Professional Documents
Culture Documents
Sheet1
.000\);_L;_(}A}
.000\);_23;_(}A}%
.000\);_;_(}A}
.000\);_ef;_(}A}
.000\);_L;_(}A}
.000\);_23;_(}A}&
.000\);_;_(}A}
.000\);_ef;_(}A}
.000\);_L;_(}A}
.000\);_23;_(}A}'
.000\);_;_(}A}
.000\);_ef;_(}A}
.000\);_L;_(}A}!
.000\);_23;_(
20% - Accent1M
20% - Accent1ef %
20% - Accent2M"
20% - Accent2ef %
20% - Accent3M&
20% - Accent3ef %
20% - Accent4M*
20% - Accent4ef %
20% - Accent5M.
20% - Accent5ef %
20% - Accent6M2
20% - Accent6ef %
40% - Accent1M
40% - Accent1L %
40% - Accent2M#
40% - Accent2L %
40% - Accent3M'
40% - Accent3L %
40% - Accent4M+
40% - Accent4L %
40% - Accent5M/
40% - Accent5L %
40% - Accent6M3
40% - Accent6L %
60% - Accent1M
60% - Accent123 %
60% - Accent2M$
60% - Accent223 %
60% - Accent3M(
60% - Accent323 %
60% - Accent4M
60% - Accent423 f %
60% - Accent5M0
60% - Accent523 %!
60% - Accent6M4
Page 2
Sheet1
60% - Accent6
23 %"Accent1A Accent1[ %#Accent2A! Accent2}1 %$Accent3A% Accent3
Check Cell
Check Cell % ??? ??? ??? ??? + Comma
7Inputu Input ??v % 8Linked CellK Linked Cell } % 9NeutralA Neutral e % "
Note ;Outputw Output ??? % ??? ??? ??? ??? < $ Percent
Err:501
>TotalM Total %[ [ ?Warning Text? Warning Text %XTableStyleMedium2PivotStyleLight16`&ODETAILED C
SMonth-33Month-34Month-35Month-36Year-1Year-2Year-3Opening Cash BalanceProfessional FeesTravel
MiscellaneousTOTAL CASH DISBURSEMENTNet Cash4PLEASE NOTE that many of the fields in this spreadsheet automatic
TOTAL CASH INCash From SalesEquity InvestmentsInterest From BankCost of Sale (COS)Staff Expenses!Selling Expenses
Facilities Office: Utilities) Office: Furniture and Fittings (cap)IT/IS Telephones2 Integrated Communications System (
Software Network supplies (LAN) Mobile phones and PDAs+ Workstations
7\9*::=:N;;@=
=>?w
@-UAcc@VPK! [Content_Types].xmlN0EH-J@%|$ULTB l
= C?hv=%[xp{_P<1H0ORBdJE4b$q_6LR7` 0
@}w7c(EbCA 7K
Y
e.|
8 PK!nXtheme/theme/theme1.xmlYF? c7mIq[if%9
i[m ^f6}3{
@&Wz Vr}fgX
Z|wjkxJ{~?(xJ3
kz^BJ
tUjs=+{z%sBA5%XlcIH #3<A#QrgLC(R/UyHE`YK^oI>%d&Z _3
6\W0bZh%\si}dn!tl;@|Jl.4oR410.!F\(aMs8D!C VF{$
; qc?GP
~;DCP5w6}])
D^'\^NV*oyD3}MvuQo'zkI6Phpl6^ ~oj4\nG[B@
VnJ['W92m$"zg)GCMs\ 'CZ7 Es
v@c])hZY?F3.NH$
e%\t+I "'%Q@c![kk fdGBO6"# Za/l [Je r1 7 o1eRT5#:Q
A &olA<MBSZa/njahWHO
vxTpJ
$
E#g RW*4vjKN!4Fe?Qt}|Q`+K#RTre<UjS+4~vfP
^$7Wzm<
'theme/theme/_rels/themeManager.xml.relsM
0woo&5
6?$Q
'theme/theme/_rels/themeManager.xml.relsPK]
T8 ?p?3eoCzScs+
;"K-7[BLkWa{lw#3CSc s
*4?I+T^;isK~[k{#3C&S1;cFPs[ep{ +;K[k{#.8#CM3XbCmwS
K
[(
2
Page 3
Sheet1
k=
G
{R
]
g
r
|
#
3
C
%/+:D;OYKdn[yk{#3CS!c
#)
3
3>
H
CS
]
Sh
r
c}
s
+
K[%k0:{EPZeo#z3CScs
"+-7;BLKWa[lvk{#3C S
c)s4>IT^is+~;K[k{#&31;CFPS[ecpzs +;K[k#-{8CMXb#mw3
"-7BL+Wa;lvK[ k{# 3
C)S4>cISs^hs~+;K[k{&1;#FP3[eCpzS cs+;K#-[8BkMW{bm
* 5 ? +J T ;_ i Kt ~ [ k { # 3 !C!!S'!1!c<!F!sQ![!f!q!{!! !+!!;!!K!![!!k!
Page 4
Sheet1
))c")
**#*)*34*>*CI*S*S^*h*cs*}*s** *****+**;**K*+[++k&+0+{;+F+P+[+e+#p+z+3+ +C+
-c--s*-4-?-J-T-_-i-+t-~-;--K--[--k--{----.#..3'.1.C<.F.SQ.[.cf.p.s{.. .....+..;..K
66C"6
99#9-989B9+M9W9;b9l9Kw99[99k99{99999#993:
:C::S*:4:c?:I:sT:^:i:t:~:::+::;::K::[::k::{;;;';1;#<;F;3Q;[;Cf;p;S{;;c ;;s;;;;;;;+
CC#"C
FcF"Fs-F7FBFMFWFbFlF+wFF;FFKFF[FFkFF{FFFG
G#GG3*G4GC?GIGSTG^GciGsGs~GGGGGGG+GG;GGKGG[HHkH&H{1H<HFHQH[H#fH
SCS"SS-S7ScBSLSsWSaSlSwSSSS+SS;SSKSS[SSkS S{
TTT*T4T#?TIT3TT^TCiTsTS~TTcTTsTTTTTTT+TT;UUKU&U[1U;UkFUPU{[UfUpU{U
2MbP?_*+% E&C&F
&CPage &P&?'?(?)?": ??&U} 4\} \}
]} \} ]}& \}'' ]}(( \})\BB DB DB HB KB DB DB DB DB D
B D
B DB DB D
B RB SB DB DB WB WB XB DB DB DB DB DB DB DB DB DB DB WB D
@
t
RuuuuuuuBBBBCABABBBBBBBBBCABABBBBBBBBBC'
@TvvvvvvvvBBBBCAEABBBBBBBBBCAEABBBBBBBBBC'F
G1
G2
G3
G4
G5
G6
G7
G8
G9
G:
G;
G<
^=
G>
G?
