ࡱ> rbo|q  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`acdefghijklmnopqrstuvwxyz{|}~Root Entry FiSi` Rgs@9Workbook_VBA_PROJECT_CUR" Og` RgVBAJ QgJ Qg \pJMYOON1 Ba=GHEF IJ ThisWorkbook=H,X/8@"1˳1˳1˳1˳1˳1Arial1˳1˳14˳1.˳10˳10Arial1 ˳1 Arial19˳1˳1Arial1<˳1Arial1QTahoma1QTahoma1Q˳1Arial1Arial1*$ CG Times (W1)1*  CG Times (W1)1.Times New Roman1.Times New Roman11.hTimes New Roman1Arial1hArial1Arial1Arial1Arial1д1 $oUAAAu1Helv1Helv1Helv1˳ƴ1Arial1t1.Times New Roman1;1д1Helv1* MS Sans Serif1д1;1p1t1i?o11UAAA1System11* MS Sans Serif1*  MS Sans Serif1д1t1 Arial1 Arial1 Arial1Arial1Arial1.Times New Roman1ѹ@ 1 ѹ@ 1 ѹ@ 14ѹ@ 1Courier1ѹ@ 1Courier1$˳1<ѹ@ 1˳ƴ1д1hд1д1ѹ@ 1 ѹ@ 1t14ѹ@ 1ѹ@ 1h8ѹ@ 1,8ѹ@ 18ѹ@ 18ѹ@ 1ѹ@ 1?ѹ@ 1Arial1.Times New Roman1Tms Rmn1Arial1 MS Serif1Courier1Arial1 MS Serif1Courier1Helv1 Helv1& Small Fonts1* MS Sans Serif1Helv1Helv1* MS Sans Serif1" Helvetica1ѹ@ 1ѹ@ 1ѹ@ 1ѹ@ 1@ѹ@ 1ѹ@ 1ѹ@ 1ѹ@ 1ѹ@ +" "#,##0;\-" "#,##05" "#,##0;[Red]\-" "#,##07" "#,##0.00;\-" "#,##0.00A" "#,##0.00;[Red]\-" "#,##0.00e*0_-" "* #,##0_-;\-" "* #,##0_-;_-" "* "-"_-;_-@_-,)'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-u,8_-" "* #,##0.00_-;\-" "* #,##0.00_-;_-" "* "-"??_-;_-@_-4+/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-\$#,##0_);\(\$#,##0\)\$#,##0_);[Red]\(\$#,##0\) \$#,##0.00_);\(\$#,##0.00\)% \$#,##0.00_);[Red]\(\$#,##0.00\) 0.0%2-_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"_-;_-@_-#,##0_ ;[Red]\-#,##0\  #,##0_  #,##0.00_ 0_);[Red]\(0\)#,##0_);[Red]\(#,##0\) 0.00_ =8_("$"* #,##0.0_);_("$"* \(#,##0.0\);_("$"* "-"??_);_(@_)?:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_) mm""\ dd"|"#,##0.0_);\(#,##0.0\) 0.00000000 \(#,##0\) 0.000{;_-[$ -2]* #,##0.00_-;\-[$ -2]* #,##0.00_-;_-[$ -2]* "-"??_-83_-* #,##0\ _F_-;\-* #,##0\ _F_-;_-* "-"\ _F_-;_-@_-@;_-* #,##0.00\ _F_-;\-* #,##0.00\ _F_-;_-* "-"??\ _F_-;_-@_-;6_-* #,##0\ "F"_-;\-* #,##0\ "F"_-;_-* "-"\ "F"_-;_-@_-C>_-* #,##0.00\ "F"_-;\-* #,##0.00\ "F"_-;_-* "-"??\ "F"_-;_-@_-S'" "#\!\,##0;" "" "" "" "" "\!\-#\!\,##0#\!\,##0;[Red]"-"#\!\,##0]," "#\!\,##0;[Red]" "" "" "" "" "\!\-#\!\,##0D_-* #\!\,##0\!.00_-;" "" "" "\!\-* #\!\,##0\!.00_-;_-* "-"??_-;_-@_-M_-" "* #\!\,##0\!.00_-;" "" "" "\!\-" "* #\!\,##0\!.00_-;_-" "* "-"??_-;_-@_-g1" "#\!\,##0\!.00;" "" "" "" "" "\!\-#\!\,##0\!.00:5_(* #,##0.0000_);_(* \(#,##0.0000\);_(* "-"??_);_(@_)&!"fl"\ #,##0.00_-;"fl"\ #,##0.00\-+&"fl"\ #,##0.00_-;[Red]"fl"\ #,##0.00\- 0.0%;\(0.0%\)#,##0;\(#,##0\)61_(* #,##0.000_);_(* \(#,##0.000\);_(* "-"_);_(@_) 0.00000004/_-* #,##0.00_-;_-* #,##0.00\-;_-* "-"??_-;_-@_-'"#,##0.00\ "F";[Red]\-#,##0.00\ "F""#,##0.00\ "F";\-#,##0.00\ "F"M_-* #,##0.00_-;" "" "" "" "" "" "" "" "" "" "\-* #,##0.00_-;_-* "-"??_-;_-@_-m4" "#,##0;" "" "" "" "" "" "" "" "" "" "" "\-" "#,##0B" "#,##0.00;[Red]" "" "" "" "" "" "" "" "" "" "" "" "\-" "#,##0.00K_-* #,##0_-;" "" "" "" "" "" "" "" "" "" "" "" "\-* #,##0_-;_-* "-"_-;_-@_-`0.0%;[Red]" "" "" "" "" "" "" "" "" "" "" "" "" "\(0.0%" "" "" "" "" "" "" "" "" "" "" "" "" "\)!#,##0.00_);[Red]\(#,##0.00\) m"/"d;@% #,##0.0000_);[Red]\(#,##0.0000\)Q&[$ -2]\ #,##0_);[Red]\([$ -2]\ #,##0\)+&[$-411]#,##0_);[Red]\([$-411]#,##0\) m""\ d"|";@61_-* #,##0.0000_-;\-* #,##0.0000_-;_-* "-"_-;_-@_- "US$"#,##0 [$-411]#,##0 [$ -2]\ #,##0%[$ -2]\ #,##0.00:5_-* #,##0.0000_-;\-* #,##0.0000_-;_-* "-"????_-;_-@_- mmm/yyyy##,##0.000_);[Red]\(#,##0.000\)'"#,##0.00000_);[Red]\(#,##0.00000\)61_-\$* #,##0_ ;_-\$* \-#,##0\ ;_-\$* "-"??_ ;_-@_ E [$-412]yyyy"D"\ m""\ d"|"\ dddd0+_-* #,##0.0_-;\-* #,##0.0_-;_-* "-"_-;_-@_-4/_-* #,##0.000_-;\-* #,##0.000_-;_-* "-"_-;_-@_-83_-* #,##0.00000_-;\-* #,##0.00000_-;_-* "-"_-;_-@_-#,##0.0_);[Red]\(#,##0.0\) \$#,##0.00                * < * <@@ $  $  $ <@@ <@@ * $ $ $ . * / * * = / / * * = = , = *  *  > 7 ? 6 @ 0 A # ! *  * 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  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  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  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  B  B  B  B  B  B  B  B  B  B  B  B  B  B  B  B  B  B  *  *  > 7 ? 6 @ 0 A # ! * / , = / 0 * = * * * / 0 , * / / * 0 = * = * * , 0 * * * 0 0 , * * 0 * * = C + <  < <  <  $"qw@ @ D D D D D D $ D D D D D D E E E E E E % 5 \ 7 6 7 7 6 7 % % 0 ]* 7 6 7 7 $ 7 + ^ 8 6 7 8 8 6 7 6 7 6 7 9  p / p / p * p * p / p / p / p & $  / , *+ _ `! a  = $  / $ p@ @ * , * $ b p _ * / p / p / p / p / p c!  