ࡱ> h  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefgijklmnopqrstuvwxyz{|}~Root Entry FXA( %wWorkbookR,_VBA_PROJECT_CUR"_<.2Q=.VBA<.`>=. \pNm Ba=  ThisWorkbook=-8 X@"1A[SO1A[SO1A[SO1A[SO1A[SO1.ATimes New Roman1 A[SO1$A[SO1A[SO1AArial1 A[SO1 AArial1 A[SO1 AArial1AArial1A|^W1AArial1A|^W1A|^W1A[SO1A|^W1A|^W1AArial1.ATimes New Roman1A[SO1.ATimes New Roman1 A|^W1 AArial1.ATimes New Roman1h AfN1 A|^W1 A[SO1A|^W1A|^W1A|^W""#,##0;""\-#,##0""#,##0;[Red]""\-#,##0""#,##0.00;""\-#,##0.00#""#,##0.00;[Red]""\-#,##0.007*2_ ""* #,##0_ ;_ ""* \-#,##0_ ;_ ""* "-"_ ;_ @_ .))_ * #,##0_ ;_ * \-#,##0_ ;_ * "-"_ ;_ @_ ?,:_ ""* #,##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 0.000 0.00000.00_);[Red]\(0.00\) 0.000000 0.00000""#,##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_-;_-* "-"??_-;_-@_- 0.00_ 0.0000_);[Red]\(0.0000\)0.000_);[Red]\(0.000\)#0.0000000_);[Red]\(0.0000000\)!0.000000_);[Red]\(0.000000\)0.00000_);[Red]\(0.00000\)0.0_);[Red]\(0.0\) 0.0% 0.0000000 0.0000000000 0.000000000 0.00000000-(0.000000000000_);[Red]\(0.000000000000\)+&0.00000000000_);[Red]\(0.00000000000\))$0.0000000000_);[Red]\(0.0000000000\)'"0.000000000_);[Red]\(0.000000000\)% 0.00000000_);[Red]\(0.00000000\)0_);[Red]\(0\)0_  \+0.00_  \+0% \-0%"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\)                   , * + )     @ @ < @ @ < @ @ < @ @ < 1|@ @  x@ @   @ @  1 |@ @  x@ @  1|@ @   x@ @  p@@ x @  @@ @  @   @ p@ x   @          p@  x   @              x@ @   x@ @  x@ @   x@ @  1t@@ 1t@  x   1|@ @  x@ @  1|@ @   x@ @  1|@ @  1|@ @ 7 x@ @ 7 @ @ 7 1|@ @   x@ @   x@ @  x@ @   x@ @   @ @   1|@@   x @   @@   @  @    @   @     @ @ / @ @  @ @   #<@ @ x@ @  <@ @ 8@ @   <@ @ 1|@ @    >  >  @ @ <  x@ @ <  !8 #8@ @ 8@ @ "8@@ "8 @ 8^ĉ_pj3 `DY sёAmϑh(hQ萕bD)q sёAmϑh( gDё)ׇ_cvhݜDёegnNЏ(uh@DN:Ph;`b,g9(u0O{h] V[DNbe90O{hd P>k؏,gNo`{h(ċNch)%Oea'`RgVV %Program FilesbDyv~T~NmċN|~dzbl.xpjxjb1xjb2sybzjlyzcfztzfpldzjtzjhxssrzcbzjbzjgchbfxPjzbAnalizeUdataYYYYYYYYYY Y Y Y Y YYZ Z VQlx7Z CQZ @Z @Z @Z @Z #$@banCost:anInvest:anOutput:anPrice:bWelfare:J(Content_Part_Eight:b'Content_Part_Five:M'Content_Part_Four:C'Content_Part_Nine:e&Content_Part_One: (Content_Part_Seven:^&Content_Part_Six:U(Content_Part_Three:>&Content_Part_Two:4%ContralPlatform: cPrice: ! InportSpent:J IRR_After: IRR_Befer:! IRR_Pasanal:$ New_Source; tu NPV_After: NPV_Befer:! NPV_Pasanal: # Other_Tax;+.