G@
GA
GB
GC
GD
GE
GF
GG
GH
GI
^=
GJ
Page 5
Sheet1
GK
GL
GM
GN
GO
!GP
"GQ
#G
$G
%G
&G
'^=:(DDDDDDDDDDDDDDDDDDDDDDDDDDAINJG@JK@J O@J`S@J@W@J[@J_@Jb@J`f@J@j@J
-
NLLLLLLLLLLLLb'
-
NLLLLLLLLLLLL&'b
'
''
-
@0NLLLLLLLLLLLL
b
NLLLLLLLLLLLLb' NLLLLLLLLLLLL&'b
'
@NLLLLLLLLLLLL
b
NLLLLLLLLLLLLb' NLLLLLLLLLLLL&'b
'
@N
Page 6
Sheet1
LLLLLLLLLLLL
b
N
LLLLLLLLLLLL
b
' N
LLLLLLLLLLLL&
'b
'
@pNLLLLLLLLLLLL
b
NLLLLLLLLLLLLb' NLLLLLLLLLLLL&'b
'
@WNLLLLLLLLLLLL#
b
%
NLLLLLLLLLLLLb' NLLLLLLLLLLLL&'b
'
PXN
QQQQQQQQQQQQ
c
N
QQQQQQQQQQQQ
c
' N
QQQQQQQQQQQQ&
'c ':
(DDDDDDDDDDDDDDDDDDDDDDDDDDA
mUN ''
-
N N N N N N N N
N N N
a N N N N N N N N N N N N a_
N N N N N N! !N" "N# #N$ $N% %N& &N
'a :(DDDDDDDDDDDDDDDDDDDDDDDDDDAVBBTTTTTBBBBBB`BTTTTTBBBBBB`BTTTTTBBBBBB`'
OSBTTTTTBBBB
B`BTTTTTBBBBB`BTTTTTBBBB$
&B`'
UYNVVVVVVVVVVVV
e
Page 7
Sheet1
-
NVVVVVVVVVVVV#e'
%
NVVVVVVVVVVVV&#'e
%&
:(DDDDDDDDDDDDDDDDDDDDDDDDDDA
UZV
-Vf V V V Vf V V V
Vf
V V
ef
V
-V V V Vf V V V Vf V V V #ef
%
V &
-V Vf Vf V# V! !V" "Vf" #V
$V% %Vf% &Vf& #'ef'
%&
:(DDDDDDDDDDDDDDDDDDDDDDDDDDA
@NLLLLLLLLLLLL
d
NLLLLLLLLLLLLd'
-
NLLLLLLLLLLLL&'d
'''
-
:(DDDDDDDDDDDDDDDDDDDDDDDDDDA
@NLLLLLLLLLLLL
a
NLLLLLLLLLLLLa' NLLLLLLLLLLLL&'a
'
@NLLLLLLLLLLLL
a
NLLLLLLLLLLLLa' NLLLLLLLLLLLL&'a
'
@NLLLLLLLLLLLL
a
NLLLLLLLLLLLLa' NLLLLLLLLLLLL&'a
'
@NLLLLLLLLLLLL
a
Page 8
Sheet1
-
NLLLLLLLLLLLLa' NLLLLLLLLLLLL&'a
'
@NLLLLLLLLLLLL
a
NLLLLLLLLLLLLa' NLLLLLLLLLLLL&'a
'
@NLLLLLLLLLLLL
a
NLLLLLLLLLLLLa' NLLLLLLLLLLLL&'a
'
@NLLLLLLLLLLLL
a
NLLLLLLLLLLLLa' NLLLLLLLLLLLL&'a
'
@NLLLLLLLLLLLL
a
NLLLLLLLLLLLLa' NLLLLLLLLLLLL&'a '
@L !- ?L L L L L L L L
L L L
a
L !- ?L L L L L L L L L L L a L !&- ?L L L L L !L! "L# #L$ $L$ %L%
@L !- [Q?L L L L L L L L
L L L
af$
#
-
L !- [Q?L L L L L L L L L L L a L !&- [Q?L' L L L L! !L" "L# #L$ $L% %L& &L 'a '
U\#V
%)V
-V V V V V V V
V V V #
f&
% #V
%)Vf
-V V V V V V V Vf V V #ff!
% #V
%)V &
-V V V V! !V" "V# #V$ $V% %V& &V' #'f
%& :(DDDDDDDDDDDDDDDDDDDDDDDDDDA
@]NLLLLLLLLLLLL
a
NLLLLLLLLLLLLa' '
Page 9
Sheet1
-
NLLLLLLLLLLLL&'a
''''
-
DBlrfjhZfaaaai Z~faaa|aaaa6Q B D!B D"B D#B D$B D%B D&B D'B D(B D)B D*B W+B D
@N LLLLLLLLLLLL
a
N LLLLLLLLLLLL a ' N LLLLLLLLLLLL& 'a!
'
!@^N!LLLLLLLLLLLL!
a!
