@(  +W D ZIZK+W D ZIZK+W D ZIZK+W,@ D ZIZK+W\(\0@ D ZIZK+W\(\0@ D ZIZK+ W\(\0@ D ZIZK+ W\(\0@  D ZIZK+ W\(\0@  D ZIZK+ W\(\0@  D ZIZK+ W\(\0@  D ZIZK+W\(\0@  D ZIZK+W\(\0@ D ZIZK+W\(\0@ D ZIZK+W\(\0@ D ZIZK+W\(\0@ D ZIZK+W\(\0@ D ZIZK+W\(\0@ D ZIZK+W\(\0@ D ZIZK+W\(\0@ D ZIZK+W\(\0@ D ZIZK+W\(\0@ D ZIZK+W\(\0@ D ZIZK+W\(\0@ D ZIZK+W\(\0@ D ZIZK+W\(\0@ D ZIZK+W\(\0@ D ZIZK+W\(\0@ D ZIZK+W\(\0@ D ZIZK+ W\(\0@ D ZIZK+!W\(\0@  D !ZIZK+"W\(\0@ !D "ZIZK+#W\(\0@ "D #ZIZK+$W\(\0@ #D $ZIZK+%W %D %ZIZK+&W &D &ZIZK+'W 'D 'ZIZK+(W (D (ZIZK+)W )D )ZIZK+*W *D *ZIZK~ D@ fCQ>@( * 'C $D D D 'C D D D 'C D D D 'CGz@ D D D 'Cq= ף`@ D D D CRi@($LLL CHz+q@(  Cp= u@(  C= ףpz@($  CQ@($  CQ<@($ Cfffff@($Cףp= E@($Cfffff܉@($Cq= ף@($Cףp= Q@($CQ@($Cfffffo@($Cfffffݓ@($C(\R@($C\(@($C\(@($C\(@($C\(@($C\(@($C\(@($C\(@($C\(@($C\(@($ Cq= #<@($ !Cq= #<@($!"Cq= #<@( ##Cq= #<@( $$Cq= #@($%C($%%*LLL&C(%%'C( '%(C( (%)C( )%*C( %~ D@ D#M! %*"6*~ D@ DCQ>@(* !  DD!  DD!  DDGz@(*% LLq= ף`@(*Ri@( Hz+q@(  p= u@(  = ףpz@(  Q@(  Q<@( fffff@(ףp= E@(fffff܉@(q= ף@(ףp= Q@(Q@(fffffo@(fffffݓ@((\R@(\(@(\(@(\(@(\(@(\(@(\(@(\(@(\(@(\(@( q= #<@( !q= #<@(!"q= #<@("#q= #<@(#$q= #@($%(%&(&'('((()()*(*~ D@ D CQx[@(* #W  DZL#W  DZL#W  DZL WWW' W ףp=F@  D ZL' W{GL@  D ZL' W)\Q@  D ZL# WQd@  D ZL# W ףp=h@  D ZL#WGz\k@  DZL#W(\n@  DZL#W= ףpq@  DZL#WQr@  DZL#W33333t@  DZL#Wp= {v@  DZL#WUx@  DZL#W8z@  DZL#WzG%|@  DZL#WzG|@  DZL#WzG|@  DZL#WzG|@  DZL#WzG|@  DZL#WzG|@  DZL#WzG|@  DZL#WzG|@  DZL#WzG|@  DZL#WzG|@  DZL# W(\µ@  D ZL#!W(\µ@ ! D!ZL#"W(\µ@ " D"ZL##W(\µ@ # D#ZL#$Wp= k@ $ D$ZL#%W % D%ZL#&W & D&ZL#'W ' D'ZL#(W ( D(ZL#)W ) D)ZL#*W * D*ZL~ D @ fCHz@( !C $ DD!C  DD!C  DD!CGz@  DDCq= ף`@(*$ LLCRi@( C̬l@(  CGz@r@(  C33333Cv@(  C)\(u@(  CQox@( C(\{@(Cfffff.@(CHzS@(C{G,@(C= ףp@(CQӆ@(C@(Cfffff@(CGz@(CHzi@(CHzi@(CHzi@(CHzi@(CHzi@(CHzi@(CHzi@(CHzi@(CHzi@( Cfffff@(!Cfffff@( "Cfffff@(##Cfffff@($$C(\Қ@($%C($&C(%'C(&(C(')C((*C(~ D"@ fC@@(* #C  %#C  %#C  %#CQu@  %CHzG3@($ -Cףp= >@( CGz4A@(  CfffffE@(  Cףp= J@(  CQeI@(  C33333SM@( C ףp=P@(C(\µR@(C{GT@(C(\W@(C= ףp-Y@(Cp= c[@(CQ]@(CzG_@(C$a@(C(\¥a@(C(\¥a@(C(\¥a@(C(\¥a@(C(\¥a@(C(\¥a@(C(\¥a@(C(\¥a@(C(\¥a@( C)\Dp@( !C)\Dp@(!"C)\Dp@(##C)\Dp@(%$Cp= p@($%C($%%* -&C(&%'C('%(C((%)C()%*C(%~ Dp@ fCGr@( #W  DZM#W  DZM#W  DZM#W(\l@  DZM#W33333)@  DZM#W(\4@  DZM# Wq= ף6@  D ZM# W333333=@  D ZM# W(\A@  D ZM# WGz@@  D ZM# W̌C@  D ZM#WQ8F@  DZM#WRH@  DZM#WK@  DZM#WGzN@  DZM#W)\P@  DZM#W(\BR@  DZM#W33333S@  DZM#WQKU@  DZM#WQV@  DZM#WHzW@  DZM#WHzW@  DZM#WHzW@  DZM#WHzW@  DZM#WHzW@  DZM#WHzW@  DZM#WHzW@  DZM#WHzW@  DZM#WHzW@  DZM# WzGe@ ! D ZM#!WzGe@ " D!ZM#"WzGe@ " D"ZM##WzGe@ " D#ZM#$WQue@ % D$ZM#%W & D%ZM#&W ' D&ZM#'W ( D'ZM#(W ) D(ZM#)W * D)ZM#*W  D*ZMDffffff"@ fCףp= s@(* #W  DZN#W  DZN#W  DZN#W(\\@  DZN#WQ@  DZN#W(\$@  DZN# Wq= ף&@  D ZN# W333333-@  D ZN# W(\1@  D ZN# WGz0@  D ZN# W̌3@  D ZN#WQ86@  DZN#W333338@  DZN#WQ;@  DZN#WGz>@  DZN#W)\@@  DZN#W(\BB@  DZN#Wp= C@  DZN#WQKE@  DZN#W\(F@  DZN#WHzG@  DZN#WHzG@  DZN#WHzG@  DZN#WHzG@  DZN#WHzG@  DZN#WHzG@  DZN#WHzG@  DZN#WHzG@  DZN#WHzG@  DZN# WzGU@  D ZN#!WzGU@ ! D!ZN#"WzGU@ " D"ZN##WzGU@ # D#ZN#$WQuU@ $ D$ZN#%W % D%ZN#&W & D&ZN#'W ' D'ZN#(W ( D(ZN#)W ) D)ZN#*W  D*ZN~ D$@f8*ZOProfits payable(capital0%)C#)  WWWAW+DZ ZO BAW+DZ ZO BAW+DZ ZO BA W +D Z ZO BA W +D Z ZO BA W +D Z ZO BA W +D Z ZO BA W+D Z ZO BAW+DZ ZO BAW+DZ ZO BAW+DZ ZO BAW+DZ ZO BAW+DZ ZO BAW+DZ ZO BAW+DZ ZO BAW+DZ ZO BAW+DZ ZO BAW+DZ ZO BAW+DZ ZO BAW+DZ ZO BAW+DZ ZO BAW+DZ ZO BAW+DZ ZO BAW+DZ ZO BAW+DZ ZO BAW +DZ ZO BA W!+D Z ZO BA!W"+D!Z ZO BA"W#+D"Z ZO BA#W$+D#Z ZO BA$W+D$Z ZO BA%W&+D%Z ZO BA&W'+D&Z ZO BA'W(+D'Z ZO BA(W)+D(Z ZO BA)W*+D)Z ZO BA*W%+D*Z ZO B~ D&@ fC$% VWWWWWWWWWWWWWWWWWWWWWWWWWWWWWWWWWWWWWWWW*~ u(@ DMHz@( M(!*(LLLLM(M( MzGϞ@(M(\O[@(Mףp= Oe@( MHz_h@(  M(\o@(  MQr@(  MQq@(  MQt@( Mw@(M)\z@(Mq= ףt}@(M(\L@(M(\Ձ@(Mq= ףf@(M(\@(M ףp=@(MzGI@(M ףp=@(M ףp=@(M ףp=@(M ףp=@(M ףp=@(M ףp=@(M ףp=@(M ףp=@(#M ףp=@( M\( @(#!M\( @(!"M\( @("#M\( @(#$Mfffff̖@(%%M(&&M(('M(&(M())M(**M(B  #Hz@ #$ %*B7 !D $ B(1*''LLL B( zGϞ@( QB@(#(\@(# ףp= @(#  @(#  ףp= k@(#  Gz@(  Q8C@( Q6@( RkC@( )\µ@( zG$@( _@( Gz˹@( k@( z?@( Qx$@( (|@(D@(q= ׃@(zd@(R@((\@(3333@(#p= @(G4@(#  @(!!(\{@(# "Q@(##zW]@(#$Hz@(%(&&(''(((())(**(  B! }"#C3333y@ " %*CCCC#C ףp=@ ' DZ#C ףp=@ * DZ# C ףp=@ * D Z # C ףp=@ * D Z # C ףp=@ * D Z # C ףp=@ * D Z # C ףp=@ * D Z #C ףp=@ * DZ#C ףp=@ * DZ#C ףp=@ * DZ#CQ@ * DZ#CQ@ * DZ#CQ@ * DZ#CQ@ * DZ#CQ@ * DZ#CQ@ * DZ#CQ@ * DZ#CQ@ * DZ#CQ@ * DZ#CQ@ * DZ#CQ@ * DZ#CQ@ * DZ#CQ@ * DZ#CQ@ * DZ#CQ@ * DZ# CQ?@ * D Z #!CQ?@ *! D!Z!#"CQ?@ *" D"Z"##CQ?@ *# D#Z##$CQ?@ *$ D$Z$#%C % D%Z%#&C & D&Z&#'C ( D'Z'#(C ) D(Z(#)C ) D)Z)#*C  D*Z*B }#C@("* CCCC+CHz7@ DZZ+CHz7@ "DZZ+ CHz7@ " D Z Z + CHz7@ " D Z Z + CHz7@ " D Z Z + CHz7@ " D Z Z + CHz7@ " D Z Z +CHz7@ "DZZ+CHz7@ "DZZ+CHz7@ "DZZ+CQ?@ "DZZ+CQ?@ "DZZ+CQ?@ "DZZ+CQ?@ "DZZ+CQ?@ "DZZ+CQ?@ "DZZ+CQ?@ "DZZ+CQ?@ "DZZ+CQ?@ "DZZ+CQ?@ "DZZ+CQ?@ "DZZ+CQ?@ "DZZ+CQ?@ "DZZ+CQ?@ "DZZ+CQ?@ "DZZ+ CQ?@ " D Z Z +!CQ?@ "!D!Z!Z!+"CQ?@ ""D"Z"Z"+#CQ?@ "#D#Z#Z#+$CQ?@ "$D$Z$Z$+%C "%D%Z%Z%+&C "&D&Z&Z&+'C "'D'Z'Z'+(C "(D(Z(Z(+)C ")D)Z)Z)+*C D*Z*Z*B }$C)@(# CCCCC(\O[@(1*$'LLL BCףp= Oe@( CHz_h@(  C(\o@(  CQr@(  CQq@(#  CQt@(# Cw@(#C)\z@(#Cq= ףt}@(#C(\L@(#C(\Ձ@(#Cq= ףf@(#C(\@(#C ףp=@(#CzGI@(#C ףp=@(#C ףp=@(#C ףp=@(#C ףp=@(#C ףp=@(#C ףp=@(C ףp=@(C ףp=@(C ףp=@(  C\( @( !C\( @(#!"C\( @(#"#C\( @(##$Cfffff̖@($%C(&&C(''C(((C())C(**C( B }% C@@(*  CCCC9 C(\@ "#Z Z ZDD 9 C(\@ #Z Z ZDD 9 C(\@  #Z Z Z D D 9 C(\@  #Z Z Z D D 9 C(\@  #Z Z Z D D 9 C(\@  #Z Z Z D D 9 C(\@  #Z Z Z D D 9 C(\@ #Z Z ZDD 9 C(\@ #Z Z ZDD 9 C(\@ #Z Z ZDD 9 C= ףpŘ@ #Z Z ZDD 9 C= ףpŘ@ #Z Z ZDD 9 C= ףpŘ@ #Z Z ZDD 9 C= ףpŘ@ #Z Z ZDD 9 C= ףpŘ@ #Z Z ZDD 9 C= ףpŘ@ #Z Z ZDD 9 C= ףpŘ@ #Z Z ZDD 9 C= ףpŘ@ #Z Z ZDD 9 C= ףpŘ@ #Z Z ZDD 9 C= ףpŘ@ #Z Z ZDD 9 C= ףpŘ@ #Z Z ZDD 9 C= ףpŘ@ #Z Z ZDD 9 C= ףpŘ@ #Z Z ZDD 9 C= ףpŘ@ #Z Z ZDD 9 C= ףpŘ@ #Z Z ZDD 9 CzG@ !#Z Z Z D D 9 !CzG@ "#Z !Z !Z!D!D !9 "CzG@ !#Z "Z "Z"D"D "9 #CzG@ "#Z #Z #Z#D#D #9 $CzG@ %#Z $Z $Z$D$D $9 %C &#Z %Z %Z%D%D %9 &C '#Z &Z &Z&D&D &9 'C &#Z 'Z 'Z'D'D '9 (C '#Z (Z (Z(D(D (9 )C (#Z )Z )Z)D)D )9 *C #Z *Z *Z*D*D *DMl:58157`yF%cq[ >DiSWy 8h!+x@"+@#+@$+@%+x@&+@'+@(+@)+@*+@++@,+@-+@\!DDCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCC* "+ "uY"TS㥫? *CZZB$DZZ B"TTTT#"T37?  DZ$"T37? DZ$" T37?  D Z$" T37?        !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdeghijklmnopqrstuvwxyz{|}~D Z$" T37?  D Z$" T37?  D Z$" T37?  D Z$"T37? DZ$"T37? DZ$"T37? DZ$"T0*D? DZ$"T0*D? DZ$"T0*D? DZ$"T0*D? DZ$"T0*D? DZ$"T0*D? DZ$"T0*D? DZ$"T0*D? DZ$"T0*D? DZ$"T0*D? DZ$"T0*D? DZ$"T0*D? DZ$"T0*D? DZ$"T0*D? DZ$"T0*D? DZ$" TEJY?  D Z$"!TEJY? !D!Z$""TEJY? "D"Z$"#TEJY? #D#Z$"$TEJY? $D$Z$"%T %D%Z$"&T &D&Z$"'T 'D'Z$"(T (D(Z$")T )D)Z$"*T D*Z# #Y#T|a2U? %CZ ZB$DZ Z B#TTTTN#Tn? 8DZ B$DZ  BN#TK=U? 8DZ B$DZ  BN# TBiޡ? 8D Z B$D Z  BN# TbX9Ȧ? 8D Z B$D Z  BN# T>yX5ͫ? 8D Z B$D Z  BN# T{Pk?  8D Z B$D Z  BN# T2%䃮?  8D Z B$D Z  BN#TioT? 8DZ B$DZ  BN#T~jt? 8DZ B$DZ  BN#Toʡ? 8DZ B$DZ  BN#TV-? 8DZ B$DZ  BN#T|a2U0? 8DZ B$DZ  BN#Tx $(~? 8DZ B$DZ  BN#T:pΈҾ? 8DZ B$DZ  BN#TQI? 8DZ B$DZ  BN#T1*? 8DZ B$DZ  BN#T cZ? 8DZ B$DZ  BN#T cZ? 8DZ B$DZ  BN#T cZ? 8DZ B$DZ  BN#T cZ? 8DZ B$DZ  BN#T cZ? 8DZ B$DZ  BN#T cZ? 8DZ B$DZ  BN#T cZ? 8DZ B$DZ  BN#T cZ? 8DZ B$DZ  BN#T cZ?  8DZ B$DZ  BN# T]C? !8D Z B$D Z  BN#!T]C? "8D!Z B$D!Z  BN#"T]C? "8D"Z B$D"Z  BN##T]C? '8D#Z B$D#Z  BN#$T#~j? 8D$Z B$D$Z  BN#%T #&8D%Z B$D%Z  BN#&T #'8D&Z B$D&Z  BN#'T #(8D'Z B$D'Z  BN#(T (%8D(Z B$D(Z  BN#)T #*8D)Z B$D)Z  BN#*T ()8D*Z B$D*Z  B$ $8$T~8gDi? *"Z!DZ"D D$TTTTT$T:pΈ? >D&Z!DZ"D D BT$TGr? >D&Z!DZ"D D BT$ Tw/?  >D &Z! D Z" D D  BT$ T F%u?  >D &Z! D Z" D D  BT$ T=,Ԛ?  >D &Z! D Z" D D  BT$ Ty):?  >D &Z! D Z" D D  BT$ T-!lV?  >D &Z! D Z" D D  BT$TY8m? >D&Z!DZ"D D BT$T9m4? >D&Z!DZ"D D BT$Tiq? >D&Z!DZ"D D BT$T ? >D&Z!DZ"D D BT$Tiq? >D&Z!DZ"D D BT$T ? >D&Z!DZ"D D BT$Tݓ? >D&Z!DZ"D D BT$TQ|? >D&Z!DZ"D D BT$TBi? >D&Z!DZ"D D BT$T g? >D&Z!DZ"D D BT$T g? >D&Z!DZ"D D BT$T g? >D&Z!DZ"D D BT$T g? >D&Z!DZ"D D BT$T g? >D&Z!DZ"D D BT$T g? >D&Z!DZ"D D BT$T g? >D&Z!DZ"D D BT$T g? >D&Z!DZ"D D BT$T g? >D&Z!DZ"D D BT$ TS? >D &Z! D Z" D D  BT$!TS?  >D!&Z!!D!Z"!D !D! BT$"TS? !>D"&Z!"D"Z""D "D" BT$#TS? ">D#&Z!#D#Z"#D #D# BT$$T䃞ͪϵ? #>D$&Z!$D$Z"$D $D$ BT$%T $&>D%&Z!%D%Z"%D %D% BT$&T $'>D&&Z!&D&Z"&D &D& BT$'T $(>D'&Z!'D'Z"'D 'D' BT$(T $)>D(&Z!(D(Z"(D (D( BT$)T $*>D)&Z!)D)Z")D )D) BT$*T %>D*&Z!*D*Z"*D *D* B\%hTTTTTTTTTTTTTTTTTTTTTTTTTTTTTTTTTTTTTTTTT*& &D&Y&TlV}? 