& Output_Price;  Part_Eight:*Part_Eight_00Conduct: " Part_Eight_1:~" Part_Eight_2:" Part_Eight_3: ~" Part_Eight_4: " Part_Eight_5: ~ Part_Five:b)Part_Five_00Conduct: V" Part_Five_01:E" Part_Five_02:E" Part_Five_03:E! Part_Five_1:I! Part_Five_2: I! Part_Five_3:L! Part_Five_4:N" Part_Five_41: N# Part_Five_410:/N" Part_Five_42:N" Part_Five_43:N" Part_Five_44:N" Part_Five_45:N" Part_Five_46:N" Part_Five_47:"N" Part_Five_48:&N" Part_Five_49:*N! Part_Five_5:I" Part_Five_51:"H" Part_Five_52: K! Part_Five_6:(E" Part_Five_60:)E" Part_Five_61:7E" Part_Five_62:7M" Part_Five_63:7U" Part_Five_64:CE" Part_Five_65:CM" Part_Five_66:CU" Part_Five_67:OE" Part_Five_68:OM" Part_Five_69:OU! Part_Five_7:\E" Part_Five_70:]F" Part_Five_71:]Z# Part_Five_710:n# Part_Five_711:" Part_Five_72:]n" Part_Five_73:]" Part_Five_74:~F" Part_Five_75:~Z" Part_Five_76:~n" Part_Five_77:~" Part_Five_78:F" Part_Five_79:Z Part_Four:F! Part_Four_1:I# Part_Four_1.1:.O# Part_Four_1.2:.P# Part_Four_1.3:.S# Part_Four_1.4:.Y! Part_Four_2: I! Part_Four_3:L! Part_Four_4:N! Part_Four_5<%' Part_Nine:! Part_Nine_1:" Part_Nine_11:" Part_Nine_12:%Part_Nine_Digit:Part_One: Part_One_1:$Part_One_1.1.1: $Part_One_1.1.2: $Part_One_1.2.1: $Part_One_1.2.2: $Part_One_1.2.3: $Part_One_1.3.1:$Part_One_1.3.2:$Part_One_1.4.1: Part_One_2:$Part_One_2_dcn:$Part_One_2_jsq:$Part_One_2_kgn:$Part_One_2_scn:$Part_One_2_zbq: Part_One_3: Part_One_4:"$Part_One_4_Gjn:$$Part_One_4_Gyj:%$Part_One_4_irr:#$Part_One_4_Sds:& Part_One_5: $Part_One_5_jzn: Part_Seven:*Part_Seven_00Conduct: # Part_Seven_01:l# Part_Seven_02:l" Part_Seven_1:o# Part_Seven_11:o# Part_Seven_12:q# Part_Seven_13:o# Part_Seven_14:t# Part_Seven_15:x" Part_Seven_2:#l# Part_Seven_21:%l$Part_Seven_210:@$Part_Seven_211:@$Part_Seven_212:@# Part_Seven_22:%p# Part_Seven_23:%t# Part_Seven_24:%x# Part_Seven_25:=l# Part_Seven_26:=p# Part_Seven_27:=t# Part_Seven_28:=x# Part_Seven_29:@|Part_Six:m(Part_Six_00Conduct: k! Part_Six_01: j! Part_Six_02: m Part_Six_1:a" Part_Six_1.2:g! Part_Six_10:c! Part_Six_11: c" Part_Six_110: Nc" Part_Six_111: Ni! Part_Six_12: c! Part_Six_13: c! Part_Six_14: c! Part_Six_15:c! Part_Six_16:c! Part_Six_17:c! Part_Six_18:c! Part_Six_19:c Part_Six_2:a Part_Six_3:f Part_Six_4:!a! Part_Six_40: p! Part_Six_41: t! Part_Six_42: p! Part_Six_43: s! Part_Six_44: &p! Part_Six_45: &s! Part_Six_46: 5p! Part_Six_47: 5s! Part_Six_48: Dp! Part_Six_49: Ds(Part_Ten_00Conduct:  Part_Ten_1: Part_Ten_2: Part_Ten_3:  Part_Ten_4:! Part_Ten_41: ! Part_Ten_42: & Part_Three:'# Part_Three_00: &*Part_Three_00Conduct: -# Part_Three_01:&# Part_Three_02:&" Part_Three_1:)# Part_Three_11: )$Part_Three_110:"/# Part_Three_12: /# Part_Three_13:)# Part_Three_14:/# Part_Three_15:)# Part_Three_16:/# Part_Three_17:)# Part_Three_18:/# Part_Three_19:")" Part_Three_2:5# Part_Three_21:5$Part_Three_210:9$Part_Three_211:=$Part_Three_212:=# Part_Three_22:9# Part_Three_23:=# Part_Three_24:5# Part_Three_25:5# Part_Three_26:9# Part_Three_27:=# Part_Three_28:9# Part_Three_29:5" Part_Three_3:)&# Part_Three_30:*'# Part_Three_31:*.