N!LLLLLLLLLLLL!a!' N!LLLLLLLLLLLL&!'a"
'
@aN"LLLLLLLLLLLL
a"
N"LLLLLLLLLLLL"a"' N"LLLLLLLLLLLL&"'a#
'
#@bN#LLLLLLLLLLLL#
a#
N#LLLLLLLLLLLL#a#' N#LLLLLLLLLLLL&#'a$
'
$@_N$LLLLLLLLLLLL$
a$ $
$)
-
N$LLLLLLLLLLLL$a$' N$LLLLLLLLLLLL&$'a%
'
%@`N%LLLLLLLLLLLL%
a% $
N%LLLLLLLLLLLL%a%' N%LLLLLLLLLLLL&%'a&
'
&@cN&LLLLLLLLLLLL&
a& $
N&LLLLLLLLLLLL&a&' N&LLLLLLLLLLLL&&'a'
'
'@dN'LLLLLLLLLLLL'
a' $
N'LLLLLLLLLLLL'a'' N'LLLLLLLLLLLL&''a(
'
(@*N(LLLLLLLLLLLL#(
a(
%((
N(LLLLLLLLLLLL#(a('
%((
N(LLLLLLLLLLLL&#('a)
%((&
Page 10
Sheet1
)@eN)LLLLLLLLLLLL)
a) $
N)LLLLLLLLLLLL#)a)'
%))
N)LLLLLLLLLLLL&#)'a*
%))&
*Uf#*V*
%+4*V* ***
*V* **V* **V* **V* **V* **V* **V*
**
V* **V* **V* **
e
*
*d
-
#*V*
%+4*V* ***
*V* **V* **V* **V* **V* **V* **V* **V* **V* **V* *#*e
%**
#*V*
%+4*V* ***&
*V* **V* **V* ** V*! **!V*' **"V*# **#V*$ **$V*% **%V*& **&V+
*#*'e*"
%**&
:*(DDDDDDDDDDDDDDDDDDDDDDDDDDA
+@N+LLLLLLLLLLLL+
a+ *
N+LLLLLLLLLLLL#+a+'
%++
N+LLLLLLLLLLLL&#+'a
%++&
a
N
%
N
%
-@hN-LLLLLLLLLLLL#Page 11
Sheet1
a-
%--
N-LLLLLLLLLLLL-a-' --L
-
N-LLLLLLLLLLLL&-'a.
-'-L''
-
.@N.LLLLLLLLLLLL.
a. *
N.LLLLLLLLLLLL.a.' -N.LLLLLLLLLLLL&.'a/
-'
/@xN/LLLLLLLLLLLL#/
a/
%//
N/LLLLLLLLLLLL/a/' -N/LLLLLLLLLLLL&/'a0
-'
0@N0LLLLLLLLLLLL0
a0 *
N0LLLLLLLLLLLL0a0' -N0LLLLLLLLLLLL&0'a1
-'
1@N1LLLLLLLLLLLL1
a1 *
N1LLLLLLLLLLLL1a1' -N1LLLLLLLLLLLL&1'a2
-'
2@N2LLLLLLLLLLLL#2
a2
%22
N2LLLLLLLLLLLL2a2' -N2LLLLLLLLLLLL&2'a3
-'
3@N3LLLLLLLLLLLL3
a3 *
N3LLLLLLLLLLLL3a3' -N3LLLLLLLLLLLL&3'a4
-'
4@N4LLLLLLLLLLLL4
a4 *
N4LLLLLLLLLLLL4a4' -N4LLLLLLLLLLLL&4'a5 -'
5Ui#5V5
%6; 5V5 555
- 5V5 55V5 55V5 55V5 55V5 55V5 55V5
55
V5 55V5 55V5 55
e
*
#5V5
%6;H5V5 555
-H5V5 55V5 55V5 55V5 55V5 55V5 55V5 55V5 55V5 55V5 55e5 -#5V5
%6;H5V5 555&
-H5V5 55V5 55V5 55 V5! 55!V5" 55"V5# 55#V5$ 55$V5% 55%V5& 55&V6
Page 12
Sheet1
55'e* -':5(DDDDDDDDDDDDDDDDDDDDDDDDDDA
6@jN6LLLLLLLLLLLL6
a6 *
N6LLLLLLLLLLLL6a6' -N6LLLLLLLLLLLL&6'a7
-'
7@kN7LLLLLLLLLLLL7
a7 *
N7LLLLLLLLLLLL7a7' -N7LLLLLLLLLLLL&7'a8
-'
8@oN8LLLLLLLLLLLL8
a8 *
N8LLLLLLLLLLLL8a8' -N8LLLLLLLLLLLL&8'a9
-'
9@lN9LLLLLLLLLLLL9
a9 *
N9LLLLLLLLLLLL9a9' -N9LLLLLLLLLLLL&9'a:
-'
:@mN:LLLLLLLLLLLL:
a: *
N:LLLLLLLLLLLL:a:' -N:LLLLLLLLLLLL&:'a;
-'
;@nN;LLLLLLLLLLLL;
a; *
N;LLLLLLLLLLLL;a;' -N;LLLLLLLLLLLL&;'a< -'
<U$#<Vf
%=>H<V< <<<
-H<V< <<V< <<V< <<V< <<V< <<V< <<Vf <<
V< <<V< <<V<
<<
e< *
#<V<
%=>H<V< <<<
-H<V< <<Vf <<V< <<V< <<V< <<V< <<V< <<V< <<V< <<Vf <<e5
-#<V<
%=>H<V< <<<&
-H<V< <<V< <<V< << V<! <<!V<" <<"V<# <<#V<$ <<$V<% <<%V<& <<&V<' <<'e=
-':<(DDDDDDDDDDDDDDDDDDDDDDDDDDA
Err:501
a= *
N=LLLLLLLLLLLL=a=' -N=LLLLLLLLLLLL&='a>
-'
>@&N>LLLLLLLLLLLL>
a> *
N>LLLLLLLLLLLL>a>' -N>LLLLLLLLLLLL&>'a? -'
?U'#?V?
%@CH?V? ???
-H?V? ??V? ??V? ??V? ??V? ??V? ??V?
??
V? ??V? ??V? ??
Page 13
Sheet1
ef *
#?V?
%@CH?V? ???
-H?V? ??V? ??V? ??V? ??V? ??V? ??V? ??V? ??V? ??V? ??e? -#?V?
