ࡱ> r  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqstuvwxyz{|}~Root Entry Ff\6 ~Workbook C_VBA_PROJECT_CUR" о3%@%VBAG%@% \pgoyal-ab Ba=   ThisWorkbook=[,8X@"1]Arial1]Arial1]Arial1]Arial1][SO1 ]Arial1$]Arial1]Arial1]Arial1]Arial1]Arial"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)+""#,##0;""\-#,##05""#,##0;[Red]""\-#,##07""#,##0.00;""\-#,##0.00A""#,##0.00;[Red]""\-#,##0.00i2_ ""* #,##0_ ;_ ""* \-#,##0_ ;_ ""* "-"_ ;_ @_ .)_ * #,##0_ ;_ * \-#,##0_ ;_ * "-"_ ;_ @_ y:_ ""* #,##0.00_ ;_ ""* \-#,##0.00_ ;_ ""* "-"??_ ;_ @_ 61_ * #,##0.00_ ;_ * \-#,##0.00_ ;_ * "-"??_ ;_ @_ \$#,##0_);\(\$#,##0\)\$#,##0_);[Red]\(\$#,##0\) \$#,##0.00_);\(\$#,##0.00\)% \$#,##0.00_);[Red]\(\$#,##0.00\) 0.00000000 0.0000000 0.000000 0.00000 0.0000 0.0000.0 0.0%0.00_);[Red]\(0.00\)                + ) , *    +    @  H*  @   l -  @   l -  `@  @ @       $@ @  @   l    @ @  @  @  `@  `@ @  h@  h@  d@ ! !   $@  !4@   $@  !4@   d@ @ +  a $@ @ i $@ @  l@  D4     `? Base caseSSen InvestmentSen O&MSen Electricity Graph "< 3 A@@  6+O&M CostEnergy Savings Net IncomeNPVYearCarbon RevenueCash Flow w/ Carbon RevenueCash Flow w/o Carbon RevenueIRRNPV 'IRR'"Unit cost of electricity (RMB/Kwh)Working capitalTotal Investment (million CNY)O&M cost!Sensitivity test on Energy outputElectricity supplied (Gwh)Sensitivity FactorSensitivity test on O&M Cost 7%Capital Investment 7%!Anxilury use of electricity (Gwh)(Net electricity supply to the grid (Gwh)$Sensitivity test on Total investmentTotal InvestmentNet electricity supplySensitivity factorFSVAT Tax AssumptionsOperating Hour Designed Installed Capacity (Mw)Actual power capacity (MW)&VAT and education and construction fee9Urban construction fee and education surcharge (% of VAT)Extended benefit on coke powderRevenue Depreciation as non-cash item Depreciation Construction%Expected forced outrage and de-ratingSource4Communication with Design Institute Dated 2005.4. 18NDRC Tariff regulation document2 B,Ccc  "e.&RS  dMbP?_*+%Mb\\wbms9cn\CN17-1777X-HP4350DTNC odXXLetterDINU"4PrpV5PIUPH dLetter [none] [none]Arial4Pd?WB264310<Automatic>Pd j.k k m m EXCEL.EXEC:\Program Files\Microsoft Office\OFFICE11\EXCEL.EXE"dXX??U} $} m } m }  }  }  "                $ ( ' '~ +.@ ( ('~ 5.@ )~ ;>@( (&+)@DD ( (~ *,@ ( (~ *X@ ( (1*GzT@DDDD ( *~ .1@ ( *!~ .$@  ( (  *a2U0*? !* ( ( ' 9)\f@zG@  ) )~ -`@   ~ ?  ~ ? ~ ? %  &~ ?@ L@@@@  @   @  "@  $@  &@(@*@,@.@0@1@ D2@3@4@! GzT@DGzT@DGzT@LGzT@GzT@GzT@  GzT@  GzT@  GzT@  GzT@  GzT@GzT@GzT@GzT@GzT@GzT@GzT@GzT@GzT@GzT@ ")\f D D  # //GQg>@ LD /GQg>@/GQg>@/GQg>@/GQg>@/GQg>@ /GQg>@  /GQg>@  /GQg>@  /GQg>@  /GQg>@ /GQg>@/GQg>@/GQg>@/GQg>@/GQg>@/GQg>@/GQg>@/GQg>@/GQg>@ 0"~@@@@@@@@@@@@@@@@@@@@  :8 HX$DDDDD8 HXD8 HXD8 HXL8 HX8 HX  8 HX  8 HX  8 HX  8 HX  8 HX8 HX8 HX8 HX8 HX8 HX8 HX8 HX8 HX8 HX "Q D D QLQQQQ  Q  Q  Q  Q  QQQQQQQQQQ %*&qh !Dffffff?&qh !L&qh !&qh !&qh !&qh ! &qh !  &qh !  &qh !  &qh !  &qh ! &qh !&qh !&qh !&qh !&qh !&qh !&qh !&qh !&qh ! && #)\f %.&q[*@%q= ףp?&q[*@"-q= ףp?&q[*@&q[*@&q[*@&q[*@ &q[*@  &q[*@  &q[*@  &q[*@  &q[*@ &q[*@&q[*@&q[*@&q[*@&q[*@&q[*@&q[*@&q[*@.&q[*@%q= ףp? && $&qh !@D&qh !@L&qh !@&qh !@&qh !@&qh !@ &qh !@  &qh !@  &qh !@  &qh !@  &qh !@ &qh !@&qh !@&qh !@&qh !@&qh !@&qh !@&qh !@&qh !@&qh !@ && !)\f DD!s}6@ DD!s}6@ DDs}6@ LLs}6@s}6@s}6@  s}6@  s}6@  s}6@  s}6@  s}6@s}6@s}6@s}6@s}6@s}6@s}6@s}6@s}6@s}6@ 15n !@ DS!uq? 5n !@D5n !@ L5n !@5n !@5n !@ 5n !@  5n !@  5n !@  5n !@   )\fDvb:A;@LLq= ףp?vb:A;@vb:A;@vb:A;@vb:A;@vb:A;@  vb:A;@  vb:A;@  vb:A;@  vb:A;@  s}6@s}6@s}6@s}6@s}6@s}6@s}6@s}6@s}6@s}6@ #:? %B>  #:M? %B>6DI#l8BP44[448Q4*&&45 ! '  F930 *N %B ! '!fr /)@  %B 9$ fr  p PH0(  >@7 Sheet1   {TIws  dMbP?