# Part_Three_32:*5# Part_Three_33:*<# Part_Three_34:N'# Part_Three_35:N.# Part_Three_36:N5# Part_Three_37:N<# Part_Three_38:r'# Part_Three_39:r.Part_Two:! Part_Two_01: ! Part_Two_02: Part_Two_1: Part_Two_2:  Part_Two_3: Part_Two_4:)Part_Two_NewProject:" Part_Two_Num:'Part_Two_NumOfOld: 'Part_Two_Product0:'Part_Two_Product1:'Part_Two_Product2: 'Part_Two_Product3:)'Part_Two_Product4:)'Part_Two_Product5:)'Part_Two_Product6:) 'Part_Two_Product7:K'Part_Two_Product8:K'Part_Two_Product9:K! Part6_Digit:h  ;C  ;  ;  ;  ;  ;  ;  ;* );;* );;* );;* );;* );;* );;* );;* );;" Return_After: " Return_Befer: " RETURN_MUNEY:& Style_Invest;ll# Style_Tax; '' Tax;0C&-! TotalCheck3:q" q~|pe; " q~|pe; "  sёAmϑhhQ萕bD ^SyvT^gNSguNg1(2006)2(2007)3(2008)4(2009)5(2010)6(2011)7(2012)8(2013)9(2014)10(2015)11(2016)12(2017)13(2018)14(2019)15(2020)sёAmeQ NT.U(%N)6eeQV6eV[DNYOk,gёP؏P>k)Ro`/eN_cvh;`b,g9(u )Rm;`(1-2-3-4)%_eNMRt^^N_cl[vYOlQyёl[lQvёSORM)RmNavYOlQyё^N)Rm*gRM)Rm/}*gRM)RmDёegnNЏ(uhDёegn)Rm;`be9Jd9gP>kAmRDёP>kDёЏ(u^g)Ro`gP>k,gёP؏vYODё/}vYODёDN:PhDNAmRDN;`k1.1.2X['1.1.3sё1.1.4(W^] zV[DNQ

k2.1.2:P\@b gCgv2.3.1D,gё/}vYOlQyё;`b,g9(u0O{hNTb,g(~T) 1 1.1Y-SPge 1.2Y-qeSRR 1.3]DvQN9(u 2be0JdS)Ro` 2.1 2.2 2.3)Ro`/eQ^bDP>k)Ro`AmRDёP>k)Ro` 3;`b,g9(u 3.1V[;`b,g 3.2SS;`b,g V[DNbe90O{h XRV[DNfebDS

k؏,gNo`{h,gt^P>k ,gt^^)Ro`(^g) ,gt^^)Ro`(uNg)1.5,gt^؏,g1.5.1,gt^*gRM)RmW,gbe(uNP؏P>k1 71.1 7 ^bD( N+T^)Ro`) 7 {ch: 7 "RQ6evs(%) "RQskP؏ 7Xk,gёP؏ 7 DN:Ps%  AmRks%  Rks%  7 NCgks%  7 01 7V[DNT 7 01.1 7SkS؏,gNo` 7< t^RP>k,go`/} 7< 1.1.1 7< 1.2 7< 1.2.1 7< 1.3 7< 1.3.1 7< 1.4 7< ,gt^~YODё 7< /}~YODё 7<  P:Pvs(%) 7< sёAmϑks(%) 7<  )Ro`Os(%) 7< bDP>kP؏g(t^) 7< t^ 7< "RċNch 70 Ty 70ch 70USMO 70 zTQ6evshQ萕bD  70% 70 zMRQ6evshQ萕bD  70 Q6evs gDё  70zTbDV6eg 70t^ 70zMRbDV6eg 70 zT"RQskP؏g 70 vNs^apNϑvkO  70Oea'`Rg 7 yv 7 "RQ6evs%  7 bDV6egt^  7 Qskegn 73 74 75 76 77 78 7 Dh14-3  7 Dh14-2  7 Dh14-1  7 Dh14-6  7 Dh14-7  7 Dh14-4  7 Dh14-5  7 2.3.1 7 2.3.2 7~O9 7.U9(u 7^~z@b_ 7A A_2BBByCDtDD]'EEExEFF  GnGG+HHI JB K@ L5 M% NU O\Q5R&SSsTiUZVMWkcc  ^~p  dMbP?_*+% 1&C&"fN"&18&UsёAmϑhhQ萕bD &C,{ &P u&vn?'vn?(`0 ?)~?M hp LaserJet 100034 SDDMhp LaserJet 1000 -ddd" d ~? `?U} @ }  }  }  }   @?@?@?@?@?@?@?@?@ ?@ ?@ ?@ ?@ ?@?@?@?@?@?@?@?@?