%@CH?V? ???&
-H?V? ??V? ??V? ?? V?! ??!V?" ??"V?# ??#V?$ ??$V?% ??%V?& ??&V@
??'e< -':?(DDDDDDDDDDDDDDDDDDDDDDDDDDAD?laaaa|aaayqqqaiaaiaanaaaaaanaa@B DAB DBB DCB
@@N@LLLLLLLLLLLL@
a@ *
N@LLLLLLLLLLLL@a@' -N@LLLLLLLLLLLL&@'aA
-'
A@NALLLLLLLLLLLL#A
aA
%AA
NALLLLLLLLLLLLAaA' -NALLLLLLLLLLLL&A'aB
-'
B@%NBLLLLLLLLLLLLB
aB *
NBLLLLLLLLLLLLBaB' -NBLLLLLLLLLLLL&B'aC
-'
C@(NCLLLLLLLLLLLLC
aC *
NCLLLLLLLLLLLLCaC' -NCLLLLLLLLLLLL&C'aD -'
DU)#DVD
%EFHDVD DDD
-HDVD DDVD DDVD DDVD DDVD DDVD DDVD
DD
VD DDVD DDVD
DD
eD *
#DVD
%EFHDVD DDD
-HDVD DDVD DDVD DDVD DDVD DDVD DDVD DDVD DDVD DDVD DDe5' -#DVD
%EFHDVD DDD&
-HDVD DDVD DDVD DD VD! DD!VD" DD"VD# DD#VD$ DD$VD% DD%VD& DD&VE
DD'eb -':D(DDDDDDDDDDDDDDDDDDDDDDDDDDA
E@%NELLLLLLLLLLLLE
aE *
NELLLLLLLLLLLLEaE' -NELLLLLLLLLLLL&E'aF
-'
F@&NFLLLLLLLLLLLLF
aF *
NFLLLLLLLLLLLLFaF' -NFLLLLLLLLLLLL&F'aG -'
GU+#GVG
%HLGVG GGG
-GVG GGVG GGVG GGVG GGVG GGVG GGVG
GG
VG GGVG GGVG GG
e?' *
Page 14
Sheet1
#GVG
%HLGVG GGG
-GVG GGVG GGVG GGVG GGVG GGVG GGVG GGVG GGVG GGVG GGeG -#GVG
%HLGVG GGG&
-GVG GGVG GGVG GG VG! GG!VG" GG"VG# GG#VG$ GG$VG% GG%VG& GG&VH
GG'eD -':G(DDDDDDDDDDDDDDDDDDDDDDDDDDA
H@
aH *
NHLLLLLLLLLLLLHaH' -NHLLLLLLLLLLLL&H'aI
-'
I@NILLLLLLLLLLLLI
aI *
NILLLLLLLLLLLLIaI' -NILLLLLLLLLLLL&I'aJ
-'
JYNJLLLLLLLLLLLLJ
aJ *
NJLLLLLLLLLLLLJaJ' -NJLLLLLLLLLLLL&J'aK
-'
K@-NKLLLLLLLLLLLLK
aK *
NKLLLLLLLLLLLLKaK' -NKLLLLLLLLLLLL&K'aL
-'
L@NLLLLLLLLLLLLLL
aL *
NLLLLLLLLLLLLLLaL' -NLLLLLLLLLLLLL&L'aM -'
MW.#MVM
%NOMVM MMM
-MVM MMVM MMVM MMVM MMVM MMVM MMVM
MM
VM MMVM MMVM MM
eG
*
#MVM
%NOMVM MMM
-MVM MMVM MMVM MMVM MMVM MMVM MMVM MMVM MMVM MMVM MMeM MMe
-
#MVM
%NOMVM MMM&
-MVM MMVM MMVM MM VM! MM!VM" MM"VM# MM#VM$ MM$VM% MM%VM& MM&VN
MM'eG' M'Me''
-
:M(DDDDDDDDDDDDDDDDDDDDDDDDDDA
N@/NNLLLLLLLLLLLLN
aN *
NNLLLLLLLLLLLLNaN' MNNLLLLLLLLLLLL&N'aO
M'
O@NOLLLLLLLLLLLLO
aO *
NOLLLLLLLLLLLLOaO' MNOLLLLLLLLLLLL&O'aP
Page 15
Sheet1
M'
PUNPVVVVVVVVVVVVP
eP *
NPVVVVVVVVVVVVPeP' MNPVVVVVVVVVVVV&P'eQ
M':P(DDDDDDDDDDDDDDDDDDDDDDDDDDA
QU[NQVVVVVVVVVVVVQ
eQ *
NQVVVVVVVVVVVVQeQ' MNQVVVVVVVVVVVV&Q'eR M':Q(DDDDDDDDDDDDDDDDDDDDDDDDDDA
RU~#RVR
%STRVR RRR
-RVR RRVR RRVR RRVR RRVR RRVR RRVR
RR
VR RRVR RRVR RR
ef *
#RVR
%STRVR RRR
-RVR RRVR RRVR RRVR RRVR RRVR RRVR RRVR RRVR RRVR RRe M#RVR
%STRVR RRR&
-RVR RRVR RRVR RR VR! RR!VR" RR"VR# RR#VR$ RR$VR% RR%VR& RR&VS
RR'ef M':R(DDDDDDDDDDDDDDDDDDDDDDDDDDA
S@NSLLLLLLLLLLLLS
aS *
NSLLLLLLLLLLLLSaS' MNSLLLLLLLLLLLL&S'aT
M'
T@NTLLLLLLLLLLLLT
aT *
NTLLLLLLLLLLLLTaT' MNTLLLLLLLLLLLL&T'aU M'
UU#UVU
%VZUVU UUU
-UVU UUVU UUVU UUVU UUVU UUVU UUVU
UU
VU UUVU UUVU UU
eM' *
#UVU
%VZUVU UUU
-UVU UUVU UUVU UUVU UUVU UUVU UUVU UUVU UUVU UUVU UUe?