J J d J J J d $ : !&  '! "@ @ $ $ ; ! @ @  e  / p / p / p / p / p f  * * ( * * $ g% a ) * * * ]* $ * * * 0 / p / p / p / p / p * 0! h" $ $ \ | <#4 i! 0" ( j(# $ $ b1 p k p * p l $ a@ E E E E E E F G  1) $ H H 1# I 1! J $!A J K 2( 2&    2 2  L - <@ @ ! <@ @ M @ @ M @ @ M !@ @ M @ @ N @ @ O" P"""@ @ Q Rff S + ) * , , , 3 p T`  Ua> $ <@ @ J $ V WP XP Y  Y Z $ [ 4 $ , * * $  J @ $ $ #8@ @ &|@ & ,@ @ &" & &  <@ @ &<@ @ &|"@  &|" @  &|"@ @  & &<@ &<q@ @ &<@ &< @ &<@ @ & &<p@ &<p &<p@ &<w@@ &<w@ &<w@ @ &<@ &<@ @ &<@ &<@@ &|w@@ &|w@ &< @ &<@ &|@ @ * &|@@ * & |@ @ * &<@ @ &|@@  &|@  &|@ @  &<@ &4@ &< &<@  &<@  &<@ &<@ &4p@ &4w@@ &4@@ |@ @   &<@ &|p@ ) &|w@@ ) &<w@@  &|w@@ )  &|w@@ ) &|w@@ ) &<w@@ &<w@ &<w@@ &|w@@ ) &|w@@ ) &tw@@ )  &|w@@ ) &tw@@ &|@@  &4@@ &|@ @ 3 &|@@ 3 & |@ @ 3 &|@@  &|@  &|@ @  & &  &<w@@ &<w@@ |@ @  &|@@  &4@ &|"@@  <@ @ &< &|@ &| &|@ &|q@@ &|q @ &|@ &| @ &|p@ &|p &|@@ &|@ &|@@ &|@ &|@@ &|@  x@ &|@ @ &| &|q@ |@ &|@ &|q@ @ &|@ @ &|p@ &|w@ @  |"@ @  & &"   , & , & & l & , & <p@ <q@ @ <w@ @ <@ @ <@ @ <@ |q@ @ |@ @ |@ <@ @ <@ @ <@ @ <@ @ |@ @  &|@ * &<@ &|@ 3 &< <@ @ &|@ * |@  <p <w@ <@ < &|@ 3 |@  < &< @ &< &<@@ &<@    !  ! # "x@ @ + # x@ @ + #x@ @ + !8@ !&|@ !&<@ #8@ !8@ @ !)x@ @ !&<@ @ !<@ @ #8@ "8@ @ ")x@ @ "&<@ @ "<@ @ "|@ @ "&|@ @ ")8@ @ ")8@ @ !<@ @ #8 !8 "<   ! # #   o) p) o) o) o)x@ @ q)x  o)8  p)x  p<@ @  o r) o)x!@ @ s)x@  o)x@ @  s)x!@  o)8@ @ o)8@ @ o)8@ @  o)8!@ @ o)8@  o)8@  o)8!@  p)x@ / p)x@@ / p)x @ / p)x!@ / o<@ @ o<@ @  o!_Header_01-ocs-ļu-2-3tܴƓI?"_Header_01-ocs-ļu-2-3tܴ33@_Header_01D ļ \, ̸1A_Header_02DɬļDļplbOB%_Header_030128 02,01D Tɷ,乜a Dļ ȓ5C_Header_03D edaily(Dļ)'D_Header_03-Ĭ0ɓ5E_Header_'04D LM ļ_Dļ;F_Header_'04D mpt0 ļ_Dļ9G_Header_'04D ´ ļ_Dļ/H_Header_08-OCS-ļu3I_Header_08-OCS-ļu-23J_Header_08-ocs-ļu-3?K_Header_08-ocs-ļu-ver2-3ƓAL_Header_08-ocs-ļu-tܴ-3ƓM_Header_1.13(Sample)%N_Header_1.13(乜)1O_Header_11-ocs-Ĭ-œ1P_Header_1206-ļ ļ 乜͓1Q_Header_1206-4ļ ļ 乜͓%R_Header_13-tļȓ;S_Header_15-ocs-ļu-3-10Ɠ;T_Header_15-ocs-ļu-3-11Ɠ)U_Header_2001ư(ļ)/V_Header_200401_Ĭ֓3W_Header_2004D 4ļ ļ 乜͓7X_Header_2004D 4ļ ļ \ĬtuǓ;Y_Header_2004D ɬ 乜(Dļ)Z _Header_5Ɠ[ _Header_6ƓA\_Header_960008-232415-15-Ĭ4] _Header_CF%^_Header_CF_Ĭ-PL?__Header_CF_Ĭ-PL_0703~0705Ɠ3`_Header_CF_0703~0705Ɠ1a_Header_CUG_||ǔ()5b_Header_Daily Form(Dļ);c_Header_Daily Form(´ Dļ)3d_Header_Daily Form(ɬļ)e _Header_data2+f_Header_edaily(ļ)g _Header_IDCh _Header_LMi _Header_MIS1j _Header_MIS2k _Header_MIS3l _Header_MIS4m _Header_MIS5n _Header_MIS6o _Header_MIS7p_Header_Monthly Form(2002)q_Header_Monthly Form(New)r _Header_ocs;s_Header_ocs-DļݹļTɷ2-\Dij)t_Header_OCS-ļuu _Header_OutDƓ+v_Header_OutD_Ĭ-PLEw _Header_OutD_Ĭ-PL_0703~0705Ɠ9x_Header_OutD_0703~0705Ɠ#y_Header_PL(ļ)%z_Header_PL(Dļ)!{_Header_PL(ļ))|_Header_PL(ļ,p1)} _Header_PPP~_Header_Sheet1_Header_Sheet2_Header_Sheet45_Header_Voice Dļ 乜 9_Header_Voice_mT ,Dļ)_Header_tu(06D)-_Header_tuTemplate _Header_mD _Header_mȓ/_Header_mT ļ_Dļ%_Header_0 \ȓ#_Header_0ȩ\ԓ _Header_1(Ǔ#_Header_ȹ0\ լғ-_Header_ȹ Ĭ()3_Header_ȹ Ĭ(-)!_Header_ݹļxȓ _Header_乜͓/_Header_乜(Dļ 8) _Header_\D/_Header_(Template)'_Header_(DP)#_Header_D PL _Header_ļȓ _Header_ଓ'_Header__||ǔȓ#_Header_1(乜)9_Header__3 乜-0322/_Header__4 乜͓+_Header__ɬ乜͓'_Header__Ɣ乜͓)_Header__乜͓1_Header__乜(ɬ) _Header_1%_Header_ļ 乜͔ȓ _Header_DP1_Header_ - u(ļ)1_Header_ĬDP(01D02D)1_Header_ļ(DP)%_Header_8u(ļ)-_Header_D 8 ļ 乜͓)_Header_D(total)-_Header_D(total)_1 _Header_Dļ!_Header_Dļȓ5_Header_u଑(Template)9_Header_-_3 乜-A_Header_-_3 乜-0329 _Header_D _Header_´+_Header_´ Dļȓ _Header_xƓ/_Header_xT ļ_Dļ-_Header_¬(\D)=_Header_¬-̹ܴ(ȩ\p)-8 _Header_“'_Header_4ļ ļ 乜͓ _Header_(|xǓ_-_Header_(8 mT 00~02D,03D\(030110,0֡) _Header_ӓ+_Header_ļ,8ļ()'_Header_ļDļ 8'_Header_ļu() _Header_ļȓ _Header_ȓ _Header_D!_Header_||ǔȓ _Header_ȩƓ _Header_ȴ̓/_Header_pȴ(0213) _Header_ȔD“=_Header_ɬļ Dļ 1~10 Real#_Header_ɬļ 2#_Header_ɬļ `x(Ǔ'_Header_ɬ  ȓ!_Header_ɬଓ _Header_ଓ%_Header_\(ٳ0)#_Header_\()E _Header_tܴ,HCD(乜 \  030510)-_Header_Tɷ(ļ,Dļ)!_Header_ļDļ _Header_ |Ǔ_OutDƓ _Row1 _Row2 _Row3 _Row4 _Row5 _Row6 _Row7_0 _ȓ#_l(久)-\Tm-WP+_0(01.1.11-tǬ֐̸) _pt0(xtDh)!_ļ(Ĭ)%_ļ(Ĭ)_17_D,ҐD(H)_021204()-_@lj-,Ґǔ(01.10.31)1_u-BS(01-02D-11-12) _“_ (2)__1__2)_Dư(Ʃ<)_1113#_ưp_0915(1)-_ưp_0915()(1)_ Ǩ3() _ Ǩ3()_1 _ (ļ) _|0518!