ࡱ>  \pBelleun Ba=  =W!8X@"1[SO1[SO1[SO1[SO1[SO1[SO1.Times New Roman1[SO1" N[_GB23121" N[_GB23121[SO1 [SO1$[SO1[SO1@[SO1[SO1[SO1Arial1Arial1" N[_GB23121.Times New Roman1.Times New Roman17[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;\-""#,##0""#,##0;[Red]\-""#,##0""#,##0.00;\-""#,##0.00#""#,##0.00;[Red]\-""#,##0.0050_-""* #,##0_-;\-""* #,##0_-;_-""* "-"_-;_-@_-,'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-=8_-""* #,##0.00_-;\-""* #,##0.00_-;_-""* "-"??_-;_-@_-4/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_- 0.0000.00_);[Red]\(0.00\)0.0_);[Red]\(0.0\) 0.000_  0.00_  0.0%/*0.0000000000000_);[Red]\(0.0000000000000\)0_ 0.0;_0.00;_0+_ * #,##0_ ;_ * \-#,##0_ ;_ * "-"??_ ;_ @_  0.0000_  0.000% 0.0000% 0.00000%                  , * + )         x@@ x@ @  x@  x  8@ @ x@ @    x     x x@ @    x@ @ X   \  H x@@  \ "x@ @  x @    (@ @  h@ @ !x@ @   l@ @  l@ @ |@ @   l@ @  (@@ #8 @ "8@ "8@ @    (@  ( 8@ @ 8@ @ <@ @ x@ @ <@ @ <@ @ 8@ 8@ 8@ |@ @ "<@ @ "|@ @ 8@ @  ,@ @       l@ @ <@ @ ! <@ @  H  L  <  *<""@ @  *< " @  *<" @  *< |@ @  l@ @   \     L  A\ x@ @ |@ @  h@ @ !x@ @  " x@ @   1  8 "8 "8@ @  #8@@  #8@  #8 @ "8@@ "8 @ " "8@@ "8@ "8 @ # # "8 8@@ 8@ #8@@ #8@ #8 @ " "X+ "8@ @  `0 parameter>Financing FormdS Cost FormBenefit & Loss Form,Repayment FormCash Flow Form6Sensitive analysis^AChart1VV,# _Hlk216165900<   ;"x8 # 3  @@  1.1.1 71.2.1 72.2.1 7RMB/kwh 7 10,000kwh 7 parameter 7cvalue 7cunit 7c data source 7c10,000RMB/year 710,000kw 7Financial Forms 7unit:10,000RMB 7 parameter 7year 7construction period 7total 7total investment 7fixed asset investment 7power plant investment 7interest from power plant 7 free cash 7)interest during the construction period  7 financing 7capital 7of which: free cash 7loan 7loan-term loan 7of which: principle 70 interest during the construction period 7other 7 Cost Form 7operation period 7unit:10,000RMB 7Benefit & Loss Form 7 unit:10,000RMB 7Profit payableProfit not distributedRepayment Form 7unit:10,000RMB 7!Cash Flow Form without CER Income 7Current funds recovery income tax 7construction period 7(sensitive analysis of electricity tariff 7!sensitive analysis of O & M costs 7 generation InvestmentTariff GenerationO & MIRR