M#UVU
%VZUVU UUU&
-UVU UUVU UUVU UU VU! UU!VU" UU"VU# UU#VU$ UU$VU% UU%VU& UU&VV
UU'eD' M':U(DDDDDDDDDDDDDDDDDDDDDDDDDDA
V@NVLLLLLLLLLLLLV
aV *
NVLLLLLLLLLLLLVaV' MNVLLLLLLLLLLLL&V'aW
M'
W@ NWLLLLLLLLLLLL#W
aW
%WW
NWLLLLLLLLLLLLWaW' MNWLLLLLLLLLLLL&W'aX
M'
Page 16
Sheet1
X@|NXLLLLLLLLLLLLX
aX *
NXLLLLLLLLLLLLXaX' MNXLLLLLLLLLLLL&X'aY
M'
Y@}NYLLLLLLLLLLLLY
aY *
NYLLLLLLLLLLLLYaY' MNYLLLLLLLLLLLL&Y'aZ
M'
Z@!NZLLLLLLLLLLLLZ
aZ *
NZLLLLLLLLLLLLZaZ' MNZLLLLLLLLLLLL&Z'a[ M'
[Ut#[V[
%\^[V[ [[[
-[V[ [[V[ [[V[ [[V[ [[V[ [[V[ [[V[
[[
V[ [[V[ [[V[ [[
eU
*
#[V[
%\^[V[ [[[
-[V[ [[V[ [[V[ [[V[ [[V[ [[V[ [[V[ [[V[ [[V[ [[V[ [[eU' M#[V[
%\^[V[ [[[&
-[V[ [[V[ [[V[ [[ V[! [[!V[" [["V[# [[#V[$ [[$V[% [[%V[& [[&V\
[['eR' M':[(DDDDDDDDDDDDDDDDDDDDDDDDDDA
\@uN\LLLLLLLLLLLL\
a\ *
N\LLLLLLLLLLLL\a\' MN\LLLLLLLLLLLL&\'a]
M'
]@wN]LLLLLLLLLLLL]
a] *
N]LLLLLLLLLLLL]a]' MN]LLLLLLLLLLLL&]'a^
M'
^@vN^LLLLLLLLLLLL^
a^ *
N^LLLLLLLLLLLL^a^' MN^LLLLLLLLLLLL&^'a_ M'
_Uq#_V_
%`aH_V_ ___
-H_V_ __V_ __V_ __V_ __V_ __V_ __V_
__
V_ __V_ __V_ __
eR *
#_V_
%`aH_V_ ___
-H_V_ __V_ __V_ __V_ __V_ __V_ __V_ __V_ __V_ __V_ __e_ M#_V_
%`aH_V_ ___&
-H_V_ __V_ __V_ __ V_! __!V_" __"V_# __#V_$ __$V_% __%V_& __&V`
__'eM
M':_(DDDDDDDDDDDDDDDDDDDDDDDDDDADKlaiaanaanaaaaaaanaanaiaaanaaa`B DaB DbB WcB DdB
`@rN`LLLLLLLLLLLL`
Page 17
Sheet1
a` *
N`LLLLLLLLLLLL`a`' MN`LLLLLLLLLLLL&`'aa
M'
a@sNaLLLLLLLLLLLLa
aa *
NaLLLLLLLLLLLLaaa' MNaLLLLLLLLLLLL&a'ab M'
bU
#bVb
%ceHbVb bbb
-HbVb bbVb bbVb bbVb bbVf bbVb bbVb
bb
Vb bbVb bbVb bb
e[ *
#bVb
%ceHbVb bbb
-HbVb bbVb bbVb bbVb bbVb bbVb bbVb bbVb bbVb bbVb bbe[' M#bVb
%ceHbVb bbb&
-HbVb bbVb bbVf bb Vb! bb!Vb" bb"Vb# bb#Vb$ bb$Vb% bb%Vb& bb&Vb' bb'ec
M':b(DDDDDDDDDDDDDDDDDDDDDDDDDDA
c@yNcLLLLLLLLLLLLc
ac *
NcLLLLLLLLLLLLcac' MNcLLLLLLLLLLLL&c'ad
M'
d@{NdLLLLLLLLLLLLd
ad *
NdLLLLLLLLLLLLdad' MNdLLLLLLLLLLLL&d'ae
M'
ePzNeQQQQQQQQQQQQ#e
ge
%ee
NeQQQQQQQQQQQQege' MNeQQQQQQQQQQQQ&e'gf M':e(DDDDDDDDDDDDDDDDDDDDDDDDDDA
fZyf[< cDDDD*D5D<D?DDDGDMDQDRDUD[D_Db0f[g fmff'&cL L L L L L L
ff
[ ff[R
ff[f ff
og
ff[g ff[ ff[f ff[< ff[ ff[f ff[f ff[f# ff[ ff[ ff[f ff[< ffof ff[*
ff[g% ff[' ff[g# ff[b ff [f ff![ ff"[ ff#[b
ff$[f ff%[& ff&[" ff'og f:f(DDDDDDDDDDDDDDDDDDDDDDDDDDA
gZ%g[h DDfg[h gggL L g[_' gg[g gg[g gg[g gg[g gg[g gg[g gg
[g$ gg[ gg[ g%g
ah
D
Df
%g[g' DDfg[g gggL L g[ gg[g gg[g gg[g gg[g" gg[g gg[g gg[g gg[g gg[g g%ga DDf%g[g DDfg[
ggg&L L g[g gg[g gg[g gg [' gg![[
gg"[g gg#[g gg$[g gg%[g! gg&[g g%g'ag
D'Df':g(DDDDDDDDDDDDDDDDDDDDDDDDDDA
hi#hh' hhh''L L hhg hhhg hhh hhh hhh hhh hhh hhh
Page 18
Sheet1
hh
h hhh hhh hh
hg hhh hhh hhh hhh hhh hhh hhh hhh hhh hhh hhh hhh hhhh hhh hhh hhh h
l>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>> (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B
l>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>(B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B
l>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>(B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B
l>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>(B (B (B (B (B (B (B (B (B (B
(B (B (B
(B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B :(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDD
(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDD
(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDD
l>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>> (B !(B "(B #(B $(B %(B &(B '(B ((B )(B *(B +(B
l>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>@(B A(B B(B C(B D(B E(B F(B G(B H(B I(B J(B K(B L(B M(B N(B O(B P(B Q
l>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>`(B a(B b(B c(B d(B e(B f(B g(B h(B i(B j(B k(B l(B m(B n(B o(B p(B q(B r(B
l>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>(B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B
l>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>> (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B
l>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>(B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B
l>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>(B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B
l>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>(B (B (B (B (B (B (B (B (B (B
(B (B (B
(B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B :(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDD
(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDD
(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDD
l>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>> (B !(B "(B #(B $(B %(B &(B '(B ((B )(B *(B +(B
l>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>@(B A(B B(B C(B D(B E(B F(B G(B H(B I(B J(B K(B L(B M(B N(B O(B P(B Q
Page 19
Sheet1
+-+.+/+0+1+2+3+4+ T8
6Calibri16Calibri16Calibri1Calibri1Calibri1<Calibri1>Calibri1?Calibri14Calibri1
##0_);\("$"#
##04/_(* #
l +
Page 20
Sheet1
Page 21
Sheet1
( Comma [0]- & Currency. . Currency [0]/Explanatory TextG5 Explanatory Text %0 : Followed Hyperlink1
so do not overwrite the formula or the totals won't be correct). Legal -- General Office: Buildout (cap) Incidental Loan R
nference Attendance Tradeshow Displays- Media Relations and PR (include writing)+ Marketing Collateral (include writing)/ Lang
Printers and PeripheralsTaxes Collected from SalesTaxes
Sales Tax
Bank Fees
Inter
3;rJB+$G]7OV<a(7IR{pgL=r85v&uQ8CX=$
En7Lib/Se PK!kytheme/theme/themeManager.xmlM
H
9%kX|F+#x$~:\ x(q]`^hG8|PNG0%61\$BNiq b
l!Fl8Fmc7CL0^Es"!}$B")16WK5{"2 G61eGA
(j=0(c+f!;&0p)'a"Af/g1;5l-tqZ.T<8 H)
v$kS` 4)]l#9M4W=P5*flkXX-CwT%}B% y
^k PK!