@ ab `&  NZ BPNCQ&   NZ BPNCQ c c c      ddd                      A -`6@b@b@b@b@b@b@b@b@b@b@b@b@@#  %   !BA `6@b@b@b@b@b@b@b@b@b@b@b@b@b@ Z ~ "^@ !Y@ "~ Y@~ "@`@ !@ "~ @~ @ A0}`@@@@@@@8@8@8@8@8@@@@@@@@@~ "@j@ # @` @  " ! @` Ҧ@І@  " ! A` @{@{@{@{@{@{@{@{@{@{@{@{@{@  " !  `   " ! @ ` @r@v@v@v@v@v@v@v@v@v@v@v@v@v@  " !@`@L@@Р@@@@@@@@@@~ @  @`@l@R@@@@@@@@s@s@s@@~ @ !`$%\@@R@@@ 5@R@n@@@~ @ "#/@ %`@n@@@@@@@@@@@@T@~ @ #`  @@@@@@@P@@/@$ %& ' (( ' ((  '  ()& ' (( ' (( ' ()* +,'-pA,+@%B>d ..+/-@Z #%B .. % .(\@ZN7T@A  .0, -pA,+@D ../-@D ..-(\@ D .01 23'46 d 55+6} @Z #%B 55 % 5\(\@ 2aX@A  573 46 @<dA " 7 Sheet1  av؆  dMbP?_*+% 1&C&"fN"&18&UsёAmϑh gDё &C,{ &P u&vn?'vn?(`0 ?)~?MAGFA-AccuSet v52.3S 4dA4PRIV0''''P4(7" d ~? `?U} @ }  }  }  }   @?@?@?@?@?@?@?@?@ ?@ ?@ ?@ ?@ ?@?@?@?@?@?@?@?@ a$bg  QZ  ! W,gbh1.2 (eN)$ W,gbh1.2 (WN)B W,gbh1.2 (WN)& , NZ BPNCQ&4   NZ BPNCQ c c c      ddd                    ~ ? 8A -`6@b@b@b@b@b@b@b@b@b@b@b@b@@#  % ~ "[@ #BA`6@b@b@b@b@b@b@b@b@b@b@b@b@b@ Z ~ "^@ 9Y@"~ Y@~ "@`@ :@ "~ @~ @ 8hA`@@0@ @@X@8@8@8@8@8@@@@@@@@ @~ "@j@ :% @` @`@`k@ ~ k@ " :& @` @׿@4@@(@  " :' @ ` @@ܝ@@@@w@  " ! @` @  " : A` @{@{@{@{@{@{@{@{@{@{@{@{@{@  " :` " 9@ `@r@v@v@v@v@v@v@v@v@v@v@v@v@v@ " :@ `@L@@Р@@@@@@@@@@~ @ ; `Їx@@P@Z@@@@@@s@s@s@C@~ @ 8!`@Y@<@@@@6@@@@P@< % &( ' (((  ' (()&( ' ((( ' (()=>35*4kU0sD1@%B>d 555+ 6Q@Z #%B  557354kU0sD1@4$}D 5556Q@ D 557. 5 >@<dA  " 7 Sheet2    dMbP?_*+% !&C&"fN"&18&U_cvh&C,{ &P u&vn?'vn?(`0 ?)~?M hp LaserJet 100034 SDDMhp LaserJet 1000 -ddd" d ~? `?U} @ }  }  }  }   @?@?@?@?@?@?@?@?@ ?@ ?@ ?@ ?@ ?@?@?@?@?@?@?@ a(b `& < NZ BPNCQ&D   NZ BPNCQ c c c      ddd                    ~ ?? #BA( -`6@b@b@b@b@b@b@b@b@b@b@b@b@b@~ ?@ #@(`@r@v@v@v@v@v@v@v@v@v@v@v@v@v@~ ?@ #)A(`@=@@ @@ @0@0@0@0@0@0@0@0@0@~ ?@ :,~ ?@ #*@ `s}@p@l@x@@@@@@q@q@q@q@~ ?@ !+~ s@ T s@ ~ ?@ ! @ ` >@p@l@x@@@@@@q@q@q@q@ ~ ? @ ! @ ` @L@@Р@@@@@@@@@@ ~ ?"@ # F@ ` r@@b@@Y@Y@Y@Y@Y@@@@@ ~ ?$@ #, @` s@w@ y@P{@~@~@~@~@~@@@@@ ~ ?&@ @-@`c@g@ i@@k@o@o@o@o@o@x@x@x@x@~ ?(@ @.@]@`sF@j@@@r@r@r@r@r@@@@@~ ?@ @/`~ ?@ @0`~ ?8@ !1@]@&}`sF@j@@@r@r@r@r@r@@@@@~ ?*@ !2 ZsȤ@@@8@@@@@@@@@@@@+@@]@,g|xk   >@<dA   " 7 Sheet3  !?  dMbP?_*+% +&C&"fN"&18&UDёegnNЏ(uh&C,{ &P u&vn?'vn?(`0 ?)~?M hp LaserJet 100034 SDDMhp LaserJet 1000 -ddd" d ~? `?U} @ }  }  }  }   @?@?@?@?@?@?@?@?@ ?@ ?@ ?@ ?@ ?@?@?@?@?@?@?@?@?@ a3b `& L NZ BPNCQ&T   NZ BPNCQ c c c      ddd                    ~ A? B4 A(D} -``@^@E@@@@@@@@@@@@1@~ ?[@ #5@( `s}@p@l@x@@@@@@q@q@q@q@~ ?^@ #6r@(`@@@@@@@@@@@@@@@@@@@@(@(@(@(@~ ?@`@ #7@(`@@@@@@@@@@@@@@@~ ?a@ #8@( `@~ ?? #9 @(` @@  ? #% @ ` @`@`k@  ? # Y@" ~ Y@  ? # @" ~ @ ~ A@ B: pA` `@^@[@@@H@@@@@@@@@̸@ ~ ?