_*+%"??U} $} m }  }  }  }  {     $ ' '~ +.@( ( +)@ DU( (~ *,@( (~ *X@( (1*GzT@pDDD D( *~ .1@( *!~ .$@( ( *a2U0*?!( ( ~ ,@ ) )~ -`@~ 1$@ ~ [@  ~ ?  ~ ? %  &~ ?@ L@@@@  @   @  "@  $@  &@(@*@,@.@0@1@ D2@3@4@,N GzT@DGzT@DGzT@LGzT@GzT@GzT@ GzT@  GzT@  GzT@  GzT@  GzT@ GzT@GzT@GzT@GzT@GzT@GzT@GzT@GzT@GzT@ "a"h DD   ~ L~ N@ # //GQg>@ LD/GQg>@/GQg>@/GQg>@/GQg>@/GQg>@ /GQg>@  /GQg>@  /GQg>@  /GQg>@  /GQg>@ /GQg>@/GQg>@/GQg>@/GQg>@/GQg>@/GQg>@/GQg>@/GQg>@/GQg>@ 0"~@@@@@@@@@@@@@@@@@@@@  :8 HX$DDDDD8 HXD8 HXD8 HXL8 HX8 HX 8 HX  8 HX  8 HX  8 HX  8 HX 8 HX8 HX8 HX8 HX8 HX8 HX8 HX8 HX8 HX "Q D D Q&LQQQQ Q  Q  Q  Q  Q QQQQQQQQQ %*&JL"Dffffff?&JL"&JL"&JL"&JL"&JL" &JL"  &JL"  &JL"  &JL"  &JL" &JL"&JL"&JL"&JL"&JL"&JL"&JL"&JL"&JL" && #a"h %&%( U>(@"-q= ףp?&tסƿ)@&tסƿ)@&tסƿ)@&tסƿ)@&tסƿ)@ &tסƿ)@  &tסƿ)@  &tסƿ)@  &tסƿ)@  &tסƿ)@ &tסƿ)@&tסƿ)@&tסƿ)@&tסƿ)@&tסƿ)@&tסƿ)@&tסƿ)@&tסƿ)@.&tסƿ)@%q= ףp? && $&JL"@D&JL"@L&JL"@&JL"@&JL"@&JL"@ &JL"@  &JL"@  &JL"@  &JL"@  &JL"@ &JL"@&JL"@&JL"@&JL"@&JL"@&JL"@&JL"@&JL"@&JL"@ && !a"h DD'fGW5@DDD_Ww ' '~ +.@B5"X*<&&M&&4&&*&&4*5 !"#$%&'()*+,$-./0123456789:;<>? ( ( +)@# DU!( !(~ !*,@"( "(~ "*X@#( #(1#*GzT@.D D!D+D"$( $*~ $.1@%( %*!~ %.$@&( &( &*a2U0*?&!'( '( ~ ',@() ()~ (-`@~ )1@ )~ )@Z@* *~ *?+ +~ +? ,% - -&~ -?-@---- L-@---@---@---@- -- @- --  @- -- "@- -- $@- -- &@---(@---*@---,@---.@---0@---1@- D--2@- D--3@- D--4@ D- ..GzT@.D#.GzT@.D..GzT@....L.GzT@...GzT@...GzT@. .. GzT@. .. GzT@. .. GzT@. .. GzT@. .. GzT@...GzT@...GzT@...GzT@...GzT@...GzT@...GzT@...GzT@...GzT@...GzT@;. /"/ rhg6 D'D) 0 ~ 0L~ 0N@ 1# 2/2/GQg>@5222 LD2/GQg>@422/GQg>@422/GQg>@422/GQg>@422/GQg>@422 /GQg>@4 22 /GQg>@4 22 /GQg>@4 22 /GQg>@4 22 /GQg>@4 22/GQg>@422/GQg>@422/GQg>@422/GQg>@422/GQg>@422/GQg>@422/GQg>@422/GQg>@422/GQg>@42 30"~3@@@@@@@@@@@@@@@@@@@@ 4 :48 HX/$D2D3D5D$D%48 HX5D448 HX5D448 HX5444L48 HX5448 HX544 8 HX5 44 8 HX5 44 8 HX5 44 8 HX5 44 8 HX5 448 HX5448 HX5448 HX5448 HX5448 HX5448 HX5448 HX5448 HX5448 HX54 5"5Q4 D(D*5Q6555L5Q655Q655Q655Q655 Q6 55 Q6 55 Q6 55 Q6 55 Q6 55Q655Q655Q655Q655Q655Q655Q655Q655Q65 6%*6&AL!7D/ffffff?6&AL!7666L6&AL!766&AL!766&AL!766&AL!766 &AL!7 66 &AL!7 66 &AL!7 66 &AL!7 66 &AL!7 66&AL!766&AL!766&AL!766&AL!766&AL!766&AL!766&AL!766&AL!766&AL!76 6&& 7#7 rhg9 %/67&#j)@87"77-q= ףp?7&slR*@877&slR*@877&slR*@877&slR*@877&slR*@877 &slR*@8 77 &slR*@8 77 &slR*@8 77 &slR*@8 77 &slR*@8 77&slR*@877&slR*@877&slR*@877&slR*@877&slR*@877&slR*@877&slR*@877&slR*@87.7&slR*@8%26q= ףp? 7&& 8$8&AL!@9D68&AL!@9888L8&AL!@988&AL!@988&AL!@988&AL!@988 &AL!@9 88 &AL!@9 88 &AL!@9 88 &AL!@9 88 &AL!@9 88&AL!@988&AL!@988&AL!@988&AL!@988&AL!@988&AL!@988&AL!@988&AL!@988&AL!@98 8&& 9!9 rhg< D7D69.l t35@2999LLL9(|\$'6@299(|\$'6@299(|\$'6@299(|\$'6@299(|\$'6@2 99 (|\$'6@2 99 (|\$'6@2 99 (|\$'6@2 99 (|\$'6@2 99 (|\$'6@299(|\$'6@299(|\$'6@299(|\$'6@299(|\$'6@299(|\$'6@299(|\$'6@299(|\$'6@299(|\$'6@2996@79 :1:5n !@D.S!uq? :5n !@:D::5n !@:::: L:5n !@:::5n !@:::5n !@: :: 5n !@: :: 5n !@: :: 5n !@: :: 5n !@; ::  ;; rhg-D9;a:@;;;;LLq= ףp?;m;@;;;m;@;;;m;@;;;m;@;;;m;@;;; m;@;;; m;@; ;; m;@; ;; m;@; ;; (|\$'6@:;;(|\$'6@; ;;(|\$'6@;;;(|\$'6@;;;(|\$'6@;;;(|\$'6@;;;(|\$'6@;;;(|\$'6@;;;(|\$'6@;;;6@;; <#<:rGO? %99B> >' >'~ >+.@?( ?( ?+)@B D>UBZ"X<&&M&&4&&*&&4*5*@ABCDEFGHIJK$LMNOPQRSTUVWXYZ[]^_@( @(~ @*,@A( A(~ A*X@B( B(1B*GzT@MD?D@DJDAC( C*~ C.1@D( D*!~ D.$@E( E( E*a2U0*?E!F( F( ~ F,@G) G)~ G-`@~ H1 H~ HW@I I~ I?J J~ J? K% L L&~ L?L@LLLL LL@LLL@LLL@LLL@L LL @L LL  @L LL "@L LL $@L LL &@LLL(@LLL*@LLL,@LLL.