excluding CERsinstalled capacity 7!net annual electricity generation 7electricity tariff 7depreciation rate 7 repair rate 7 other fee 7staff 7person 7salary 7social welfare ratio 7VAT 7city build tax 7education added tax 7year 7Bconstruction period 7Boperation period 7B parameter 7B O & M costs 7B repair cost 7Bsalary & social welfare 7B other fee 7B depreciation 7B total cost 7Byear 7_construction period 7_operation period 7_ parameter 7_ total income 7_"electricity sale income(excl. VAT) 7_$city build tax & education added tax 7_ total cost 7_benefit before income tax 7_ income tax 7_benefit after income tax 7_Bank loan and repayment  7BAccumulative bank loan principal and interest at beginning of year 71.1.1 7Accumulative bank loan 71.1.2 70Accumulative interest of the construction period 7Loan principal of year 7Interest of year payable 7%Principal and interest of year repaid 7Funds sources of repaying loan 7Profit available for repayment 7$Depreciation available for repayment 7Interest accounted in costs 7Others 7Total 7unit:10,000RMB 7_ cash inflow 7_!electricity sale income(excl.VAT) 7_ cash outflow 7_Fixed assets investment 7_ free cash 7_ O & M costs 7_ net cash flow 7_ materials fee 7 short-term loan interest rate 72.2.2 7short-term loan 7long-term loan interest rate 7 materials fee 7!long-term bank loan interest cost 7"short-term bank loan interest cost 7electricity generation 7electricity tariff 7@ CER price#Variation required to hit benchmark1.1.2electricity transfer investment 7scrap value rate 7Srcap value recovery 7 insurance fee 7uinsurance fee rate 7RMB/kw 7RMB/kw 7loan 7FSR, Page 14-1 7FSR, Page 14-2FSR, Page 14-2 7FSR, Page 14-3FSR, Page 14-4 7FSR, Page 14-3 7FSR, Page 15-2 7Profit distributableinstalled capacityEUR 70 EF 7 tCO2/MWh 7 Exchange rate 7RMB/EUR 7 CERs income 7IRR with CERs income 7IRR without CERs income 7NPV without CERs income 7FSR, Page 15-3IRR including CERs 7Cash Flow Form with CER Income 7Chinese DNA, 2 July 2009 7NPV with CERs income 7 sensitive analysis of investment 7u g4d(v x! "7 #J P% &`3(^)*E+m,[-J.cc  !6=  dMbP?