@j@ #@`@ ? #;@ `@ ? #@ `Ҧ@І@ ? #@`@L@@Р@@@@@@@@@@ ? #<@`@׿@4@@(@ ? #@"~ @~ A@ B=@`P}@@@؂@<@@@@@@,@,@,@@~ A@ B> ZP}@@`@v@@@ @@?@`@`@@0 @@0x  >@<dA  " 7 Sheet4  ~  dMbP?_*+% %&C&"fN"&18&UDN:Ph&C,{ &P u&vn?'vn?(?))\(?M hp LaserJet 100034 SDDMhp LaserJet 1000 -ddd" d ~? `?U} @ }  }  }  }   @?@?@?@?@?@?@?@?@ ?@ ?@ ?@ ?@ ?@?@?@?@?@?@?@?@?@?@?@?@?@?@ a?b `& \ XG}NZ BPNCQ&d   NZ BPNCQ c c c      ddd                    ~ A? B@``@<@[@@`@`@f@@<@@ @@@@@~ ?[@ #A`@e@@@@i@@ @@Q@`@0@ @0@x@ ?B #C`@2@2@2@2@2@2@2@2@2@2@2@2@2@ ?D #E`@@@@@@@@@@@@@@ ?F #G`j@p@p@p@p@p@p@p@p@p@p@p@p@p@ ?H #> ` P}@@`@v@@@ @@?@`@`@@0 @o@ ~ ?^@ #I ~ `@* ~ ?@`@ #J ` U@M@E@=@@k@@[@@K@@;@V@6@(@@@Y@ ~ ?a@ #K ` @@@<@P@@@`@@@@@ ~ A@ BL ` `@<@[@@`@`@f@@<@@ @@@@@ ~ ?@j@ #M`@@@@@@@@@@@@@h@ ?N #O`p}@h@h@h@h@h@h@h@h@h@h@h@h@h@ ?P #9`@@@@@@@@@@@@@~ ?k@ #8`@|@@@(@? #Q`@x@@~@8@@@@@@@@@@h@~ ?l@ #R`@@@@@@@P@@r@`@H@@@@ &@P@@@ ?S #T`@@@@@@@@@@@@@@@ ? #U ZP}@@`@Ρ@@j@@@j@@8@y@@ ? #2 ZsȤ@@@8@@@@@@@@@@@@+@@]@C #`z@@@@@@p@X@@0@}@z@@x@ v@O@C # ZU@>@V@A5@@F@a@@ A9FA| A AiA#[C # Z@ @x@6@@@@1Q@AAAi A)GAoYC @ Z c@@Ϸ@Х@@@@@@p@|@@y@v@O@:xb   >@<dA  " 7 Sheet5  e  dMbP?_*+% +&C&"fN"&18&U;`b,g9(u0O{h&C,{ &P u&vn?'vn?(`0 ?)~?M hp LaserJet 100034 SDDMhp LaserJet 1000 -ddd" d ~? `?U} @ }  }  }  }   @?@?@?@?@?@?@?@?@ ?@ ?@ ?@ ?@ ?@?@?@?@?@?@?@?@?@?@ aVb `& l NZ BPNCQ&t  NZ BPNCQ c c c      ddd                    D EW.FFFFFFFFFFFFFFFF GX @A(  -Z@{@{@{@{@{@{@{@{@{@{@{@{@{@ GY @Zp= SL@(Zx.!l)A!l)A!l)A!l)A!l)A!l)A!l)A!l)A!l)A!l)A!l)A!l)A!l)A G[ @\(\@(ZE A@@@@@@@@@@@@@ G] @^@( Z@@@@@@@@@@@@@@@ _ @ Gz@(  Z !m@R@R@R@R@R@R@R@R@R@R@R@R@R@  _ @ Q@(  Z bAzAzAzAzAzAzAzAzAzAzAzAzAzA  _ @_ ( Z   _ @ Z @@@@@@@@@@@@@@  _ @ Z @@@@@@@@@@@@@@  G` @az@( -ZF@:@G@K@?@ײ@ײ@ײ@ײ@ײ@@@@@ Gb @6r@(Z@@@@@@@@@@@@@@@@@@@@(@(@(@(@ Gc @7@(Z@@@@@@@@@@@@@@@ Gd @e)@(Z$@ @L@\@H@a@a@a@a@a@a@a@a@a@ _ @f@(Z@@ܝ@@@@w@ _ @gԞ@(Z\@a@a@a@a@a@a@a@a@a@a@a@a@a@ Gh @iA(Z@=@@ @@ @0@0@0@0@0@0@0@0@0@ Gj @k@2A(J}Z^@^@^@^@^@^@^@^@^@^@^@^@^@^@ Gl @mA(Z@@@@@@@@@@@@@@2xJ  >@<dA    " 7 Sheet10  DR  dMbP?_*+% /&C&"fN"&18&UV[DNbe90O{h&C,{ &P u&vn?'vn?(`0 ?)~?M hp LaserJet 100034 SDDMhp LaserJet 1000 -ddd" d ~? `?U} @ }  }  }  }   D@?@?@?@?@?@?@?@?@ ?@ ?@ ?@ ?@ ?@?@?@?@?@?@?@?@?@?@?@?@?@?@?@?@?@?@?@ anb `& |  NZ BPNCQ&   NZ BPNCQ c c c      ddd                     H B. I #`]@]@]@]@]@]@]@]@]@]@@@@@ I ##r@ J} %`@@@@@@@@@@@@@@@@@@@@(@(@(@(@ I ##]@  %`]@ I #o# ! %, I # ` U@M@E@=@@k@@[@@K@@;@V@6@(@@@Y@ ~ I[@ @.  