@LLL0@LLL1@L DLL2@L DLL3@L DLL4@  DL MMGzT@MDBMGzT@MDMMGzT@MMMMLMGzT@MMMGzT@MMMGzT@M MM GzT@M MM GzT@M MM GzT@M MM GzT@M MM GzT@MMMGzT@MMMGzT@MMMGzT@MMMGzT@MMMGzT@MMMGzT@MMMGzT@MMMGzT@MMMGzT@ZM N"NnheU DFDH O ~ OL~ ON@ P# Q/Q/GQg>@TQQQ LDQ/GQg>@SQQ/GQg>@SQQ/GQg>@SQQ/GQg>@SQQ/GQg>@SQQ /GQg>@S QQ /GQg>@S QQ /GQg>@S QQ /GQg>@S QQ /GQg>@S QQ/GQg>@SQQ/GQg>@SQQ/GQg>@SQQ/GQg>@SQQ/GQg>@SQQ/GQg>@SQQ/GQg>@SQQ/GQg>@SQQ/GQg>@SQ R0"~R@@@@@@@@@@@@@@@@@@@@ S :S8 HXN$DQDRDTDCDDS8 HXTDSS8 HXTDSS8 HXTSSSLS8 HXTSS8 HXTSS 8 HXT SS 8 HXT SS 8 HXT SS 8 HXT SS 8 HXT SS8 HXTSS8 HXTSS8 HXTSS8 HXTSS8 HXTSS8 HXTSS8 HXTSS8 HXTSS8 HXTS T"TQS DGDITQUTTTLTQUTTQUTTQUTTQUTT QU TT QU TT QU TT QU TT QU TTQUTTQUTTQUTTQUTTQUTTQUTTQUTTQUTTQUT U%*U&+j0E VDNffffff?U&+j0E VUUULU&+j0E VUU&+j0E VUU&+j0E VUU&+j0E VUU &+j0E V UU &+j0E V UU &+j0E V UU &+j0E V UU &+j0E V UU&+j0E VUU&+j0E VUU&+j0E VUU&+j0E VUU&+j0E VUU&+j0E VUU&+j0E VUU&+j0E VUU&+j0E VU U&& V#VnheX %NUV& #l*@WV"VV-q= ףp?V&othx+@WVV&othx+@WVV&othx+@WVV&othx+@WVV&othx+@WVV &othx+@W VV &othx+@W VV &othx+@W VV &othx+@W VV &othx+@W VV&othx+@WVV&othx+@WVV&othx+@WVV&othx+@WVV&othx+@WVV&othx+@WVV&othx+@WVV&othx+@WV.V&othx+@W%QUq= ףp? V&& W$W&+j0E @XDUW&+j0E @XWWWLW&+j0E @XWW&+j0E @XWW&+j0E @XWW&+j0E @XWW &+j0E @X WW &+j0E @X WW &+j0E @X WW &+j0E @X WW &+j0E @X WW&+j0E @XWW&+j0E @XWW&+j0E @XWW&+j0E @XWW&+j0E @XWW&+j0E @XWW&+j0E @XWW&+j0E @XWW&+j0E @XW W&& X!Xnhe[ DVDUX4@QXXXLLLX5@QXX5@QXX5@QXX5@QXX5@Q XX 5@Q XX 5@Q XX 5@Q XX 5@Q XX 5@QXX5@QXX5@QXX5@QXX5@QXX5@QXX5@QXX5@QXX5@QXXT_7fx6@VX Y1Y5n !@:DMS!uq? Y5n !@YDYY5n !@YYYY LY5n !@YYY5n !@YYY5n !@Y YY 5n !@Y YY 5n !@Y YY 5n !@Y YY 5n !@Z YY  ZZnheLDXZEe:@ZZZZLLq= ףp?Z?Z;@ZZZ?Z;@ZZZ?Z;@ZZZ?Z;@ZZZ?Z;@ZZZ ?Z;@ZZZ ?Z;@Z ZZ ?Z;@Z ZZ ?Z;@Z ZZ 5@YZZ5@Z ZZ5@ZZZ5@ZZZ5@ZZZ5@ZZZ5@ZZZ5@ZZZ5@ZZZT_7fx6@ZZ [#[:0}H?^ %XXB> ]' ]'~ ]+.@^( ^( ^+)@a D]U_( _(~ _*,@BD"X&&M&&4&&*&&4*5*<`abcdefghij$klmnopqrstuvwxyz`( `(~ `*X@a( a(1a*GzT@lD^D_DiD`b( b*~ b.1@c( c*!~ c.$@d( d( d*a2U0*?d!e( e( ~ e,@f) f)~ f-`@~ g1$ g~ gV@h h~ h?i i~ i? j% k k&~ k?k@kkkk Lk@kkk@kkk@kkk@k kk @k kk  @k kk "@k kk $@k kk &@kkk(@kkk*@kkk,@kkk.@kkk0@kkk1@k Dkk2@k Dkk3@k Dkk4@? Dk llGzT@lDalGzT@lDllGzT@llllLlGzT@lllGzT@lllGzT@l ll GzT@l ll GzT@l ll GzT@l ll GzT@l ll GzT@lllGzT@lllGzT@lllGzT@lllGzT@lllGzT@lllGzT@lllGzT@lllGzT@lllGzT@yl m"mMbHdt DeDg n ~ nL~ nN@ o# p/p/GQg>@sppp LDp/GQg>@rpp/GQg>@rpp/GQg>@rpp/GQg>@rpp/GQg>@rpp /GQg>@r pp /GQg>@r pp /GQg>@r pp /GQg>@r pp /GQg>@r pp/GQg>@rpp/GQg>@rpp/GQg>@rpp/GQg>@rpp/GQg>@rpp/GQg>@rpp/GQg>@rpp/GQg>@rpp/GQg>@rp q0"~q@@@@@@@@@@@@@@@@@@@@ r :r8 HXm$DpDqDsDbDcr8 HXsDrr8 HXsDrr8 HXsrrrLr8 HXsrr8 HXsrr 8 HXs rr 8 HXs rr 8 HXs rr 8 HXs rr 8 HXs rr8 HXsrr8 HXsrr8 HXsrr8 HXsrr8 HXsrr8 HXsrr8 HXsrr8 HXsrr8 HXsr s"sQr DfDhsQtsssLsQtssQtssQtssQtss Qt ss Qt ss Qt ss Qt ss Qt ssQtssQtssQtssQtssQtssQtssQtssQtssQts t%*t&2uDmffffff?t&2utttLt&2utt&2utt&2utt&2utt &2u tt &2u tt &2u tt &2u tt &2u tt&2utt&2utt&2utt&2utt&2utt&2utt&2utt&2utt&2ut t&& u#uMbHdw %mtu&G+@vu"uu-q= ףp?u&mSI ,@vuu&mSI ,@vuu&mSI ,@vuu&mSI ,@vuu&mSI ,@vuu &mSI ,@v uu &mSI ,@v uu &mSI ,@v uu &mSI ,@v uu &mSI ,@v uu&mSI ,@vuu&mSI ,@vuu&mSI ,@vuu&mSI ,@vuu&mSI ,@vuu&mSI ,@vuu&mSI ,@vuu&mSI ,@vu.u&mSI ,@v%ptq= ףp? u&& v$v&2@wDtv&2@wvvvLv&2@wvv&2@wvv&2@wvv&2@wvv &2@w vv &2@w vv &2@w vv &2@w vv &2@w vv&2@wvv&2@wvv&2@wvv&2@wvv&2@wvv&2@wvv&2@wvv&2@wvv&2@wv v&& w!wMbHdz DuDtwچ4@pwwwLLLwo5@pwwo5@pwwo5@pwwo5@pwwo5@p ww o5@p ww o5@p ww o5@p ww o5@p ww o5@pwwo5@pwwo5@pwwo5@pwwo5@pwwo5@pwwo5@pwwo5@pwwo5@pww X:T6@uw x1x5n !@YDlS!uq? x5n !@xDxx5n !@xxxx Lx5n !@xxx5n !@xxx5n !@x xx 5n !@x xx 5n !@x xx 5n !@x xx 5n !