_*+%MB\\192.168.1.179\Canon MF3110dG 4dXA4Canon$U Canon MF3110Lddd      d d d d dd  d  d dd edd     dd"ddd@8 4 22h 1 4 22h 1XXdd\SRGBCO~1.ICM\SRGBCO~1.ICM\SRGBCO~1.ICM CONFIDENTIALCONFIDENTIALHArialDefault Settings " dX??U} } }  } `                      ^ ^ @ / / / / 4n5 ?3 2 4q5 ?3 2 (4~ 3v@ 3 2 45~ 3@ 3 2 46'6?5^I ??5^I ?Z 3 2 (7$5EԨ?%D3 2 ({~ 5@3 2 (8~ 5?3 2 (~ 5~jth? 3 2 ( 5MbX? 3 2 (m~ 3.@ 3 2 79~ 6D@ 3 2 (:~ 6 @ 3; 2 4<~ 6@ 3 2 ### 4=~ 8D@3 2 ### (>~ Q!@3 2 ### 7?~ 8@3 2 ### 7@~ 8@3 2 ### 7*~ 8?3 2 ### \w~ ](@ g 2 ### \~ ]$@ g 2 ### 22? 2 22o88888UN4488888HDDDDDHH   %PH40(  4>@7  )DyPQ  dMbP?_*+%MB\\192.168.1.179\Canon MF3110dG 4dXA4Canon$U Canon MF3110Lddd      d d d d dd  d  d dd edd     dd"ddd@8 4 22h 1 4 22h 1XXdd\SRGBCO~1.ICM\SRGBCO~1.ICM\SRGBCO~1.ICM CONFIDENTIALCONFIDENTIALHArialDefault Settings " dX??U} } `} }  } } `} } } }  ) :@{{{){{){){ { { {) { {{{{{{{{{ l lll m mm 0 - j  ~ ?j~ (? %'Tiq@DDD Tiq@  - d_)~ ([@  !T@ DDT@` ( %!T@ ZT@.` (y %z~ TT ...)~ (^@ %TQkw΋@D TQkw΋@ ... ) ( % TQkw΋@D TQkw΋@  ` )~ (@`@ %! TV@ [Z TV@ `~ (@ %' Tiq@ D DD Tiq@  + ` )~ (@j@ %! T@  DD T@ ' ` )( %~ T>@ T>@ `~ k@ %!T[Ӽ1@  DDT[Ӽ1@` ( %!T[Ӽt"@ DDT[Ӽt"@`( %!TD@  ]ZTD@`( %'TQkw΋@ DZTQkw΋@p%` (o %pTN@DTN@ `( %~ TN@TN@`( %~ TT`~ l@  ~ TT`!!kkk!!!!!!!!D l40ttYtntz~SjjfldOOS   !"#$%&'( !!!"!#!$!%!&!'!(! T    Z  M       (   LB  3 @  ]@ >@  "7   ~Ys  dMbP?_*+%&333333?'= ףp=?MB\\192.168.1.179\Canon MF3110dGh dXA3Canon$U Canon MF3110Lddd      d d d d dd  d  d dd edd     dd"ddd@8 h22h 6 4 22h XXEd\SRGBCO~1.ICM\SRGBCO~1.ICM\SRGBCO~1.ICM CONFIDENTIALCONFIDENTIALHArialDefault Settings "dXX??U} } } ` } @ }  } } @ } }  } } } } }  } ` }  } } @  Z`Z@@@h=h=h=h=h= h= h= h= h= h=h=h=                n2nnnnnnnnnnnnnnnnnnnnnn p!2qqqqqqqqqqqqqqqqqqqqqr9 :A ;B oC,ooooooooooooooooooo >D?@?@@@@@@@@@@@@@ @@"@@$@@&@@(@@*@@,@@.@@0@@1@@2@@3@@4@@5@~ @? AE@+DF$0@ % Z+DF$0@ % Z+DF$0@ % Z+DF$0@ % Z+DF$0@ % Z+DF$0@ % Z+ DF$0@ % Z+ DF$0@ % Z+ DF$0@ % Z+ DF$0@ % Z+ DF$0@ % Z+DF$0@ % Z+DF$0@ % Z+DF$0@ % Z+DF$0@ % Z+DF$0@ % Z+DF$0@ % Z+DF$0@ % Z+DF$0@ % Z+DF$0@ % Z~ @[@ AF@.DNkS@ ZZZ.DNkS@ ZZZ.DNkS@ ZZZ.DNkS@ ZZZ.DNkS@ ZZZ.DNkS@ ZZZ. DNkS@ ZZZ. DNkS@ ZZZ. DNkS@ ZZZ. DNkS@ ZZZ. DNkS@ ZZZ.DNkS@ ZZZ.DNkS@ ZZZ.DNkS@ ZZZ.DNkS@ ZZZ.DNkS@ ZZZ.DNkS@ ZZZ.DNkS@ ZZZ.DNkS@ ZZZ.DNkS@ ZZZ~ @^@ CG@2DQP@Z ZZ2DQP@Z ZZ2DQP@Z ZZ2DQP@Z