'CZZB$DZZ B&TTTTN&T"uq? 8DZB$DZ BN&T_Q{? '8DZB$DZ BN& TΈ ? ' 8D ZB$D Z BN& T 0*? ' 8D ZB$D Z BN& TH}? ' 8D ZB$D Z BN& T rh? ' 8D ZB$D Z BN& T<,? ' 8D ZB$D Z BN&TǺ? '8DZB$DZ BN&Tݵ|г? '8DZB$DZ BN&T6;Nё? '8DZB$DZ BN&T?? '8DZB$DZ BN&TX5;N? '8DZB$DZ BN&T'†Wʢ? '8DZB$DZ BN&T8d`? '8DZB$DZ BN&T'? '8DZB$DZ BN&TZd;O? '8DZB$DZ BN&T37? '8DZB$DZ BN&T37? '8DZB$DZ BN&T37? '8DZB$DZ BN&T37? '8DZB$DZ BN&T37? '8DZB$DZ BN&T37? '8DZB$DZ BN&T37? '8DZB$DZ BN&T37? '8DZB$DZ BN&T37? '8DZB$DZ BN& TEJY? ' 8D ZB$D Z BN&!TEJY? '!8D!ZB$D!Z BN&"TEJY? '"8D"ZB$D"Z BN&#TEJY? '#8D#ZB$D#Z BN&$T? '$8D$ZB$D$Z BN&%T &&8D%ZB$D%Z BN&&T &'8D&ZB$D&Z BN&'T &(8D'ZB$D'Z BN&(T '%8D(ZB$D(Z BN&)T &*8D)ZB$D)Z BN&*T ')8D*ZB$D*Z B' 'D'`'THPs? *JZZB$!DD ZZ B'TTTTU'Tw? &?DZB$DD Z BU'T ^)ˀ? ?DZB$DD Z BU' T'? ?D ZB$D D Z BU' T]K=? ?D ZB$D D Z BU' Tvq -? ?D ZB$D D Z BU' Tl? ?D ZB$D D Z BU' T^K=? ?D ZB$D D Z BU'TtF_? ?DZB$DD Z BU'T]K=? ?DZB$DD Z BU'T%u? ?DZB$DD Z BU'TaTR'? ?DZB$DD Z BU'T/n? ?DZB$DD Z BU'TjM? ?DZB$DD Z BU'T0*? ?DZB$DD Z BU'TlV}? ?DZB$DD Z BU'TRQ? ?DZB$DD Z BU'THP? ?DZB$DD Z BU'THP? ?DZB$DD Z BU'THP? ?DZB$DD Z BU'THP? ?DZB$DD Z BU'THP? ?DZB$DD Z BU'THP? ?DZB$DD Z BU'THP? ?DZB$DD Z BU'THP? ?DZB$DD Z BU'THP? ?DZB$DD Z BU' TAǘ? ?D ZB$D D Z BU'!TAǘ? !?D!ZB$D!D !Z BU'"TAǘ? "?D"ZB$D"D "Z BU'#TAǘ? #?D#ZB$D#D #Z BU'$Tz? $?D$ZB$D$D $Z BU'%T '&?D%ZB$D%D %Z BU'&T ''?D&ZB$D&D &Z BU''T '(?D'ZB$D'D 'Z BU'(T ?D(ZB$D(D (Z BU')T '*?D)ZB$D)D )Z BU'*T &%?D*ZB$D*D *Z B( (h(Y(T/$? )CZ ZB$DZ Z B(TTTTN(TZd;O? 8DZ B$DZ  BN(TQ|a? )8DZ B$DZ  BN( T( 0? ) 8D Z B$D Z  BN( T"uq ? ) 8D Z B$D Z  BN( T/$? ) 8D Z B$D Z  BN( Toŏ1? ) 8D Z B$D Z  BN( T^)Ǻ? ) 8D Z B$D Z  BN(T~:p? )8DZ B$DZ  BN(TJ +? )8DZ B$DZ  BN(T$~? )8DZ B$DZ  BN(TS:? )8DZ B$DZ  BN(TH.!? )8DZ B$DZ  BN(T? )8DZ B$DZ  BN(TOn? )8DZ B$DZ  BN(T@a+? )8DZ B$DZ  BN(T;M O? )8DZ B$DZ  BN(TH}? )8DZ B$DZ  BN(TH}? )8DZ B$DZ  BN(TH}? )8DZ B$DZ  BN(TH}? )8DZ B$DZ  BN(TH}? )8DZ B$DZ  BN(TH}? )8DZ B$DZ  BN(TH}? )8DZ B$DZ  BN(TH}? )8DZ B$DZ  BN(TH}? )8DZ B$DZ  BN( Tgs? ) 8D Z B$D Z  BN(!Tgs? )!8D!Z B$D!Z  BN("Tgs? )"8D"Z B$D"Z  BN(#Tgs? )#8D#Z B$D#Z  BN($TOec? )$8D$Z B$D$Z  BN(%T (&8D%Z B$D%Z  BN(&T ('8D&Z B$D&Z  BN('T ((8D'Z B$D'Z  BN((T )%8D(Z B$D(Z  BN()T (*8D)Z B$D)Z  BN(*T ))8D*Z B$D*Z  B) )h)`)T^I +? &JZ ZB$!DD Z Z B)TTTTU)T?? (?DZ B$DD Z  BU)Tw-!l? &?DZ B$DD Z  BU) T46W[?((**Tz6?((**TJ4?((**TDl?((**TX?((**TsF?((**TH}?((**TNё\C?((**Tx $(~?((**Tx $(~?((**Tx $(~?((**Tx $(~?((**Tx $(~?((**Tx $(~?((**Tx $(~?((**Tx $(~?((**Tx $(~?((** T ^) @(( **!T ^) @((!**"T ^) @(("**#T ^) @((#**$T0*@(($**%T(*&**&T(*'**'T(*(**(T(*=*)T **'D)D)D ) B=**T *%'D*D*D * B +@B+yyyyyyyyyyyyyyyyyyyyyyyyyyyyyy$L,$-Y`* `    bTP  ) -      @   ?         M Las 0          !!  ""  ## $$4  $ %% && '' (( )) **(  $                            !! "" ## $$! %*                                                  !!  ""  ##  $$                                         K N    [                    !  !"  "#  #$  %%  &&  ''  ((  ))  **                                                !!  ""  ##  $$  %%  &&  ''  ((  ))  **$  )          ""  ##  $$sit  &%lys  '&  *      alc  ara          d    3rd    4      ram  7     an  rat      ddi  mpo  rat      gin  7    !! en  ""7  ##  $$on   %%s p  &&/KW  ''  ((  ))mis  **cti 2(t    $  re   Yu 7  $ l i 7   e a  e a     nco  VAT  har  7    aft   ta       CE   (y  7      in  7    ric      !!ota #"ent %# A *rat    1.C erh *7  r t   i   m a o e S H o r ( 9 b   e s f r u o   e p   i h !!e ""  ##  $$r %%b &&i ''  ((d ))o **a m a y h e "", ##h $$o %%r &&  **  t c t  t o a o ^ s p e s 9 r p e j s e v 7   po ati !! "" ##7 $$ %%  &&le  ''yua (( )) e 5  F inc  en  yua   se  gen MB  and   s t rch 7   ! tio  co n t   n s    tal   % pen !!r t ""us  ##  $$ **abl)  % & ser  elf      ain  ati$ men$   ute    ccu ndi  pr 7     1.  efo  / rof e d on  ion 7  t p !!ter$ ""7$ ## $ $$tal$ %%tio$ &&ety '' ((e ))wer $ass  7   pr tax    rof ati$ $ $ d t' l r' 7' ' rof'  ' ' ble' ' ' dep'  co pay oan  R !alu #"epr "#inc #$ffe * ! 4 ('tor )(cia *) fo! nt  )  $$# Dep  co ble  yme  n    Use  aym  cia  7    rib  ! its  "!$  !"B  "#ofiY" pay!" oan!" !" F!" pro!" rep!" lo!" 7!" !" for!" t p!" 7!"  !"  (C!" 7Z# # cos# r r# # # 1.p#  # #  2.# all#  wi # !!cul # ""ost # ##[$ $$ ce$ %$ ' (Ta&) (7 * %(APHP 40(  4>@UUA   r !*  !*   "*7 Sheet4b(b(,,,ggDggh/h *  6  dMbP?_*+%, ! &C&P+15 &M&d2?'M&d2?(\.?)\.?MHP LaserJet 10204 4XXd2?\.?\.? T@4PT$SDDMHP LaserJet 1020 -(d" P,, `? `?&`U} @} 0A}  @} @+++x@+,@+,@+,@+,@+,@+,v +,@ +,@ +x@ +,@ +,@+,@+,@+x@+,@+x@+,@+,@+,@+,@+,@+,@+,@ +   *DPlan for Repayment of Loan* DPlan for Repayment of Loan !*DPlan for Repayment of Loan"*S"%ZNo.P b"ZItemsSb"ZTotal*ZConstruction Period(years) Sy+!ZOperation period(years)SSSSS  0y+DOperation period(years)`y+ DOperation period(years) !y+DOperation period(years)"* S,SB?ZB@ZB@ZB@ZB?ZB@ Z B@ Z  B@ Z  B@ Z  B@ Z  B@ Z B @ZB"@ZB$@ZB&@ZB(@ZB*@ZB,@ZB.@ZB0@ZB1@ZB2@ZB3@ZB4@ZB5@ZB6@ZB7@ZB8@ZB9@Z B:@!Z !B;@"Z!"B<@#Z"#B=@$Z#$B>@%Z$%B %Z%&B &Z&'B 'Z'(B (Z()B )Z)*B *Z*~ P? D XBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBB*Q D,#C@$ %*GC1D D* B$ : BGC1D D* B$ : BGC1D D* B$ : BGC1D D* B$ : BGCQ@ 1D D* B$ : BGCQ@1D D* B$ : BG CQ@1D  D* B$ :  BG CQ@ 1D  D* B$ :  BG CQ@ 1D  D* B$ :  BG CQ@ 1D  D* B$ :  BG CQ@ 1D  D* B$ :  BGCQ@ 1D D* B$ : BGCQ@1D D* B$ : BGCQ@1D D* B$ : BGCQ@1D D* B$ : BGCQ@1D D* B$ : BGCQ@1D D* B$ : BGCQ@1D D* B$ : BGCQ@1D D* B$ : BGCQ@1D D* B$ : BGCQ@1D D* B$ : BGCQ@1D D* B$ : BGCQ@1D D* B$ : BGCQ@1D D* B$ : BGCQ@1D D* B$ : BGCQ@1D D* B$ : BGCQ@1D D* B$ : BGCQ@1D D* B$ : BGCQ@1D D* B$ : BG C!1D  D* B$ :  BG!C"1D! D* B$ :! BG"C#1D" D* B$ :" BG#C$1D# D* B$ :# BG$C $1D$ D* B$ :$ BG%C&1D% D* B$ :% BG&C'1D& D* B$ :& BG'C(1D' D* B$ :' BG(C)1D( D* B$ :( BG)C*1D) D* B$ :) BG*C1D* D* B$ :* BQ D-#R $ %*QM;DZ D* B$ZD BQM;DZ D* B$ZD BQM;DZ D* B$ZD BQM;DZ D* B$ZD BQM ;DZ D* B$ZD BQM %;DZ D* B$ZD BQ M;D Z D* B$ZD BQ M ;D Z D* B$ZD BQ M ;D Z D* B$ZD BQ M ;D Z D* B$ZD BQ M ;D Z D* B$ZD BQM ;DZ D* B$ZD BQM;DZ D* B$ZD BQM;DZ D* B$ZD BQM;DZ D* B$ZD BQM;DZ D* B$ZD BQM;DZ D* B$ZD BQM;DZ D* B$ZD BQM;DZ D* B$ZD BQM;DZ D* B$ZD BQM;DZ D* B$ZD BQM;DZ D* B$ZD BQM;DZ D* B$ZD BQM;DZ D* B$ZD BQM;DZ D* B$ZD BQM;DZ D* B$ZD BQM;DZ D* B$ZD BQM;DZ D* B$ZD BQM;DZ D* B$ZD BQ M ;D Z D* B$ZD BQ!M!;D!Z D* B$ZD BQ"M";D"Z D* B$ZD BQ#M#;D#Z D* B$ZD BQ$R ;D$Z D* B$ZD BQ%M%;D%Z D* B$ZD BQ&M&;D&Z D* B$ZD BQ'M';D'Z D* B$ZD BQ(M(;D(Z D* B$ZD BQ)M);D)Z D* B$ZD BQ*M*;D*Z D* B$ZD BQ u. aAVVVV*V?V?V?V?V?V? 7 m?!D   $  Bm?+*!L  , Bm?m?m?m?m?m?m?m?m?m?m?%m?m?m?m?m?m?  m?!!m?""m?##m?$$m?%%m %&m &'m '(m ()m )*m * Q D/# C@  % *E C/D* DDD B C 9 $ /L* LLL B C  C E CQ@ /D* DDD B CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@  C   !C   "C !  #C "  $C   %C& %9 %*/L* LLL B &C' % 'C( % (C) % )C* % *C % , D0# C@  % * C Z C Z C Z CZ! CQ@ DD CQ@   $ LL CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   CQ@   C   !C !  "C "  #C #  $C #  %C%Z% &C&Z& 'C'Z' (C(Z( )C)Z) *C*Z*\ BDCCCCCBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBB*~ P@ D1# M)@ $ % *G M 1DD* B$ : BG M 1DD* B$ : BG M 1DD* B$ : BG MzGϞ@ 1DD* B$ : BG M(\O[@ 1DD* B$ : BG Mףp= Oe@ 1DD* B$ : BG MHz_h@  1D D* B$ :  BG M(\o@  1D D* B$ :  BG MQr@  1D D* B$ :  BG MQq@  1D D* B$ :  BG MQt@  1D D* B$ :  BG Mw@ 1DD* B$ : BG M)\z@ 1DD* B$ : BG Mq= ףt}@ 1DD* B$ : BG M(\L@ 1DD* B$ : BG M(\Ձ@ 1DD* B$ : BG Mq= ףf@ 1DD* B$ : BG M(\@ 1DD* B$ : BG M ףp=@ 1DD* B$ : BG MzGI@ 1DD* B$ : BG M ףp=@ 1DD* B$ : BG M ףp=@ 1DD* B$ : BG M ףp=@ 1DD* B$ : BG M ףp=@ 1DD* B$ : BG M ףp=@ 1DD* B$ : BG M ףp=@ 1DD* B$ : BG M ףp=@ 1DD* B$ : BG M ףp=@ 1DD* B$ : BG M ףp=@ 1DD* B$ : BG M\( @  1D D* B$ :  BG !M\( @ !1D!D* B$ :! BG "M\( @ '1D"D* B$ :" BG #M\( @ #1D#D* B$ :# BG $Mfffff̖@ $1D$D* B$ :$ BG %M &1D%D* B$ :% BG &M '1D&D* B$ :& BG 'M (1D'D* B$ :' BG (M )1D(D* B$ :( BG )M *1D)D* B$ :) BG *M 1D*D* B$ :* B Q D2# C,@ * % * CCCC C -DD D D BC CE@ -DD D D B C)\[@( 7 *#-LLLL B CGzg@(   C{Gr@(   Cq= ףy@(   C33333k@(   Cq= ף@(   C= ףpK@(  Cfffff@(  CzG>@(  C̀@(  C)\@(  CzG@(  CHz.@(  Cfffff֢@(  CQD@(  Cq= #ħ@(   C\(D@(   CHz.Ĭ@(   C33333D@(   C(@(   CQ"@(  C{G!b@(   Cq= #@(  Cffff&@(   CR+0@(   !C= ף0~@(   "C)\5̼@( #  #CG:@()  $C(\@(   %C(&  &C('  'C((  (C()  )C(*  *C( Q D3 aI VVV0V?VN@VN@VN@VN@VN@VN@ 7 m333333?!D   $  Bm333333?+$!L  , Bm333333?m333333?m333333?m333333?m333333?m333333?m333333?m333333?m333333?m333333?m333333?m333333?m333333?m333333?m333333?m333333?m333333?  m333333?!!m333333?""m333333?##m333333?$$m333333?%m%%+%*!L  , B&m&%'m'%(m(%)m)%*m*%, D4#CL@ $ %*C ZC ZC Z!CzGϞ@  D DC(\bP@( $ LLCRY@(  C(\?]@(  CGzb@(  CQf@(  CQe@(  CGzh@( CTl@( CGzo@( CQq@( Cףp= s@( C{Gfu@( CHw@( Cfffff2y@( CQ&{@( C$}@( CQ~@(CQ~@(CQ~@(CQ~@(CQ~@(CQ~@( CQ~@(CQ~@(CQ~@( C\(@(!C\(@(!"C\(@("#C\(@(#$CHz[@( %C %Z%&C &Z&'C 'Z'(C (Z()C )Z)*C *Z*\BDCCCCCBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBB*~ B@ D5#C  %*C Z C Z C Z CZ :C $D*  :  B:C  $D*  :  B: C  $D*  :  B: C  $D*  :  B: C  $D*  :  B: C  $D*  :  B: C $D*  :  B:C $D*  :  B:C $D*  :  B:C $D*  :  B:C $D*  :  B:C $D*  :  B:C $D*  :  B:C $D*  :  B:C $D*  :  B:C $D*  :  B:C $D*  :  B:C $D*  :  B:C $D*  :  B:C $D*  :  B:C $D*  :  B:C $D*  :  B:C $D*  :  B:C $D*  :  B:C  $D*  :  B: C !$D*  :  B:!C "$D*  : ! B:"C #$D*  : " B:#C $$D*  : # B:$C  $D*  : $ B:%C %$D*  : % B:&C &$D*  : & B:'C '$D*  : ' B:(C ($D*  : ( B:)C )$D*  : ) B:*C *$D*  : * B\BDCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCC*~ B@ D6#C3333Ӱ@  %*)C $ $$B)C $ $$B)C $ $$B)CzGϞ@ $ $$B)CzG@ $ $$BC ףp=@(*#,,,B CGzY@(  C{Gؔ@(  C(\[@(  C(\7@(  CHz@( CQ@(C{G~@(C33333@(C{Gh@(Cp= ޗ@(CQW@(CQј@(CN@(CQΙ@(C33333@(C33333@(C33333@(C33333@(C33333@(C33333@( C33333@( C33333@( C33333@(  C\(@( !!C\(@(!"C\(@("#C\(@(#$CHz[@(%C(&&C(''C(((C())C(**C( P D7Cp= n@ Z C!Z CZ CZ CzGϞ@ Z CzG@ Z C ףp=@ Z  CGzY@  Z  C{Gؔ@  Z  C(\[@  Z  C(\7@  Z  CHz@  Z CQ@ Z C{G~@ Z C33333@ Z C{Gh@ Z Cp= ޗ@ Z CQW@ Z CQј@ Z CN@ Z CQΙ@ Z C Z CZ CZ CZ CZ CZ CZ CZ CZ  C Z !C!Z !"C"Z "#C#Z #$C$Z $%C%Z %&C&Z &'C'Z '(C(Z ()C)Z )*C*Z *Q D8#M  %*?M )Z DD B?M )Z DD B?M )Z DD B?M )Z DD B?M )Z DD B?M )Z DD B? M  )Z D D  B? M  )Z D D  B? M  )Z D D  B? M  )Z D D  B? M  )Z D D  B?M )Z DD B?M )Z DD B?M )Z DD B?M )Z DD B?M )Z DD B?M )Z DD B?M )Z DD B?M )Z DD B?M )Z DD B?M )Z DD B?M )Z DD B?M  )Z DD B?M )Z DD B?M )Z DD B?M )Z DD B?M )Z DD B?M )Z DD B?M  )Z DD B? M !)Z D D  B?!M ")Z !D!D! B?"M #)Z "D"D" B?