_ L 11 300ɓ'_ Lǔa (2002.06)%_ Lǔa(2002.09) _2(Xlist#_2(Xlist_1#_2(Xlist_2 _2(Xǰ-_2(Xǰ(ap\ͅ)1_2(Xǰ(ap\ͅ)_1 _2(Xǰ_1 _(981231)#_(981231)_1#_( )'_( )_1 _BS(01-03))_a(L©  ,Ґ ɜ)!_X՘\ ̸ (\ͅ) @?e_TEST-1  \)_\ͅ_10% 0.0% 0.00% 0.000% 0.0000%2) 20% - p1* 20% - p1 20% - p2*" 20% - p2  20% - p3*& 20% - p3  20% - p4** 20% - p4  20% - p5*. 20% - p5  20% - p6*2 20% - p6 3; 40% - p1* 40% - p1 40% - p2*# 40% - p2 40% - p3*' 40% - p3 40% - p4*+ 40% - p4 40% - p5*/ 40% - p5 40% - p6*3 40% - p6 60% - p1* 60% - p1 60% - p2*$ 60% - p2 60% - p3*( 60% - p3 60% - p4*, 60% - p4 60% - p5*0 60% - p5 60% - p6*4 60% - p6K#AO [0]_INQUIRY ?iuAA$A$ CAO_INQUIRY ?iuAA$A$ A9‘AeE [0]_ACOA ȭ [0]_INQUIRY 9AeE [0]_INQUIRY AA  AeE_ACOA !ȭ_INQUIRY 1"AeE_INQUIRY AA G#!AeE$ [0]_INQUIRY ?iuAA$A$ ?$AeE$_INQUIRY ?iuAA$A$ % ALIGNMENT& args.style'A޸ [0]_ACOA (޸ [0]_INQUIRY 9)A [0]_INQUIRY AA *A޸_ACOA +޸_INQUIRY 1,A_INQUIRY AA -b .Body=/CIA_icuAI ANe 0ǥ_Ȳ !1CA_CoE 2ǥ_κ Ѱ +3CA_k"cI ANe 4ǥ_0N-HANDLING 5 CA_5-1i 6 ǥ_5-1 !7CA_AICoE 8ǥ_ǥ(2) 39CA_CoAoyAI A$A :ǥ_Sheet1_Ȳ ;Calc Currency (0)<Calc Currency (2)=Calc Percent (0)>Calc Percent (1)?Calc Percent (2)@Calc Units (0)ACalc Units (1)BCalc Units (2) Ccategory DCommaE Comma [0]F Comma [00]G comma zerodecHComma_ SG&A Bridge IComma0 JCopied KCOST1L Curren?? MCurrencyN Currency [0]O Currency [00]!Pcurrency-$_\ QCurrency_ SG&A Bridge R Currency1 Sdatabase TDateU Date ShortV Date_|0518WDollar (zero dec)XEnter Currency (0)YEnter Currency (2)ZEnter Units (0)[Enter Units (1)\Enter Units (2) ]Entered ^Euro_F2`F3aF4bF5cF6dF7eF8 fFixedgFollowed Hyperlink hGrey iHEADER jHeader1 kHeader2 lHeading1 mHeading2n HyperlinkoInput [yellow]p Input CellsqLink Currency (0)rLink Currency (2)sLink Units (0)tLink Units (1)uLink Units (2)v Linked CellswMilliers [0]_!!!GOxMilliers_!!!GO yModelzMon?aire [0]_!!!GO{Mon?aire_!!!GO|My-ɷ }no dec~ Non d finiNormal - Style1Normal_ SG&A Bridge Normale_gen_list_cxsoft Excel] Comment=The open=/f lines load custom functions into the Paste Function list. Maximized=3 AutoFormat= per.style Percent Percent [0] Percent [00] Percent [2] Percent_!!!GOPrePop Currency (0)PrePop Currency (2)PrePop Units (0)PrePop Units (1)PrePop Units (2) pricing PSChar PSHeading1qbh bh"blTT?)(|)1qbh bh"blTTx)(|)QDFRa RevList STANDARD subhead Subtotal T?)(|) Tx)(|) Text Indent A Text Indent B Text Indent C Title Total p1p1 p2!p2 p3%p3 p4)p4 p5-p5 p61p6 8 8 ĬĬ ĬȌ+ȓȜ%1Ȝ%2 8aœ hh ň8֓ ɓ() 췓C $Ɣ Xt|l_02.12 乜(1(̭l乜)??߭ [0.00]_PRODUCT DETAIL Q11?߭_PRODUCT DETAIL Q1 T T;Ż [0.00]_PRODUCT DETAIL Q1-Ż_PRODUCT DETAIL Q11( ђ ?|-ɓ|-%$Ĭ-Ɠ $Ĭ--ȓ$Ĭ--Ɠ$Ĭ--ȓ$Ĭ-ȩ$Ĭ-tғ$Ĭ-mթ$ MѤ¸Ғ"5$ MѤ¸ @ Uxǒ@ Ux+(R)ǁ|\ȁ"|\ [0]| 1| 2| 3| 4HtĬxǓŰ @ Ű @ρ * Ŵ Xt|l }Œ} |+Ǔ %% Ǭ“ Ǭ0 ȩȩ ȩ 1ȩ 1 ȩ 2ȩ 2 ȩ 3ȩ 3 ȩ 4ȩ 4 LǒL JLǓ %%#dȹ [0]_ i  dȹ_ i ߁T"T [0]Ǭ() |<ғ\ Xt|l iհ T08֓T080XTableStyleMedium9PivotStyleLight16` J (Ĭ)\ Ĭ1) * ||ǐ\_… o ||ǐĬ\_…ܴ assumptionG Cash FlowJ Deposit&Borrowing$F||ǐ\_1@$||ǐĬ\_1@RRJ?@| My DocumentLXKIECO Model_Updated_Sim_simulation.xls Disclaimerassumpdrawdownescoutputrevenuefixedexpvarexpdebt debtmonth Syndicationrefinadeprecreservescashsemiprofitbal new investreturnprintYZ'KIECO MODEL Updated (Feb. 2001)ZWon in thousandsZ1,800MWZ Year End: =@| x.xlsxassump Disclaimern [@| My DocumentsMy Documents@ٳ TRefinancingEffect of Debt Restructuring-3.xlsEffect of Debt RestructuringROI8.97%debtmonth Cash_1300 LIBOR-6.5% Debt-Equ.Debt-KRW LeaseEffect of Int. Income Debt-Res. Non-drawdownDebt-synDebt-KMBY Z /$RAZ 0pJAZ өiAZ bĈ$AZ ++Z AZ ++AZ 88*AZ EEر AZ RRAZ __@Z ++ Z  AZ ++ AZ 88 AZ EE AZ RR lAZ __ lAZ `AZ 88> ^AZ EExZAZ RRQ%xVAZ __G'RAZ \%AZ ++\%AZ "HAZ ++"@Z 88"@Z EE"@@Z RR"@Z __"Z (gAZ +W}$AZ ++FQ9@Z G@Z 88G|#w@Z EEGfh<d@Z RRG^@@Z 0AZ -IaAZ ,BZ 88w*tAZ EE> pAZ RR $kAZ ++,!uAZ __}y4fAm Documents and Settingst0My DocumentsKIECO Monthly Treasury ReportDocuments and SettingsSHKimMy Documents6.ܭ0,5My DocumentsCashflowMy Documents@ٳ TRefinancingEffect of Debt Restructuring-09122001.xlsEffect of Debt RestructuringROI8.85%Debt-KMBEffect of Int. Incomedebtmonth Cash_1300 Debt-Equ.Debt-KRW Lease Debt-Res. Non-drawdownDebt-synYYYZ ++G巆@YYYYYYY Documents and Settingst0My DocumentsKIECO Monthly Treasury ReportDocuments and SettingsSHKimMy Documents6.ܭ0,5My DocumentsCashflowMy Documents@ٳ TYear 2001 BudgetReview_Cash Flow (Simple Format)_09242001.xls assumption Cash FlowDeposit&BorrowingYYZ^ *@Z +j@Z ,j@Z ,@Z ,L@Z:1{2Z( 1Z^ 2)\YZ^ 3$@@p@oZ^ 4ffff ffffףp=ףp=ףp=ףp=ףp=Z^ 5zGzGzGzGzGzGzGZ^ 6HzZ:7. y-q=Bdg  ylØXIZ:8 hQ=yX mxzYz $(V2Pk'†WBbZ^ 9 +X +X +XfffffZ1 :Z ;jZ ;LZ^ @KwO05p= cvףp=?