@y xx  yyMbHdkDwyu9|:@yyyyLLq= ףp?y _{o;@yyy _{o;@yyy _{o;@yyy _{o;@yyy _{o;@yyy  _{o;@yyy  _{o;@y yy  _{o;@y yy  _{o;@y yy o5@xyyo5@y yyo5@yyyo5@yyyo5@yyyo5@yyyo5@yyyo5@yyyo5@yyy X:T6@yy z#z:BY?2 %wwB>:B!&M&&4&&*&&4*<p B  B[ Yx PH 00(  0>Z@zzz7   {2?qb  dMbP?_*+%Mb\\wbms9cn\CN17-1777X-HP4350DTNC odXXLetterDINU"4PrpV5PIUPH dLetter [none] [none]Arial4Pd?WB264310<Automatic>Pd j.k k m m EXCEL.EXEC:\Program Files\Microsoft Office\OFFICE11\EXCEL.EXE"dXX??U} $} m }  }  }  }  {     $ ' '~ +.@( ( +)@ DU( (~ *,@( (~ *X@( (1*GzT@DDD D( *~ .1@( *!~ .$@( ( *a2U0*?!( ( ~ ,@ ) )~ -`@ 1 ~ ?~ 2$@ ~ [@  ~ ? %  &~ ?@ L@@@@  @   @  "@  $@  &@(@*@,@.@0@1@ D2@3@4@N GzT@DGzT@DGzT@LGzT@GzT@GzT@  GzT@  GzT@  GzT@  GzT@  GzT@GzT@GzT@GzT@GzT@GzT@GzT@GzT@GzT@GzT@ ")\f DD   ~ L~ N@ # //GQg>@ LD/GQg>@/GQg>@/GQg>@/GQg>@/GQg>@ /GQg>@  /GQg>@  /GQg>@  /GQg>@  /GQg>@ /GQg>@/GQg>@/GQg>@/GQg>@/GQg>@/GQg>@/GQg>@/GQg>@/GQg>@ 0"~@@@@@@@@@@@@@@@@@@@@  : V$DDDDD VD VD VL V V  V   V   V   V   V  V V V V V V V V V "~jt  D D ~jt &L~jt ~jt ~jt ~jt  ~jt   ~jt   ~jt   ~jt   ~jt  ~jt ~jt ~jt ~jt ~jt ~jt ~jt ~jt ~jt  %*&qh !Dffffff?&qh !&qh !&qh !&qh !&qh ! &qh !  &qh !  &qh !  &qh !  &qh ! &qh !&qh !&qh !&qh !&qh !&qh !&qh !&qh !&qh ! && #)\f %&gXcQ)@"-q= ףp?&k<*@&k<*@&k<*@&k<*@&k<*@ &k<*@  &k<*@  &k<*@  &k<*@  &k<*@ &k<*@&k<*@&k<*@&k<*@&k<*@&k<*@&k<*@&k<*@.&k<*@%q= ףp? && $&qh !@D&qh !@L&qh !@&qh !@&qh !@&qh !@ &qh !@  &qh !@  &qh !@  &qh !@  &qh !@ &qh !@&qh !@&qh !@&qh !@&qh !@&qh !@&qh !@&qh !@&qh !@ && !)\f DD'4@DDD L5@LLL L5@ L5@ L5@ L5@   L5@   L5@   L5@   L5@   L5@ L5@ L5@ L5@ L5@ L5@ L5@ L5@ L5@}C46@ 15n !@:DS!uq? 5n !@D5n !@ L5n !@5n !@5n !@  5n !@  5n !@  5n !@  5n !@   )\fDQC\:@LLq= ףp?* O;@* O;@* O;@* O;@* O;@ * O;@ * O;@  * O;@  * O;@   L5@ L5@  L5@ L5@ L5@ L5@ L5@ L5@ L5@}C46@ #:ٞ`1?^ %B>" ' '~ +.@DS"l*<&&M&&4&&&*&4*5  !"#$%&'()*+,$-./0123456789:;<=>? ( ( +)@# DU!( !(~ !*,@"( "(~ "*X@#( #(1#*GzT@.D D!D+D"$( $*~ $.1@%( %*!~ %.$@&( &( &*a2U0*?&!'( '( ~ ',@() ()~ (-`@)1 )~ )?~ *2@ *~ *@Z@+ +~ +? ,% - -&~ -?-@---- L-@---@---@---@- -- @- --  @- -- "@- -- $@- -- &@---(@---*@---,@---.@---0@---1@- D--2@- D--3@- D--4@ D- ..GzT@.D#.GzT@.D..GzT@....L.GzT@...GzT@...GzT@. .. GzT@. .. GzT@. .. GzT@. .. GzT@. .. GzT@...GzT@...GzT@...GzT@...GzT@...GzT@...GzT@...GzT@...GzT@...GzT@;. /"/)\f6 D'D) 0 ~ 0L~ 0N@ 1# 2/2/GQg>@5222 LD2/GQg>@422/GQg>@422/GQg>@422/GQg>@422/GQg>@422 /GQg>@4 22 /GQg>@4 22 /GQg>@4 22 /GQg>@4 22 /GQg>@4 22/GQg>@422/GQg>@422/GQg>@422/GQg>@422/GQg>@422/GQg>@422/GQg>@422/GQg>@422/GQg>@42 30"~3@@@@@@@@@@@@@@@@@@@@ 4 :4 /$D2D3D5D$D%4 5D44 5D44 5444L4 544 544  5 44  5 44  5 44  5 44  5 44 544 544 544 544 544 544 544 544 54 5"5"~j4 D(D*5"~j6555L5"~j655"~j655"~j655"~j655 "~j6 55 "~j6 55 "~j6 55 "~j6 55 "~j6 55"~j655"~j655"~j655"~j655"~j655"~j655"~j655"~j655"~j65 6%*6&qh !7D/ffffff?6&qh !7666L6&qh !766&qh !766&qh !766&qh !766 &qh !7 66 &qh !7 66 &qh !7 66 &qh !7 66 &qh !7 66&qh !766&qh !766&qh !766&qh !766&qh !766&qh !766&qh !766&qh !766&qh !76 6&& 7#7)\f9 %/67&FQ7)@87"77-q= ףp?7&9}*@877&9}*@877&9}*@877&9}*@877&9}*@877 &9}*@8 77 &9}*@8 77 &9}*@8 77 &9}*@8 77 &9}*@8 77&9}*@877&9}*@877&9}*@877&9}*@877&9}*@877&9}*@877&9}*@877&9}*@87.7&9}*@8%26q= ףp? 7&& 8$8&qh !@9D68&qh !@9888L8&qh !@988&qh !@988&qh !@988&qh !@988 &qh !@9 88 &qh !@9 88 &qh !@9 88 &qh !@9 88 &qh !@9 88&qh !@988&qh !@988&qh !@988&qh !@988&qh !@988&qh !@988&qh !@988&qh !@988&qh !@98 8&& 9!9)\f< D7D69B!4@2999LLL9+e5@299+e5@299+e5@299+e5@299+e5@2 99 +e5@2 99 +e5@2 99 +e5@2 99 +e5@2 99 +e5@299+e5@299+e5@299+e5@299+e5@299+e5@299+e5@299+e5@299+e5@299pjh6@79 :1:5n !