#M $)Z #D#D# B?$M %)Z $D$D$ B?%M &)Z %D%D% B?&M ')Z &D&D& B?'M ()Z 'D'D' B?(M ))Z (D(D( B?)M *)Z )D)D) B?*M )Z *D*D* B, D9#MGzt@ %*CCCC/C DDDZ/C DDDZ/ C D D D Z / C D D D Z / C D D D Z / C D D D Z / C D D D Z /C DDDZ/C DDDZ/C DDDZ/C DDDZ/C DDDZ/C DDDZ/C DDDZ/C DDDZ/Cq= ףԍ@ DDDZ/C33333@ DDDZ/C33333@ DDDZ/C33333@ DDDZ/C33333@ DDDZ/C33333@ DDDZ/C33333@ DDDZ/C33333@ DDDZ/C33333@ DDDZ/C33333@ DDDZ/ C\(@ &D D D Z /!C\(@ %D!D!D!Z!/"C\(@ "D"D"D"Z"/#C\(@ (D#D#D#Z#/$CHz[@ D$D$D$Z$/%C !D%D%D%Z%/&C "D&D&D&Z&/'C "D'D'D'Z'/(C #D(D(D(Z(/)C $D)D)D)Z)/*C $D*D*D*Z* @Lyyyyyyyyyyyyyyyyyyyyyyyyyyyyyyyyyyy$yyyyy6uwV58x SJ` UH` `a }P   y %@ y y y y @ * d2 ?\ @ 4P       M Las 0               $    H                                                                    ""  $$  *#  $                  $!" "" $#  * $ '  #                             !! "" ## $$ &K N  [                      !   %                                             S        sit   lys          alc  ara       d  3rd  !4 !  "! (#ram &%7 '& (' an )(rat *) *PH`l0(  X>@UUA z !* !*      7 Sheet10b(b(,,,ggDggh'h  'SA}[  dMbP?_*+%, ! &C&P+19 &M&d2?'M&d2?(\.?)\.?MHP LaserJet 10204 4XX?~?~?pl@!,\`CT[0KSDDMHP LaserJet 1020 -(d" P,, `? `?&`U} @} 8A}  @} @'++,@+`+x@+,@+,@+,@+,@+,@+,@ +,@ +,@ +,@ +,@ +x@+,@+,@+,@+,@+,@+,@+x@+,@+,@+,@+,@+,@+x@+,@+,@+,@+,@+x@%zGґ@ D ףp="g@ :   +D>;Statement of Repayment of Principal and Payment of Interest , D>;Statement of Repayment of Principal and Payment of Interest !!,D>;Statement of Repayment of Principal and Payment of Interest"*OP@"ZNo.P@b"ZItemsSLb"ZTotalSL,ZConstruction Period(years) SSSSP +!ZOperation period(years)SSSSS  S +DOperation period(years)SSSSSSSSSS+ DOperation period(years)SSSSSSSSS !S+DOperation period(years)"SSSSSSSSS* ,,SB?ZB@ZB@ZB@ZB?ZB@*Z B@Z  B@ Z  B@ Z  B@ Z  B@Z B @ZB"@ZB$@ZB&@ZB(@ZB*@ZB,@ZB.@ZB0@ZB1@ZB2@ZB3@ZB4@ZB5@ZB6@ZB7@ZB8@ZB9@ Z B:@!Z !B;@"Z!"B<@#Z"#B=@$Z#$B>@%Z$%B%Z%&B&Z&'B'Z'(B(Z()B)Z)*B*Z*~ D? D;9H}? #D : BVCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCC*D? D<CCu@D!C= ף@  D D!C(<@  D D!C ףpQ@ D DM ףp=@ D 7M\Z@ !D   $ B MQ@( + $!L  ,B Mq= @(   M)\…@(   M3333_@(   MGᚸ@(  MQE@(  MHzNB@( Mqr@( MRk@( MQN@( M\V@( M(\B@( Mfffff@( Mȅ@( M( M( M(  M(  M(  M(  M(  M(  M(   M(  !M( ! "M( " #M( # $M( $ %M($%+%*!L  ,B&M(%%'M(&%(M('%)M((%*M()% D= D=#CQ>@ %%Cu@ZZ%Č@ZZ%C(W@ ZZ%Cp= @ZZNMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMM* D> D>#C ףp@ %%C(\b@DD2C= ףp~@%DBD;CGz$@%%%DBDDC(\@.%%%DBDNMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMM*~ D^@ D?# CQ@  % * CCC! CzP@  DD! C ףp@  D D  Cq= #p@(    LL CQ8@(   C@(   Cp= J@("   C{Ga@("   Cfffff4@("   Cfffffˠ@("  CQ`@("  CzG@("  CQ @("  CGz)@("  C(\A@("  CGzU@("  C(\d@("  CRn@("  C("  C("  * LL C("  C("  C("  C("  C("  C("  C("  C("   !C("!  "C(!"  #C(!#  $C(!$  %C(!%  &C(!&  'C(!'  (C(!(  )C(!)  *C(!*  D D=# Cp= n@  % * WWW! WzGϞ@  D D ' CzG@ DDD  C ףp=@(   L LL CGzY@(   C{Gؔ@(   C(\[@(   C(\7@(   CHz@(   CQ@(   C{G~@(   C33333@(   C{Gh@(   Cp= ޗ@(   CQW@(   CQј@(   CN@(   CQΙ@(   C(! x CCCCCCCCCCCCCCCCCCC* D D># C̉@ * % * C Z C Z C!Z CzGґ@%D! M33333@  DD! Mףp= ’@  DD! M(\@  D D MQm@(   $ LL Mp= s@(   M@(   M ףp=@(   M\(@(  MQ@(  M\(@(  M(\~@(  M(\*y@(  M(\s@(  MGzl@(  MGz`@(  M33333D@(  M(  M(  M(  M(  M(  M(  M(  M(  M(  M(   !M(!  "M("  #M(#  $M( $  %M( % % %* LL &M( & % 'M( ' % (M( ( % )M( ) % *M( * % D D@ Mq= ףԍ D' MGz @DDD ' M(\ @ DDD ' M`@DDD ' M ףp=@ DDD ! M\Z@  DD  MQ@(   *# LL Mq= @(   M)\…@(   M3333_@(   MGᚸ@(   MQE@(  MHzNB@(  Mqr@(  MRk@(  MQN@(  M\V@(  M(\B@(  Mfffff@(  Mȅ@(  Mq= ףԍ(  M(  M(   M(   M(   M(   M(   M(   M(   M(   M(   !M( !  "M( "  #M( #  $M($  %M(%  &M(&  'M('  (M((  )M()  *M(* \ DDCCCCCMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMM*~ D@ DA9V/?#D : BVCCCCMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMM*~ D@j@ D<CCCCC9M<@#D : B9M<@#D : B9 M<@ #D  : B9 M<@ #D  : B9 M<@ #D  : B9 M<@ #D  : B9 M<@ #D  : B9M<@#D : B9M<@#D : B9M<@#D : B9M<@#D : B9M<@#D : B9M<@#D : B9M<@#D : B9M<@#D : B9M<@#D : B9M<@#D : B9M<@#D : B9M<@#D : B9M<@#D : B9M<@#D : B9M<@#D : B9M<@#D : B9M<@#D : B9M<@#D : B9 M<@#D  : B9!M<@ #D! : B9"M<@!#D" : B9#M<@"#D# : B9$M<@##D$ : B9%M&#D% : B9&M'#D& : B9'M(#D' : B9(M)#D( : B9)M*#D) : B9*M#D* : BD@ D?#C,R@ %*CCCCMףp= ?$ -Mףp= ? Mףp= ?* Mףp= ?  Mףp= ?  Mףp= ?  Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?  Mףp= ?!!Mףp= ?""Mףp= ?##Mףp= ?$$M= ףp}=@%M%%%* -&M&%'M'%(M(%)M)%*M*% D? D=#C<@ %*CCCC=M'DZ  : B=M'DZ  : B= M 'D Z  : B= M 'D Z  : B= M 'D Z  : B= M 'D Z  : B= M 'D Z  : B=M'DZ  : B=M'DZ  : B=M'DZ  : B=M'DZ  : B=M'DZ  : B=M'DZ  : B=M'DZ  : B=M'DZ  : B=M'DZ  : B=M'DZ  : B=M'DZ  : B=M'DZ  : B=M'DZ  : B=M'DZ  : B=M'DZ  : B=M'DZ  : B=M'DZ  : B=M'DZ  : B= M 'D Z  : B=!M!'D!Z  : B="M"'D"Z  : B=#M#'D#Z  : B=$M<@$'D$Z  : B=%M%'D%Z  : B=&M&'D&Z  : B='M''D'Z  : B=(M('D(Z  : B=)M)'D)Z  : B=*M*'D*Z  : B D@ D>#CYF@ %*CCCC!Mףp= ? DDMףp= ?$ LL Mףp= ?  Mףp= ?  Mףp= ?  Mףp= ?  Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?Mףp= ?  Mףp= ?!!Mףp= ?""Mףp= ?##Mףp= ?$$Mףp= ? %M&%%* LL&M'%'M(%(M)%)M*%*M$%D D@CCCCC'M<@ DDDM<@LLL M<@ M<@ M<@  M<@  M<@ M<@ M<@M<@M<@M<@M<@M<@M<@M<@M<@M<@M<@M<@M<@M<@M<@M<@M<@' M<@D D D '!M<@ D!D!D!'"M<@!D"D"D"'#M<@"D#D#D#'$M#D$D$D$%M%%*LLL&M%%'M&%(M'%)M(%*M)%\DDCCCCCMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMM*~ D@ DB#CQ"@ "* %*#C  %#C  %#C  %#CzP@  %#CQ@  %CQs@( $ - C33333@(  CGz@(  CM@(  C(\@(  C{Ga7@( C{GaΠ@( CLc@( C ףp=@( CHz@( C= ףp/@( CQG@( C= ףp[@( CQj@( C{Gt@( Cףp= ?( Cףp= ?( Cףp= ?( Cףp= ?( Cףp= ?( Cףp= ?(Cףp= ?(Cףp= ?(Cףp= ?(  Cףp= ?(!!Cףp= ?( !"Cףp= ?( "#Cףp= ?( #$C= ףp}=@(%C("%%%* LL&C("&%'C("'%(C("(%)C(")%*C(%~ D`s@ D/#CQ@ % %*CCCC9CQ@ !#D  :  B9CQ@ !#D  :  B9 CQ@ ! #D  :  B9 CQ@ ! #D  :  B9 CQ@ ! #D  :  B9 CQ@ ! #D  :  B9 CQ@ ! #D  :  B9CQ@ !#D  :  B9CQ@ !#D  :  B9CQ@ !#D  :  B9CQ@ !#D  :  B9CQ@ !#D  :  B9CQ@ !#D  :  B9CQ@ !#D  :  B9CQ@ !#D  :  B9CQ@ !#D  :  B9C #D  :  B9C #D  :  B9C #D  :  B9C #D  :  B9C #D  :  B9C #D  :  B9C #D  :  B9C #D  :  B9C #D  :  B9 C #D  :  B9!C !#D ! : ! B9"C "#D " : " B9#C ##D # : # B9$C $#D $ : $ B*%CCCCCC*~ Dt@ DC#C{Gᦷ@ $ %*C ZC ZC Z@zGϞ@ Z9C(\bP@ #D  : B9CRY@ #D  : B9 C(\?]@  #D  :  B9 CGzb@  #D  :  B9 CQf@  #D  :  B9 CQe@  #D  :  B9 CGzh@  #D  :  B9CTl@ #D  : B9CGzo@ #D  : B9CQq@ #D  : B9Cףp= s@ #D  : B9C{Gfu@ #D  : B9CHw@ #D  : B9Cfffff2y@ #D  : B9CQ&{@ #D  : B9C$}@ #D  : B9C #D  : B9C #D  : B9C #D  : B9C #D  : B9C #D  : B9C #D  : B9C #D  : B9C #D  : B9C #D  : B9 C  #D  :  B9!C !#D ! :! B9"C "#D " :" B9#C ##D # :# B9$C #D $ :$ B*%CCCCCC*~ Dt@ DD#Cffff&@  %* WWW%CzGґ@D*P?!W\(@  D DWȒ@($ LL WQ@(  WzGs@(  W(\@(  WR @(  W\(@( WGz@(W= ףp@(WGz@(W33333~@(WfffffBy@(Wfffffs@(W(\Ml@(W(\`@(WRD@(Wףp= ?(Wףp= ?(Wףp= ?(Wףp= ?(Wףp= ?(Wףp= ?(Wףp= ?(Wףp= ?(Wףp= ?( Wףp= ?( !Wףp= ?(!"Wףp= ?("#Wףp= ?(#$W= ףp}=@($%W( %%5%*+LL LL ,B&W( &%'W( '%(W( (%)W( )%*W( *%~ D@u@ D1C %*>0%*BYCCCCHC  2DD DB$ :  BHC $2DD DB$ :  BH C 2D D D B$ :  BH C 2D D D B$ :  BH C  2D D D B$ :  BH C  2D D D B$ :  BH C  2D D D B$ :  BHC  2DD DB$ :  BHC 2DD DB$ :  BHC 2DD DB$ :  BHC 2DD DB$ :  BHC 2DD DB$ :  BHC 2DD DB$ :  BHC 2DD DB$ :  BHC 2DD DB$ :  BHC 2DD DB$ :  BHC 2DD DB$ :  BHC 2DD DB$ :  BHC 2DD DB$ :  BHC 2DD DB$ :  BHC 2DD DB$ :  BHC 2DD DB$ :  BHC 2DD DB$ :  BHC 2DD DB$ :  BHC 2DD DB$ :  BH C 2D D D B$ :  BH!C  2D!D D!B$ : ! BH"C !2D"D D"B$ : " BH#C "2D#D D#B$ : # BH$C #2D$D D$B$ : $ BH%C $2D%D D%B$ : % BH&C %2D&D D&B$ : & BH'C &2D'D D'B$ : ' BH(C '2D(D D(B$ : ( BH)C (2D)D D)B$ : ) BH*C )2D*D D*B$ : * B\DDWCCCCCCWCCCCCCCCCCCCtCCCCCCCCCCCCCCCCCCCC*~ D@ DXCCCCCCWCCCCCCCCCCCCtCCCCCCCCCCCCCCCCCCCC*Dffffff@ DE#N0@  %*CCCCDN ͩ ".D D  B$ $ BNͩ("8$.L L B$ , B Nͩ("  Nͩ("  Nͩ(  N ͩ(  N$ͩ( N(ͩ( N,ͩ( N0ͩ( N4ͩ( N8ͩ( N<ͩ( N̩( NDͩ( N0@( N̩( NLͩ(NPͩ(NTͩ(NXͩ(N\ͩ(N`ͩ(Ndͩ(Nhͩ( Nlͩ(!Npͩ( "Ntͩ("#Nxͩ(""$N|ͩ("#%Nͩ(&%8%*.L L B$ , B&Nͩ('%'Nͩ((%(Nͩ()%)Nͩ(*%*Nͩ(%~ D@z@ DF#C{Gt@  %*CCCCDC̘ͩ .D D  B$ $ BC\ͩ(8$.L L B$ , B Cͩ(  C ͩ(  C̨ͩ(  C¬ͩ(  C ͩ( C3ͩ(C¸ͩ(Cͩ(Cͩ(Cͩ(Cͩ(C ˩(Cͩ(C{Gt@(Cp̩(Cͩ(Cͩ(Cͩ(Cͩ(C\ͩ(C\ͩ(Cͩ(Cfͩ( Cͩ( !Cͩ(!"CΩ("#CΩ(#$CΩ($%C Ω(%%8%*.L L B$ , B&CΩ(&%'CΩ('%(CΩ((%)CΩ()%*C Ω(%~ Dz@ DG#Mq= ףԍ  %*MMMMDM .D D  B$ $  BM(8$.L L B$ , B M(  M(  M(  M(  M( M(M(M(M(M(M(M(M(Mq= ףԍ(M(M(M(M(M(M(M(M(M( M( !M(!"M("#M(#$M($%M(%%8%*.L L B$ , B&M(&%'M('%(M((%)M()%*M(*%\DDMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMM*Dl) 589{ .e^`y `w0 `xVRR +,@!+,@"+,@#+,@$+,@&+,@ + DHE N@ */D%BD B t!, *Construction period @D@@ year + Operation period @@D@@ year = @@D @@ year@@=Construction period 4 year + Operation period year = 4 yearT uuuuuuuuv*! !DIQ!CGz@ ;D#%!!*%!!*>0AZ B!llllF!l? 0D ZDD  BF!lQ? 0D ZDD  BF! l?  0D Z D D  BF! lHzG?  0D Z D D  BF! l ףp= ?  0D Z D D  BF! lQ?  0D Z D D  BF! lQ?  0D Z D D  BF!lffffff? 0D ZDD  BF!lQ@ 0D ZDD  BF!l@ 0D ZDD  BF!l ףp= @ 0D ZDD  BF!lQ @ 0D ZDD  BF!lzG@ 0D ZDD  BF!l@ 0D ZDD  BF!lGz%@ 0D ZDD  BF!lp= ׃A@ 0D ZDD  BF!l 0D ZDD  BF!l 0D ZDD  BF!l 0D ZDD  BF!l 0D ZDD  BF!l 0D ZDD  BF!l 0D ZDD  BF!l 0D ZDD  BF!l 0D ZDD  BF!l  0D ZDD  BF! l !0D Z D D  BF!!l "0D !Z!D!D ! BF!"l #0D "Z"D"D " BF!#l $0D #Z#D#D # BF!$l "$0D $Z$D$D $ BF!%l %0D %Z%D%D % BF!&l &0D &Z&D&D & BF!'l '0D 'Z'D'D ' BF!(l (0D (Z(D(D ( BF!)l )0D )Z)D)D ) BF!*l !0D *Z*D*D * B"; "DJQ"CGz? ;D#%""*%""*>0AZ B"llllN"l{Gz? 8D  ZDZD  BN"lp= ף? 8D  ZDZD  BN" l? 8D  Z D Z D  BN" l(\? 