ZZ2DQP@Z ZZ2DQP@Z ZZ2 DQP@ Z ZZ2 DQP@ Z ZZ2 DQP@ Z ZZ2 DQP@ Z ZZ2 DQP@ Z ZZ2DQP@Z ZZ2DQP@Z ZZ2DQP@Z ZZ2DQP@Z ZZ2DQP@Z ZZ2DQP@Z ZZ2DQP@Z ZZ2DQP@Z ZZ2DQP@Z ZZ~ @@`@ Cr @% DiK@ Z Z% DiK@ Z Z% DiK@ Z Z% DiK@ Z Z% DiK@ Z Z% DiK@ Z Z% DiK@ Z Z% DiK@ Z Z% DiK@ Z Z% DiK@ Z Z% DiK@ Z Z% DiK@ Z Z% DiK@ Z Z% DiK@ Z Z% DiK@ Z Z% DiK@ Z Z% DiK@ Z Z% DiK@ Z Z% DiK@ Z Z% DiK@ Z Z~ @a@ AH @% DfffffFb@Z Z% DfffffFb@Z Z% DfffffFb@Z Z% DfffffFb@Z Z% DfffffFb@Z Z% DfffffFb@Z Z% DfffffFb@ Z Z% DfffffFb@ Z Z% DfffffFb@ Z Z% DfffffFb@ Z Z% DfffffFb@ Z Z% DfffffFb@ Z Z% DfffffFb@ Z Z% DfffffFb@Z Z% DfffffFb@Z Z% DfffffFb@Z Z% DfffffFb@Z Z% DfffffFb@Z Z% DfffffFb@Z Z% DfffffFb@Z Z~ @? A} @. DrR󰫸[@ZZZ . DrR󰫸[@ZZZ . DrR󰫸[@ZZZ . DrR󰫸[@ZZZ . DrR󰫸[@ZZZ . DrR󰫸[@ZZZ . DrR󰫸[@ ZZZ . DrR󰫸[@ ZZZ . DrR󰫸[@ ZZZ . DrR󰫸[@ ZZZ . DrR󰫸[@ ZZZ . DrR󰫸[@ZZZ . DrR󰫸[@ZZZ . DrR󰫸[@ZZZ . DrR󰫸[@ZZZ . DrR󰫸[@ZZZ . DrR󰫸[@ZZZ . DrR󰫸[@ZZZ . DrR󰫸[@ZZZ . DrR󰫸[@ZZZ ~ @@ AI @. DNu%@ ZZZ. DNu%@ZZZ. DNu%@ZZZ. DNu%@ZZZ. DNu%@ZZZ. DNu%@ZZZ. DNu%@ ZZZ. DNu%@ ZZZ. DNu%@ ZZZ. DNu%@ ZZZ. DNu%@ ZZZ. DNu%@ZZZ. DNu%@ZZZ. DNu%@ZZZ. DNu%@ZZZ. DNu%@ZZZ. DNu%@ZZZ. DNu%@ZZZ. DNu%@ZZZ. DNu%@ZZZ~ @@ As @ DZ}؜@Z  D@ Z  DE@ Z  DaNCs@ Z  DdE@ Z  Dk˦@ Z  D*@ Z  D1x@ Z  Dy˂@ Z  DL!Ty@ Z  DfҺh@ Z  D Z  D Z  D Z  D Z  D Z  D Z  D Z  D Z  Dh&%Z ~ @@ At@%DaTR'@ ZZ%DaTR'@ ZZ%DaTR'@ ZZ%DaTR'@ ZZ%DaTR'@ ZZ%DaTR'@ ZZ% DaTR'@ ZZ% DaTR'@ ZZ% DaTR'@ ZZ% DaTR'@ ZZ% DaTR'@ZZ%DaTR'@ZZ%DaTR'@ ZZ%DaTR'@ ZZ%DaTR'@ ZZ%DaTR'@ ZZ%DaTR'@ ZZ%DaTR'@ ZZ%DaTR'@ ZZ%DaTR'@ ZZ~ @@ AJ@DQv<@!LLLLD7 fIS[@DF2aհ@D62G@DT9K,e@D+)@  DIvuvܬ@  DҜE|@  D@7    dMbP?_*+%&333333?'{Gz?MB\\192.168.1.179\Canon MF3110dGh dXA3Canon$U Canon MF3110Lddd      d d d d dd  d  d dd edd     dd"ddd@8 h22h 6 4 22h XXEd\SRGBCO~1.ICM\SRGBCO~1.ICM\SRGBCO~1.ICM CONFIDENTIALCONFIDENTIALHArialDefault Settings "dXX??U} } "} @} } } @} }  } } } } `} @} } } } } `} } } `}  ;1,      u"2uuuuuuuuuuuuuuuuuuuuuu y#2zzzzzzzzzzzzzzzzzzzzzz9 :K @L vM,wwwwwwwwwwwwwwwwwwx >N?@?@@@@@@@@@@@@@ @@"@@$@@&@@(@@*@@,@@.