@Z[(vZHpYtZg BT6F?J@tV9P5Z@d1@Xݷ@\."@Fs@@_ %@0fW@@?@!  AZg K@wO0@5@p= c@v@ףp=@?@@Z[(v@Z@HpYt@x*@YN@ 00-@(̥dummy.xlsdummySheet2Sheet3ST#REF DisclaimerSheet1Actual_Source_DataSummary Actual_Kor Flash_report Budget_Kor Budget_SourceData02FX_Int Budget_US Actual_US Budget_KR Actual_KR Actual_Source Income_reportOperation_reportMonthly DetailsV@ 00-tMy Documents2002ưSept_Draft_EP9_24_EPȜͩ\ͅInfo_on_2002_budget.xlsROITariff OperationsOverhaulFinancePLSheet3YYYYYYY@ 00-@dummy.xlsdummyST#REF DisclaimerSheet1Sheet2Sheet3ĬCFO50l乐Ǭƀ8D_ļActual_Source_DataSummary Actual_Kor Flash_report Budget_Kor Budget_SourceData02 &@ĬĬ8My Documentsdummy.xlsSheet1Sheet2Sheet3#REFPׄ\YOEMAGUMA1Adj(Actual_Summary_July)STdummyCF_Current_Detail(July)ԅĬY 6@t2003tPP¬2001D200107ȹ0\ լ2.xls ConditionOriginReport Report (1̹) Report ()Report () (1̹)Report () (PT)YYYYYYY 4@ а7PP¬2001D200107ȹ0\ լ2.xls ConditionOriginReport Report (1̹) Report ()Report () (1̹)Report () (PT)YYYYYYY/@1|l2004D44  (\ͅ).xlsȩl|() ɬ4ļl() ltUx() pi1() pi2() apȬ¸() ļ`x()©|( ) ɬ,4ļ ©( ܭ ǐ ©( Dܭ ٳ(ļilļ©  tǩiti ɬļ X ɬ ļ l©iaĎi֮@ а77Ɣ().xlsl|() ɬ4ļl() ƭlլ¸() ltUx( ) SOļli( ) pi( ) apȬ¸()Y3:@172.30.8.246my documentsTempȡݹ-(2000-05-31).xlsȡݹMISPȡݹ$Ĭȵр Ȝ̸͐$Dii#1i#2i#3i()i(xƀ)ijļ¥ IDٳ ¥ (01D) ¥ (02D) 乜ͅi(ISP) 乜ͅi(Ō)01D(Ō) 乜a(ISP-01D)01D(x07) 乜a(ISP-02D)乜a(ISP-02D)tah02D(x07) 乜a(Ō-01D) 乜a(Ō-02D)乜a(Ō-02D)tah 0乜(ISP-12) 0乜(Ō-12) „(01D) (01D) 乜} (8) Ȅ(ISP-8)¥ (8) (Ō-8) Ĭք(ISP-12) Ĭք(Ō-12)(1)2002D 乜ͩ\ (2)2002D ܭ $D (3)ļ ȩ(4)2002D 0乜 20020乜 0(5)2002D 0 $D(6)2001D Œ ܭ t(7)2001D Œ t t(8)2001D 0Ȅ Ō 0 _Œ _ \$D2001D ܭ t- \$D2001D t t- \$D2002D t-% ݹ 乜½ ̸hfcȡݹ 乜Ĭ ½̸YYYYYY Y Y Y Y YYYYYYYYYYYYYYYYYYY Y!Y"Y#Y$Y%Y&Y'Y(Y)Y*Y+Y,Y-Y.Y/Y0Y1Y2N3Tempȡݹ-(2000-05-31).xlsȡݹMISPȡݹ$Ĭȵр Ȝ̸͐$Dii#1i#2i#3i()i(xƀ)ijļ¥ IDٳ ¥ (01D) ¥ (02D) 乜ͅi(ISP) 乜ͅi(Ō)01D(Ō) 乜a(ISP-01D)01D(x07) 乜a(ISP-02D)乜a(ISP-02D)tah02D(x07) 乜a(Ō-01D) 乜a(Ō-02D)乜a(Ō-02D)tah 0乜(ISP-12) 0乜(Ō-12) „(01D) (01D) 乜} (8) Ȅ(ISP-8)¥ (8) (Ō-8) Ĭք(ISP-12) Ĭք(Ō-12)(1)2002D 乜ͩ\ (2)2002D ܭ $D (3)ļ ȩ(4)2002D 0乜 20020乜 0(5)2002D 0 $D(6)2001D Œ ܭ t(7)2001D Œ t t(8)2001D 0Ȅ Ō 0 _Œ _ \$D2001D ܭ t- \$D2001D t t- \$D2002D t-% ݹ 乜½ ̸hfcȡݹ 乜Ĭ ½̸YYYYYY Y Y Y Y YYYYYYYYYYYYYYYYYYY Y!Y"Y#Y$Y%Y&Y'Y(Y)Y*Y+Y,Y-Y.Y/Y0Y1Y27@1|06DlЬ2006D\l}(3_1)tu(05,06D).xlsDļļļļ(05D)ļ(06D)YZpWedAfOALAryAg Ap^ɵA+vAjA(=AZp`PAfOALAryAg Ap^ɵA+vAjA(=AZp `PAfOALAryAg Ap^ɵA+vAjA(=AZp!{B+beAyA-A&Axv_A@õ0A-5A$AZp"$9a;z; 㺦i\GğZp#F.yP{@cPíy)V Ӂ2[^~KZp$,PAAA8A+AufhA0A}eA?FAZp%Zp&Zp'Zp(Zp)Zp*Zp+Zp,psAZp-QAAQAA-hAA@A0AĿAZp.QAAQAA-hAA@A0AĿAZp/A0A]ADASAGA2AZp9`eA;:A:Ab5A{AAL*Ar;AЧ/AlAZp:@FaAA5AT'5AA2A!>;A&A6Ad-*AzAZp;HALWAdAAA#AA AA@Zp<Zp=Zp>bUA4AxgAj6A7A^ A"A"A- AZp? >AAA0 AAAAKAb@Zp@ܗ/A`4AxApAA0@UA@@ZpAZpBA@@@$@@@@Pn@@Q@ZpCZpDZpEZpF@@k@9@@ZpG1A@@ @pE@@&@@ @@ZpHZpIZpJZpKZpLK A+Ap@@zAp@@@p@ZpMZpNZpO A AZpP AP QAZVAlGAAAPAnA "A(5ADAWAP&@ZpZp DAh>APAnA "A(5ADAWAP&@ZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZp Zp Zp Zp Zp ZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZpZp Zp!Zp"Zp#Zp$Zp%Zp&Zp'Zp(Zp)Zp*Zp+Zp,Zp-Zp.Zp/Zp0Zp?Zp@ZpAZpBZpCZpDA)7A rA@wA$ȞA`4AHyAA jAZpEZpF ;My Job & R&D2.05X tt2.05X tt_\@ _1-3_by $8.xls 1-1.X1-2.5,Ĭ  4 \2-1. mթ\2-2.   ),(2-1.Ȑǰ(@lj CMS tǩ)lp2-2. \  }ōL2-3.0^\    \@X DP2-4.\ }ōL ((1)2-5.\X  ((2)2-6.}ōLX  ((2)\3-1.uĬ,Pׄ\,\ DP\3-2.} uĬ  Pׄ\ \3-3.଴Ĭ\3-4.||ǐ\\3-5.||ǐĬ\\3-6.\ X 0\\3-7-1.0Ĭ\(1)\3-7-2.0Ĭ\(2)\3-7-3.0Ĭ\(3)\3-8-1.p 0Ĭ\(2)\3-8-2.p 0Ĭ\(3)\3-9.0Ĭ\(1)\3-10.0Ĭ\(2) \3-11.p 0Ĭ\\3-12.p 0Ĭ\(2)\3-13.$,Ґ ɜ   Ĭ\3-14.0Ĭ\(1)\3-15.0Ĭ\(2)\3-16.¬ Project-V CASH FLOW\3-17.¬  0Ĭ\(1)\3-18.¬  0Ĭ\(2)Sheet1Y Z  AAZ  AZ JAZ AZ  սAZ CAZ `VAZ !OAZ "AZ +eAZ ,8AZ 3 BZ 4 _BZ 5eAZ 9cAB`        *___mds_first_cell___ & H12_5;. & H13_Ĭ;0 & H14_l;1 ( H20_ƀ;3  # H21_Genco;4 & H22_;= & H23_xǬ;<6 , H3300_xǬ;)6$ HM_; ibv;* Impres_titres_MI;Min7<$CC! inc_act; ) % inc_act_cum;* # inc_act01;% ' inc_act01_cum;%% inc_bud_cum;* # inc_bud01;% ' inc_bud01_cum;%& inc_bud01Feb;% * inc_bud01Feb_cum;%& inc_US_act01;%z * inc_US_act01_cum;%z& inc_US_bud01;%z * inc_US_bud01_cum;%zinv<CC inv3;! inv4;!KIECO<CC ListDataArea0*%ListDataColHeadArea0* MIX_P;O MIX_R;N mn;, month;% " month_01; NAME: o2;om:$oo<CCop<CC" oper_act=  & oper_act_cum;  & oper_bud_cum;  # opr_act01; ' opr_act01_cum;# opr_bud01; ' opr_bud01_cum;& opr_bud01Feb; * opr_bud01Feb_cum;& opr_US_act01; * opr_US_act01_cum;& opr_US_bud01; * opr_US_bud01_cum;( P10_;6 & P11_;5, & P12_;7  & P13_D;8  ( P20_0;9  & P21_0;@' & P22_;: & P23_P!;;  * P6120_;*+ , P6120_; B* P6320_D;(  , P6330_0Ĭ;" ( PH14_Ǭ;2 $ PM_;/  print;U  Print_;S  ;   ; ' PRINT_AREA_MI;$ Print_Titl=T% Print_Title=T  ;  ;^  ;] b\1H. sOP7 J.