8D  Z D Z D  BN" lHzG? 8D  Z D Z D  BN" lQ? 8D  Z D Z D  BN" lq= ףp? 8D  Z D Z D  BN"l? 8D  ZDZD  BN"lQ? 8D  ZDZD  BN"lGz? 8D  ZDZD  BN"lffffff? 8D  ZDZD  BN"lQ? 8D  ZDZD  BN"l ףp= ? 8D  ZDZD  BN"l\(\? 8D  ZDZD  BN"lףp= ? 8D  ZDZD  BN"lRQ? 8D  ZDZD  BN"l 8D  ZDZD  BN"l !8D  ZDZD  BN"l !8D  ZDZD  BN"l !8D  ZDZD  BN"l !8D  ZDZD  BN"l !8D  ZDZD  BN"l !8D  ZDZD  BN"l !8D  ZDZD  BN"l !8D  ZDZD  BN" l ! 8D  Z D Z D  BN"!l !!8D ! Z!D!Z!D ! BN""l #8D " Z"D"Z"D " BN"#l %8D # Z#D#Z#D # BN"$l $8D $ Z$D$Z$D $ BN"%l &8D % Z%D%Z%D % BN"&l '8D & Z&D&Z&D & BN"'l (8D ' Z'D'Z'D ' BN"(l )8D ( Z(D(Z(D ( BN")l *8D ) Z)D)Z)D ) BN"*l "8D * Z*D*Z*D * B # ## $ $&y&md  .p & % %# D# *# # # # #  #  @# # # @# @# # r# # @# Las# 0# # # # # # !! # "" # ## # $$ #                                 ! !" "# #$ $% %& &' '( () )*      *          ""  ##  $$  %%  &&  ''  ((  ))  **                                      )        $       **           !!K N "" ##[  *$ %% && '' (( )) **    $                                           !!  ""  ##  $$  %%  &&  ''  ((  ))  **                     sit ! lys "! #" $# $ *alc ara     d  3rd  4   ram 7   an rat   ddi mpo rat   gin 7 !! "" en ##7 $$ %%on  &&s p ''/KW (( )) **mis cti 2(t    re  Yu 7  $l i 7  e a e a    nco VAT har 7  aft  ta    CE  (y 7    in& 7  ric   ota ent  A rat    1.C erh 7  r t   i  m a o e S H o r ( 9 b   e s  f r u o   !"e $%p %&  &'i #(h" #)e     r b i   d o a m !!aV  yW! h! e! ,! h! o! r! ! ! t! c! t!  ! t! o! a*! o! ^! s! %p! %&e! &'s! '(9! ()rX" p" e" j" s" e" v" 7" "  po" ati" " " 7" "  " le " yua" " " e 5" " F" !!inc" ""en " ##yua" %%" &&" ''se " ((gen" ))MB PHpJj0(  >@UUA )))r "  !*  !*    7 Sheet6b(b(,,,ggD  +sP6  dMbP?_*+%, ! &C&P+23 &x@#Z$%B%Z%&B&Z&'B'Z'(B(Z()B)Z)*B*Z*~ z? L#az@ % %*aGz)@(%$"-- aq= c@(aףp=*@(a= ף0@(aHz7@(aHz7@( aHz7@(  aHz7@(  aHz7@(  aHz7@(  aHz7@( aHz7@(aHz7@(aHz7@(aQ?@(aQ?@(aQ?@(aQ?@(aQ?@(aQ?@(aQ?@(aQ?@(aQ?@(aQ?@(aQ?@(aQ?@(aQ?@(aQ?@(aQ?@( aQ?@(!aQ?@( "aQ?@("#aQ?@(#$aQ@($%a(%%%%*-- &a(&%'a(&%(a('%)a((%*a(% z xM#CQ>@ * %*C ZC ZC ZCGz@ ZCq= ף`@ ZCRi@ Z CHz+q@  Z  Cp= u@  Z  C= ףpz@  Z  CQ@  Z  CQ<@  Z Cfffff@ ZCףp= E@ ZCfffff܉@ ZCq= ף@ ZCףp= Q@ ZCQ@ ZCfffffo@ ZCfffffݓ@ ZC(\R@ ZC\(@ ZC\(@ ZC\(@ ZC\(@ ZC\(@ ZC\(@ ZC\(@ ZC\(@ ZC\(@ Z Cq= #<@  Z !Cq= #<@ !Z!"Cq= #<@ %Z"#Cq= #<@ &Z#$Cq= #@ $Z$%C $Z%&C %Z&'C 'Z'(C (Z()C )Z)*C *Z* z xNC@ -(CZCZCZCZCQ@ZCQ@$Z CQ@Z  CQ@ Z  CQ@ Z  CQ@ Z  CQ@ Z CQ@ ZCQ@ZCQ@ZCQ@ZCQ@ZCQ@ZCQ@ZCQ@ZCQ@ZCQ@ZCQ@ZCQ@ZCQ@ZCQ@ZCQ@ZCQ@ZCQ@ZCQ@Z C Z !C!Z!"C"Z"#C#Z#$C$Z$%C$Z%&C%Z&'C&Z'(C'Z()C(Z)*C)Z* zC xOCC ZC ZC ZCZCZCZ C Z  C Z  C Z  C Z  C Z CZCZCZCZCZCZCZCZCZCZCZCZCZCZCZCZCZCZ C Z !C!Z!"C"Z"#C#Z#$C$Z$%C%Z%&C&Z&'C'Z'(C(Z()C)Z)*C*Z* z xP CHz/@! C@@ D D ! C= ףp]@  D D ! C(\@ D D ! CQ@  D D N CCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCC* z xQ C ףp=@% Wu@ Z Z % W(\@ Z Z % WW@ Z Z % W{@ Z Z N CCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCC* z xR CQ>@ Wu@ Z W̌@ Z W(W@ Z Wp= @ ZN CCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCC* z xS C33333@ W(\b@Z W= ףp~@Z WGz$@Z W ףp="g@ZN CCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCC* z< xT Cffff&@($ CZ  CZ  CZ  CzGґ@ Z  C\(@ #Z  CȒ@ "Z  CQ@ "Z   CzGs@ " Z   C(\@ " Z   CR @  Z   C\(@  Z   CGz@ Z  C= ףp@ Z  CGz@ Z  C33333~@ Z  CfffffBy@ Z  Cfffffs@ Z  C(\Ml@ Z  C(\`@ Z  CRD@ Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? Z   !Cףp= ? Z ! "Cףp= ? "Z " #Cףp= ? #Z # $C= ףp}=@ $Z $ %C %Z % &C &Z & 'C 'Z ' (C $Z ( )C &Z ) *C Z * z! xMMZMZMZMZEM/DZ ZZ BEM /DZ ZZ BE M /D Z ZZ BE M /D Z ZZ BE M /D Z ZZ BE M /D Z ZZ BE M/D Z ZZ BEM/DZ ZZ BEM/DZ ZZ BEM/DZ ZZ BEM/DZ ZZ BEM/DZ ZZ BEM/DZ ZZ BEM/DZ ZZ BEM/DZ ZZ BEM/DZ ZZ BEM/DZ ZZ BEM/DZ ZZ BEM/DZ ZZ BEM/DZ ZZ BEM/DZ ZZ BEM/DZ ZZ BEM/DZ ZZ BEM/DZ ZZ BEM /DZ ZZ BE M!/D Z ZZ BE!M"/D!Z ZZ BE"M#/D"Z ZZ BE#M$/D#Z ZZ BE$R/D$Z ZZ BE%M&/D%Z ZZ BE&M'/D&Z ZZ BE'M(/D'Z ZZ BE(M)/D(Z ZZ BE)M*/D)Z ZZ BE*M%/D*Z ZZ B z" xUCD@=C'DZ  : B=C'DZ  : B=C'DZ  : B=C'DZ  : B=C'DZ  : B=C 'DZ  : B= C 'D Z  : B= C 'D Z  : B= C 'D Z  : B= C 'D Z  : B= C'D Z  : B=C'DZ  : B=C'DZ  : B=C'DZ  : B=C'DZ  : B=C'DZ  : B=C'DZ  : B=C'DZ  : B=C'DZ  : B=C'DZ  : B=C'DZ  : B=C'DZ  : B=C'DZ  : B=C'DZ  : B=C'DZ  : B=C'DZ  : B=C'DZ  : B=C'DZ  : B=C 'DZ  : B= C!'D Z  : B=!C"'D!Z  : B="C#'D"Z  : B=#C%'D#Z  : B=$CD@ 'D$Z  : B=%C%'D%Z  : B=&C&'D&Z  : B='C''D'Z  : B=(C('D(Z  : B=)C)'D)Z  : B=*C*'D*Z  : B z# xC(CZ CZ CZ C%Z C Z C  Z  C  Z  C  Z  C  Z  C  Z  C Z C Z C Z C Z C Z C Z C Z C Z C Z C Z C Z C Z C Z C Z C Z C Z C Z C Z C  Z  C !Z !C "Z !"C #Z "#C $Z #$C Z $%C &Z %&C 'Z &'C (Z '(C )Z ()C *Z )*C !Z *\zxCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCC*~ z@ V#a= ף$@ "* %*aGz)@("*(- ,Baq= c@("aףp=*@("a= ף0ض@("azG@( aL@(  aHz@(  aq@(  a)\uE@("  a)\uQ@("  a-@(" aGz @("a= ףp@("aq= ף@("a(ܝ@("aףp=v@("a)\uN@("aGz%@("affff@("aGz@("a@("a@("a@("a@("a@("a@("a@("a@("a@(" aGzr@(" !aGzr@("!"aGzr@(""#aGzr@("#$ap= ױ@((%a("%&a(''a("'(a("()a(")*a( z$ xW#CHz/@* %C@@      !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefgijklmnopqrstuvwxyz{|}~*(LLLC= ףp]@ C(\@ CQ@C#%C  C  C  C  C  CCCCCCCCCCCCCCCCCCC  C!!C""C##C$$C%%C&&C''C((C))C**C z% xX#C ףp=@ %Cu@LC(\@CW@C{@NCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCC* z& xR#CQ>@  %Cu@Č@C(W@Cp= @NCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCC* , o#W %*WZWZWZWZWZWZ W Z  W Z  W Z  W Z  W Z WZWZWZWZWZWZWZWZWZWZWZWZWZWZWZWZWZWZ W Z !W!Z!"W"Z"#W$Z#$W%Z$%W&Z%&W'Z&'W(Z'(W)Z()W*Z)*WZ* z' xY#C33333@ %C(\b@ D C= ףp~@ D CGz$@ D C ףp="g@D NCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCC* zB xZ#CD@ %CZCZCZCD@ZNCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCC* zD xO#C * %*CDC*'LCC CC C C  C  C  C C CCCCCCCCCCCCCCCCC C!C "C!#C"$C#%C%&C&'C'(C()C)*C* zE x #CQx[@ * %*C ZC ZC ZCZCZC Z C ףp=F@  Z  C{GL@  Z  C)\Q@  Z  CQd@  Z  C ףp=h@  Z CGz\k@ ZC(\n@ ZC= ףpq@ ZCQr@ ZC33333t@ ZCp= {v@ ZCUx@ ZC8z@ ZCzG%|@ ZCzG|@ ZCzG|@ ZCzG|@ ZCzG|@ ZCzG|@ ZCzG|@ ZCzG|@  ZCzG|@ !ZCzG|@ "Z C(\µ@ #Z !C(\µ@ $Z!"C(\µ@ "Z"#C(\µ@ "Z#$Cp= k@ 'Z$%C (Z%&C 'Z&'C )Z'(C *Z()C )Z)*C Z* zVxXF-ZOProfits payable(capital0%)C " -(CZCZCZCZCZCZ C Z  C Z  C Z  C Z  CZ CZCZCZCZCZCZCZCZCZCZCZCZCZCZCZCZCZC Z C!Z !C"Z!"C#Z"#C$Z#$CZ$%C&Z%&C'Z&'C(Z'(C)Z()C*Z)*CZ* zW x[C@@(%C ZZ%C ZZ%C ZZ%CQu@ ZZ%CHzG3@ ZZ%Cףp= >@ ZZ% CGz4A@  Z Z % CfffffE@  Z Z % Cףp= J@  Z Z % CQeI@  Z Z % C33333SM@  Z Z %C ףp=P@ ZZ%C(\µR@ ZZ%C{GT@ ZZ%C(\W@ ZZ%C= ףp-Y@ ZZ%Cp= c[@ ZZ%CQ]@ ZZ%CzG_@ ZZ%C$a@ ZZ%C(\¥a@ ZZ%C(\¥a@ ZZ%C(\¥a@ ZZ%C(\¥a@ ZZ%C(\¥a@ ZZ%C(\¥a@ ZZ%C(\¥a@ ZZ%C(\¥a@ ZZ%C(\¥a@ ZZ% C)\Dp@  Z Z %!C)\Dp@ !Z!Z!%"C)\Dp@ #Z"Z"%#C)\Dp@ 'Z#Z#%$Cp= p@ %Z$Z$%%C %Z%Z%%&C &Z&Z&%'C &Z'Z'%(C (Z(Z(%)C )Z)Z)%*C Z*Z* zX x\C(@(!C  DD!C  DD!C  DD!CzP@  DDC ףp@($ LLCq= #p@( CQ8@(  C@(  Cp= J@(  C{Ga@(  Cfffff4@( Cfffffˠ@(CQ`@(CzG@(CQ @(CGz)@(C(\A@(CGzU@(C(\d@(C33333 @(C(C(C(C(C(C(C(C(C(  C(!!C( !"C( #C(!$C(!%C("%%* LL&C(#%'C(#%(C("$%)C(*%*C(% zY x]C1@()%CZ Z%CZ Z%CZ Z%CzGϞ@ Z Z%CzG@ Z Z%C ףp=@  Z Z% CGzY@  Z Z % C{Gؔ@  Z Z % C(\[@  Z Z % C(\7@  Z Z % CHz@  Z Z %CQ@ Z Z%C{G~@ Z Z%C33333@ Z Z%C{Gh@ Z Z%Cp= ޗ@ Z Z%CQW@ Z Z%CQј@ Z Z%CN@ Z Z%Cȅ@ Z Z%C Z Z%C Z Z%C Z Z%C Z Z%C Z Z%C Z Z%C Z Z%C Z Z%C Z Z% C Z Z %!C Z !Z!%"C "Z "Z"%#C #Z #Z#%$C $Z $Z$%%C %Z %Z%%&C &Z &Z&%'C 'Z 'Z'%(C (Z (Z(%)C )Z )Z)%*C *Z *Z* zZ x\C̉@((CZ CZ CZ CzGґ@Z C33333@ Z Cףp= ’@ Z  C(\@ Z  CQm@  Z  Cp= s@  Z  C@ Z  C ףp=@ Z C\(@ Z CQ@ Z C\(@ Z C(\~@ Z C(\*y@ Z C(\s@ Z CGzl@ Z CGz`@ Z C33333D@ Z C Z C Z C Z C Z C Z C Z C Z C Z C Z  C  Z !C !Z !"C "Z "#C #Z #$C $Z $%C %Z %&C &Z &'C $Z '(C %Z ()C 'Z )*C Z * z[ x^ C,R@  CZ  CZ  CZ  CZ  Cףp= ?Z  Cףp= ?$Z  Cףp= ? Z   Cףp= ? Z   Cףp= ? Z   Cףp= ? Z   Cףp= ? Z   Cףp= ? Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? Z  Cףp= ? !Z   !Cףp= ? "Z ! "Cףp= ? #Z " #Cףp= ? $Z # $C= ףp}=@ Z $ %CZ % &C %Z & 'C &Z ' (C 'Z ( )C (Z ) *C )Z *Dl^58mk~c!1c c c`;:$k.k]c!+xy"+,y#+,y$+,y%+,y&+,y'+,v(+,@)+,@*+,@ !zx!CV!CCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCC* " "_"a(9@(!" # DD!"  DD!"  DD!"D  DD"E@(#"""$ LL"\( Q@(#"" S@(# "" (\X@(# "" ףp= G^@(# "" ףp= \@(# "" (\`@(# ""33333b@(#""p= 3e@(#""q= ףg@(#""\(j@(#""zGl@(#""(\ o@(#""Qp@(#""(\r@(#""(\œ@(#"" ףp=@(#"" ףp=@(#"" ףp=@(#"" ףp=@(#"" ףp=@(#"" ףp=@(#"" ףp=@(#"" ףp=@(#"" ףp=@(#"" \( @(# ""!\( @(#!"""\( @(#"""#\( @(##""$fffffl@(#$""%(&"%""%* LL"&(("%"'("&"%"(()"%")(*"%"*(""%# #x`##C(9@ * %$&7#M #!D $" B=#M #'DD#D" B=#M 'DD#D" B=#MD 'DD#D" B[#ME@ ED-D# D#D" $"" Bk#M)\[@  UD=DZD#D"D#D"D" Bk# MGzg@  UD =D ZD#D" D#D" D" Bk# M{Gr@  UD =D ZD# D" D# D" D" Bk# Mq= ףy@  UD =D ZD# D" D# D" D" Bk# M33333k@  UD =D ZD# D" D# D" D" Bk# Mq= ף@ UD =D ZD# D" D# D" D" Bk#M= ףpK@ UD=DZD# D"D# D"D" Bk#Mfffff@ UD=DZD#D"D#D"D" Bk#MzG>@ UD=DZD#D"D#D"D" Bk#M̀@ UD=DZD#D"D#D"D" Bk#M)\@ UD=DZD#D"D#D"D" Bk#MzG@ UD=DZD#D"D#D"D" Bk#MHz.@ UD=DZD#D"D#D"D" Bk#Mfffff֢@ UD=DZD#D"D#D"D" Bk#MzG@ UD=DZD#D"D#D"D" Bk#M3333@ UD=DZD#D"D#D"D" Bk#M(\B߽@ UD=DZD#D"D#D"D" Bk#M\H@ UD=DZD#D"D#D"D" Bk#M= ף@ UD=DZD#D"D#D"D" Bk#MQ@ UD=DZD#D"D#D"D" Bk#M@r@ UD=DZD#D"D#D"D" Bk#Mq= s)@ UD=DZD#D"D#D"D" Bk#Mz@ UD=DZD#D"D#D"D" Bk#MR @  UD=DZD#D"D#D"D" Bk# MHzz@ !UD =D ZD#D" D#D" D" Bk#!M= ף@ "UD!=D!ZD# D"!D# D"!D" Bk#"M3333c\@ #UD"=D"ZD#!D""D#!D""D" Bk##M)\%@ (UD#=D#ZD#"D"#D#"D"#D" Bk#$M(9@ )UD$=D$ZD##D"$D##D"$D" Bk#%M #&UD%=D%ZD#$D"%D#$D"%D" Bk#&M #'UD&=D&ZD#%D"&D#%D"&D" Bk#'M #(UD'=D'ZD#&D"'D#&D"'D" Bk#(M #)UD(=D(ZD#'D"(D#'D"(D" Bk#)M #*UD)=D)ZD#(D")D#(D")D" Bk#*M !UD*=D*ZD#)D"*D#)D"*D" B$ $xa1$M @ *DDZZV$MMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMM*% %xb%%C)\e@ #ZZV%MMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMM*& &xc#&C ) DZ V&MMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMMM* 'v'(y)y*y*y]&  * !'  