KB @p Z @@@@@@@@@@@@@@  KD @6# ƿ@ % %  Z (@(@(@(@(@(@(@(@(@(@(@(@(@(@  KF @r# @  %  @(  KH @s. Kt @u Z@@x@U@3@@ܿ@@R@ @ȶ@@>@@~ I^@ @. Kv @p Ze@e@e@e@e@e@e@e@e@e@ Kw @6#y@  %Z@@@@@@@@@@ Kx @r#e@  %e@( Ky @s e@ Kz @u Z`@@@O@@Q@@@@[@@@@@@~ I@`@ @. K{ @p ZP@P@P@P@P@P@P@P@P@P@ K|&#  DJdBP W0WJd#P@  %Z@@@@@@@@@@@@@@@@@@@@ K}-#  XRDbDBPXRW0WbD#P@  %P@( K~,#  JdgnvDBPJdgnvW0W P@ K&#  DQ@<dA %%%" 7 Sheet11     dMbP?_*+% -&C&"fN"&18&UP>k؏,gNo`{h&C,{ &P u&vn?'vn?(`0 ?)~?M hp LaserJet 100034 SDDMhp LaserJet 1000 -ddd" d ~? `?U} @ }  }  }  }   @?@?@?@?@?@?@?@?@ ?@ ?@ ?@ ?@ ?@?@?@?@?@?@?@?@?@?@?@?@?@ ab `&   NZ BPNCQ&   NZ BPNCQ c c c      ddd                    ~ A? J.~ ?[@ @`@|@@@(@ ?@ Z  VQlx7 Z@|@@@(@ ? @@( -@( ?@(  D VQlx7@( @( ? @ @(  @(  ? @4  D VQlx7 @(  @(  ? @ @(  Z @@ܝ@@@@w@  ? @@  D  VQlx7 @( Z @@ܝ@@@@w@  ? @ @(` @׿@4@@(@  ?@L  D  VQlx7@($@׿@4@@(@  ~ A@ J@( j} -*@׿@4@@[@   ~ ?@j@ #8@(*sF@j@@@   ~ ?k@ #P@(*@@@@@@@@@@   ~ ?l@ #7Ƴ@(*@@@@@   A B@(*@׿@4@@(@   A B@(*@   A J*@   A J`Г@8@z@f@s@ A J`@f@@@@ A J`@a@a@q@FAM NOPPP%P@ xW@A Q PPPROPPPS@ DPX  Dt^PPPR8 xN}{{{{{f  P  >@<dA  " 7 Sheet13   $  dMbP?_*+%&~?'~?(~?)~?MAGFA-AccuSet v52.3S 4dXA4PRIV0''''P4(7" d X `? `?U}  }  }  }   b@@@@@@@@@ @ @ @ @ @@T e ee U U U V~ W<@ W V~ W0@ W V~ W@ W V~ Wx@ W V~ WЃ@ W V~ W-@ W V~ W@ W V~ WQ@ W V~ W@ W V~ W @ W V~ W@ W V~ WЁ@ W V~ W@ W"&*************>@  7 Sheet15   /'+  dMbP?_*+%;&~?'~?(~?)~?MHP LaserJet 6L PCL@g  @MSUDHP LaserJet 6L PCL&d " d `? `?U} @ X}  X} @X} @X} `X}  X  T@ t@ W@ @ @ *@ f@ @ @ @ @ fffff ij Y Y Y ijZ<@Zx@Z-@ g![?,k} Z d\@\0@\C@]h!^? Z d\@\@\@ g![? Z d\@\@\@h!^? Z d\@\Ȉ@\[@ g![? Z d\@\Ї@\8@h!^? Z d\H@\H@\@ g! [? Z d \`@\Ѕ@\@ h! ^?  Z d \ @\(@\P@ ] B4YKOKOKO  P>@:  7 Sheet14 Sheet1Sheet2#Sheet3FSheet4 i  !"$%&'()*+,-./0123456789:;<=>?@ABCDEGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghjklmnopqrstuvwxyz{|}~dlOw#xME (SLSS<N0{00020820-0000-0000-C000-000000000046} @)`h %i x` %( "    $8 ` .p B   (0 8 @ Px] cell %"!$ !&brccmG B@(j   b1:b10$ %*  .l02cell %"!$%,New Context Menu Item94MyMacro96brccm9&qk'olAttribute VB_Name = "She@et1" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2Option /licit P"& Sub Works_BeforeRightCk(ByVal Target As Range, CancelBoolean0) Di@m icbcO0bjec8Fo@r EachIn App5aQ.Command@Bars("1l") ntrol&s.$If.Tag}brccm@" ThenD0eletW Ne?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[]^_`abcdefghijkmnopqrstuvwxyz{|}~ME (SLSS<N0{00020820-0000-0000-C000-000000000046} @)`h %i x` %( "    $8 ` .p B   (0 8 @ Px] cell %"!$ !&brccmG B@(j   b1:b10$ %*  .l02cell %"!