#.! v0e0e     @ A5% ))     ?1 d0u0@Ty2 NP'p<'pA)BCD|E||S"@   .R: Base 3M Libor was 5.02% for first half of 2001, 3.50% from July 2001 to maturity 7USD Equipment Loans 7 Cash Dividend 72: 50% of the after-tax profit of the previous year 7Corporate Income Taxes 7Energy Fund (KDB) 7New Financing - Borrowings 7,: 5% p.a. of the average balance of deposits 7Long-term Cash Flows 72(1) Annual Average 3yr CBY (credit rating of A+) : 7,(2) Annual Average USD / KRW exchange rate : 7(KRW in Millions) 7TOTAL 7Beginning Balance 7ɐ< 7@ǐ< 7 ɐ<(\դ) 7 \<(Ʃ) 7 @lj(|/0Ĭ) 7New Financing (2) 7Other Financing Costs 7Prepayment Charges 7Net Interest Expenses 7 Other Income 7GT #11 7 Borrowings  7 D&A Costs 7Net Income before Income Tax 72001 7 pe@lj 1 7 pe@lj 2 7peא< 7Ƭ 7 X՘\(\դ) 7@Ǭ 7\[8 7\[@lj 7\[@lj() 7xX@lj  7 \Dń(\8)     7T6 7 X՘\(\m)   7T7 7 \Dń(\) 7 \Dń(|) 7 \Dń() 7 \Dń(\T) 7| 7T3 7 X՘\(\m) 7 \Dń(\) 7 YD ٳT(ٳT֬) 7T9 7 ɐ<(ٳŅ) 7T5 7 ɐ<(\) 7\< 7Ending Balance - Cash 7"New Financing (1) - Kookmin 8 Year 7New Financing (2) - Bond 3 Year 7 Repayment 7Kookmin Private Bond 7Income Taxes Payable 7Ending Balance 7C: Interest rate will be 7.75% (=6.50%+1.25%) from 10/2001 to 9/2002 7E: Interest rate will be 8.75% (=7.50%+1.25%) from 10/2002 to maturity 7G: New interest rate will be 9.0% (=7.5%+1.5%) from 7/6/2003 to maturity 7Kookmin Bank Private Bond 7G: New interest rate will be 7.75% (=6.50%+1.25%) from 10/2001 to 9/2002 7I: New interest rate will be 8.75% (=7.50%+1.25%) from 10/2002 to maturity 7ECash Payment to KOGAS on the 2nd of the following year (W 13,000 MM) 7KIECO 7Treasury Dept. 74Net Deposits / Borrowings Summary at the End of Year 7 Dec. 2000 7Deposits 7Bank 7?KIECO - Simplied Pro Forma Long-Term Cash Flows for 2001 - 2011 7 ASSUMPTIONS 7% 7New Financing (4)New Financing (5)Others2008200920102011New Financing (3)Operating Expenses 7 Fuel (KOGAS) 7 O&M Expenses 7 SG&A Expenses 7CAPEX 7 Phase IV-2 7Others 7Net Operating Cash Flows 7Interest Expenses 7KRW Equipment Loan 7Restructured Loan 7 USD Lease Debt (covered by Swap) 7USD Lease Debt (uncovered) 7USD Equipment Loan 7New Financing (1) 7Operating Revenues 7Capacity Charge 7 Energy Charge 7 Sub-Total 7|@lj ŀ 7 @lj()1 7 @lj()2 7 m@lj()1 7m@lj 7@lj 7@lj 7\@lj 7xX@lj 7|@lj 7pe@lj 7@lj 7X՘@lj 7\@lj 7w: 25.4% for 2001 and 30.8% of net earning before tax for 2002 - 2011; 50% of income taxes are paid in the current year 7Debts 7Lease 7Bond 7Total 7Net Deposits (Borrowings) 7#Decrease in Net Deposit / Borrowing 7 Net Equity 77 and the remaining 50% are paid in the following year. 7Interest Income 7`3-year CBY (Corporate Bond Yield) for Credit Rating of A+ (annual average for 2002 through 2011) 7%KRW/USD Exchange Rate for 2001 - 2011 7 Repayment : 7- 7USD Lease Debt 7T10 7(Ҭ 7 \Dń() 7KMB Securitization 7T4 7 @lj(xƐ) 7 @lj |x 7Net Income after tax 7Debt to Equity Ratio 7Foreign Exchange Rate : 7! 7(US$ in Thousands) 7Restructured Loans 7q: Currently effective interest rate as of 9/24/2001 will be unchanged until 10/2001 (prepayment plan in 10/2001) 76: Fixed interest rate per the Currency Swap Agreements 7USD Lease Debt (unhedged) 73: Interest rate will be 6.5% from 10/2001 to 9/2002 7B: Interest rate will be 7.1% (=7.5%-0.4%) from 10/2002 to maturity 7S3-year CBY (Corporate Bond Yield) for Credit Rating of A+ (annual average in 2001)'New Financing (Kookmin - Private bond)New Financing (Bond)Net Cash BalanceEquivalent USD Borrowings /USD Lease Debt (hedged by Swap) 7200220032004200520062007O: Fixed interest rate per the Currency Swap Agreements (75% of total USD Debts) 7Interest Rate : 7KRW Lease Debt 7J: Currently effective interest rate as of 9/24/2001 will remain unchanged 7 Energy Fund 7Syndicated Loan 7ɜ 7… 70͔a 7a 7(: ) 7 7*ȹX((USD/KRW) 7 1. |Ĭ\ () 7 (: , USD) 7Tl 70йa 7( ”a) 7(ȹa) 7(1) T 7Ĭ() 7 (2) xT(USD) 7Ĭ(U$) 7 * TXְ 0йa 72. 