M $$M M M M  B  @B t*       M Las 0        $  $  $  $ $ $ $ $  $ ! "" ## $$ %% && &'$ '($ () *  ! !  !  #" $% %& *                              !! "" ## $$ %% && '' (( )) **                                                                 K N    [      ! $ %% && '' (( ))    $ $                             !! "" ## $$     ## $% $&"               sit lys     alc ara      d  3rd  4   ram 7   an rat   ddi !!mpo ""rat ## $$ %%gin &&7 '' (( en ))7 ** on # s p /KW   mis cti 2(t    re  Yu 7   l i 7  e a e a    nco VAT har 7  aft ta !! "" ## CE $$ (y *7     in 7  ric !  ota ent$ $ A$ rat$  $ $ 1.C$ erh$ 7$  r t   i   m a o e ! S "!H "o "#r %$( &%9 '&b ('  )(e  *)s *f> r u o   e p  i  h e     r b i   d o a m a y h e , h o ! r "!  #"  $#t $c *t   %t$ o  a o  ^  s  p  e  s  9  r  p  e  j  s  e  v  7     po  ati      7      le  yua      !!e 5  ""  ##F  $$inc &'en  yua     se  gen  MB  and      s t  ! rch  "!7  !"  "#  #$! #%tio $( co( )n t" $    n s      tal    % pen r t us     abl    ser !!elf ""  ## %$ain %%ati &&men '' (( ))ute ** ! * ccu ndi pr 7     1.  efo  / rof e d! on ! ion! 7! ! t p! ter! 7!  ! tal! tio! !!ety! ""! ##e! $$wer! %%ass! &&7! ''! (( pr! ))tax     %  rof  ati       d t  l r  7    rof       ble      dep   co  pay  oan    R  alu  epr  inc  ! ffe  "!   #"4  %#tor  $cia  %% fo  &&nt   '')  ((  ))Dep  ** co+" ble" yme " n" " $%Use" $&aym" )(cia" *)7$# *# rib# its# # B # ofi # pay # oan # # F# pro# rep#  lo# 7# # for# t p# 7#  #  (C# 7# # cos# r r#  # # 1.p#  # #  2.# all# !! wi# ""cul# ##ost# $$# *& ce>@UUA j  !* !*  "&  7 Sheet5b(b(,,,ggDggh7h h'h  '5  dMbP?_*+%, !!! &C&P+27 &\.?'\.?(\.?)\.?MHP LaserJet 1020 "4 4XX     " SDDMHP LaserJet 1020 -(d" PX `? `?&`U} A} &A}  @} * @} +@'+++x@+,@+,@+,@+,@+,@+,@ +,@ +,@ +,@ +,@ +,@+x@+,@+,@+,@+,@+x@+,@+,@+,@+,@+,@+,@+,@+,@+x@+,@+,@+,@ +x@ d    $D Balance sheet$%D Balance sheet !$D Balance sheet"*P"ZNo.Pb"ZItems eShr-ZConstruction Period(years) SSSS@-!ZOperation period(years)SSSSS  Sp- DOperation period(years)SSSSSSSSSSp& DOperation period(years)SSSSSSSSS !S@&DOperation period(years)"SSSSSSSSS* ,,B?Z B@Z B@ Z B@Z B?Z B@ Z  B@ Z   B@ Z   B@ Z   B@ Z   B@Z  B @Z B"@Z B$@Z B&@Z B(@Z B*@Z B,@Z B.@Z B0@Z B1@Z B2@Z B3@Z B4@Z B5@Z B6@Z B7@Z B8@Z B9@ Z  B:@!Z  !B;@"Z !"B<@#Z "#B=@$Z #$B>@%Z $%B %Z %&B &Z &'B 'Z '(B (Z ()B )Z )*B *Z *~ D? Df3aHz$@ %@*@Z@%*BYaGz)@(*(,-BaHz@(a( @(a(\P@($a(l8@(a((@( aGzt@(  aQ@(  a\8@(  a= ף`@(  aq= #@( a(\2@(aHzF@(aQxb@(a{GQ@(a(\?@(afffff@(aG@(a(\@(aףp=@(a(\z@(ae@(a ףp-Q@(aGz<@(aQ'@(a)\@(a3333c@(a= ף@(a@( a3333ӆ@(!a8@( "a@( ##affffV@(!"$aHz$@(%a(%&a(&'a('(a(()a()*a(*D? Dg3C(C@ *%@*@Z@%*BYC(#! -hC(C(CD@(CT@(CGzb@( CGzl@(  C{Gt@(  Cq= ף$|@(  C33333@(  Cq= ף҅@( C= ףp@(Cfffff؏@(CzGޒ@(C @(C)\@(CzG@(CHz.@(Cfffff&@(CzG @(C3333E@(C(\B@(C\H@(C= ף@(CQ@(C@@(Cq= s3@(Cz#@(CR@( CHzބ@( !C= ף@(!"C3333cf@("#C)\%@(##$C(C@ $ %$$h%C(%%%* -h&C(&%'C('%(C((%)C()%*C(*% D* Dh3CD@ %@*@Z@%*BYCZ #C DZ #C  DZ #CD@ DZ 7CD@!D $ B7MD@ !D $ B MD@ + #!L , B MD@  MD@   MD@   MD@  MD@ MD@  MD@ MD@  MD@ MD@ MD@ MD@ MD@ MD@ MD@ MD@ MD@ MD@ MD@ MD@ MD@ MD@   MD@! !MD@" "MD@# #MD@$ 7$MD@!D$ $# B%M%%+%*!L , B&M&%'M'%(M(%)M)%*M*% D+ D`3C(9@ $%@*@Z@%*BYHC 2DZ# B$ :# BHC 2DZ# B$ :# BHC 2DZ# B$ :# BHC 2DZ# B$ :# B9CE@ #D :# B9C)\[@ #D :# B9 CGzg@  #D  :#  B9 C{Gr@  #D  :#  B9 Cq= ףy@  #D  :#  B9 C33333k@  #D  :#  B9 Cq= ף@  #D  :#  B9C= ףpK@ #D :# B9Cfffff@ #D :# B9CzG>@ #D :# B9C̀@ #D :# B9C)\@ #D :# B9CzG@ #D :# B9CHz.@ #D :# B9Cfffff֢@ #D :# B9CzG@ #D :# B9C3333@ #D :# B9C(\B߽@ #D :# B9C\H@ #D :# B9C= ף@ #D :# B9CQ@ #D :# B9C@r@ #D :# B9Cq= s)@ #D :# B9Cz@ #D :# B9CR @ #D :# B9 CHzz@  #D  :#  B9!C= ף@ !#D! :#! B9"C3333c\@ "#D" :#" B9#C)\%@ ##D# :## B9$C(9@ !##D$ :#$ B9%C %#D% :#% B9&C &#D& :#& B9'C '#D' :#' B9(C (#D( :#( B9)C )#D) :#) B9*C *#D* :#* B~ D^@ Di3 C%@*@Z@% *BY% CGz)@ Z Z + CHz@ D Z Z + C( @ D Z Z + C{G@ D Z Z N CCCCCCBBBBBBBBBBBBBBBBBBBBBBBBBBBBBB*~ D@`@ Dj3 M%@*@Z@% *BY MMMMN M(\@ 8D D D ZZ BT M ףp]@ >D&D D D ZZ BT MR w@ >D &D D D Z Z  BT MN@ >D &D D D Z Z  BT Mzg&@ >D &D D D Z Z  BT M)\@ >D &D D D Z Z  BT Mq= @ >D &D D D Z Z  BT Mq@ >D&D D D ZZ BT M @ >D&D D D ZZ BT MHz\@ >D&D D D ZZ BT M(|4@ >D&D D D ZZ BT MGzT@ >D&D D D ZZ BT M= ף@ >D&D D D ZZ BT M w@ >D&D D D ZZ BT M\h&@ >D&D D D ZZ BT MQ@ >D&D D D ZZ BT M{G!@ >D&D D D ZZ BT M ףp}4@ >D&D D D ZZ BT M3333ǻ@ >D&D D D ZZ BT MRk&@ >D&D D D ZZ BT Mq= #@ >D&D D D ZZ BT MQǫ@ >D&D D D ZZ BT M\(@ >D&D D D ZZ BT M33333@ >D&D D D ZZ BT R >D&D D D ZZ BT R !>D &D D D Z Z  BT !R ">D!&D D D !Z!Z! BT "R #>D"&D !D !D "Z"Z" BT #R $>D#&D "D "D #Z#Z# BT $R >D$&D #D #D $Z$Z$ BT %M&>D%&D $D $D %Z%Z% BT &M'>D&&D %D %D &Z&Z& BT 'M(>D'&D &D &D 'Z'Z' BT (M)>D(&D 'D 'D (Z(Z( BT )M>D)&D (D (D )Z)Z) BT *M >D*&D )D )D *Z*Z* B~ Da@ Dk3 C%@*@Z@% *BY C Z C Z CZ CZ CZ? C )DD Z B? C )D D Z  B? C )D D Z  B? C )D D Z  B? C )D D Z  B? C )D D Z  B? C )DD Z B? C )DD Z B? C )DD Z B? C )DD Z B? C )DD Z B? C )DD Z B? C )DD Z B? C )DD Z B? C )DD Z B? C )DD Z B? C )DD Z B? C )DD Z B? C )DD Z B? C )DD Z B? C )DD Z B? C )DD Z B? C )DD Z B? C )DD Z B? C !)D D Z  B? !C ")D!D Z! B? "C #)D"D !Z" B? #C $)D#D "Z# B? $C )D$D #Z$ B? %C &)D%D $Z% B? &C ')D&D %Z& B? 'C ()D'D &Z' B? (C ))D(D 'Z( B? )C *)D)D (Z) B? *C %)D*D )Z* B~ D? D# C % % * CZ CZ CZ CZ CZ CZ C Z  C Z  C Z  C Z  C Z  CZ CZ CZ CZ CZ CZ CZ CZ CZ CZ CZ CZ CZ CZ CZ CZ CZ CZ C Z  !C!Z! "C"Z" #C#Z# $C$Z$ %C%Z% &C&Z& 'C'Z' (C(Z( )C)Z) *C*Z*~ Dd@ Al3 C@@ (%@*@Z@% *BY9 C #D : B? C )DD Z B? C )DD Z B? CQu@ )DD Z B? Cv@ )DD Z B? C= ףpx@ )DD Z B? Cz@  )D D Z  B? C̸}@  )D D Z  B? Cp= ׇ@  )D D Z  B? C\(@  )D D Z  B? C(\@  )D D Z  B? Cq= ף@ )DD Z B? C(\_@ )DD Z B? CQ@ )DD Z B? Cףp= ٍ@ )DD Z B? C(\@ )DD Z B? C5@ )DD Z B? CR@ )DD Z B? C@ )DD Z B? C3@ )DD Z B? CQh@ )DD Z B? Cףp= @ )DD Z B? C(\ў@ )DD Z B? C ףp=@ )DD Z B? C@ )DD Z B? C)\@ )DD Z B? CQң@ )DD Z B? CHz@ )DD Z B? Cףp= @ )DD Z B? C\@  )D D Z  B? !CzG@ !)D!D Z! B? "Cffff @ ")D"D !Z" B? #CQ)@ #)D#D "Z# B? $C@@ ")D$D #Z$ B? %C %)D%D $Z% B? &C &)D&D %Z& B? 'C ')D'D &Z' B? (C ()D(D 'Z( B? )C ))D)D (Z) B? *C *)D*D )Z* B\DDCCCCCCCCCCCBBBBBBBBBBBBBBBBBBBBBBBBBBBBBB*~ D@ DmaQ$@(!$# LLaGz)@(aHz@(a( @(a(\P@(a(l8@(a((@( aGzt@(  aQ@(  a\8@(  a= ף`@(  aq= #@( a(\2@(aHzF@(aQxb@(a{GQ@(a(\?@(%afffff@(%aG@(%a(\@(%aףp=@(%a(\z@(%ae@(%a ףp-Q@(%aGz<@(%aQ'@(%a)\@(%a3333c@(%a= ף@(%aHz@(% aGzԆ@(% !aG8@(%!"a{G@(%"#azW@(%#$aQ$@(%$%a(%%%%* LL&a(%&%'a(%'%(a(%(%)a(%)%*a(%*%~ D@j@ Dn3U $%@*@Z@%*BYGz @$5#!+L -w ,B(\ @`@  ףp=@(\a@(Q@( q= @(  )\…@(  3333m@(  G@(  QE@( HzNP@(q@(Rk@(Qj@(\r@((\B@(fffffQ@(@(<@(<@(<@(<@( <@(<@( <@( <@( <@( <@(  <@( !<@( "<@( #<@( A$ !+D$ %$$w $$B%(%5%*+L -w ,B&(&%'('%(( $%)(#%*(% D4 Do3C $%@*@Z@%*BYMGz @Z M(\ @Z M`@Z M ףp=@ Z M\Z@ Z MQ@ Z  Mq= @  Z  M)\…@  Z  M3333_@  Z  MGᚸ@  Z  MQE@  Z MHzNB@ Z Mqr@ Z MRk@ Z MQN@ Z M\V@ Z M(\B@ Z Mfffff@ Z Mȅ@ Z Mq= ףԍ Z M Z M Z M Z M Z M Z M Z M Z M Z M Z  M  Z !M !Z !"M "Z "#M #Z #$M Z $%M %Z %&M &Z &'M 'Z '(M (Z ()M )Z )*M *Z * D5 Dp3C#%@*@Z@%*BYMZ MZ M Z M<@Z M<@*Z M<@Z  M<@ Z   M<@Z   M<@ Z   M<@ Z   M<@ Z  M<@ Z M<@Z M<@Z M<@Z M<@Z M<@Z M<@Z M<@Z M<@Z M<@Z M<@Z M<@Z M<@Z M<@Z M<@Z M<@Z M<@Z M<@Z  M<@Z  !M<@ Z !"M<@!Z "#M<@"Z #$MZ $%MZ %&M%Z &'M&Z '(M'Z ()M(Z )*M)Z *\DDCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCC*D@ Dq3UQ$@ %@*@Z@%*BY#Uu@  %hUzGƦ@(# -hU= ף@(Uz۾@(Ǔ[@("UHz@(" U{G@("  UQ@("  UQ@("  Uffff&r@("  U(\5@(" Up= @("Uףp=J @("UQ"@("U3333SU@("Uףp= @("U(<@("U(|@("U(\bG@("Uףp=@("U(\s@(!U^@(!U ףp-J@(!UGz5@(!UQ @(!U)\ @(!U3333c@(!U= ף@(!UHz@(! UGz@(! !UG1@(!!"U{G@("#UzW@(##$UQ$@ !$ %$$h%U( &%%* -h&U( '%'U( (%(U( )%)U( *%*U(% D6 Dr3C ףp=@ %@*@Z@%*BY%Cu@Z Z +CzGƦ@DZ Z +C= ף@DZ Z +C ףp=@DZ Z C ףp=@+*$!L , BC ףp=@  C ףp=@  C ףp=@  C ףp=@  C ףp=@  C ףp=@C ףp=@C ףp=@C ףp=@C ףp=@C ףp=@C ףp=@C ףp=@C ףp=@C ףp=@C ףp=@C ףp=@C ףp=@C ףp=@C ףp=@C ףp=@C ףp=@C ףp=@C ףp=@  C ףp=@!!C ףp=@""C ףp=@##C ףp=@$$C ףp=@%C%&C&'C'(C()C)*C* D7 D#C  %*C*D C *'LC CC C  C  C  C  C  C C C C C C C C C C C C C C C C C C C  C !!C ""C ##C $$C %%C &&C ''C ((C ))C **C  D8 Ds3CD@ $%@*@Z@%*BYCZ #C DZ #C DZ #C(@ DZ ?C(@ )DDZ  B?C(@ )DDZ  B? C(@  )D DZ   B? C(@  )D D Z   B? C(@  )D D Z   B? C(@  )D D Z   B? C(@  )D D Z   B?C(@ )DD Z  B?C(@ )DDZ  B?C(@ )DDZ  B?C(@ )DDZ  B?C(@ )DDZ  B?C(@ )DDZ  B?C(@ )DDZ  B?C(@ )DDZ  B?C(@ )DDZ  B?C(@ ")DDZ  B?C(@ ")DDZ  B?C(@ ")DDZ  B?C(@ ")DDZ  B?C(@ )DDZ  B?C(@ )DDZ  B?C(@ )DDZ  B?C(@ )DDZ  B?C(@ )DDZ  B? C(@  )D DZ   B?!C(@ !)D!D Z ! B?"C(@ ")D"D!Z " B?#C(@ #)D#D"Z # B?$CD@ ")D$D#Z $ B?%C %)D%D$Z % B?&C &)D&D%Z & B?'C ')D'D&Z ' B?(C ()D(D'Z ( B?)C ))D)D(Z ) B?*C *)D*D)Z * B D9 Dt3M %@*@Z@%*BY MMMJM 4DDZ BJM 4DDZ BJM 4DDZ BJ M  4D DZ  BJ M  4D D Z  BJ M  4D D Z  BJ M  4D D Z  BJ M  4D D Z  BJM 4DD Z BJM 4DDZ BJM 4DDZ BJM 4DDZ BJM 4DDZ BJM 4DDZ BJM 4DDZ BJM 4DDZ BJM 4DDZ BJM 4DDZ BJM 4DDZ BJM 4DDZ BJM 4DDZ BJM 4DDZ BJM 4DDZ BJM 4DDZ BJM 4DDZ BJM  4DDZ BJ M !4D DZ  BJ!M "4D!D Z! BJ"M #4D"D!Z" BJ#M $4D#D"Z# BJ$M 4D$D#Z$ BJ%M %4D%D$Z% E9;BJ&M &4D&D%Z& BJ'M '4D'D&Z' BJ(M (4D(D'Z( BJ)M )4D)D(Z) BJ*M *4D*D)Z* B D: Dl3C@@ %@*@Z@%*BYC D C D C D CQu@ D Cv@ D C= ףpx@(#L Cz@(  C̸}@(  Cp= ׇ@(  C\(@(  C(\@( Cq= ף@(C(\_@(CQ@(Cףp= ٍ@(C(\@(C5@(CR@(C@(C3@(CQh@(Cףp= @(C(\ў@(C ףp=@(C@(C)\@(CQң@(CHz@(Cףp= @( C\@( !CzG@( "Cffff @(&#CQ)@('$C@@ D $%C(%%%*L&C(&%'C('%(C((%)C()%*C(*% D; Du3CHz@ )%@*@Z@%*BYC Z C Z C Z CzGϞ@ Z CQB@ Z C(\@ Z  Cףp= @  Z   C @  Z   Cףp= k@  Z   CGz@  Z   CQ8C@  Z  CQ6@ Z CRkC@ Z C)\µ@ Z CzG$@ Z C_@ Z CGz˹@ Z Ck@ Z Cz?