$%,New Context Menu Item94MyMacro96brccm9&qk'omAttribute VB_Name = "Sheet13" Basx0{00020820- C$0046} |GlobaBlSpacFalse dCre atablPr@edeclaI"dTru BExposeTemplateDer iv$BustomizD2Option /licit P"& Sub Works_BeforeRightCk(ByVal Target As Range, CancelBoolea`n) Dim icbc`Objec8For Each@In App5aQ.CommandBars("1l") ntroLls.$If.TagA}brccm" Then`DeletW NxextBCNo4HInter*s*(C;,:("b1:b10")) _B s phingWxithf5I.Add(Type:=msoCo?Button, Bbh:=6,t@orary:=~e.CaC0New AGMenu I@ `.OnAcB MyMacroLJ`GAEnd AACAIfCď= ç9 ASheet15 ySheet14:yThisWorkbook\_VBA_PROJECTldlOs#xME (SLSS<N0{00020820-0000-0000-C000-000000000046} @)`h %i x` %(  "   $8 ` .p B   (0 8@ Px] cell %"!$ !&brccmG B@(j   b1:b10$ %*  .l02cell %"!$%,New Context Menu Item94MyMacro96brccm9&qk'okAttribute VB_Name = "Sheet15" Basx0{00020820- C$0046} |GlobaBlSpacFalse dCre atablPr@edeclaI"dTru BExposeTemplateDer iv$BustomizD2 O@ption 0licit P#' Sub Works_BeforeRightCk(ByVal Target As Range, CancelBoolean) Dim icbc Objec5 For EachIn App2aN.CommandBars("".l") nt0rols$If!.TagA|brccm" ThenDeletV NextBCNo2HInters*(9,C9("b1:b10`")) _B s hingWithf5I.Add(Type:=msoCo?Button, bBg:=6,t@orary:=}Dd.CaÀNew AGMenu I@ .OnAcŒ MyMacroLJ`GAEnd AAsCAIfCD= æAdlO #xME (SLSS<N0{00020820-0000-0000-C000-000000000046} @)`h %i x` %(  "   $8 ` .p B   (0 8@ Px] cell %"!$ !&brccmG B@(j   b1:b10$ %*  .l02cell %"!$%,New Context Menu Item94MyMacro96brccm9&sqk'okAttribute VB_Name = "Sheet14" Basx0{00020820- C$0046} |GlobaBlSpacFalse dCre atablPr@edeclaI"dTru BExposeTemplateDer iv$BustomizD2 O@ption 0licit P#' Sub Works_BeforeRightCk(ByVal Target As Range, CancelBoolean) Dim icbc Objec5 For EachIn App2aN.CommandBars("".l") nt0rols$If!.TagA|brccm" ThenDeletV NextBCNo2HInters*(9,C9("b1:b10`")) _B s hingWithf5I.Add(Type:=msoCo?Button, bBg:=6,t@orary:=}Dd.CaÀNew AGMenu I@ .OnAcŒ MyMacroLJ`GAEnd AAsCAIfCD= æAO#xME (SLSS<N0{00020819-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "ThisWorkbook" Bas0{00020P819-0C$0046} |GlobalSpacFalse dCreatablPredeclaIdTru BExposeTemplateDerivBustomizD2ay *\G{000204EF-0000-0000-C000-000000000046}#4.0#9#C:\PROGRA~1\COMMON~1\MICROS~1\VBA\VBA6\VBE6.DLL#Visual Basic For Applications*\G{00020813-0000-0000-C000-000000000046}#1.5#0#D:\Program Files\Microsoft Office\OFFICE11\EXCEL.EXE#Microsoft Excel 11.0 Object Library*\G{00020430-0000-0000-C000-000000000046}#2.0#0#C:\WINDOWS\System32\STDOLE2.TLB#OLE Automation *\G{2DF8D04C-5BFA-101B-BDE5-00AA0044DE52}#2.3#0#C:\Program Files\Microsoft Office\Office\MSO9.DLL#Microsoft Office 9.0 Object Library   xDc O Sheet1014b92b0c1 Sheet1w Sheet2024b92b0c19 Sheet2 Sheet3034b92b0c1; Sheet3V|0 Sheet4044b92b0c1= Sheet4H Sheet5054b92b0c1? Sheet5U`Sheet10064b92b0c1ASheet100xSheet11074b92b0c1CSheet11~%Sheet13084b92b0c1ESheet139Sheet15094b92b0c1GSheet15s Sheet140:4b92b0c1ISheet14  ThisWorkbook0;4b92b0c1KThisWorkbook%0x`HJ 1CѧQ!P;GJ[hhN͛΂H DGmydVDŒE0՛u:B`VYHp$'BB'LEG@Bx;#!! kGT<<^ݘm@7O.