EFTA00762731.pdf

<?xml version="1.0" encoding=•UTF-8" standalone=•yes"?> <worksheet xmlns=whttp://schemas.openxmlformats.org/spreadsheetm1/2006/main" xmlns:r="http://schemas .openxmlformats.org/officeDocument/2006/relationships w ><dimension ref="Al:F15"/><sheetViews><sheetVi ew tabSelected="1" topLeftCell="A4' workbookViewld="0'><selection activeCell="B4" sciref="B4"/></shee tView></sheetViews><sheetFormatPr 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= ▪ 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=wD2" 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="133" 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>0.4</v></c></row><row r="5" span s="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="B" t="s•><v>3</v></c><c r="196" 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=ws"><v>1</v></c><c r="B7• s="74"><v>0.03</v></c><c r="c7" s=•39"/><c r=937" 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=wsw><v>17</v></c>< c r="B8" s="74"><v>0.05</v></c><c r="C8" s="39•/><c r="DB" s="37"/><c r=•E8" s="8"/><c r=•F8" s="5"/ ></row><row r="9" spans="1:6"><c r="A9" s="8" t=ws"><v>4</v></c><c r="B9• s="74"><v>0.35</v></c><c r ="C9" s="37"/><c r="D9w 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="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="E11• 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="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"><f>B4-(B5/2)</f><v >3400000</v></c><c r="C14" s=•37"/><c r="D14" s=•37"/><c r="E14" s="B" t="s"><v>59</v></c><0 r="F14" s="5•><v>0.3</v></c></row><row r=•15" spans="1:6"><c r="Al5w 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></c></row></s heetData><pageMargins left="0.7" right="0.7" top="0.75" bottom="0.75" header="0.3" footer="0.3"/><pa gesetup orientation="landscape" raid="rldl"/><drawing r:id="rld2"/></worksheet> EFTA00762731