@@0@@1@@2@@3@@4@@5@4st@@@@@@@@@@@@@@@@@@@@@A Au@%R@ZZ%R@ZZ%R@ZZ%R@ZZ%R@ZZ%R@ZZ% R@ ZZ% R@ ZZ% R@ ZZ% R@ ZZ% R@ ZZ%R@ZZ%R@ZZ%R@ZZ%R@ZZ%R@ZZ%R@ZZ%R@ZZ%R@ZZ%R@ZZe Cvef?5^I ?Zf?5^I ?Zf?5^I ?Zf?5^I ?Zf?5^I ?Zf?5^I ?Z f?5^I ? Z f?5^I ? Z f?5^I ? Z f?5^I ? Z f?5^I ? Zf?5^I ?Zf?5^I ?Zf?5^I ?Zf?5^I ?Zf?5^I ?Zf?5^I ?Zf?5^I ?Zf?5^I ?Zf?5^I ?Z~ @? AO@EJ>XR_z@ DEJ>XR_z@ LEJ>XR_z@ EJ>XR_z@ EJ>XR_z@ EJ>XR_z@  EJ>XR_z@  EJ>XR_z@  EJ>XR_z@  EJ>XR_z@  EJ>XR_z@ EJ>XR_z@ EJ>XR_z@ EJ>XR_z@ EJ>XR_z@ EJ>XR_z@ EJ>XR_z@ EJ>XR_z@ EJ>XR_z@ EJ>XR_z@ ~ @[@ AP@.EJ>XR_z@DDZ.EJ>XR_z@DDZ.EJ>XR_z@DDZ.EJ>XR_z@DDZ.EJ>XR_z@DDZ.EJ>XR_z@DDZ. EJ>XR_z@ D D Z. EJ>XR_z@ D D Z. EJ>XR_z@ D D Z. EJ>XR_z@ D D Z. EJ>XR_z@ D D Z.EJ>XR_z@DDZ.EJ>XR_z@DDZ.EJ>XR_z@DDZ.EJ>XR_z@DDZ.EJ>XR_z@DDZ.EJ>XR_z@DDZ.EJ>XR_z@DDZ.EJ>XR_z@DDZ.EJ>XR_z@DDZ~ @@ AQ @L EͰil>@ 6DDDDZZZL EͰil>@ 6DDDDZZZL EͰil>@ 6DDDDZZZL EͰil>@ 6DDDDZZZL EͰil>@ 6DDDDZZZL EͰil>@ 6DDDDZZZL EͰil>@ 6D D D D ZZZL EͰil>@ 6D D D D ZZZL EͰil>@ 6D D D D ZZZL EͰil>@ 6D D D D ZZZL EͰil>@ 6D D D D ZZZL EͰil>@ 6DDDDZZZL EͰil>@ 6DDDDZZZL EͰil>@ 6DDDDZZZL EͰil>@ 6DDDDZZZL EͰil>@ 6DDDDZZZL EͰil>@ 6DDDDZZZL EͰil>@ 6DDDDZZZL EͰil>@ 6DDDDZZZL EͰil>@ 6DDDDZZZ~ @@ AR @ EQv<@Z E7 fIS[@Z EF2aհ@Z E62G@Z ET9K,e@Z E+)@Z EIvuvܬ@ Z  EҜE|@ Z  E@  "7  :J  dMbP?_*+%&Q?MB\\192.168.1.179\Canon MF3110dG 4dXA4Canon$U Canon MF3110Lddd      d d d d dd  d  d dd edd     dd"ddd@8 4 22h 1 4 22h 1XXdd\SRGBCO~1.ICM\SRGBCO~1.ICM\SRGBCO~1.ICM CONFIDENTIALCONFIDENTIALHArialDefault Settings " dXX??U} @} `}  }  }  } @ }  }  }  } }  }  g@h@,@,,,,,,,, ,, ,, ,@ ,@ ,@,@,@,@ {& {{{{{{{{{{{{{ ~'" FG H+ | }}}}}}}}}} A@f@?@@@@@@@@@@@@@ @@"@@$@@&@@(@@*@@,@@.@@0@~ C? AV @@@C@@CCCCCC2~ C[@ AW!I DD[I[Ӽt"@ EDDD D  DDD D BIueaKb@ O ELLLL LLLLBI_ @ IS@ I"@ Iog@  Il.@  I8@  IchTs@  IѮ!1@  IZT@ I [I EDDD D  DDD D B[I EDDD D  DDD D B[I EDDD D  DDD D B CX AY~ I$IIIIIIIIIIJKJKJ CZ A[~ I$IIIIIIIIIIIKIKI~ C^@ A\ID@ Z$IIIIIIIIIIIKIKI~ C@`@ A]- IQkw΋@DZ?Q IZ}؜@ ;DDD D  DZBQ I@ ;DDD D  DZBQ IE@ ;DDD D  DZBQ IaNCs@ ;DDD D  DZBQ IdE@ ;DDD D  DZBQ Ik˦@ ;DDD D  DZBQ I*@ ;DDD D  D ZBQ I1x@ ;D D D D  D ZBQ Iy˂@ ;D D D D  D ZBQ IL!Ty@ ;D D D D  D ZBQ IfҺh@ ;D D D D  D ZBQ I ;D D D D  DZBQ I ;DDD D  DZBQ I;DDD D  DZBQ I ;DDD D  DZB~ Ca@ A^ I Im@   - Im .b@  I"@  Iqت@  I@5kD@  IqCle?