0йa(+T,xT l)  7(1)  7 7 7D 7 <  7 (2) TĬ 7@lj/X 7ĬȈ8 7Ĭ () 7(3) xT(USD)Ĭ 7Ĭ (U$) 7* TXְ 0йa (1)+(2)+(3) 73. ȕ1/l1  i 7 4. (̅ i 7l 7(̅ǘ/ 7(̅ 7X 7T (̅ 7 xT(USD) (̅ 7* TXְ (̅ a 7*X((USD/KRW) 7 1. |Ĭ\ (Ĭ) 7 ||ǐ Ĭ\ 7 ||ǐ \ 7( D |, |) 71. (Ĭ)\ Ĭ 7ȩ 70 7 7 1. ||ǐ \ 7| X 7| ȹ  7CFO 7 ||  Ĭ,  7 (Daily Cash Flow Report) 7 2. ||ǐ Ĭ\ 7|       !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnpqrstuvwxyz{|}~Ĭ ½   7 (Daily Cash Flow Plan) 7 3. 0Ĭ\(|ǐļ) 7 h 3 (\ } 60| <" \ͥ 92|) 7| Dh 7&0(} 3 tǴ)  t ŀ Ux,   E ½ 7  (Short-term Daily Cash Flow) 7<1|t 1/15tt, 0@ 1/15-3/31> 7 4. 0Ĭ\(ļ) 7\0 uDй (12 <" 24) 7"0(} 1D)  t ŀ Ux,   E ½ 7  (Mid-term Monthly Cash Flow) 7 5. 0Ĭ\(ijļ) 7tij0 3D<" 10D 7  (Long-term Yearly Cash Flow) 72. (Ĭ)\ Excel File l1 7(1) ||ǐ /Ĭ\: | 1 7(2) 0Ĭ\: | 1 7(3) 0/0Ĭ\: | 1 7||ǐ \  Ĭ\ 1) 7(1) XǬm 7B- sheetX cell  Tt D cell@  h 䴴 <\ X\ %Xp X JŔ. 7%-Tt D J@ cell@ %D Xp Hx<\ T. 7 (2) 1 )/( 7 - \X 0͔a 0 7$-! X X( 0 (\Ԕ ȹX(, Ĭ\Ԕ X() 7!- (… ɜ/ /(̅  X) P % 7(3) Ĭ\X Ux/p m 7K-1.|Ĭ\(Ĭ)X 0йa at ȹt X\ $t, 췤 ij] …ǝ/ɜ/(̅ X pX|  \. 7R-2.0йa ()X 0йat ȹtx Ĭ t, 췤 ax Ĭ tǴ(ǜ)X Ĭ 췤 at ij] \. 7(2XX1D 1 16|, Ɣ|) 7 Ȉ_Aŀ8 7 D(D/|D) 7 ABC@lj/ 7000-111-222-333 7 BCD@lj/MMDA 7123-456-789-000 7 CDE@lj/MMF 7900-800-700-600 7 DEF@lj/ 7100-200-300-400 7 ABC@lj/xT 7789-000-100-200 7 CDE@lj/xT 7300-400-500-600 7 ABC@lj/0 7222-333-444-555 71D: ̹0 2XX1.06.23 / (Ɍ $) 7 BCD@lj/0 7500-600-700-800 71D: ̹0 2XX1.11.15 / 301̹  7 ABC@lj_$ 7 ֬D (1) 7 BCD@lj_| 7 CDE@lj_USD| 7(2XX1D 1 17|, T֔|) 7 ƀǬl 0 (BCD@lj)…ƐǬ  7!<1t 2XX1D3tt, 2XX1.03-2XX2.12> 7| $ ( | Dh) 7   5| tǴ 7D  1й tǴ ( DՔ) 7(CEO) 7 (CEO) tǬ 7!0(1D t)  !  ܭ ,Ґ1  7 7 \ͅ ଷmn 7D-||ǐ \@ Ĭ\X a ǔ <\ \. (@ljĬ ǜ  a@ L pX Ux)  7 `$|Ĭ\() 7a$0йa(+T,xT l) () 7b$ȕ1/l1  i () 7 c$(̅ i () 72 N:,^ȣO   {Uq̫S 0QM¸I#ͽ0|- 8 * lKccB PK![Content_Types].xmlj0Eжr(΢Iw},-j4 wP-t#bΙ{UTU^hd}㨫)*1P' ^W0)T9<l#$yi};~@(Hu* Dנz/0ǰ $ X3aZ,D0j~3߶b~i>3\`?/[G\!-Rk.sԻ..a濭?PK!֧6 _rels/.relsj0 }Q%v/C/}(h"O = C?hv=Ʌ%[xp{۵_Pѣ<1H0ORBdJE4b$q_6LR7`0̞O,En7Lib/SeеPK!kytheme/theme/themeManager.xml M @}w7c(EbˮCAǠҟ7՛K Y, e.|,H,lxɴIsQ}#Ր ֵ+!,^$j=GW)E+& 8PK!x:C7TޥYyZp12h4'cp:kx` ܐd(h:k9{'AO>xtGw{tޣ_[Zī8݉?OB~㥋wz DlE?}o|q~Y ҔHt=lF1H<یa7'@t_%:\ʻ- yLxkODגpκ\*hx8zb0>Ùg$Y:^Be2)(Bj{RO;4\BoPŴV%C:i6*M.:Ԟnvn.guRoC Y⇄yj' u$8e¯c-r*Bח ,Q?"R͹)@^0Zi#u4c]6?%84K\\];܏vBsߦ3-{K92ږϒ1\$NpJS]H\=wO]>_x.E ywQ,6,^<ؾt&yLWSFK'K('r!6u piNv˫zVgVzMKc*Έ֝}-R)("Da0vU'N'LF/pm>ɹ:8fytCd 7q\9jn{vQLȟ(D V"mrF:^;*ᐅ-p @P1gi]ڣ1J!=X]$+r+s9$lsJM6)Ҁ?Q7޼R^ucihJWKv^^WafʨfN)(KxRk3֜˫`p?*BF:{[5hb6/iG8ALUm:i;݊ e땝Ϩ9yx.4ڎ-T5XdиØk-≏UA+61Dnx,Rؤiࠆ+`-rJ8 f:>b|7'OqV>/~v: i]~vrw]ty?*|xSI$G,2g @DPYTd S6C*8bZ46N#5k+E-Z[<.D4Em.*ΰ }iģ)Ԫ3f A(Ш9bfnps̋aT>Lr , }Yvg]zkpİo*PK! ѐ'theme/theme/_rels/themeManager.xml.relsM 0wooӺ&݈Э5 6?$Q ,.aic21h:qm@RN;d`o7gK(M&$R(.1r'JЊT8V"AȻHu}|$b{P8g/]QAsم(#L[PK-![Content_Types].xmlPK-!֧6 +_rels/.relsPK-!kytheme/theme/themeManager.xmlPK-!x:@K       7ggD  D')  dMbP?_*+%J &R&D &T&jZ?'jZ?(~?)~?MJSamsung Universal Print Driverlׁ 4dXA4SECD x-ArialUntitled0:0:0:0:0dX222222222A4dddddd   4 4 4 4 $cx" _X BP(? BP(?&\(U} } qk} } h JJ@JJJJ @ J J J JJ@JJ@      )        (4T  PH D0(  D>@Z 7ggD   pBKRd]%hn  dMbP?_*+%J &R&D &T &C&P/&N&[Vj?'i4F?(~?)jZ?MJSamsung M2070 Series (USB003)lׁ 4dXA4SECD x-ArialUntitled0:0:0:0:0dX222222222A4dddddd   4 4 4 4 !P" AXp= ף? BP(?&\(U} } } } } } } } 8} } p @J@Yh JJJ J J J J JJJJJJJJJJJJJJJJJJJ                        # %0# %'&DDD Dl2*Z^$$ J!J"J#J$Y %@ &Y 'J(Y)Y *Y+Y ,Y-J.J/J0J1J2J3J4J5J6J7J8Y"9Y:J;J<J=J>J?J !"# $ $#$$ %#0$#$$ %#'$D$D$D$ &&'&BDD$D ' () ) ** * * * * *+'+$D+D+D+ + ,, - - - - - - -..8..7 LLL.//../00/.0110.1221.2332.3443.4554.5665.6776.7 88#87 %.7#88 %.7#88 %.7#8+ %.78 99 : : : : : : :;'; @D;D;D;;<'< ;D<D<D<<='= <D=D=D==>'> =D>D>D>>?'? >D?D?D??DY lC^M$b\=========$bIIII@Y A@ BY DYEY FJGJHJIJJJKJLJMJNJOJPJQY"SYTY UY VJWJXJYJZJ[J\J]J^J_J @@#@? %;?#@@ %;?#@@ %;?#@8 %;?@ BB-BD+D8D@D DE E F F F F F F FG'GQDGDGDGGH'HGDHDHDHHIIHIIOLLLIJJIIJKKJIKLLKILMMLIMNNMINOONIOP'PODPDPDPP QQ#QP %GP#QQ %GP#QQ %GP#Q@ %GPQ S T U U U U U U U VV'V eDVDVDVVW'WVDWDWDWWX'XWDXDXDXXYYXYYb LLLYZZYYZ[[ZY[\\[Y\]]\Y]^^]Y^__^Y_@y DIbII\======IbUII\=====`JaJbJcJdJeY fJgJhJiJjJkJlJmY n@ oY ``_Y`aa`YabbaYbc'cbDcDcDccd'dcDdDdDdd ee#ed %VdN#ee %VdN#ee %VdN#eo %Vde ff'f mDfDfDffgg fgglLLLghh gghii hgijj igjkk jgkll kgl mm#ml %flN#mm %flN#mm %flN#me %flm oo'oQDeDmD$*,===IIU\=====$& B mm XP0 40(  4>@K"7ggD   pWؗy:  dMbP?_*+%J &R&D &T &C&P/&N& BP(?' BP(?(~?)[Vj?MJSamsung Universal Print Driverlׁ 4dXA4SECD x-ArialUntitled0:0:0:0:0dX222222222A4dddddd   4 4 4 4 $#;" AXQ? BP(?