@ Z CQx$@ Z C(|@ Z CD@ Z Cq= ׃@ Z Czd@ Z CR@ Z C(\@ Z C3333@ !Z Cp= @ Z CG4@ #Z  C @ !Z  !C(\{@ %Z !"CQ@ ""Z "#CzW]@ (Z #$CHz@ Z $%C %Z %&C &Z &'C 'Z '(C (Z ()C )Z )*C *Z * DF Dv3C  %@*@Z@%*BY9C#D :  B9C#D :  B9C!%#D :  B9C#D :  B9C #D :  B?C  )DDZ  B? C  )D DZ  B? C  )D D Z  B? C  )D D Z  B? C  )D D Z  B? C )D D Z  B?C )DD Z  B?C )DDZ  B?C )DDZ  B?C )DDZ  B?C )DDZ  B?C )DDZ  B?C )DDZ  B?C )DDZ  B?C )DDZ  B?C )DDZ  B?C )DDZ  B?C )DDZ  B?C )DDZ  B?C )DDZ  B?C )DDZ  B?C )DDZ  B?C )DDZ  B?C  )DDZ  B? C !)D DZ  B?!C ")D!D Z ! B?"C #)D"D!Z " B?#C $)D#D"Z # B?$C )D$D#Z $ B?%C %)D%D$Z % B?&C &)D&D%Z & B?'C ')D'D&Z ' B?(C ()D(D'Z ( B?)C ))D)D(Z ) B?*C *)D*D)Z * B\DDCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCCC* + w"T $ DDTX9v?(>*(4LL B$LL BTZd;?(Tё\C?(TM O?(Txz,C?(!T#?(! TpΈ?(!  Tv?(!  T-1?(!  T&S:?(!  T_vO?(! T*D?(!T^)?(!T_v?(!Tr鷯?(!Tk g?(!TH.!?(!T߾3?(!T|Pk?(TH}]?(T_Q[?(#T-C6Z?(#T~jtX?(#TǺV?(#TǺV?(#T_LU?(#Ta2U0*S?(#Ta2U0*S?(#T/nR?(# T/nR?(# !TMbP?(#!"TH}M?(#"#TH}M?(##$T(%%T(%&T(&'T('(T(()T()*T(* xTT/$?(1*('LLL BTPn?(T?(Tfa?(T y?(TǺ?( T cZB>?(  Tn?(  T@߾?(  TYڊ?(  TN@a?( T_vO?(TPkw?(T0*D?(TGx $(?(T#J{/L?(Tm4?(THPs?(TJY?(T[ A?(Ts?(Tq?(TʡE?(T#?(T#?(T|гY?(Tgj+?(Tgj+?(TI.!?( TI.!?( !T+?(!"T -?("#T -?(#$T?($%T(&&T(''T(((T())T(**T(  DyB!T?  DDT?(  LLT?(T?( T?( T?(  T?(  T?(  T?(  T?(   # LL T?(  T?(  T?(  T?(  T?(  T?(  T?(  T?(  T?( T?( T?( T?( T?( T?( T?( T?( T?( T?( T?(  T?(  !T?(! "T?($ #T?($ !$T?  D$D$%T(!%%* LL&T("%'T("%(T("#%)T(*%*T("$%\ DDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDD*D:l38Km [ ! k `E{{`u.U Q{ `\/Q!+,@"+,@#+,@$+,@%+,@&+,@! !DK!T(~k ? $5%@*@Z@%*BYDZ!DDDD!T{?(!5!!*$+LLL B!T?(!! T6;Nё?( !! TDl?( !! Tfa֤?( !! TΈ ?( !! TQ|a2?( !!TMSt$?(!!TEԨ?(!!Tp_Q?(!!T\m?(!!T?Ƭ?(!!Tu?(!!T_vO?(!!T:pΈҮ?(!!TZd;?(!!T_vO?(!!TW[재?(!!Ths?(!!TC?(!!TJY?(!!Tڊe?(!!TV_?(!!TAf?(!!T0*?(!! Ty):?( !!!T/$?(!!!"T?("!!#T( ?(#!!$T?ܵ?($!!%T(!&!!&T(!'!!'T(!(!!(T(!)!!)T(!*!!*T("%!" "DK"T-C6j? #$5%@*@Z@%*BYDZ"DDDDA"T& #+DDD BA"TUN@ #+DDD B" TN@aã(# " 5"" *"+LLL B" T+(# " " T1w-!(# " " T0L F%(# " " T/$(# " "T?ܥ(#" "Tfj+(#" "TI +(#" "Tͪզ(#" "T,eX(#" "Tڊe(#" "T&†(#" "T$ۧ(#" "Tlxz,C?(#" "TcZB?(" "T6;Nё?(" "TF%u?(" "Tݵ|г?(" "Tb=y?(" "T+eX?(" "T46  ! @  D    *             M Las 0          !!  ""  ## %$         !' !" * )$    $    -  !   $                 $  $  &%  '&  ('  )(  *)            $                                             !!  #"  $#  %$ %% && '' (( )) ** $$ #  *      K N  [                     ! !" "# % %& &' '( () )*         !  *$5 *       " " " "                     %      sit  lys          alc  ara         d  3rd  4 #  ram#  7 !! #" an '#rat #  ddi mpo# rat# # # gin# 7  en 7  on  s p /KW   mis cti 2(t     re   Yu# 7   # l i  7  !!e a ""e a ##  # %nco# VAT# har 7  aft ta   CE  (y 7    in 7  ric     ota $$ent  !*A" rat    1.C erh  7     r  t    i    m  a  o  #"e" %#S  &%H  '&o  ('r  )((  *)9 **b*#  # e # s # f # r# u# o#  #  e# !p# '" # $#i# $h% e%  %  '% r% "!b% )#i% *$ PH00(  0>@UUA j #     !* !*7 Sheet9b(b(,,,ggDggh7h   !  dMbP?_*+% &C&10&P+31 &\.?'\.?(M&d2?)M&d2?MAdobe PDFS 4P,,A4PRIVB ''''0P4(FF0EBDAStandard" P ,, `? `?&`U} @} A} @}  @} @ @}  @}  @}  @} @   h` xd h@ ,@ @ @ @ @ @ @ @ @ @ @ ,X ,X h@ x@ @    bbbccccecccc  ]   @$@~ ?  o_?Z&H}8?DD&Pn?DD& o_?DD&HP?DD&[ Ac?DD sF?7d?nʱ?jq?@& @ D D& fffff@ D D& Q߁@ D D& p= Â@ D D& q= ף@ D D  H  y):? /n? nʱ? 6W[?~ @  h@ Z & @ D D& ,@ D D& h@ D D& :@ D D&  @ D D    ? 7d? nʱ? jq? +?@@ |Y Y @,@ |:.".^|||| $"l(   Y          $4(  p  c 6NChart 11 \#]@`7  PP PZaajk&?'?(?)?"`??3&PH0(  _3d23   M4 3Q:  Grid price Q ;Q ;Q3_  MM  dR R R R R R "$S S4ES S 4 3Q: 2Static total investmentQ ; Q ;Q3_  MM  dR R R R "%S S4ES S 4 3Q:  .Annual Operating CostQ ; Q ;Q3_ MM   dR R R R "&S S4ES S 4 3Q:  2Annual power generationQ ; QQ3_ ff6 MM f d@"B  ` ffff66R R R R Ss "-S S4ES S 4D$% 03O&Q4$% 3O&Q4FAl 3O7` 3 bR RR RV VdX&!  .S S43*??|Gz?&! ! 4523  NM43"  83O "*% 03O&Q423 M  M4R RR R <7֦T?-2@?5:N?T2?B7 S S 4S S4S S4D7` ~A`?M+?ڰ?:٩?(SL? [S S 4eee >@Z77   B     7 Sheet7b(b(,,,ggD dir!jWW1Sheet2FSheet3 %   !"#$&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz|}~0* pHd VBAProject4@j = r %ȮH J< rstdole>stdole h%^*\G{00020430-C 0046}#2.0#0#C:\WINDOWS\syst em32\e2.tlb#OLE Automation`EOffDicEOficEE2DF8D04C-5BFA-101B-BDE5EAAC42Egram Files\CommonMicrosoft Shared\OFFICE11\MSO.0DLL#M 1@1.0 Ob LibraryKMSForms>SFrms3D452EE1-E08F`A-8-02608C@4D0BB4SFM20L'B _&/;"1jIqAHq00}#0Bq# 50 A3E657A0C-BB2D-4455-9BA1-432A8334AC376DOCUME~1\hong\L OCALS@Temp\Excel8.0bB7.exdcU<".E .`M A҈ _¼ThisWorkbookG*T@ilWnkbok 2 HBj1>B,Q!""+!{ģ1Gs!jWW1@62/ L- !* ~SheetT9G"Seltl9 2 s +b 1g`b1a2g ;߭*2222M @ѣ 3U 3 3 3 H 4U 4 4 4 |2 |! 40Gݎ40@80qGT666%6 j\U 7 7 7 7 @P8< &?`*1*_*b#_95U]5Y5]5__(G*F_xME(6 << < $`@h csj ¼ƣʱ: 2006-7-22 14h"%Px%ȮH$*\Rffff*014932b973"   &( P X`p Macro1 Macro csj ¼ƣʱ: 2006-7-22oAttribute VB_Name = "ģ1" Sub Macro1(X) L.Descriptionp csj ¼ʱ: 2006-7-22ProcDataOInvoke_FuncO \n146' | 'l! B End w _#<|kJl/E FˡD J.xˡ*8_ѣ#< *ڬJ^N F3֢IĹY&cKx3֢IĹY&cK *ڬJ^NME[LSS6"<$<(<<<< <,<0<4<8<<<N0{00020820-0000-0000-C000-000000000046}X@ .8`@ J8`@FF n8`0@AA^ p8`p@ 8`p@::] 8`(@ %h@8*5 D` @*7 LlP@*3 <T@*9 Tx@*; \@H* @(X %N %0hX@x @h @X hnpxl @\ X @H 8 @( H`xhPl @\ (X @H X8 @( ($  @ @  0 @Z @\ @^ @`  @b @dt @fd @hT @D @l4 @T$ @   @ X p 8 l @\ 8 X @H X8 @( ($  @ @  @Z @\ @^  @b @d @ft @hd (T @TD @4 0 8(  l @\  X @H X8 @( ($  @ @ h @\ @^ @` @r @t @v @xt @zd @dT @fD @h4 $ @l @| @~ @ @ p @ @ @ @ @t @d @T @D @4 p$ @ @ @ @ @ P( @b @ @ @ t @d @T @D @4 8p$ @ @ @ @ @ @ @ @ @ 8p @t @d @T @D @4 @$ @ @ @ 8p @ @ @ @ @  @t p (p l @\ X @H (X8 @( (($ ( @ @  @Z  @b @d @f  @t p 8h0l @\ X @H X8 @( ( @T @ @  @ (h@HH%ȮH$*\Rffff*024932ab464X1Attribute VB_Name = "She@et2" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2D J.|kJl/EME$[LSS6"L<(<,<0<4<8<<<N0{00020820-0000-0000-C000-000000000046} (`kHh@% % %x*4H @Px @h @X @ H %@8 @( @8 @h %@ @ @ @ @ 0@@x@LHp%ȮH$*\Rffff*0348aeeec3*\R0*#14*\R1*#1c8*\R1*#1c4*\R1*#e8*\R1*#2ac4 " !0g2+H0g2+0g2+(`0gh2+ U *(,BasiD5$4!PD6$4!P (ǽݴڣͶݣA@H)kxE5$4!PE6$4!P (ǽݴڣͶݣA@HkF5$4!PF6$4!P (ǽݴڣͶݣA@HIRkG5$4!PG6$4!P (ǽݴڣͶݣA@HC38k(o vAttribute VB_Name = "She@et3" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$BustomizD2 P Sub Works_Actdiv ()eeWindow.ZoomQ85 If Range("D5").Value <= 0 And 6 > Then MsgBox "ǽݴڣ Ͷʁ E*If;E;E#FFGG[@ ,v_|!#<gVLk@@gXt Frt;FN$xrt;FN$gVLk@@gXtME(Sheet4R Sheet5 {Sheet6Sheet7[LSS6"L<,<0<4<8<<<N0{00020820-0000-0000-C000-000000000046} (`kHh@% % %8x*4DH@x @h @X @T @ D @P4 @h$ @ @ @ @ @ @ @ @ @ @@x@LHp%ȮH$*\Rffff*044932ab46*\R0*#14*\R0*#f*\R1*#1c7*\R1*#1c4*\R1*#e8*\R1*#2ac4 " ! K 8|^H U *(,C29:AQ29$4 %'  2ۼδΪֵݣº˶Գɱã $D $D" ¼㻹ޣA@HR2.k0o( Attribute VB_Name = "She@et4" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$BustomizD2 P Sub Works_Activ ()  eWindo@w.ZoomR85 CSAFunon.Min(Range("C29:AQ29")$If < 0 Then- MsgBox "ۼΪݣº˶Գɱã" & Chr(13)I" 㻹ހ En0d If> 8_(#<CtWE8Θ FJqѦ@Ej\xJqѦ@Ej\CtWE8ΘMEPSLSS6"L<N0{00020820-0000-0000-C000-000000000046} (`XkHh@% %, %x*@x @h @X @@x@LHp%ȮH$*\Rffff*074932ab46*\R1*#1c4*\R1*#e8*\R1*#2ac4 " ! (U *(,o`XAttribute VB_Name = "She@et5" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$BustomizD2 P Sub Works_Activ ()  eWindo@w.ZoomR8@5 End \_<#(d_\#<]|>_K324 FdaE˴NHuPxgxdaE˴NHuPxg]|>_K324ME@[LSS6"< 4 Then< MsgBox "ޱСڻڡ4꣬ ݣj = 4-If/rU~~~~~u __SRP_0__SRP_17__SRP_2>__SRP_3 Fg      !"#$%&'()*+,-./012345678:<A=>?@BCDGFHJIKMLNcOPQRdTUVWXYZ[\]^_`abiefghK*y       rU(~~~~~~~~~~~~~~~~~~~~~~~ 9nDMnr  a q I  A Aa q  a q  a q )a q  Aa q  Ya q  qa q a q  a q  a q     ThisWorkbookģ1Sheet13Sheet11Sheet2Sheet3Sheet4Sheet10Sheet6Sheet7Sheet12Sheet5Sheet9 VBAProjectF /C:\PROGRA~1\COMMON~1\MICROS~1\VBA\VBA6\VBE6.DLLVBA ! I`F4C:\Program Files\Microsoft Office\OFFICE11\EXCEL.EXEExcel D6 Ap0FC:\WINDOWS\system32\stdole2.tlbstdole aL-[DR?C:\Program Files\Common Files\Microsoft Shared\OFFICE11\MSO.DLLOffice Ai.E .`M C:\WINDOWS\system32\FM20.DLLMSForms aa ze>-UDC*47 3C:\DOCUME~1\hong\LOCALS~1\Temp\Excel8.0\MSForms.exd D5 AaiF4ONڠq|Fxe>aO,*DFWorkbook Workbook_Open @FF%imgB+DDH F-4a @zwhADF WorksheetWorksheet_ActivateWorksheet_ChangeFFFF) Q ) |kJl/EˡD J. (^^g gpencX[(W teTt^bDpenc E5 E6 F5 F6 G5 G6VBE6.DLL 1 S 0WiXJ]͙9A#rmE2)R{lFWJOComm1@2iwIncluding price differences and "contingency fund0 E35 ` 2.Interest incurred during construction period B36 ( 3.Floating capital B37 C49 Financing B38 &Self-raised capital B39 2 1.Used as current funds B40 : 2.Used for Station building B41 ,Used for investment in fixed assets E41 < 3.Used for auxiliary project B42 43:43 per kW J 4.Used for Interest incurred during > construction period Payment B43 Long-term loan B44 : 1.Loan for Station building B45 < 2.Loan for auxiliary project B46 47:47 < 3.Interest on long-term loan B47 0Interest incurred during (construction period0 E47 Short-term loan B48 2Used for floating capital E48 49:49 @Power Stations Investment per kW B49 8Not including the investment (on auxiliary project E49 Cost ration B51 8Payroll and Employee welfare B52 . 