EFTA00762744.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• topLeftCell="A4• workbookViewld="0•><selection activeCell=•B4" sgref="B4"/></shee tView></sheetViews><sheetFormatFr defaultRowHeight="15"/><cols><col min=•1" max="1• width="36.425781 25" 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• customWid th="1•/><col min=•6" max="6" width="14" customWidth="1"/></cols><sheetData><row r=•1• spans="1:6• ht ="84" customHeight="1"><c r="Al" s="11"/><c r=•B1" s=•12"/><c r="Cl" s="12"/><c r=•D1" s=•12"/><c r= •E1" 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"/></row><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• span s="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>0.25</v></c></row><row r="5" spa ns="1:6"><c r="A5• s="8" t="s•><v>59</v></c><c r="B5" s="68"><f>F14*B4</f><v>1200000</v></c><c r="C5 • s="37"/><c r="D5" s=•37"/><c r="E5• s="8"/><c r="F5• s="6"/></row><row r="6• spans="1:6•><c r=•A6" s="8• t="s"><v>3</v></c>.<0 r="06" s="4"><f>F15*04</f><v>0</v></c><c r="C6" s="37"/><c r=•D6" s=•37" /><c r="E6• s="B" 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="37•/><c r="E8" s="8•/><c r="FB" s="5" /></row><row r="9• spans="1:6•><c r=•A9" s="B" t="s"><v>4</v></c><c 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="3 7"/><c r="E10" s=•8"/><c r="FlO" s="6"/></row><row r=•11" spans="1:6"><c r="All" 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="B" t="s•><v>16</v></c><c r="B12" s=•100"><v>0.12</v></c><c r=•C12" s="102•/><c r="D12• s="103"/><c r="E12" s=•101"/><c r=•F12 • s="6"/></row><row 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"><E>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><e r="F15" s="74"><v>0</v></c></row></ sheetData><pageMargins left="0.7" right="0.7" top="0.75" bottom="0.75" header="0.3• footer="0.3"/><p ageSetup orientation="landscape" r:id="rld1"/><drawing r:id=•rld2•/></worksheet> EFTA00762744