@YD.S!uq? :5n !@:D::5n !@:::: L:5n !@:::5n !@:::5n !@: :: 5n !@: :: 5n !@: :: 5n !@: :: 5n !@; ::  ;;)\f-D9;1jj:@;;;;LLq= ףp?;";@;;;";@;;;";@;;;";@;;;";@;;; ";@;;; ";@; ;; ";@; ;; ";@; ;; +e5@:;;+e5@; ;;+e5@;;;+e5@;;;+e5@;;;+e5@;;;+e5@;;;+e5@;;;+e5@;;;pjh6@;; <#<:߂? %99B>.= >' >'~ >+.@?( ?( ?+)@B D>UD"l<&&M&&4&&&*&4*52*@ABCDEFGHIJK$LMNOPQRSTUVWXYZ[]^_@( @(~ @*,@A( A(~ A*X@B( B(1B*GzT@MD?D@DJDAC( C*~ C.1@D( D*!~ D.$@E( E( E*a2U0*?E!F( F( ~ F,@G) G)~ G-`@H1 H~ H?~ I2 I~ IW@J J~ J? K% L L&~ L?L@LLLL LL@LLL@LLL@LLL@L LL @L LL  @L LL "@L LL $@L LL &@LLL(@LLL*@LLL,@LLL.@LLL0@LLL1@L DLL2@L DLL3@L DLL4@  DL MMGzT@MDBMGzT@MDMMGzT@MMMMLMGzT@MMMGzT@MMMGzT@M MM GzT@M MM GzT@M MM GzT@M MM GzT@M MM GzT@MMMGzT@MMMGzT@MMMGzT@MMMGzT@MMMGzT@MMMGzT@MMMGzT@MMMGzT@MMMGzT@ZM N"N)\fU DFDH O ~ OL~ ON@ P# Q/Q/GQg>@TQQQ LDQ/GQg>@SQQ/GQg>@SQQ/GQg>@SQQ/GQg>@SQQ/GQg>@SQQ /GQg>@S QQ /GQg>@S QQ /GQg>@S QQ /GQg>@S QQ /GQg>@S QQ/GQg>@SQQ/GQg>@SQQ/GQg>@SQQ/GQg>@SQQ/GQg>@SQQ/GQg>@SQQ/GQg>@SQQ/GQg>@SQQ/GQg>@SQ R0"~R@@@@@@@@@@@@@@@@@@@@ S :S/N$DQDRDTDCDDS/TDSS/TDSS/TSSSLS/TSS/TSS /T SS /T SS /T SS /T SS /T SS/TSS/TSS/TSS/TSS/TSS/TSS/TSS/TSS/TS T"TClS DGDITClUTTTLTClUTTClUTTClUTTClUTT ClU TT ClU TT ClU TT ClU TT ClU TTClUTTClUTTClUTTClUTTClUTTClUTTClUTTClUTTClUT U%*U&qh !VDNffffff?U&qh !VUUULU&qh !VUU&qh !VUU&qh !VUU&qh !VUU &qh !V UU &qh !V UU &qh !V UU &qh !V UU &qh !V UU&qh !VUU&qh !VUU&qh !VUU&qh !VUU&qh !VUU&qh !VUU&qh !VUU&qh !VUU&qh !VU U&& V#V)\fX %NUV&{VM*@WV"VV-q= ףp?V&O*OM+@WVV&O*OM+@WVV&O*OM+@WVV&O*OM+@WVV&O*OM+@WVV &O*OM+@W VV &O*OM+@W VV &O*OM+@W VV &O*OM+@W VV &O*OM+@W VV&O*OM+@WVV&O*OM+@WVV&O*OM+@WVV&O*OM+@WVV&O*OM+@WVV&O*OM+@WVV&O*OM+@WVV&O*OM+@WV.V&O*OM+@W%QUq= ףp? V&& W$W&qh !@XDUW&qh !@XWWWLW&qh !@XWW&qh !@XWW&qh !@XWW&qh !@XWW &qh !@X WW &qh !@X WW &qh !@X WW &qh !@X WW &qh !@X WW&qh !@XWW&qh !@XWW&qh !@XWW&qh !@XWW&qh !@XWW&qh !@XWW&qh !@XWW&qh !@XWW&qh !@XW W&& X!X)\f[ DVDUXf[oC5@QXXXLLLX`k76@QXX`k76@QXX`k76@QXX`k76@QXX`k76@Q XX `k76@Q XX `k76@Q XX `k76@Q XX `k76@Q XX `k76@QXX`k76@QXX`k76@QXX`k76@QXX`k76@QXX`k76@QXX`k76@QXX`k76@QXX`k76@QXXU/6@VX Y1Y5n !@xDMS!uq? Y5n !@YDYY5n !@YYYY LY5n !@YYY5n !@YYY5n !@Y YY 5n !@Y YY 5n !@Y YY 5n !@Y YY 5n !@Z YY  ZZ)\fLDXZy:@ZZZZLLq= ףp?Z剪Rh;@ZZZ剪Rh;@ZZZ剪Rh;@ZZZ剪Rh;@ZZZ剪Rh;@ZZZ 剪Rh;@ZZZ 剪Rh;@Z ZZ 剪Rh;@Z ZZ 剪Rh;@Z ZZ `k76@YZZ`k76@Z ZZ`k76@ZZZ`k76@ZZZ`k76@ZZZ`k76@ZZZ`k76@ZZZ`k76@ZZZ`k76@ZZZU/6@ZZ [#[:]&))B?p %XXB> ]' ]'~ ]+.@^( ^( ^+)@a D]U_( _(~ _*,@BD"X&&M&&4&&&*&4*5*<`abcdefghij$klmnopqrstuvwxyz`( `(~ `*X@a( a(1a*GzT@lD^D_DiD`b( b*~ b.1@c( c*!~ c.$@d( d( d*a2U0*?d!e( e( ~ e,@f) f)~ f-`@g1 g~ g?~ h2$ h~ hV@i i~ i? j% k k&~ k?k@kkkk Lk@kkk@kkk@kkk@k kk @k kk  @k kk "@k kk $@k kk &@kkk(@kkk*@kkk,@kkk.@kkk0@kkk1@k Dkk2@k Dkk3@k Dkk4@? Dk llGzT@lDalGzT@lDllGzT@llllLlGzT@lllGzT@lllGzT@l ll GzT@l ll GzT@l ll GzT@l ll GzT@l ll GzT@lllGzT@lllGzT@lllGzT@lllGzT@lllGzT@lllGzT@lllGzT@lllGzT@lllGzT@yl m"m)\ft DeDg n ~ nL~ nN@ o# p/p/GQg>@sppp LDp/GQg>@rpp/GQg>@rpp/GQg>@rpp/GQg>@rpp/GQg>@rpp /GQg>@r pp /GQg>@r pp /GQg>@r pp /GQg>@r pp /GQg>@r pp/GQg>@rpp/GQg>@rpp/GQg>@rpp/GQg>@rpp/GQg>@rpp/GQg>@rpp/GQg>@rpp/GQg>@rpp/GQg>@rp q0"~q@@@@@@@@@@@@@@@@@@@@ r :rhVm$DpDqDsDbDcrhVsDrrhVsDrrhVsrrrLrhVsrrhVsrr hVs rr hVs rr hVs rr hVs rr hVs rrhVsrrhVsrrhVsrrhVsrrhVsrrhVsrrhVsrrhVsrrhVsr s"s!rhr DfDhs!rhtsssLs!rhtss!rhtss!rhtss!rhtss !rht ss !rht ss !rht ss !rht ss !rht ss!rhtss!rhtss!rhtss!rhtss!rhtss!rhtss!rhtss!rhtss!rhts t%*t&qh !uDmffffff?t&qh !utttLt&qh !utt&qh !utt&qh !utt&qh !utt &qh !u tt &qh !u tt &qh !u tt &qh !u tt &qh !u tt&qh !utt&qh !utt&qh !utt&qh !utt&qh !utt&qh !utt&qh !utt&qh !utt&qh !ut t&& u#u)\fw %mtu&*@vu"uu-q= ףp?u&.z$+@vuu&.z$+@vuu&.z$+@vuu&.z$+@vuu&.z$+@vuu &.z$+@v uu &.z$+@v uu &.z$+@v uu &.z$+@v uu &.z$+@v uu&.z$+@vuu&.z$+@vuu&.z$+@vuu&.z$+@vuu&.z$+@vuu&.z$+@vuu&.z$+@vuu&.z$+@vu.u&.z$+@v%ptq= ףp? u&& v$v&qh !