&\(U} } } } } } } } } } p @J@Yh JJJ J J J J JJJJJJJJJJJJJJJJJJJ                        # %0# %'&DDD Dl2*Z^$$ J!J"J#J$Y %@ &Y 'J(Y)Y *Y+Y ,Y-J.J/J0J1J2J3J4J5J6J7J8Y"9Y:J;J<J=J>J?J !"# $ $#$$ %#0$#$$ %#'$D$D$D$ &&'&DD$D ' () ) ** * * * * *+'+BD+D+D+ + ,, - - - - - - -..+..7 LLL.//8./00/.0110.1221.2332.3443.4554.5665.6776.7 88#87 %.7#88 %.7#88 %.7#8. %.78 99 : : : : : : :;'; @D;D;D;;<'< ;D<D<D<<='= <D=D=D==>'> =D>D>D>>?'? >D?D?D??DY lC^M$b\=========$bIIII@Y A@ BY DYEY FJGJHJIJJJKJLJMJNJOJPJQY"SYTY UY VJWJXJYJZJ[J\J]J^J_J @@#@? %;?#@@ %;?#@@ %;?#@8 %;?@ BB-B$D+D8D@D DE E F F F F F F FG'G@DGDGDGGH'HQDHDHDHHIIHIIOLLLIJJIIJKKJIKLLKILMMLIMNNMINOONIOP'PODPDPDPP QQ#QP %GP#QQ %GP#QQ %GP#QG %GPQ S T U U U U U U U VV'V eDVDVDVVW'WVDWDWDWWX'XWDXDXDXXYYXYYb LLLYZZYYZ[[ZY[\\[Y\]]\Y]^^]Y^__^Y_@y DIbII\======IbUII\=====`JaJbJcJdJeY fJgJhJiJjJkJlJmY n@ oY ``_Y`aa`YabbaYbc'cbDcDcDccd'dcDdDdDdd ee#ed %VdN#ee %VdN#ee %VdN#eo %Vde ff'f mDfDfDffgg fgglLLLghh gghii hgijj igjkk jgkll kgl mm#ml %flN#mm %flN#mm %flN#me %flm oo'oQDeDmD$*,===IIU\=====m& mm XP@80(  8>@K==="7ggD  %OU{  dMbP?_*+%,KH&LKIECO-Long term Cash Flow&CCash dividend of 50% of net profit&R&D &T&jZ?'jZ?(M&d2?)M&d2?M Canon iR C2880/C3380 UFR II, ߁ 4dXA4Canon  _`*Canon iR C2880/C3380 UFR IIKXddd      d d d d d dd@@d  d  d dd d"eddd     d"    @  !"#$%&'()*+,-d.d/d0d     ddd !"#$%&'()d!ddd d!    d xH8 4 22h 1 4 22h 1Xd2 t\CNZSRGBA.ICC\CNZSRGBA.ICC\CNZSRGBA.ICC 00Htal0 $X " TXX `? `?&`U} U} UU} U} U} U} U} 8 U} U%   w @ , , @ , @ , @ , @ ,@,,,,,,,,,,,,,@, M N V O UW W;On?V UW~  W@V XX O U X~ XP@ V O U V V Y Z UV O UVV Y [ UV Y [ UV Y [ UBV Y [C UD VY[ UEV Y [ UV Y Z UV Y [ UV Y [ UV U [ U@V UAV U [ UV UV O U U>n00 804  4  4444444444  @!,",#@$, V !O !U !Uy"V "Y#V $O $U $UP * P0(  0 0 T))??Rectangle 1"PK!Zf[Content_Types].xmlMO &2WR=cJ`F0iK`#̼vLw 9uSq:w`G ^i ½KI)c/ $oVjTMRc|}042ҥCƔM̏P~*ka/8^DkHbL8e i"K\XN\6rco4y@_;oPK!1_a _rels/.relsj0 ѽqCNo^K [ILcX&m߾0XFo;>0xM e`|X}đ I`߽N4aG2$RKIZ)4(M9`ctB{m:f@`3n|O,ܗr޾jxR0T ,0@}WBLǬ5vPK!uydrs/shapexml.xmlUKs0wA;IICi@3=/5ȒGRx$ChOm9xwۇݡdǍZ{RUP>|)[z7ar`&UTP6CCN+,IlQnRf0{eKabÁيsO4`q)Ch*Th9M' ?pb~ڏ^<.[Op !5FN E92PU0-]5vf Frҥ3~mڶWN ҳ {UuHNjxjy풴EdR11qtYCNqx9A9Au$t8 ()Сw{@:R𞍱+W!(R:_>ҏBks9Ju- v%̬yrA1L O[j!R9 EҁQJHyYb<`)*'LthاZ"+rkp/U dsLw_>t̼{?ʹg͎8q9[rG%NXbANmInt:ϫvM[Smrh [ 8[iPK! drs/downrev.xml|O0&3bcL#B<0=x,GXۥ-0} :ua;6ZpC֥R1,(7{]KFE6e*EMX%=-yn垊Aȕ5ud/ftIp_;!no {a8+tZ(4u$:= kf/Xfs.GQ8gמIW]:Wߦ?PK-!Zf[Content_Types].xmlPK-!1_a /_rels/.relsPK-!uy*drs/shapexml.xmlPK-! drs/downrev.xmlPK]`O>@OO  7 Sheet5ggD  8? 1_JEt}g   dMbP?_*+%KH&LKIECO-Long term Cash Flow&CCash dividend of 50% of net profit&R&D &T&vn?'vn?(\.?) `?M Canon iR C2880/C3380 UFR II, ߁ 4dXA4Canon  _`*Canon iR C2880/C3380 UFR IIKXddd      d d d d d dd@@d  d  d dd d"eddd     d"    @  !"#$%&'()*+,-d.d/d0d     ddd !"#$%&'()d!ddd d!    d xH8 4 22h 1 4 22h 1Xd2 t\CNZSRGBA.ICC\CNZSRGBA.ICC\CNZSRGBA.ICC 00Htal0 $X " 3XX `?xh?#" A AC#A }Ah<A(A@AA@A0AAxA@A z?A" -= @iA#paA 9@B0A1@P@PJ@ @n@@P@<@@ 54A  ; j  A    LL ̕A   A   (A   4A   A   زA   |A    rA   @[A   FA    +JA  =X BY CH ]9^0^1^P^PJ^ ^n^^P^<^  ^ ^4  = Z  _@_ # _  # _@d  `G# _  Y0## _f J$ _> ף  g _Eiow D g _nļG D g _n D g _61%ۃ  D g _ _JH*  = D[ E# `S  4$ `ݺ`۾`p`` ` 6B `kI k `4- `B_{ș `ئ"7 ` _Ng(  = FR Gaaaaaaaaaaaa a; jb -bEbb@bH:br  bA`L~  bq0%  bgtt  b>   b"zvbbQ< =\ >]M~ cC^^^^^^^^^^^#^C %= F^GHdaLa@a@a@a@a@a@a@a@a@ a#a % ,; je  -bLb@b@b@b@  b@  b@  b@  b@  b@b#bД % ;_ 'O/@D DDOA LLLOuAOpAOpAOp@  OBA  O@  O2f@  Ot @  O/ R@NB6A HI~ J@(9@DDB~ 9@9P8fbۥ@&& ,,/BDB9`&)@ 9l`mv@ 9o@  9*r@F  9$o@F  9-@&  9H|@&  9*kғ;@F #x3B[@G % K` >?"^pO#_h Zd[CN:#_h[ͺ,r Cl _______GXTP= d)_D0!Di_SDDDDDDDDDDDDDi_SDDDDDDDDDDDDDi_fffff4SDDDDDDDDDDDDDi_̔sSDDDDDDDDDDDDDi_SDDDDDDDDDDDDD _______+݅_= FeG'ae4A}ZG&awUbZG+'aV".}ZG8'aTjZGE'az\DDZGRa  LL a  a  a  a  aaa>ɥ"= f0fFD+@ K^@5D+@  D+!@ (^D+!@(^D+!@&^?!@&^@ փ!@& ^@< \!@& ^̒ 5!@& ^t!@  ^^^^X= 0_dD,@ K^5D,@  D,ffffff@ 'aD,ffffff@ca  MD,ffffff@  D,@  N@ (a,D,@(aD,@K a" 5D,@  D, @ 0 a^D, @   aaaaa?= W ]]]]]]]]]]]]] D>*lpo[{B5zYAC Y`!Y`"Y#Y@$Y@%Y&Y'Y(Y@)Y@*Y+Y@,Y@-Y`.Y`/Y`0Y1Y@2Y@3Y@4Y@5Y@6Y@7Y@8Y@9Y@:Y@;Y@<Y`=Y`>Y`?Y = P ____________ _!!= !FQ !Gaaaaaaaaaaaa!a#"; "j""gL\Fi&""" -"blN~&""bgȥP""baҚ"""bc;""b }"" b> ף"" bp8"" b3333Sz" "" bܘ" "" b" ""b"bE ~8 #= #>#MH#c^N^N^N^N^N^N^N^N^N^ #^##^fffffk$ %##$= $F$G$d$ $aaaaaaaaaaa#$a% %$$%; % j% %eْ%%%% -%bN%%%bN%%%bN%%%bN%%%bN% %% bN% %% bN% %% bN% %% bN% %% b%%%b#%bʬ( %%% &H &&j\¬"&&& LLL&jlN^m&&jPo &&j6ϯBB&&jrCL4B&&j4B&& j.