3CS$.c9CsNXcnx +;K[k{
Page 22
+
#6 @ 3K U C` j
Su c
s
Sheet1
6sAKVakv+; K[k{
6SAKcV`sku +;K[k
{)3>H#S]3hrC}Scs+;%K0:[EOkZd{o
&6&3A&K&CV&`&Sk&u&c&&s&&&&&&&+&&;&&K''['('k3'='{H'S']'h'r'#}''3''C''S'
Page 23
Sheet1
)s7)A)L)W)a)l)v)+));) )K))[))k)){)) )
363A3K3#V3`33k3u3C33S33c33s3333333+44;4(4K34=4[H4R4k]4g4{r4}4444#4
6S76A6cL6V6sa6k6v6666 6+66;66K66[66k 6 7{77)747>7#I7S73^7h7Cs7}7S77c7
Kj=t=[==k=={=====#==3==C>>S>'>c2><>sG>Q>\>g>q>|>>+>>;>>K>>[>>k>>{>???
C37CACCLCVCSaCkCcvCCsCC CCCCC+CC;CCK C
D[DDk)D3D{>DIDSD^DhD#sD}D
Page 24
Sheet1
Page 25
Sheet1
Page 26
Sheet1
Page 27
Sheet1
Page 28
Sheet1
B D-B D.B D/B D0B D1B D2B D3B D4B D5B W6B D7B D8B D9B D:B D;B D<B W=B D>B D
Page 29
Sheet1
@gN
*
LLLLLLLLLLLL#
LLLLLLLLLLLL&#
Page 30
Sheet1
Page 31
Sheet1
Page 32
Sheet1
DUB WVB DWB DXB DYB DZB D[B W\B D]B D^B D_B W
Page 33
Sheet1
NHLLLLLLLLLLLLH
Page 34
Sheet1
Page 35
Sheet1
Page 36
Sheet1
Page 37
Sheet1
%laanaa>>>>>>>>>>>>>>>>>>>>>>(B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B (B
DDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDD
(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DD
DDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDD
(B -(B .(B /(B 0(B 1(B 2(B 3(B 4(B 5(B 6(B 7(B 8(B 9(B :(B ;(B <(B =(B >(B ?(B : (DDDDDDDDDDDDDDDDDDDDD
(DDDDDDDDDDDDDDDDDDDDDDDDDDA:B(DDDDDDDDDDDDDDDDDDDDDDDDDDA:C(DDDDDDDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDA:b(DDDDDDDDDDDDDDDDDDDDDDDDDDA:c(DDDDDDDDDDDDDDDDDDDDDDDDDDA:d(DDDDD
DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA
DDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDD
(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DD
DDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDD
(B -(B .(B /(B 0(B 1(B 2(B 3(B 4(B 5(B 6(B 7(B 8(B 9(B :(B ;(B <(B =(B >(B ?(B : (DDDDDDDDDDDDDDDDDDDDD
(DDDDDDDDDDDDDDDDDDDDDDDDDDA:B(DDDDDDDDDDDDDDDDDDDDDDDDDDA:C(DDDDDDDDDDDDDDDDDDDDDDDDD
Page 38
Sheet1
##0\)!"$"#
##0.0_);_(* \(#
Page 39
Sheet1
Page 40
Sheet1
ading 3DTj %23 5Heading 49 Heading 4DTj %6 ( Hyperlink
Membership Fees
Accounting
BookeepingOffice Support
Office Supplies
s j0}Q%v/ C/}(h"O
lxIsQ}# +!
v|TMcD[.3f'C|_E\[RnqrdFTl/G5g2='<s
wN}d&D}9(!hjeoE!/SY{`FP(<^fW%mfz[0
xmlPK-!nXtheme/theme/theme1.xmlPK-!
Page 41
Office Equipment!Lo
Sheet1
Page 42
Sheet1
@#@@3@@C@@S@@c@@s@@@
EECEESF
RR#RR3S
Page 43
Sheet1
Page 44
Sheet1
Page 45
Sheet1
Page 46
Sheet1
Page 47
Sheet1
Page 48
Sheet1
LLLLLLLLLLLL
a
'a&
Page 49
Sheet1
Page 50
Sheet1
Page 51
Sheet1
Page 52
Sheet1
Page 53
Sheet1
Page 54
Sheet1
Page 55
Sheet1
Page 56
Sheet1
(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDD
DDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDD
DDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDD
DDDDDDDDDDDDDDDA:
DDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDD
(DDDDDDDDDDDDDDDDDDDDDDDDDDA:-(DDDDDDDDDDDDDDDDDDDDDDDDDDA:.(DDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDA:G(DDDDDDDDDDDDDDDDDDDDDDDDDDA:H(DDDDDDDDDDDDDDDDDDDDDDDDDDA:I(DDDDDDD
DDDDDA:g(DDDDDDDDDDDDDDDDDDDDDDDDDDA:h(DDDDDDDDDDDDDDDDDDDDDDDDDDA:i(DDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDD
DDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDD
DDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDD
DDDDDDDDDDDDDDDA:
DDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDD
(DDDDDDDDDDDDDDDDDDDDDDDDDDA:-(DDDDDDDDDDDDDDDDDDDDDDDDDDA:.(DDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDA:G(DDDDDDDDDDDDDDDDDDDDDDDDDDA:H(DDDDDDDDDDDDDDDDDDDDDDDDDDA:I(DDDDDDD
Page 57
Sheet1
##0_);[Red]\("$"#
##0.0\);_(* "-"??_);_(@_)0+_(* #
##0\)""$"#
##0_);_(* \(#
Page 58
Sheet1
Page 59
Sheet1
and Postage
Membership Fees
Accounting
BookeepingOffice Support
Office Supplies
Q%v/ C/}(h"O
^$j=GW)E+&
McD[.3f'C|_E\[RnqrdFTl/G5g2='<s
N}d&D}9(!hjeoE!/SY{`FP(<^fW%mfz[0
me/theme/theme1.xmlPK-!