@wDtv&qh !@wvvvLv&qh !@wvv&qh !@wvv&qh !@wvv&qh !@wvv &qh !@w vv &qh !@w vv &qh !@w vv &qh !@w vv &qh !@w vv&qh !@wvv&qh !@wvv&qh !@wvv&qh !@wvv&qh !@wvv&qh !@wvv&qh !@wvv&qh !@wvv&qh !@wv v&& w!w)\fz DuDtw%w5@pwwwLLLw5Fk6@pww5Fk6@pww5Fk6@pww5Fk6@pww5Fk6@p ww 5Fk6@p ww 5Fk6@p ww 5Fk6@p ww 5Fk6@p ww 5Fk6@pww5Fk6@pww5Fk6@pww5Fk6@pww5Fk6@pww5Fk6@pww5Fk6@pww5Fk6@pww5Fk6@pwwjϜG7@uw x1x5n !@QDlS!uq? x5n !@xDxx5n !@xxxx Lx5n !@xxx5n !@xxx5n !@x xx 5n !@x xx 5n !@x xx 5n !@x xx 5n !@y xx  yy)\fkDwy[D ,;@yyyyLLq= ףp?yUTj <@yyyUTj <@yyyUTj <@yyyUTj <@yyyUTj <@yyy UTj <@yyy UTj <@y yy UTj <@y yy UTj <@y yy 5Fk6@xyy5Fk6@y yy5Fk6@yyy5Fk6@yyy5Fk6@yyy5Fk6@yyy5Fk6@yyy5Fk6@yyy5Fk6@yyyjϜG7@yy z#z:Rw~?2 %wwB>:B!&M&&4&&&*&4*0^ R:  Bxx PH0,0(  ,> @7   {k  dMbP?_*+%"??U} $} m }  }  }  }  {     $ ' '~ +.@( ( +)@ DU( (~ *,@( (~ *X@( (1*S{W@DDD D( *~ .1@( *!~ .$@( ( *a2U0*?!( ( ~ ,@ ) )~ -`@ 1 ~ ?  ~ ?~ 4$@ ~ [@ %  &~ ?@ L@@@@  @   @  "@  $@  &@(@*@,@.@0@1@ D2@3@4@3E S{W@DS{W@DS{W@LS{W@S{W@S{W@  S{W@  S{W@  S{W@  S{W@  S{W@S{W@S{W@S{W@S{W@S{W@S{W@S{W@S{W@S{W@ ")\f DD   ~ L~ N@ # /5 \A@ LD5 \A@5 \A@5 \A@5 \A@5 \A@ 5 \A@  5 \A@  5 \A@  5 \A@  5 \A@ 5 \A@5 \A@5 \A@5 \A@5 \A@5 \A@5 \A@5 \A@5 \A@ 0"~@@@@@@@@@@@@@@@@@@@@  :WPC$DDDDDWPCDWPCDWPCLWPCWPC WPC  WPC  WPC  WPC  WPC WPCWPCWPCWPCWPCWPCWPCWPCWPC "Q D D Q&LQQQQ Q  Q  Q  Q  Q QQQQQQQQQ %*&qh !Dffffff?&qh !&qh !&qh !&qh !&qh ! &qh !  &qh !  &qh !  &qh !  &qh ! &qh !&qh !&qh !&qh !&qh !&qh !&qh !&qh !&qh ! && #)\f %&J }b.@"-q= ףp?&&/@&&/@&&/@&&/@&&/@ &&/@  &&/@  &&/@  &&/@  &&/@ &&/@&&/@&&/@&&/@&&/@&&/@&&/@&&/@.&&/@%q= ףp? && $&qh !@D&qh !@L&qh !@&qh !@&qh !@&qh !@ &qh !@  &qh !@  &qh !@  &qh !@  &qh !@ &qh !@&qh !@&qh !@&qh !@&qh !@&qh !@&qh !@&qh !@&qh !@ && !)\f DD'Hì‡/7@DDDBӕz7#8@LLLBӕz7#8@Bӕz7#8@Bӕz7#8@Bӕz7#8@  Bӕz7#8@  Bӕz7#8@  Bӕz7#8@  Bӕz7#8@  Bӕz7#8@Bӕz7#8@Bӕz7#8@Bӕz7#8@Bӕz7#8@Bӕz7#8@Bӕz7#8@Bӕz7#8@Bӕz7#8@l/Ѽ8@ 1FB#mf2#@pDS!uq? FB#mf2#@DFB#mf2#@ LFB#mf2#@FB#mf2#@FB#mf2#@  FB#mf2#@  FB#mf2#@  FB#mf2#@  FB#mf2#@   )\fDڝ=@LLq= ףp?n>@n>@n>@n>@n>@ n>@ n>@  n>@  n>@  Bӕz7#8@Bӕz7#8@ Bӕz7#8@Bӕz7#8@Bӕz7#8@Bӕz7#8@Bӕz7#8@Bӕz7#8@Bӕz7#8@l/Ѽ8@ #:#ݢ?^ %B> ' '~ +.@B5"X*<&&M&&4&&&&*4*5 !"#$%&'()*+,$-./0123456789:;<>? ( ( +)@# DU!( !(~ !*,@"( "(~ "*X@#( #(1#*/$)V@.D D!D+D"$( $*~ $.1@%( %*!~ %.$@&( &( &*a2U0*?&!'( '( ~ ',@() ()~ (-`@)1 )~ )?* *~ *?~ +4@ +~ +@Z@ ,% - -&~ -?-@---- L-@---@---@---@- -- @- --  @- -- "@- -- $@- -- &@---(@---*@---,@---.@---0@---1@- D--2@- D--3@- D--4@ D- ../$)V@.D#./$)V@.D../$)V@....L./$)V@.../$)V@.../$)V@. .. /$)V@. .. /$)V@. .. /$)V@. .. /$)V@. .. /$)V@.../$)V@.../$)V@.../$)V@.../$)V@.../$)V@.../$)V@.../$)V@.../$)V@.../$)V@;. /"/)\f6 D'D) 0 ~ 0L~ 0N@ 1# 2/2f%b@@5222 LD2f%b@@422f%b@@422f%b@@422f%b@@422f%b@@422 f%b@@4 22 f%b@@4 22 f%b@@4 22 f%b@@4 22 f%b@@4 22f%b@@422f%b@@422f%b@@422f%b@@422f%b@@422f%b@@422f%b@@422f%b@@422f%b@@42 30"~3@@@@@@@@@@@@@@@@@@@@ 4 :41"@/$D2D3D5D$D%41"@5D441"@5D441"@5444L41"@5441"@544 1"@5 44 1"@5 44 1"@5 44 1"@5 44 1"@5 441"@5441"@5441"@5441"@5441"@5441"@5441"@5441"@5441"@54 5"5Q4 D(D*5Q6556&L5Q655Q655Q655Q655 Q6 55 Q6 55 Q6 55 Q6 55 Q6 55Q655Q655Q655Q655Q655Q655Q655Q655Q65 6%*6&qh !7D/ffffff?6&qh !756&qh !756&qh !756&qh !756&qh !756 &qh !7 56 &qh !7 56 &qh !7 56 &qh !7 56 &qh !7 56&qh !756&qh !756&qh !756&qh !756&qh !756&qh !756&qh !756&qh !756&qh !75 6&& 7#7)\f9 %/67&r>B,@87"77-q= ףp?7&}-@877&}-@877&}-@877&}-@877&}-@877 &}-@8 77 &}-@8 77 &}-@8 77 &}-@8 77 &}-@8 77&}-@877&}-@877&}-@877&}-@87      #!"