瑹,rL+N4 0'()Excel+`VBA`Win16~`Win32`Mac`VBA6#` VBAProject`stdole``Officeu`Sheet1` _Evaluate`Worksheet_BeforeRightClick3`TargetF`Range `Cancel`icbcu` Application*` CommandBars `ControlsK`Tag&`Deletex` Intersect1`Addr`msoControlButtonn`before` temporary`Captionx`OnAction`Sheet2`Sheet3`Sheet4`Sheet5`Sheet10 P`Sheet11!P`Sheet13#P`Sheet15%P`Sheet14$P` ThisWorkbook|`Workbookk` Worksheet`ACE G I K 9;=? 0* pHd VBAProject4@j = r xDc J< rstdole>stdole h%^*\G{00020430-C 0046}#2.0#0#C:\WINDOWS\System32\STDOLE2.TLB# Automation`E OfficEOficEE2DF8D04C-5BFA-101B-BDE5EAAC42Egram Files\Microsoft 6\MSO9.DLL#  9.0 Ob Li`braryC OSheet1GSe_t1T2HB1kfB,w"B+BU2222R3dirPROJECTwm PROJECTVSummaryInformation(333V|4444T5555UqaË0GF0;@280_TU11bU~%GGGa9@: :: rsW AW`Wa AThisWorkbookG@JT@JisWrkbo6b2o%-iSheet1Sheet1Sheet2Sheet2Sheet3Sheet3Sheet4Sheet4Sheet5Sheet5Sheet10Sheet10Sheet11Sheet11Sheet13Sheet13Sheet15Sheet15Sheet14Sheet14ThisWorkbookThisWorkbookID="{EDF1C989-4A8A-4567-9E65-70B4D002E9B2}" Document=Sheet1/&H00000000 Document=Sheet2/&H00000000 Document=Sheet3/&H00000000 Document=Sheet4/&H00000000 Document=Sheet5/&H00000000 Document=Sheet10/&H00000000 Document=Sheet11/&H00000000 Document=Sheet13/&H00000000 Document=Sheet15/&H00000000 Document=Sheet14/&H00000000 Document=ThisWorkbook/&H00000000 Name="VBAProject" HelpContextID="0" VersionCompatible32="393222000" CMG="76749D2965E9DFEDDFEDDFEDDFED" DPB="ECEE07AF0B240C240C24" GC="6260893DFE3EFE3E01" [Host Extender Info] &H00000001={3832D640-CF90-11CF-8E43-00A0C911005A};VBE;&H00000000 [Workspace] Sheet1=0, 0, 0, 0, C Sheet2=0, 0, 0, 0, C Sheet3=0, 0, 0, 0, C Sheet4=0, 0, 0, 0, C Sheet5=0, 0, 0, 0, C Sheet10=0, 0, 0, 0, C Sheet11=0, 0, 0, 0, C Sheet13=0, 0, 0, 0, C Sheet15=0, 0, 0, 0, C Sheet14=0, 0, 0, 0, C Oh+'0HP\h asHZWMicrosoft Excel@1@@=<.՜.+,0< PXp x Microsoft China #ֽ(ȫͶ)ֽ(ʽ)ʽԴñ ʲծܳɱùDocumentSummaryInformation8lCompObjj̶ʲ۾ɷѹϢ ָ Է IRR_After IRR_Befer IRR_Pasanal NPV_After NPV_Befer NPV_Pasanal ̶ʲ۾ɷѹ!Print_AreaϢ!Print_Area!Print_Area"'ֽ(ȫͶ)'!Print_Area"'ֽ(ʽ)'!Print_Areaʲծ!Print_AreaʽԴñ!Print_Areaܳɱù!Print_Area"̶ʲ۾ɷѹ!Print_Titles Ϣ!Print_Titles!Print_Titles$'ֽ(ȫͶ)'!Print_Titles$'ֽ(ʽ)'!Print_Titlesʲծ!Print_TitlesʽԴñ!Print_Titlesܳɱù!Print_Titles Return_After Return_Befer RETURN_MUNEY   Χ FMicrosoft Office Excel Biff8Excel.Sheet.89q