@  - I}u@ D D D D  Io&@    - IRC7@   I,ը@   Iam@  I  I   I   I ~ A@ A_ DDDDDDDDDDDDJ~ C@j@ A` DK D 5DDD D  :BK D`eH? 5DDD D  :BK Df6;Y@ 5DDD D  :BK DHagi@ 5DDD D  :BK D4s@ 5DDD D  :BK DؼU{@ 5DDD D  :BK DK@ 5DDD D  : BK Dc0DZ@ 5D D D D  : BK Dd @ 5D D D D  : BK Dm͗t@ 5D D D D  : BK D(;@ 5D D D D  : BK D 5D D D D  :BK D 5DDD D  :BK D 5DDD D  :BK D 5DDD D  :B~ Ak@ Aa DK DNu%@5DDD D  : BK DNu%@5DDD D  : BK DNu%@5DDD D  : BK DNu%@5DDD D  : BK DNu%@5DDD D  : BK DNu%@5DDD D  : BK DNu%@ 5DDD D  : BK DNu%@ 5D D D D  : BK DNu%@ 5D D D D  : BK DNu%@ 5D D D D  : BK DNu%@ 5D D D D  : BK D5D D D D  : BK D5DDD D  : BK D5DDD D  : BK D5DDD D  : B~ Cl@ AbDKDZ}؜@ 5DDD D  : BKD@ 5DDD D  : BKDE@ 5DDD D  : BKDaNCs@ 5DDD D  : BKDdE@ 5DDD D  : BKDk˦@ 5DDD D  : BK D*@ 5DDD D  : BK D1x@ 5D D D D  : BK Dy˂@ 5D D D D  : B DL!Ty@ Z  DfҺh@ Z D Z D Z D Z D Z ~ An@ Ac DDDDDDDDDDDDJC AdDDm@ -Dm .b@D"@Dqت@D@5kD@ DqCle?@ D}u@L]% Do&@  DRC7@  D,ը@  Dam@D#D % #D % #D % ************ ************ ************ ,8|24Hx@eRReH?@@&"" *  *           B    4               on PHP0(  >@  7  (5!F1  dMbP?_*+%&RQ?' ףp= ?MB\\192.168.1.179\Canon MF3110dG 4dXA4Canon$U Canon MF3110Lddd      d d d d dd  d  d dd edd     dd"ddd@8 4 22h 1 4 22h 1XXdd\SRGBCO~1.ICM\SRGBCO~1.ICM\SRGBCO~1.ICM CONFIDENTIALCONFIDENTIALHArialDefault Settings "dXX??U} } `%} }  } } }  } } ` } } } }  } (v@{{{{{{{ { { { { {{{{{ (2 ~e29 :K @L M, >N?@?@@@@@@@@@@@@@ @@"@@$@@&@@(@@*@@,@@.@@0@@1@@2@@3@@4@@5@< h@@= ףp= @Z@= ףp= @Z@= ףp= @Z@= ףp= @Z@= ףp= @Z@= ףp= @Z @= ףp= @ Z @= ףp= @ Z @= ףp= @ Z @= ףp= @ Z @= ףp= @ Z@= ףp= @Z@= ףp= @Z@= ףp= @Z@= ףp= @Z@= ףp= @Z@= ףp= @Z@= ףp= @Z@= ףp= @Z@= ףp= @Z~ A? AfD -DJ>XR_z@DJ>XR_z@DJ>XR_z@DJ>XR_z@DJ>XR_z@DJ>XR_z@ DJ>XR_z@  DJ>XR_z@  DJ>XR_z@  DJ>XR_z@  DJ>XR_z@ DJ>XR_z@DJ>XR_z@DJ>XR_z@DJ>XR_z@DJ>XR_z@DJ>XR_z@DJ>XR_z@DJ>XR_z@#D,C%:*@ %$$~ @[@ AgDZDJ>XR_z@ZDJ>XR_z@ZDJ>XR_z@ZDJ>XR_z@ZDJ>XR_z@ZDJ>XR_z@Z DJ>XR_z@ Z  DJ>XR_z@ Z  DJ>XR_z@ Z  DJ>XR_z@ Z  DJ>XR_z@ Z DJ>XR_z@ZDJ>XR_z@ZDJ>XR_z@ZDJ>XR_z@ZDJ>XR_z@ZDJ>XR_z@ZDJ>XR_z@ZDJ>XR_z@ZDJ>XR_z@Z~ @^@ A).@@@@@@@@@@L@@2222222MV@Z ~ @@`@ A|.@@@@@@@@@@L@@2222222.MNkS@ZZZ~ @@ Ah# B`@ %  B쁌#@   - BE$@  BrIPǮ0@  BU%@  BU@ Z  DͰil>@ Z  DͰil>@ Z  DͰil>@ Z  DͰil>@ Z  DͰil>@ Z  DͰil>@ Z  DͰil>@ Z  DͰil>@ Z  DͰil>@ Z  DͰil>@ Z  DͰil>@ Z  DͰil>@ Z  DͰil>@ Z  DͰil>@ Z  DͰil>@ Z  DͰil>@ Z  DͰil>@ Z  DͰil>@ Z  DͰil>@ Z ~ @@ ATDZ D Z D@ ? Z D` DV$@@ Z D05E@Q@ Z D~CZ@ Z Dh}9b@ Z  DZmg@ Z  D\# l@ Z  D,с]q@ Z  DMnt@ Z  DDzsw@ Z D BUz@ Z D BUz@ Z D BUz@ Z D BUz@ Z D BUz@ Z D BUz@ Z D BUz@ Z D BUz@ Z D BUz@ Z ~ @@ AlD` LLDaz5k@ D0k@ D8j(@ DZ@ Dj~d)@ D W =O P cc 2 ~e29 :K @L M, >N?