$7&}-@877&}-@877&}-@877&}-@87.7&}-@8%26q= ףp? 7&& 8$8&qh !@9D68&qh !@9888L8&qh !@988&qh !@988&qh !@988&qh !@988 &qh !@9 88 &qh !@9 88 &qh !@9 88 &qh !@9 88 &qh !@9 88&qh !@988&qh !@988&qh !@988&qh !@988&qh !@988&qh !@988&qh !@988&qh !@988&qh !@98 8&& 9!9)\f< D7D6'9 Dh6@2D7D8D097@2999LLL97@2997@2997@2997@2 99 7@2 99 7@2 99 7@2 99 7@2 99 7@2997@2997@2997@2997@2997@2997@2997@2997@299S7@79 :1:=X8"@D.S!uq? :=X8"@:D::=X8"@:::: L:=X8"@:::=X8"@:::=X8"@: :: =X8"@: :: =X8"@: :: =X8"@: :: =X8"@; ::  ;;)\f-D9;I!61<@;;;;LLq= ףp?;B1r$=@;;;B1r$=@;;;B1r$=@;;;B1r$=@;;;B1r$=@;;; B1r$=@;;; B1r$=@; ;; B1r$=@; ;; B1r$=@; ;; 7@:;;7@; ;;7@;;;7@;;;7@;;;7@;;;7@;;;7@;;;7@;;;S7@;; <#<:w?? %99B> >' >'~ >+.@?( ?( ?+)@B D>UBS"X<&&M&&4&&&&*4*5*@ABCDEFGHIJK$LMNOPQRSTUVWXYZ[]^_@( @(~ @*,@A( A(~ A*X@B( B(1B*`"ۅS@MD?D@DJDAC( C*~ C.1@D( D*!~ D.$@E( E( E*a2U0*?E!F( F( ~ F,@G) G)~ G-`@H1 H~ H?I I~ I?~ J3 J~ JW@ K% L L&~ L?L@LLLL LL@LLL@LLL@LLL@L LL @L LL  @L LL "@L LL $@L LL &@LLL(@LLL*@LLL,@LLL.@LLL0@LLL1@L DLL2@L DLL3@L DLL4@  DL MM`"ۅS@MDBM`"ۅS@MDMM`"ۅS@MMMMLM`"ۅS@MMM`"ۅS@MMM`"ۅS@M MM `"ۅS@M MM `"ۅS@M MM `"ۅS@M MM `"ۅS@M MM `"ۅS@MMM`"ۅS@MMM`"ۅS@MMM`"ۅS@MMM`"ۅS@MMM`"ۅS@MMM`"ۅS@MMM`"ۅS@MMM`"ۅS@MMM`"ۅS@ZM N"N)\fU DFDH O ~ OL~ ON@ P# Q/QW<@TQQQ LDQW<@SQQW<@SQQW<@SQQW<@SQQW<@SQQ W<@S QQ W<@S QQ W<@S QQ W<@S QQ W<@S QQW<@SQQW<@SQQW<@SQQW<@SQQW<@SQQW<@SQQW<@SQQW<@SQQW<@SQ R0"~R@@@@@@@@@@@@@@@@@@@@ S :S_;N$DQDRDTDCDDS_;TDSS_;TDSS_;TSSSLS_;TSS_;TSS _;T SS _;T SS _;T SS _;T SS _;T SS_;TSS_;TSS_;TSS_;TSS_;TSS_;TSS_;TSS_;TSS_;TS T"TQS DGDITQUTTU&LTQUTTQUTTQUTTQUTT QU TT QU TT QU TT QU TT QU TTQUTTQUTTQUTTQUTTQUTTQUTTQUTTQUTTQUT U%*U&qh !VDNffffff?U&qh !VTU&qh !VTU&qh !VTU&qh !VTU&qh !VTU &qh !V TU &qh !V TU &qh !V TU &qh !V TU &qh !V TU&qh !VTU&qh !VTU&qh !VTU&qh !VTU&qh !VTU&qh !VTU&qh !VTU&qh !VTU&qh !VT U&& V#V)\fX %NUV&Գ(@WV"VV-q= ףp?V&#c9"I(@WVV&#c9"I(@WVV&#c9"I(@WVV&#c9"I(@WVV&#c9"I(@WVV &#c9"I(@W VV &#c9"I(@W VV &#c9"I(@W VV &#c9"I(@W VV &#c9"I(@W VV&#c9"I(@WVV&#c9"I(@WVV&#c9"I(@WVV&#c9"I(@WVV&#c9"I(@WVV&#c9"I(@WVV&#c9"I(@WVV&#c9"I(@WV.V&#c9"I(@W%QUq= ףp? V&& W$W&qh !@XDUW&qh !@XWWWLW&qh !@XWW&qh !@XWW&qh !@XWW&qh !@XWW &qh !@X WW &qh !@X WW &qh !@X WW &qh !@X WW &qh !@X WW&qh !@XWW&qh !@XWW&qh !@XWW&qh !@XWW&qh !@XWW&qh !@XWW&qh !@XWW&qh !@XWW&qh !@XW W&& X!X)\f[ DVDU'XwF)3@QDVDWDOXʇ4@QXXXLLLXʇ4@QXXʇ4@QXXʇ4@QXXʇ4@Q XX ʇ4@Q XX ʇ4@Q XX ʇ4@Q XX ʇ4@Q XX ʇ4@QXXʇ4@QXXʇ4@QXXʇ4@QXXʇ4@QXXʇ4@QXXʇ4@QXXʇ4@QXXʇ4@QXXd!|r5@VX Y1Y\Q@:DMS!uq? Y\Q@YDYY\Q@YYYY LY\Q@YYY\Q@YYY\Q@Y YY \Q@Y YY \Q@Y YY \Q@Y YY \Q@Z YY  ZZ)\fLDXZ=jW9@ZZZZLLq= ףp?ZMSK:@ZZZMSK:@ZZZMSK:@ZZZMSK:@ZZZMSK:@ZZZ MSK:@ZZZ MSK:@Z ZZ MSK:@Z ZZ MSK:@Z ZZ ʇ4@YZZʇ4@Z ZZʇ4@ZZZʇ4@ZZZʇ4@ZZZʇ4@ZZZʇ4@ZZZʇ4@ZZZʇ4@ZZZd!|r5@ZZ [#[:[i ?2 %XXB> ]' ]'~ ]+.@^( ^( ^+)@a D]U_( _(~ _*,@B="X&&M&&4&&&&*4*5*<`abcdefghij$klmnopqrstuvwxyz`( `(~ `*X@a( a(1a*y&14R@lD^D_DiD`b( b*~ b.1@c( c*!~ c.$@d( d( d*a2U0*?d!e( e( ~ e,@f) f)~ f-`@g1 g~ g?h h~ h?~ i4$ i~ iV@ j% k k&~ k?k@kkkk Lk@kkk@kkk@kkk@k kk @k kk  @k kk "@k kk $@k kk &@kkk(@kkk*@kkk,@kkk.