1.Number of employees B53 Person C53 personnel E53 Person per MW0 G53 54:54 4 2.Annual average payroll B54 per year C54 bDR Total wagge E54 G54 0 3.Employee s insurance B55 "Propotion account for total wage E55 4.Welfare fund B56 $ 5.Education fund B57 X="Total welfare " & SUM(D55:D59)*100 & "%0"  E57 Reserves 4 6.Housing Provident Fund B58 * 7.Labor union funds B59 BOperation and maintenance expense B60 T 1.Cost of overhaul(including subproject) B61 * 2.Cost of materials B62 C62 C66 According to the B78 X=IF(D62<=0,0,"RMB " & D62 & " yuan per KW0") E62 $ 3.Other expenses B63 X=IF(D63<=0,0,"RMB " & D63 & " yuan per KW0") E63 D 4.subproject maintenance expense B64 stipulation cost B65 " 1.Water charges B66 $electricity sales0 E66 d 2.Cost on operation and maintenance of reservoir B67 F 3.supporting funds for immigrants B68 C68 pay E68 years0 G68 < 4.insurance for fixed assets B69 Income tax rate , 5.Amortization costs B70 amortize E70 G70 "Rate of loss/gain B72 0Sales tax And surcharges B73  1.VAT rate B74 J 2.Additional urban construction tax B75 0 3.Education surcharges B76 B77 welfare funds B79 X="Profits payable(capital" & D80*100 & "%)" B80 &Calculation indexes B82 83:83 dTotal Investment Accumulated net cash flows after  income tax B83 C83 Note A93 Investment Plan b="Discount factor Ic = " & 'sёhQb'!C33*100 & " %0" E83 ZTotal Investment Internal return rate of full investment(FIRR) B84 `Total Investment investment recovery period (Pt) B86 C86 B91 *Break even point(BEP) B92 hYears for repayment of loan during production period B87 >Interest coverage rate(ICR > 1) B88 :Debt coverage ratio(DSCR > 1) B89 LTotal return on total investment (ROI) B90 ZRate of earnings on Self-raised capital (ROE) Table 2 <=PSFA!A13 & "-Investment Plan" (Unit: 10000 yuan RMB F3 4Construction Period(years) 0Total dynamic investment .Total static investment XInterest incurred during construction period Floating Capital Finance ,Used for current funds :Used for Station Construction 4Used for auxiliary project DUsed for Interest incurred during  6construction period Payment LCapital for Station Construction loan 18:18 :Capital for Auxiliary Project $Construction loan HInterest on construction period loan 6Capital for short-term loan B20 22:22 Jthe dynamic investment original value of fixed assets 23:23 Hthe Static investment original value Employee welfare Dthe original value of fixed assets A22 24:27 A24P :1.Original value of fixed assets=investment of fixed assets+interest incurred during construction period-investment in intangible assets and deferred assets0 "cash outflows(CO)Y ^2.short-term loan is used for floating capital,and the interest was considered from the first operating years. Furthermore, the floating capital donit constitute fixed assets0 BCalculation of other income CERs) A29 .Income after income taxB 3.the interest for long-term loan was considered half in the same year of loan, and the next year is considered as a whole year08 4.Long-term loan for Auxiliary Project Construction will be paid binding with loan for station construction0 :Period calculation parameters D30 1st D31 2nd E31 3rd F31 4th G31 Basic parameters A32 *State and UN tax rate B32 JVAT and additional composite tax rate Period beginning Period ending DElectricity generation (10,000KWh) FEmission reductions per KWh (t/KWh) RAnnual emission reductions of CO2(tons/y) 0Unit return (RMB Yuan/t) Annual income :Income after state and UN tax >Income after VAT and surcharges :Period of CERs income (years) Total income Cash Flows sёhQb p=PSFA!A13 & "-Statement of Cash Flows(Total Investment)" D2 Table 3 .Operation period(years) H4 Basic parameters A6 ,Installed Capacity(kW) >Sales of electricity (10000kWh) (Grid price(yuan/kWh) cash inflows(CI) ,Income of saling power PResidual value of fixed assets recovered 4Floating Capital recovered Other(CERs) 0Subtotal of cash inflows S5u6eeQ(NCQ/t^) XInvestment in fixed assets(Total investment) DFloating Capital(Total investment) *Annual Operating Cost :Maintain Operating Investment 2Subtotal of cash outflows @Net cash flows before income tax <Financial IRR (FIRR after tax) XAccumulated net cash flows before income tax Income tax >Net cash flows after income tax VAccumulated net cash flows after income tax 6Net financial present value ,Discount factor(Ic= ) :Net present value FNPV= eb_S^DN ,Discount factor(i= ) BCalculation parameters for static Dinvestment recovery period (years) PStatic investment recovery period(years) 6=PSFA!A13 & "-Cost expense" Table 4 <Sales of electricity(10000kWh) Operating costQ >="Construction period " & G5 & " year + Operation period " & ROUND(C40,2) & " years + |" & ROUND(C42,2) & "|" & ROUND(C41,2) & " = " & ROUND(C43,2) & " years" D43 &Financial IRR(FIRR) A45 Cost expense b,g9(u Payroll V[DNQsupporting funds for immigrants 2Accumulated surplus funds 4insurance for fixed assets NDepreciation cost(including subproject) V Of which: static assets depreciation cost *Loan interest as cost $Amortization costs $Total Cost expense :Operating cost(RMB Yuan/ kwh) $other income(CERs) 8Composite cost(RMB yuan/kWh) 8 1.Fixed cost(RMB yuan/kWh) > 2.variable cost(RMB yuan/kWh) A36 (Undistributed Income )RmRM F=PSFA!A13 & "-Undistributed Income" Table 5 NFinancial income(RMB ten thousand yuan) AmRDN;`Rate of profit and tax payments "profit-cost ratio 8profit and tax capital ratio 4Plan for Repayment of Loan ؏7R R=PSFA!A13 & "-Plan for Repayment of Loan" Table 6 ^Base of depreciation cost for repayment of loan pResidual value after depreciation(including differences) 2Interest included in cost @b_zT6ev hFactor of depreciation cost for repayment of loan(*) bDepreciation cost available for repayment of loan >Used for repayment depreciation *Undistributed Profits JBase of profits for repayment of loan ؏,gNo` 2:2 ending period TFactor of profits for repayment of loan(*) 2Used for repayment profit Other (CERs) :Total cost used for repayment  1.principal1 j 2.interest(all interest will be calculated as cost)  3.balance ,Repayment of Principal' =PSFA!A13 & "-Statement of Repayment of Principal and Payment of Interest" Table 7" Long-term loan and repayment of principal and payment of interest ,Beginning bal. of loan  Principal * Payment of interest Value at the" Repayment of principal and payment of interest in current period &Ending bal. of loan# Short-term loan and repayment of principal and payment of interest JSources of fund for repayment of loan NProfits available for repayment of loan @Plan years for repayment of loan XRepayment of loan in the end of current year rAccumulated repayment of loan in the end of current year A33 xYears for repayment of loan ( including construction period) surplus funds (uNAmRDё1 ="Construction period " & G5 & " year + Operation period " & C28 & " year = " & C33 & " year" D33 8Interest coverage rate (ICR) 2Debt coverage ratio(DSCR) &Application of Fund DёЏ(u LPayment of interest on short-term loan ^=PSFA!A13 & "-Statement of Application of Fund" Table 8 2Sub-total of fund sources Profit on sale "Depreciation cost (Amortization of cost TInvestment in fixed assets(long term loan) 4Investment in fixed assets (uN5uz] zbD ^ Capital(paid up capital,including subproject) " Loan(financing) jLoan and interest incurred during construction period @Interest income included in cost 4floating capital recovered @Sub-total of application of fund +Tz5uN(CQ/CSte) \Capital (paid up capital,including subproject) PInterest paid during construction period floating capital fProvision of reserves and legal public welfare fund JPayment of interest on long-term loan 6Repayment of long-term loan f 1 Remaining depraciation cost after loan repayment T 2 Remaining benefits after loan repayment ` 3 Remaining other benefits after loan repayment A40 Balance sheet DN:P 8=PSFA!A13 & "-Balance sheet" Table 9 Asset 2Total of floating capital Floating capital 6the project on constructing 0net value of fixed asset FIntangible assets & Deferred assets Lpublic welfare fund and a reserve fund TBalance Sheet & Owner 's Equity(2.1 + 2.2) 6Total Long-Term Liabilities \Total short-Term Liabilities(floating capital) Owner 's Equity Fself-raising of funds(fixed assets) Nself-raising of funds(floating capital) capital reserve ,unappropriated profits  NQ5uϑ(NCSte/t^) <Assets Liabilities Ratio(LOAR) Owner 's equity .the rate of total value FAppreciation rate of owner's equity 6Appreciation rate of assets 8Contribution rate to society A37 (Sensitivity Analysis OeahQb S5u~T_c(%) `=PSFA!A13 & "-Statement of Sensitivity Analysis" Table 10 TTotal lnvestment - without CERs Revenues  A3 bStatement of Sensitivity Analysis and Calculation A5 $Fluctuate indexes Base C6 1 `  2Grid price (RMB yuan/kWh) NStatic total investment(RMB 10,000yuan) JAnnual Operating Cost(RMB 10,000yuan) HAnnual utilization hours of power(h) A15 PSensitivity analysis of IRR of Wind Farm (Ilы]\O]~[b \O_v8hg]\O D24 0^t^P_{\NbI{N 4 t^ ͑eeQpenc *ڬJ^N3֢IĹY&cKY$w G F~ڡ49LK gVLk@@gXtrt;FN$4uMAw81c! idGBKx _A']|>_K324daE˴NHuPxgCtWE8ΘJqѦ@Ej\yT|wdV<@ Oѣ양|@lۯ0I, ]Gqڇ5MJo6h C29:AQ29 2/}*gRM)Rm g:Nkt^P h 1 (=PSFA!A14 & "-chGl;`h" ^S yv T 5uz{|+R 5uzA 5uzB 5uzC 5uzD ň:gSpe(S) USS[ϑ(CSt) ň:g[ϑ(CSt) S5u)R(u\e(\e/t^) Yt^s^GWS5uϑ(NCSte/t^)  gHe5uϑ|pe(%)  gHeS5uϑ(NCSte/t^) S(u5u(%)  gRSe4'`6eeQ(NCQ/t^) USMO Spe Yl {W,gSpe {g t^  1.