@?@@@@@@@@@@@@@ @@"@@$@@&@@(@@*@@,@@.@@0@@1@@2@@3@@4@@5@< h@D@= ףp= @L@= ףp= @@= ףp= @@= ףp= @@= ףp= @@= ףp= @  @= ףp= @  @= ףp= @  @= ףp= @  @= ףp= @  @= ףp= @@= ףp= @@= ףp= @@= ףp= @@= ףp= @@= ףp= @@= ףp= @@= ףp= @@= ףp= @@= ףp= @~ A? Af!D DD!Dt m@$ DDDt m@$ LLDt m@$Dt m@$Dt m@$Dt m@$ Dt m@$  Dt m@$  Dt m@$  Dt m@$  Dt m@$ Dt m@$Dt m@$Dt m@$Dt m@$Dt m@$Dt m@$Dt m@$Dt m@$DV%s@$~ @[@ Ag@L@J>XR_z@@J>XR_z@@J>XR_z@@J>XR_z@@J>XR_z@@J>XR_z@  @J>XR_z@  @J>XR_z@  @J>XR_z@  @J>XR_z@  @J>XR_z@@J>XR_z@@J>XR_z@@J>XR_z@@J>XR_z@@J>XR_z@D@J>XR_z@D@J>XR_z@D@J>XR_z@D@J>XR_z@D~ @^@ A@9@Ql@#ZZZZ9@Ql@#ZZZZ9@Ql@#ZZZZ9@Ql@#ZZZZ9@Ql@#ZZZZ9@Ql@#ZZZZ9 @Ql@ #ZZZZ9 @Ql@ #ZZZZ9 @Ql@ #ZZZZ9 @Ql@ #ZZZZ9 @Ql@ #ZZZZ9@Ql@#ZZZZ9@Ql@#ZZZZ9@Ql@#ZZZZ9@Ql@#ZZZZ9@Ql@#ZZZZ9@Ql@#ZZZZ9@Ql@#ZZZZ9@Ql@#ZZZZ9@Ql@#ZZZZ~ @@`@ A)@L@@@@@@  @  @  @  @  @@@@@@@@@@V@~ @a@ A|@L@@@@@@  @  @  @  @  @@@@@@@@@@NkS@ ~ @@ Ah#@`@$ %##@쁌#@! %#@E$@! -@rIPǮ0@!@U%@!@U@""@Ͱil>@""@Ͱil>@""@Ͱil>@""@Ͱil>@""@Ͱil>@"" @Ͱil>@ "" @Ͱil>@ "" @Ͱil>@ "" @Ͱil>@ "" @Ͱil>@ ""@Ͱil>@""@Ͱil>@""@Ͱil>@""@Ͱil>@""@Ͱil>@""@Ͱil>@""@Ͱil>@""@Ͱil>@""@Ͱil>@"~ #@@ #AT#@###L#@"##@@ ?"##@` DV$@@"##@05E@Q@"##@~CZ@"##@h}9b@"## @Zmg@" ## @\# l@" ## @,с]q@" ## @Mnt@" ## @Dzsw@" ##@ BUz@"##@ BUz@"##@ BUz@!##@ BUz@!##@ BUz@"D#@ BUz@"D#@ BUz@"D#@ BUz@"D#@ BUz@"D~ $@@ $Al!$D`% DD$DZT;@$$$ LL$DBm@$$DF @$$D?:d@$$D_QD>@$$Dor@ $$ D1sۯ@ $$ D@ $$ D&@ $$ D7 Į@ $$ Dlϰw]@$$Dх @$$Dх @$$Dх @$$Dх @$$Dх @$$Dх @$$Dх @$$Dх @$$Dଳ@&$% %%,%N,@{Gz?%$$B ,%=& &&#&W-?  %$$B>,&=OP 'ccWy  c                                on    a F             d           d       d      d  d      @!  ! 2! h! 4! 2& 1 ` (   dB  s *D@9]`ldB  s *D@9(] `>@R &&%%7   <@  dMbP?_*+%MB\\192.168.1.179\Canon MF3110dG 4dXA4Canon$U Canon MF3110Lddd      d d d d dd  d  d dd edd     dd"ddd@8 4 22h 1 4 22h 1XXdd\SRGBCO~1.ICM\SRGBCO~1.ICM\SRGBCO~1.ICM CONFIDENTIALCONFIDENTIALHArialDefault Settings " dX??U} !}  } ` } `,@ ,  J  J  J  J  ~ #? UU ,~ #? bU .~ #? VU -~ #? VU 3y;? Z -?Z& #$##$@ Sx / XMbX9? Yy;?