EFTA00762710.pdf

<?xml version="1.0" encoding=•UTF-8" standalone=•yes"?> <worksheet xmlns="http://schemas.openxmlformats.org/spreadsheetm1/2006/main" xmlns:r="http://schemas .openxmlformats.org/officeDocument/2006/relationships"><dimension ref=•A1:F15•/><sheetViews><sheetVi ew tabSelected="1• workbookViewld=•0•><selection activeCell=•B4" sgref="B4"/></sheetView></sheetView s><sheetFormatPr defaultRowHeight=•15"/><cols><col min="1" max="1• width="36.42578125" customWidth=" 1"/><col min="2" max="2" width="13.85546875" bestFit=•1" customWidth="1"/><col min="4" max="4" width ="9.7109375" customWidth="1"/><col min="5• max="5" width="53• bestFit=•1• customWidth="1"/><col min= •6" max="6• width="14" customWidth="1"/></cols><sheetData><row r=•1" spans="1:6" ht=•64" customHeigh t="1"><c r="Al" s="11"/><c r=•B1" s=•12"/><c r="Cl" s="12"/><c r=•D1" s=•12"/><c r="El" s="76"/><c r ="Fl" s="13"/></row><row r="2• spans="1:6• ht=•38.25" customHeight="1"><c r="A2" s="94" t="s"><v>61< /v></c><c r=•B2" s="12•/><c r="C2" s="12"/><c r=•D2" s="12•/><c r="E2" s="93"/><c r=•F2" s="13•/></r ow><row r=•3• spans="1:6• ht=•26.25" customHeight="1"><c r="A3" s="92"/><c r=•B3" s=•37"/><c r="C3" s="37•/><c r="D3" s="37"/><c r="E3• s="37•/><c r="F3" s="38"/></row><row r="4• spans="1:6•><c r=•A4" s="8• t="s"><v>0</v></c>.<0 r="B4" s="69"><v>4000000</v></c><c r=•C4" s=•37"/><c r="D4" s="37"/><c r ="E4" s="8• t="s"><v>13</v></c><c r=•F4" s="72•><v>0.15</v></c></row><row r="5" spans="1:6"><c r="A5 • s="8" t=•s•><v>59</v></e><c r="65" s="68"><F>F14*B4</f><v>1200000</v></c><c r="C5" s="37"/><c r="D 5" s=•37"/><c r="E5" s="8"/><c r="F5• s="6"/></row><row r=•6• spans="1:6•><e r="A6• s="B" t="s•><v>3 </v></c><c r="B6" s="4•><f>F15*B4</f><v>0</v></c><c r="C6" s="37"/><c r=•D6" s="37•/><c r="E6" s="8" t="s•><v>57</v></c><c r="F6" s="73"><v>766839</v></c></row><row r="7" spans=•1:6"><c r="A7" s="8" t ="s"><v>1</v></c><c r=•B7" s=•74"><v>0.03</v></c><c r="C7" s="39"/><c r=•D7" s="37•/><c r="E7" s="8" /><c r="F7• s="6"/></row><row r="8• spans="1:6•><c r=•A8" s=•8" t="s"><v>17</v></c><c r="B8" s="74"› <v>0.05</v></c><c r="C8" s="39"/><c r="D8" s=m37°/><c r="E8" s="8•/><c r="F8" s="5•/></row><row r="9 • spans="1:6•><e r="A9• s="B" t="s•><v>4</v></c><e r=•B9" s=•74"><v>0.35</v></c><c r="C9" s="37"/><c r="D9" s=•37"/><c r="E9• s="8"/><c r="F9• s="6"/></row><row r="10" spans="1:6"><c r="A10• s="8" t=" s"><v>18</v></c><c r="B10" s=•75"><v>0.04</v></c><c r="C10• s="37•/><c r="D10• s="37•/><c r="E10• s= •8"/><c r=•F10" s="6"/></row><row r=•11" spans="1:6"><c r=•A11" s="8" t=•s"><v>5</v></c><c r="B11" s ="74"><v>0.09</v></c><c r="C11" s=•37"/><c r="Dll" s=•37"/><c r="Ell" s=•7" t="s"><v>58</v></c><c r= •F11" s="95"/></row><row r="12" spans="1:6"><c r="Al2• s="8" t="s•><v>16</v></c><c r="B12• s="100">< v>0.12</v></c><c r="C12" s="102"/><c r="1112" s="103"/><c r="E12" s="101"/><c r="F12" s="6•/></row><r ow r=•13" spans="1:6"><c r="A13" s="8" t=•s"><v>2</v></c><c r="B13" s=•67"><f>B4-B5-B6</f><v>2800000 </v></c><c r="C13• s="37•/><c r="D13• s="37"/><c r="E13" s="8"/><c r="F13" s=•6"/></row><row r="14" spans="1:6•><c r=•A14" s="8" t="s"><v>15</v></c><c r=•B14" s="68"><f>B4-(B5/2)</f><v>3400000</v></c> <c r=•C14" s="37"/><c r=•D14" s="37"/><c r="E14" s="8• t="s"><v>59</v></c><c r="F14" s="5•><v>0.3</v ></c></row><row r="15" spans=•1:6"><c r="A15" s=•9"/><c r=•B15" s="10"/><c r=•C15" s="40"/><c r=•D15 • s="40"/><c r="E15" s="8" t=•s"><v>3</v></c><c r="F15" s=•74"><v>0</v></e></row></sheetData><pageMa rgins left="0.7" right="0.7" top=m0.75m bottom="0.75" header="0.3• footer="0.3"/><pageSetup orientat ion="landscape" r:id="rldl"/><drawing r:id="rld2•/></worksheet> EFTA00762710