^t^P  2.uNЏLt^P V[DNbet^P  1.V[DNb_bs  2.V[DNbekk)Rs wgP>k)Rs ^bDSDёegn ^;`bD SbR] z0 NCQ  1.^bD ЏL~b9 SbN]9TY90  2.^g)Ro`  3.AmRDё Dёy{c y{D,gё  10(uNAmRDё  20(uN5uz] z (uN] z^bD0  30(uNR] z  40(uNP؏^g)Ro` gP>k  1.5uz] zP>k  2.R] zP>k  3.gP>k)Ro` ^g)Ro`0 wgP>k (uNAmRDё0 5uz] zUSMOCStbD *gSbR] zbD0 CQ/CSt b,g[ L]]DSy)R  1.L]Npe N NXT[ N/FQt0  2.NGW]D CQ/t^ ]D;` NCQ0  3.L]Oi `S]D;`vk͑0  4.y)RWё  5.YeWё L="L]y)RT:N " & SUM(D55:D59)*100 & "%0"   6.OO?bWё  7.]OWё 1.'YO9 (SbR] z)  2.Pge9 D=IF(D62<=0,0,"kCSt " & D62 & " CQ0")  3.vQ[9 D=IF(D63<=0,0,"kCSt " & D63 & " CQ0")  4.R] z~b9 ~[b,g  1.4lDn9 CQ/CSte  c.U5uϑ{0  2.^:S~b9  3.^:SylT~vbcWё NCQ/t^ /eN t^0  4.V[DNOi  5.Jd9 Jd _cvS^Ns .UzёSDR  1.Xk؏7t^P &gP>k)Ro`YNs (ICR > 1) (gP>kP:PYNs (DSCR > 1) bD6evs (ROI) D,gёQ)Rms (ROE) vNs^as (BEP) l h 2 (=PSFA!A14 & "-bDRh" USMO: NCQ y v ^g (t^) ;`bD ^bD ^g)Ro` (uNR] zbD (uNP؏^g)Ro` 5uz] zP>k R] zP>k gP>k)Ro` wgP>kDё V[DNR`bDSk(uNAmRDё v^NuNg,{1t^_Yo`0AmRDё Nb_bV[DN0 03.gP>kS_t^ c1/2o` NTt^NhQo`0 XkN5uzFc~_~7~؏0 vQ[(CERS)6ev{h g{Spe ,{1g ,{2g ,{3g ,{4g W,g VzSTTVT2% zs XyO!.s;` bD6evs(ROI) D,gёQ)Rms(ROE) vNs^as(BEP) bD)Rms bD)Rzs D,gё)Rms D,gё)Rzs b,g)Rms ch (=PSFA!A14 & "-؏7Rh" h 6 be؏7Wpe bekkS؏,gNo` gRP>kYO  ,gё  No` S_g؏,gNo` g*gP>kYO wgP>kS؏,gNo` P؏P>kvDёegn eQb,gv)Ro` gP>k؏7t^P R؏7t^P g*gS_t^؏7ё g*g/}؏7YO Wpe g*g؏7t^P(Sb^g) p="^g " & G5 & " t^ + uNg " & C28 & " t^ = " & C33 & " t^" gP>k)Ro`YNs (ICR) gP>kP:PYNs (DSCR) (=PSFA!A14 & "-DёЏ(uh" h 8 Dёegn\ .U)Rm be9 V[DNbD(gP>k)  D,gё (lD)  P7>k (D) ^g)Ro`7>k g*gk,go`P؏  gP>k,gёP؏  gP>k)Ro`P؏ wgP>k,go`P؏ vYODё /}vYODё  1.؏7Tbe9vYO  2.؏7T)RmvYO  3.؏7TvQ[6evvYO (=PSFA!A14 & "-DN:Ph" h 9 *DN:PS@b gCgv(2.1 + 2.2) g:P;`(V[DN) wg:P;`(AmRDё) @b gCgv D,gё(V[DN) D,gё(AmRDё) D,glQyё DN:Ps(LOAR) hQyO!.ss .=PSFA!A14 & "-Oea'`Rg{h" h 10 hQ萕bD - eCERs6ev  Oea'`Rg{h SRch  NQ5uN(CQ/CSte) Y`bD(NCQ) ~%b,g(NCQ) S5u\e(\e) &"RQ6evsFIRR Oea'`RgV (ыIl]\O]~[b \O_v8hg]\OMacro1 B            Y   (Target Q8Comm1 HComm2 csj ¼ƣʱ: 2006-7-22 14KrU 0a a#4 a) ` Ltx! x Qtpxf`%p,f`%p,cp,L(pxt4XrU @$`Tn__SRP_4H__SRP_5S__SRP_6V<__SRP_7ggrU  y Q Q  1 4Y  0` ` IW\(!(hU%x$ Dx,x$($ x l x0T'X%:h%! Ta4(D]tT54+'''$:hN44 64$&(D%T'X%:h%! T,T(x T4$44PrU @$`H,A`L nrU  y Q   Q q   4Y  0` x!(hU%x$ Dx,xgx'X%:h%! xa8(H]I('%:%! a(]p')x68+'''(:hN88 68(gx'X%:h%! xa8(H]I('%: %! a(]p')x68I+'''(:hN88 68(gx'X%:h %! xa8(H]I('%: %! a(]p')x68+'''(:hN88 68(gx'X%:h %! xa8(H]I('%: %! a(]p')x68q+'''(:hN88 68(x$ (x8(4XrU @$`HnrU~| krU $`InrU  4Y  __SRP_8iT__SRP_9ko__SRP_am__SRP_bqB`rU @nrU  y Q  4Y  0`   \(!(hU%x$ Dx,x$__SRP_cs|__SRP_dyg__SRP_e{__SRP_f#g($ x4XrU @$ `HnrU  y Q  9 Q ! I 4Y  0` @!(hU%x$ Dx,xKx'X%:h%! QxoD%T$ T$@BkT6D$(h]g^''':h D D$  :X 6D$yb(4 xTD$4XrU @$`Hn__SRP_10|__SRP_11 "g__SRP_12__SRP_13!'BrU 0 y Q q 4Y  0` \(!(hU%x$ Dx,x$($ x4XrU @$`HnrU ` 4Y  `rU @nrU  y Q  9 __SRP_14|__SRP_15$&g__SRP_16|__SRP_17%)g4Y  0` \(!(hU%x$ Dx,x$($ x4XrU @$`HnrU  y Q a 4Y  0` \(!(hU%x$ Dx,x$($ x4XrU @$`HnrU  y Q  __SRP_18|__SRP_19(*gThisWorkbook+t_VBA_PROJECTS4Y  0` \(!(hZ%x$ Dx,x$($ x4XrU @$`Hn8JX8_#<4ONڠq|Fxe>aO,*xxe>aO,*4ONڠq|MEP[LSS6"*L<<N0{00020819-0000-0000-C000-000000000046}0 `PkTh@% % %x@x %@t p`%%@` @P @@x@XTp%ȮH$*\Rffff*0148aeeea9*\R1*#282*\R1*#d74 "  (0@ !/D99 qPoH@2Attribute VB_Name = "ThisWorkbook" Bas0{00020P819-0C$0046} |GlobalSpacFalse dCreatablPredeclaIdTru BExposeTemplateDerivBustomizD2 P Sub _Open() With Application.ErrorCheckingOp s .NumberAsTextbA InconsistentFormula!End 4 D ID="{8047EEF0-09B4-4ED4-9D31-FE1D67CA99A0}" Document=ThisWorkbook/&H00000000 Module=ģ1 Document=Sheet2/&H00000000 Document=Sheet3/&H00000000 Document=Sheet4/&H00000000 Document=Sheet6/&H00000000 Document=Sheet7/&H00000000 Document=Sheet10/&H0000ay *\G{000204EF-0000-0000-C000-000000000046}#4.0#9#C:\PROGRA~1\COMMON~1\MICROS~1\VBA\VBA6\VBE6.DLL#Visual Basic For Applications*\G{00020813-0000-0000-C000-000000000046}#1.5#0#C:\Program Files\Microsoft Office\OFFICE11\EXCEL.EXE#Microsoft Excel 11.0 Object Library*\G{00020430-0000-0000-C000-000000000046}#2.0#0#C:\WINDOWS\system32\stdole2.tlb#OLE Automation(*\G{2DF8D04C-5BFA-101B-BDE5-00AA0044DE52}#2.3#0#C:\Program Files\Common Files\Microsoft Shared\OFFICE11\MSO.DLL#Microsoft Office 11.0 Object Library*\G{0D452EE1-E08F-101A-852E-02608C4D0BB4}#2.0#0#C:\WINDOWS\system32\FM20.DLL#Microsoft Forms 2.0 Object Library *\G{3E657A0C-BB2D-4455-9BA1-432A8334AC37}#2.0#0#C:\DOCUME~1\hong\LOCALS~1\Temp\Excel8.0\MSForms.exd#Microsoft Forms 2.0 Object Library.E .`M   %ȮH   _ ThisWorkbook0148aeeea9ThisWorkbook>!jWW1014932b973"!jWW1L Sheet9084932ab46/ Sheet9 Sheet11034932ab46MSheet11߭H Sheet2024932ab46O Sheet2ѣ` Sheet30348aeeec3 Sheet3x Sheet4044932ab46 Sheet4|!|Sheet10054932ab46Sheet10 Sheet6064932ab46 Sheet6\j Sheet7094932ab46 Sheet7<Sheet120248aeeeb0'Sheet12 Sheet5074932ab46- Sheet5(0@ xH`fP0M,!Z mIUdZ\q+Ĩ+G;" %wxE̚ R)I:RKK*MM!CVF.pEsbN.'QǛAbb2IX*(gUŶtG˧n{BMx$UTBijH Excel+` VBA`Win16~`Win32`Mac`VBA6#` VBAProject`stdole``Officeu`MSFormsC` ThisWorkbook|` _Evaluate` Workbook_Open` Application*`ErrorCheckingOptionsX'` NumberAsText`InconsistentFormula ` ģ1c`(Macro1N`Sheet13#P`Worksheet_Activate+` ActiveWindow+`Zoom` Comm1_Click`erus[` Worksheets`Range `FontU`Size`Columnsp9` ColumnWidth`FormulaqY`RowsU` RowHeight`ChrK~` PageSetup`MsgBoxR` Comm2_ClickH` Sheet11!P` Sheet2`ValueK`csjn1Q`csjn2Q`csjx2dS`csja1P`csja2P`csja3P`csja4P`csja5P`csjnE`csja11`csja12`csja13`csja14`csja15` Comm3_Click)` Comm4_Click9`csja6P`csja7P`csja8P`csja9P`csja10`csja16`csja17`csja18`csja19`csja20!`csja21"`csja22#`csja23$`csja24%`csja25&`csja26'`csja27(`csja28)`csja29*`csja30F`csja31G`csja32H`csja33I`csja34J`csja35K`csja42m`csja43n`csja44o`csja45p`csja46q`csja47r`csja48s`csja49t`csja50`csja51`csja52`csja53`csja54`csja55`csja56`csja57`csja58`csja59`csja60`csja61`csja62`csja63`csja64`csja65`csja66`csja67`csja68`csja69`csja70ڷ`csja71۷`csja72ܷ`csja73ݷ`csja74޷`csja75߷` Comm5_Click` Comm6_Click7` Sheet3` Sheet4`CSA`WorksheetFunction&`Min` Sheet10 P` Sheet6`Cells`myRange-`answer,`Round`xxtsk'`vbYesNo`vbYesa?`csjx1cS` SelectionZ`Copyƿ` PasteSpecialK`Paste` xlPasteValues"` Operationy`xlNone` SkipBlanksұ` Transpose` CutCopyMode` Sheet7` ActiveSheet%N`Shapes<` Charactersrg` Sheet12"P`Worksheet_ChangeS`TargetF` Sheet5` Sheet9`Comm1 K`Comm2!K`Comm6%K`Comm5$K`Comm3"K`Comm4#K`Workbookk` Worksheet`Activate|`Click` _B_var_CSA<` _B_var_Chr\;`Change` _B_var_csjn1` _B_var_csjn2`_Defaultj` _B_var_answerՐ` _B_var_csjx2Q` _B_var_csja1` _B_var_csja2` _B_var_csja3` _B_var_csja4` _B_var_csja5` _B_var_csjnr9` _B_var_csja11g1` _B_var_csja12h1` _B_var_csja13i1` _B_var_csja14j1` _B_var_csja15k1` _B_var_csja6` _B_var_csja7` _B_var_csja8` _B_var_csja9` _B_var_csja10f1` _B_var_csja16l1` _B_var_csja17m1` _B_var_csja18n1` _B_var_csja19o1` _B_var_csja201` _B_var_csja211` _B_var_csja221` _B_var_csja231` _B_var_csja241` _B_var_csja251` _B_var_csja261` _B_var_csja271` _B_var_csja281` _B_var_csja291` _B_var_csja301` _B_var_csja311` _B_var_csja321` _B_var_csja331` _B_var_csja341` _B_var_csja351` _B_var_csja421` _B_var_csja431` _B_var_csja441` _B_var_csja451` _B_var_csja461` _B_var_csja471` _B_var_csja481` _B_var_csja491` _B_var_csja501` _B_var_csja511` _B_var_csja521` _B_var_csja531` _B_var_csja541` _B_var_csja551` _B_var_csja562` _B_var_csja572` _B_var_csja582` _B_var_csja592` _B_var_csja602` _B_var_csja61 2` _B_var_csja62!2` _B_var_csja63"2` _B_var_csja64#2` _B_var_csja65$2` _B_var_csja66%2` _B_var_csja67&2` _B_var_csja68'2` _B_var_csja69(2` _B_var_csja70D2` _B_var_csja71E2` _B_var_csja72F2` _B_var_csja73G2` _B_var_csja74H2` _B_var_csja75I2` _B_var_csjx1P`CommandButton1|` M ' O- / #$ PROJECT-7PROJECTwmSummaryInformation(/DocumentSummaryInformation8d0000 Document=Sheet5/&H00000000 Document=Sheet12/&H00000000 Document=Sheet9/&H00000000 Document=Sheet11/&H00000000 Name="VBAProject" HelpContextID="0" VersionCompatible32="393222000" CMG="E3E1E701CF05CF05CF05CF05" DPB="C7C5C32D43F526F626F626" GC="ABA9AF49924A924A6D" [Host Extender Info] &H00000001={3832D640-CF90-11CF-8E43-00A0C911005A};VBE;&H00000000 &H00000002={00020818-0000-0000-C000-000000000046};Excel8.0;&H00000000 [Workspace] ThisWorkbook=0, 0, 607, 444, ģ1=108, 140, 953, 590, Sheet2=54, 70, 899, 520, Z Sheet3=0, 0, 871, 456, Sheet4=27, 35, 898, 491, Sheet6=81, 105, 926, 555, Sheet7=135, 175, 938, 625, Sheet10=108, 140, 979, 596, Sheet5=54, 70, 925, 526, Sheet12=135, 175, 1006, 631, Sheet9=81, 105, 952, 561, Sheet11=0, 0, 871, 456, Sheet13=135, 175, 1006, 631, ThisWorkbookThisWorkbookģ1!jWW1Sheet2Sheet2Sheet3Sheet3Sheet4Sheet4Sheet6Sheet6Sheet7Sheet7Sheet10Sheet10Sheet5Sheet5Sheet12Sheet12Sheet9Sheet9Sheet11Sheet11Oh+'0HP\p csj hongdajianMicrosoft Excel@@8H@A՜.+,04 PXp x csjԹ Investment PlanSummary of Indicators Cash Flows Cost expenseUndistributed IncomePlan for Repayment of LoanRepayment of PrincipalApplication of FundBalance sheetSensitivity Analysis'Investment Plan'!Print_Area"'Sensitivity Analysis'!Print_Area#'Application of Fund'!Print_Titles'Balance sheet'!Print_Titles'Cash Flows'!Print_Titles'Cost expense'!Print_Titles*'Plan for Repayment of Loan'!Print_Titles&'Repayment of Principal'!Print_Titles%'Summary of Indicators'!Print_Titles$'Undistributed Income'!Print_Titles   Χ  F#Microsoft Office Excel 2003 Biff8Excel.Sheet.89qCompObjo