%D Y#? iy):  0~ Z@ Yy;? D [n? iv/? 1~ Z@ Yy;? D [n? iv/? 2 ZDl? Yy;? D [H?~ iK@&&&&&& &&"0,***99*m___  &  PHp,0(  ,>@7  MHP laserjet 2055dC 4dXXA4DINU" u? SMTJHP Universal Printing PCL 5InputBinFORMSOURCERESDLLUniresDLLHPDocUISUITrueESPRITSupportedTrueResolution600dpiPrintQualityGroupPQGroup_2FastRes1bppOrientationPORTRAITHPOrientRotate180FalseDuplexNONEHPColorSmartAutomaticHPColorSmart_ColorOptions_EdgeControlNormalHPColorSmart_ColorOptions_RGBColorDefault(sRGB)HPColorSmart_ColorOptions_HalftoneDetailHPColorSmart_Text_NeutralGraysBlackOnlyHPColorSmart_Text_HalftoneDetailHPColorSmart_Graphics_NeutralGraysBlackOnlyHPColorSmart_Graphics_HalftoneDetailHPColorSmart_Photo_NeutralGrays4-ColorHPColorSmart_Photo_HalftoneDetailHPPrintOnBothSidesManuallyFalsePaperSizeA4HPConsumerCustomPaperTrueMediaTypeAUTOCollateOFFHPOutputBinOrientationFACEUPStaplingNoneHPStaplingOpposedFalseEconomodeFalseTextAsBlackFalseGraphicsModeHPGL2MODEAlternateLetterHeadFalseHPSmartHubInet_SID_263_BID_514_HID_265OutputBinAutoHPDocPropResourceDatahpchl083.cabHPMediaTypeTreeviewPopupTrueHPColorModeCOLOR_MODEColorMode24bppTTAsBitmapsSettingTTModeOutlineHPPDLTypePDL_PCL5HPMaxResolutionPDM_600DPIHPPJLEncodingUTF8HPJobAccountingHPJOBACCT_JOBACNT_GROUPNAMEHPJobAccWoPinTrueHPBornOnDateHPBODHPColorPlaneHPCPHPJobByJobOverrideJBJOHPXMLFileUsedhpcu0835.xmlHPSmartDuplexSinglePageJobTrueHPDuplicateJobNameOverrideSWFWEnhancedPCL5EnableTrueHPEnableRAWSpoolingTrueRGBColorDefault-sRGBJRConstraintsJRCHDFullJRHDInstalledJRHDOffJRHDNotInstalledJRHDOffHPNUseDiffFirstPageChoiceTRUEHPPageExceptionsFileHPCPE083HPPageExceptionsInterfaceShowPageExceptionsHPPageExceptionsLowEndHPPageExceptionsLowEndVerHPPageExceptionsCoverInsertionHPBestGlossDEFAULTPSAlignmentFileHPCLS083IUPHxOKAg "m!zf'&*6$"~/׏KWxw]Y7C6-ofvvv33%WÀkp Hnxbnz_nsNj"0qJn}_OI3`_[x:F-P$Yv\j~q^HsOR029YXA^լO8iOƨv0u -2#~Co@:^ "Ϩ=k 12 Oh+'0HPdt  Legend UserUserMicrosoft Excel@eݨ@]*/| @(՜.+,0 PX|  VLegend (Beijing) Limited  parameterFinancing Form Cost FormBenefit & Loss FormRepayment FormCash Flow FormSensitive analysisChart1'Cost Form'!Print_Area ͼ Χ  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry F`mK-WorkbookiSummaryInformation(DocumentSummaryInformation8