Page 60
Sheet1
Page 61
Sheet1
+#
Page 62
Sheet1
Page 63
Sheet1
Page 64
Sheet1
Page 65
Sheet1
Page 66
Sheet1
Page 67
Sheet1
'
Page 68
Sheet1
Page 69
Sheet1
Page 70
Sheet1
Page 71
Sheet1
Page 72
Sheet1
Page 73
Sheet1
Page 74
Sheet1
Page 75
Sheet1
DDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDD
DDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA
DDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDD
(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDD
DDDA:
DDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDD
DDDDDDDDDDDDDDDDDDDDDDDDA:-(DDDDDDDDDDDDDDDDDDDDDDDDDDA:.(DDDDDDDDDDDDDDDDDDDDDDDDDDA:/(
DDDDA:G(DDDDDDDDDDDDDDDDDDDDDDDDDDA:H(DDDDDDDDDDDDDDDDDDDDDDDDDDA:I(DDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDDDDDDA:h(DDDDDDDDDDDDDDDDDDDDDDDDDDA:i(DDDDDDDDDDDDDDDDDDDDDDDDDDA:j(
DDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA
DDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDD
(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDD
DDDA:
DDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDD
DDDDDDDDDDDDDDDDDDDDDDDDA:-(DDDDDDDDDDDDDDDDDDDDDDDDDDA:.(DDDDDDDDDDDDDDDDDDDDDDDDDDA:/(
DDDDA:G(DDDDDDDDDDDDDDDDDDDDDDDDDDA:H(DDDDDDDDDDDDDDDDDDDDDDDDDDA:I(DDDDDDDDDDDDDDDDDDD
Page 76
Sheet1
##0.00_);\("$"#
##0.00\)'""$"#
##0\);_(* "-"??_);_(@_)0.083_(* # ##0.000_);_(* \(
Page 77
Sheet1
Page 78
pplies
Sheet1
Page 79
We
Sheet1
Page 80
Sheet1
;8
A{AAAAA#AA3AACABSBBc%B/Bs:BDBOBZBdBoByB+BB;BBKBB[BBkBB{BBC
Page 81
Sheet1
Page 82
Sheet1
Page 83
Sheet1
Page 84
Sheet1
Page 85
Sheet1
Page 86
Sheet1
Page 87
Sheet1
Page 88
Sheet1
Page 89
Sheet1
Page 90
Sheet1
Page 91
Sheet1
Page 92
Sheet1
Page 93
Sheet1
Page 94
Sheet1
DDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDD
(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDD
DDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDD
DA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDD
DDDDDDDDDDDDDDDDDDDDDDDDDDA:/(DDDDDDDDDDDDDDDDDDDDDDDDDDA:0(DDDDDDDDDDDDDDDDDDDDDDDDDDA
DDDDDDDDA:I(DDDDDDDDDDDDDDDDDDDDDDDDDDA:J(DDDDDDDDDDDDDDDDDDDDDDDDDDA:K(DDDDDDDDDDDDDDD
(DDDDDDDDDDDDDDDDDDDDDDDDDDA:j(DDDDDDDDDDDDDDDDDDDDDDDDDDA:k(DDDDDDDDDDDDDDDDDDDDDDDDDDA
DDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDD
(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDD
DDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDD
DA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDD
DDDDDDDDDDDDDDDDDDDDDDDDDDA:/(DDDDDDDDDDDDDDDDDDDDDDDDDDA:0(DDDDDDDDDDDDDDDDDDDDDDDDDDA
DDDDDDDDA:I(DDDDDDDDDDDDDDDDDDDDDDDDDDA:J(DDDDDDDDDDDDDDDDD
Page 95
Sheet1
##0.00_);[Red]\("$"#
##0.000\);_(* "-"??_);_(@_)
Page 96
Sheet1
Page 97
ehicles!
Sheet1
Page 98
Sheet1
Page 99
Sheet1
KM
c%B/Bs:BDBOBZBdBoByB+BB;BBKBB[BBkBB{BBC
Page 100
Sheet1
Page 101
Sheet1
Page 102
Sheet1
Page 103
Sheet1
Page 104
Sheet1
Page 105
Sheet1
Page 106
Sheet1
Page 107
Sheet1
Page 108
Sheet1
Page 109
Sheet1
Page 110
Sheet1
Page 111
Sheet1
Page 112
Sheet1
Page 113
Sheet1
DDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDD
DDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:
DDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDD
(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDD
DDDDDDDDDDDDDDDDDDDDDDA:0(DDDDDDDDDDDDDDDDDDDDDDDDDDA:1(DDDDDDDDDDDDDDDDDDDDDDDDDDA:2(
DDDDA:J(DDDDDDDDDDDDDDDDDDDDDDDDDDA:K(DDDDDDDDDDDDDDDDDDDDDDDDDDA:L(DDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDDDDDA:k(DDDDDDDDDDDDDDDDDDDDDDDDDDA:l(DDDDDDDDDDDDDDDDDDDDDDDDDDA:m(
DDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:
DDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDD
(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDD
DDDDDDDDDDDDDDDDDDDDDDA:0(DDDDDDDDDDDDDDDDDDDDDDDDDDA:1(DDDDDDDDDDDDDDDDDDDDDDDDDDA:2(
DDDDA:J(DDDDDDDDDDDDDDDDD
Page 114
Sheet1
##0.00\)7*2_("$"* #
* P P
Page 115
##0_);_("$"* \(#
Sheet1
Page 116
Sheet1
Page 117
Sheet1
Page 118
Sheet1
W
[b
Page 119
Sheet1
Page 120
Sheet1
Page 121
Sheet1
Page 122
Sheet1
Page 123
Sheet1
Page 124
Sheet1
Page 125
Sheet1
Page 126
Sheet1
Page 127
Sheet1
Page 128
Sheet1
Page 129
Sheet1
Page 130
Sheet1
Page 131
Sheet1
Page 132
Sheet1
DDDDDDDDDDDDDDDDDDDDDDDA:8(DDDDDDDDDDDDDDDDDDDDDDDDDDA:9(DDDDDDDDDDDDDDDDDDDDDDDDDDA::(
DDDDDDA:R(DDDDDDDDDDDDDDDDDDDDDDDDDDA:S(DDDDDDDDDDDDDDDDDDDDDDDDDDA:T(DDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDDDDDA:s(DDDDDDDDDDDDDDDDDDDDDDDDDDA:t(DDDDDDDDDDDDDDDDDDDDDDDDDDA:u(D
DDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(
DDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDDDDDA:8(DDDDDDDDDDDDDDDDDDDDDDDDDDA:9(DDDDDDDDDDDDDDDDDDDDDDDDDDA::(