@kkk0@kkk1@k Dkk2@k Dkk3@k Dkk4@? Dk lly&14R@lDaly&14R@lDlly&14R@llllLly&14R@llly&14R@llly&14R@l ll y&14R@l ll y&14R@l ll y&14R@l ll y&14R@l ll y&14R@llly&14R@llly&14R@llly&14R@llly&14R@llly&14R@llly&14R@llly&14R@llly&14R@llly&14R@yl m"m)\ft DeDg n ~ nL~ nN@ o# p/p\A:@sppp LDp\A:@rpp\A:@rpp\A:@rpp\A:@rpp\A:@rpp \A:@r pp \A:@r pp \A:@r pp \A:@r pp \A:@r pp\A:@rpp\A:@rpp\A:@rpp\A:@rpp\A:@rpp\A:@rpp\A:@rpp\A:@rpp\A:@rp q0"~q@@@@@@@@@@@@@@@@@@@@ r :r?4mm$DpDqDsDbDcr?4msDrr?4msDrr?4msrrrLr?4msrr?4msrr ?4ms rr ?4ms rr ?4ms rr ?4ms rr ?4ms rr?4msrr?4msrr?4msrr?4msrr?4msrr?4msrr?4msrr?4msrr?4msr s"sQr DfDhsQtsst&LsQtssQtssQtssQtss Qt ss Qt ss Qt ss Qt ss Qt ssQtssQtssQtssQtssQtssQtssQtssQtssQts t%*t&qh !uDmffffff?t&qh !ust&qh !ust&qh !ust&qh !ust&qh !ust &qh !u st &qh !u st &qh !u st &qh !u st &qh !u st&qh !ust&qh !ust&qh !ust&qh !ust&qh !ust&qh !ust&qh !ust&qh !ust&qh !us t&& u#u)\fw %mtu&%@vu"uu-q= ףp?u&0% &@vuu&0% &@vuu&0% &@vuu&0% &@vuu&0% &@vuu &0% &@v uu &0% &@v uu &0% &@v uu &0% &@v uu &0% &@v uu&0% &@vuu&0% &@vuu&0% &@vuu&0% &@vuu&0% &@vuu&0% &@vuu&0% &@vuu&0% &@vu.u&0% &@v%ptq= ףp? u&& v$v&qh !@wDtv&qh !@wvvvLv&qh !@wvv&qh !@wvv&qh !@wvv&qh !@wvv &qh !@w vv &qh !@w vv &qh !@w vv &qh !@w vv &qh !@w vv&qh !@wvv&qh !@wvv&qh !@wvv&qh !@wvv&qh !@wvv&qh !@wvv&qh !@wvv&qh !@wvv&qh !@wv v&& w!w)\fz DuDt'w^h 2@pDuDvDnwnQ3@pwwwLLLwnQ3@pwwnQ3@pwwnQ3@pwwnQ3@p ww nQ3@p ww nQ3@p ww nQ3@p ww nQ3@p ww nQ3@pwwnQ3@pwwnQ3@pwwnQ3@pwwnQ3@pwwnQ3@pwwnQ3@pwwnQ3@pwwnQ3@pww=S|4@uw x1xO4X^@YDlS!uq? xO4X^@xDxxO4X^@xxxx LxO4X^@xxxO4X^@xxxO4X^@x xx O4X^@x xx O4X^@x xx O4X^@x xx O4X^@y xx  yy)\fkDwyZNH7@yyyyLLq= ףp?yC8@yyyC8@yyyC8@yyyC8@yyyC8@yyy C8@yyy C8@y yy C8@y yy C8@y yy nQ3@xyynQ3@y yynQ3@yyynQ3@yyynQ3@yyynQ3@yyynQ3@yyynQ3@yyynQ3@yyy=S|4@yy z#z:qY"?Q %wwB>:;!&M&&4&&&&*4*$^ q Q BPH@ 80(  8>S@yyy 7    dMbP?_*+%"??U} m  $#$###@#$@  7BY?|EZz70}H?Z[7?Z7rGO?Z<7VFַ?Z  7Rw~?Zz7]&))B?Z[7?D7߂?Z<8ٞ`1?Z  7qY"?Zz7[i ?Z[7?D7w??Z<7#ݢ?Z <6^ # P (   j  0NMM?0`K]`o  "o??3` /  ` / "?3d r:23 M NM4 3Q: $Total InvestmentQ ;Q ;Q3_4E4 3Q: O&M CostQ ;Q ;Q3_4E4 3Q: 0Net electricity supplyQ ;Q ;Q3_4E4D$% M0;3O& Q4$% M0;3O& Q4FA 3OC 3*? #M43* ףp= ?p= ף?{Gz?{Gzt?{Gz?#M! M4523  O43d" SC 3OSC% M=3OQ443_ M NM ] MM<4444eee   >@7 Sheet4 ThisWorkbookSheet1Sheet4 _VBA_PROJECT0  !"#$%&'()*+,-./123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVXYZ[\]^_acdefghiklmopqrsu쀐#xME (SLSS<N0{00020819-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "ThisWorkbook" Bas0{00020P819-0C$0046} |GlobalSpacFalse dCreatablPredeclaIdTru BExposeTemplateDerivBustomizD2쀠^#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et1" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et4" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2ay  *\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  YߡFThisWorkbook0148ab5ad2ThisWorkbook% Sheet10248ab5ad2 Sheet1^% Sheet40348ab5ad2 Sheet40%P0bN.2ߨ8sa>FRz AX3@B 0%Excel+VBAWin16~Win32MacVBA6# VBAProjectstdole`Officeu ThisWorkbook| _EvaluateSheet1Sheet4Workbookk Worksheet`    6 0* pHd VBAProject4@j = dirWPROJECTwm`SPROJECT bSummaryInformation( jr YߡF 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 LibraryKEThisWorkbookGTisWrkbUo 2 QHB1Bx%B,!"B+BB|Sheet1G S@#e@Xt1H2N^*4444)B9ThisWorkbookThisWorkbookSheet1Sheet1Sheet4Sheet4ID="{320CA2BF-12DB-41ED-ABF6-6F60D5A44338}" Document=ThisWorkbook/&H00000000 Document=Sheet1/&H00000000 Document=Sheet4/&H00000000 Name="VBAProject" HelpContextID="0" VersionCompatible32="393222000" CMG="2220D535F339F339F339F339" DPB="4446B31FF740F840F840" GC="6664917991B9B2BAB2BA4D" [Host Extender Info] &H00000001={3832D640-CF90-11CF-8E43-00A0C911005A};VBE;&H00000000 [Workspace] ThisWorkbook=0, 0, 0, 0, C Sheet1=0, 0, 0, 0, C Sheet4=0, 0, 0, 0, C Oh+'0@H\p  wb264310 wb264310Microsoft Excel@(@p*%՜.+,0 PXx  DocumentSummaryInformation8nHCompObjtmThe World Bank Group  Base caseSen InvestmentSen O&MSen ElectricityGraph  Worksheets F!Microsoft Office Excel WorksheetBiff8Excel.Sheet.89q