Page 133
Sheet1
Page 134
Sheet1
Page 135
Sheet1
Page 136
Sheet1
Page 137
Sheet1
l
kw
Page 138
Sheet1
Page 139
Sheet1
Page 140
Sheet1
Page 141
Sheet1
Page 142
Sheet1
Page 143
Sheet1
Page 144
Sheet1
Page 145
Sheet1
Page 146
Sheet1
Page 147
Sheet1
Page 148
Sheet1
Page 149
Sheet1
Page 150
Sheet1
Page 151
Sheet1
DDDDDDDDDDDDDDDDDDDDDDDA::(DDDDDDDDDDDDDDDDDDDDDDDDDDA:;(DDDDDDDDDDDDDDDDDDDDDDDDDDA:<(D
DDDDDDA:T(DDDDDDDDDDDDDDDDDDDDDDDDDDA:U(DDDDDDDDDDDDDDDDDDDDDDDDDDA:V(DDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDDDDA:u(DDDDDDDDDDDDDDDDDDDDDDDDDDA:v(DDDDDDDDDDDDDDDDDDDDDDDDDDA:w(D
DDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(D
DDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDDDDDA::(DDDDDDDDDDDDDDDDDDDDDDDDDDA:;(DDDDDDDDDDDDDDDDDDDDDDDDDDA:<(D
Page 152
Sheet1
Page 153
Sheet1
Page 154
Sheet1
Page 155
Sheet1
Page 156
Sheet1
Page 157
#
Sheet1
Page 158
Sheet1
Page 159
Sheet1
Page 160
Sheet1
Page 161
Sheet1
Page 162
Sheet1
Page 163
Sheet1
Page 164
Sheet1
Page 165
Sheet1
Page 166
Sheet1
Page 167
Sheet1
Page 168
Sheet1
Page 169
Sheet1
Page 170
Sheet1
DDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDD
DDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDD
DDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:
DDDDDDDDDDDDDDDDDDDA:<(DDDDDDDDDDDDDDDDDDDDDDDDDDA:=(DDDDDDDDDDDDDDDDDDDDDDDDDDA:>(DDDD
DDDA:V(DDDDDDDDDDDDDDDDDDDDDDDDDDA:W (DDDDDDDDDDDDDDDDDDDDDDDDDDA:X(DDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDA:w(DDDDDDDDDDDDDDDDDDDDDDDDDDA:x(DDDDDDDDDDDDDDDDDDDDDDDDDDA:y(DDDD
A:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDD
DDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:
DDDDDDDDDDDDDDDDDDDA:<(DDDDDDDDDDDDDDDDDDDDDDDDDDA:=(DDDDDDDDDDDDDDDDDDDDDDDDDDA:>(DDDD
Page 171
Sheet1
Page 172
Sheet1
Page 173
Sheet1
Page 174
Sheet1
Page 175
Sheet1
3 C S-
Page 176
Sheet1
Page 177
Sheet1
Page 178
Sheet1
Page 179
Sheet1
Page 180
Sheet1
Page 181
Sheet1
Page 182
Sheet1
Page 183
Sheet1
Page 184
Sheet1
Page 185
Sheet1
Page 186
Sheet1
Page 187
Sheet1
Page 188
Sheet1
Page 189
Sheet1
DDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDD
DDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA
DDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDD
DDDDDDDDDDDA:>(DDDDDDDDDDDDDDDDDDDDDDDDDDA:?(DDDDDDDDDDDDDDDDDDDDDDDDDDAD@
DDDDDDDDDDDDDDDDDDDDDDDDDDA:Y(DDDDDDDDDDDDDDDDDDDDDDDDDDA:Z(DDDDDDDDDDDDDDDDDDDDDDDDDDA
DDDDDDDDDDDA:y(DDDDDDDDDDDDDDDDDDDDDDDDDDA:z(DDDDDDDDDDDDDDDDDDDDDDDDDDA:{(DDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(D
DDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA
DDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDD
DDDDDDDDDDDA:>(DDDDDDDDDDDDDDDDDDDDDDDDDDA:?(DDDDDDDDDDDDDDDDDDDDDDDDDDAD@
Page 190
Sheet1
Page 191
Sheet1
Page 192
Sheet1
Page 193
Sheet1
Page 194
Sheet1
Page 195
Sheet1
Page 196
Sheet1
Page 197
Sheet1
Page 198
Sheet1
Page 199
Sheet1
Page 200
Sheet1
Page 201
Sheet1
Page 202
Sheet1
Page 203
Sheet1
Page 204
Sheet1
Page 205
Sheet1
Page 206
Sheet1
Page 207
Sheet1
Page 208
Sheet1
DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDD
A:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDD
DDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDDA:[(DDDDDDDDDDDDDDDDDDDDDDDDDDA:\(DDDDDDDDDDDDDDDDDDDDDDDDDDA:](DDDDDDD
DA:{(DDDDDDDDDDDDDDDDDDDDDDDDDDA:|(DDDDDDDDDDDDDDDDDDDDDDDDDDA:}(DDDDDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA: (DDDDDDDDD
A:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDD
DDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDD
Page 209
Sheet1
Page 210
Sheet1
Page 211
Sheet1
Page 212
Sheet1
Page 213
Sheet1
Page 214
Sheet1
Page 215
Sheet1
Page 216
Sheet1
Page 217
Sheet1
Page 218
Sheet1
Page 219
Sheet1
Page 220
Sheet1
Page 221
Sheet1
Page 222
Sheet1
Page 223
Sheet1
Page 224
Sheet1
Page 225
Sheet1
Page 226
Sheet1
Page 227
Sheet1
DDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:
(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDD
DDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA: (DDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDA:](DDDDDDDDDDDDDDDDDDDDDDDDDDA:^(DDDDDDDDDDDDDDDDDDDDDDDDDDA:_(DDDDDDDDDD
}(DDDDDDDDDDDDDDDDDDDDDDDDDDA:~(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDA: (DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDD
(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDD
DDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDD
DDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA:(DDDDDDDDDDDDDDDDDDDDDDDDDDA: (DDDDDDDDDDDDDDDDDDDD
Page 228