ȑ'`B && jްA && j9hQB && j @@F && j*kғ;@&&g#&bj27M&B %&& '; 'L'L~ 'Op@' (= (>(M~ (Pn@(#(n@) %(()= )F)G~ )Q@)#)@* %)) ,*; *j**O@**** LL************** ** * ** * ** * ** * ** ****@+**? - += +>:+M~ +Pj@++j@,*,= ,;,~ ,Qj@ ,,@P N ,~ , L@, ,OA-*-= -W -R-.*.= .P .S./*/= /FQ /GQ/0*0; 0j00Oj@0000 -0000000@0000000 00 L@0 00 0 00 0 00 0 00 0000jA1* 1=< 1>1M#1^{21 Z$1^^^^^1 ^I DI 1 ^I DI 1 ^I DI 1 ^I DI 1 ^JDI 1^1^{22*2= 2a2+2_)\Y3ZZ(2_Y222 L'2_Y22_Y22_Y22_Y 22 _Y 22 _Y 22 _Y 22 _Y 22 _Y22_2_)\Y? *3= 33#3_3 Z33_6Z+Z +Z+3_3333 L)3_$]33_]33_@] 33 _@]33 _p\ 33 _@o\ 33 _\ 33 _]33_3_W\*4= 444_`444 L,4_`44_ffff`44_ `44_ffff`44_ףp=` 44 _ףp=` 44 _ףp=` 44 _ףp=` 44 _ףp=` 44 _`44_4_.~Q 3*5= 5=55_b555 L-5_b55_zGb55_zGb55_zGb55_zGb 55 _zGb 55 _zGb 55 _zGb 55 _b 55 _b55_5_?*6= 6b6"6_Hz6 Z6_dDd6_d Dd*6______ 6 _d Dd 6 _eDd 6_6_Hz7*7= 7c7#7_. 7 Cg w#7_y-q7 B>h 3#7_=Bd7 Y8>҇#7_g 7 kk+#7_ yl7 ?5^Zr#7_ØXI7 .33b7 ______7_6j=B8*8= 8d8)8_ hQ8sh*'Di8_=yX tSDtD{D|D}D~DDDDDDDDi8_mxzYtSDtD{D|D}D~DDDDDDDDi8_z $(V2tSDtD{D|D}D~DDDDDDDDi8_Pk{SDtD{D|D}D~DDDDDDDDi8_'†WBb9SDtD{D|D}D~DDDDDDDD8 ______8_Ԛed*9= 9Fe9G'9a +XDD'9a +X9ZF+9a +X999 LTL9afffff99a99a 99 a 99 a 99 a 99 a 99 a99a9aV-=>:*:= :f:____$:_____ : ___:_j;*;= ;;___~ ;_j ;__; __L ; ____;_O<*<= <W <____________<_=*== =P =____________=_>*>= >FQ >Gaaaaaaaaaaaa>aA*?; ?j?#?gg9  %1>#?gv| ? %1>#?g(8I %1>?gSpZ????  -?gǃ???gݓ???? gRS(?? gREq?? gp= G? ?? gQU? ?? g? ??g?gl7E-*D#l[[V{ws[[[>A[[[@YAYBC:D:Eh@Fh@Gh@Hh`Ih`Jh`Kh`Lh`Mh`Nh`Oh`Ph`Qh`Rh`Sh`Th`Uh`Vh`Wh`Xh`Yh`Zh`[h`\h`]h`^h`_h` @H@I@J?g"@gK D2@gwO0@@@ L2@g5@@gp= c@@gv@@ gףp= @@ g?@B @@ gZ[(vA @@ gZ@ @@ gHpYt@@@g#@gF0+ B %@@ AH>AIANʡE?#AhA ,#AhCA S4#AhA 4#AhA !#AhTA #AhA |#A hE {"+A hsG DF DA!+A h)! DF DA!+A hn P~ DF DA)#+A h0kG DF DAk!Ag#AgIq3  %AA BH? BIIKBT6F?J@ 5DAD@D?D0D*D'D&DDBtV9P5Z@B?BB 5LLLLLLLLLBd1@ BBXݷ@ BB\."@ BBFs@ BB @_ %@ BB 0fW@  BB @F BB ?@ABB !  A  B B E EHEii ipi0i iPi`$i`$i`$i`$i`$ Ei#Eim%G %EE F F*F@ @@@@@?F &S@& )D D D D" D% D' DE ?F @& )D D D D" D% D' DE ?F  g+A@ )D D D D" D% D' DE ?F xPŦ@ )D D D D" D% D' DE ?F  U7.@& )D D D D" D% D' DE F#F|A,!A& %FF GHGGNʡE?~ G@&G3@GDF>@G@GGGG L>@GQ8@GGG$@GGGp= {@HGG :@ GG TUSR@ GG ,g@A GG `Q@ GG (UB@GGGiJAFGG@ - H< Hl H  H  H  H  H  H  H  H S H T H U H VHqHI GI  I I I /@JIII -EI '1@JII  @JII z@JII V@JII v\@KII 1 II 1 II 1 II 1 II 1 II IS㥗@? G#IS㥗@K %JXJ JJ=J%C@I'-^b@rhb@|?5^Vc@vc@=J-)@I'B`"[d@-d@lme@?5^Ie@=JT㥛s@I'vf@T㥛$g@A`оg@/\h@=Jrh@I'^I h@L7A`i@jtPj@Zd;j@3JlQ@Ixk@Kkl@ r(m@*J JJq= c@IGK KK=K~jM@K'On*@">.@x.@Mb/@=KV-P@K'Q%0@0@w/0@\(<1@=KC4R@K'= ףp1@T㥛2@/$f2@2@=KES@K'Mb83@1Z3@333334@1Z4@=KClU@K'Mb4@Gzn5@x5@(\b6@KT㥛6@I T㥛6@K KClCx@LGL LL=LS㥛Ň@L'"~e@ng@xmh@ʡEi@=LHz@L'!rhi@v;j@#~jj@ʡk@=LZd;2@L'A`*l@Mbl@xm@B`"?n@LLףp=@MGM M M=Mʡ a@M'NbX9D@@Hz@@(\OA@%CA@=MʡEOc@M'SkB@nC@'1C@jt8D@=MMe@M'y&1D@S㥛E@(\2F@tF@3M$Gb@MvG@Gz^H@x&!I@MM, @NGN N!NNuV?N uV?=Np= ףp@N'/$?/$?Q?Zd;O?=NzG@N'Q?%C?333333?B`"?=N/ݤ@N'(\?$C??n?=NS㥛@N'K7?tV?^I +?x&1?3NSc@Nx?m?7A`?N Njt=@OGO O"OOx&Q9@O x&Q9@=On`[@O'= ףp:@Mb:@Dl;@ ףp=<@=OCl^@O'l=@n>@X9v?@|?5^:@@=OMba@O'Zd;O@@GzDA@A@9v_B@=O"~c@O'jtB@VC@^I +D@D@3O$`@O(\uE@Pn#F@/$F@O O/$@PGP P#PPrhB@P rhB@=P"~jd@P'/$C@1Z4D@ClD@9vE@=P$?g@P'Zd;O-F@MbF@ +G@d;OWH@=P ףph@PQP@MP@K7A Q@P P!2@QGQ Q"Q)QQrd@Q&1$T@T㥛T@=QV_v@Q'K7aU@I +V@`"۱V@laW@=Q"~4y@Q'+X@xX@oʑY@Zd;WZ@=QSe|@Q'#[@ʡE[@ʡE\@Gz]@=Q.@Q'jt^@)\_@J +:`@K7A`@)QJ +|q@Q9a@Zd;a@Q Qη@RGR R#R)R\(n@R">^@MbX)_@=R}?5^ˀ@R'L7A` `@(\‰`@S a@Sa@=R(\@R'Sb@tb@fffff2c@B`"c@=R"Q@R'1Z`d@ ףp=d@/ݠe@ rHf@=RQ@R' +f@"g@|?5^h@^I i@)R'1@z@RuVi@Sj@R RQw@SGS SS=SjtB@S'= ףpqa@(\a@|?5b@"c@=Sx@S'\(c@SEd@?5^Id@d;Oe@=S433339@S'+/f@w/f@p= ׏g@Gh@SV-i@S V-i@SS5^I @TGT TT=TRQ@T'HzG?+?-?K7A`?=T@5^I @T'&1?zG???=Tffffff@T'333333?333333??ffffff?3T(\@Tffffff?ףp= ?@TT@~ W@W Wfffff.~@XGX XX=Xrh|?@X'E?(\?Q?Gz?=XDl)@X''1Z?zG?Cl??=XˡE}@X'~jt?^I +?n?;On?=XT㥛 @X'J +?(\?X9v?333333?3XGz@Xp= ף?p= ף?q= ףp?XXʡe7@YGY Y aY Y Z@YYYY -EY 2YY 2YY 2YY 2YY 2YY 2 YY 2 YY 2 YY 2 YY 2 YY YZ@ZG#YZ@[ %Z[Z ZZ~ Zl@ZZl@YG[ [k[~ [G@[[G@\G\ \ \ \ @\\\\ -\ @\ \\ @]\\ $@3\\ @3\\ @@3\\ @@3 \\ p@3 \\ @o@3 \\ 3 \\ 3 \\ \W@2G#\W@^ %]_] ]l ]]@@\]@@\]@@\]@@\] @@\ ~ ] @@] ]@\G^ ^m^^p@^$^@@@@@@@@@o@ ^ ^@_G_ _n_$_@@@@e@__>@`GDi-l( UAUUoo `h`ah`bh`ch`dh`eh`fh`gh`hh`ih`jh`kh`lh`mh`nh`oh`ph`qh`rh`sh`th`uh`vh`wh`xh`yh`zh`{h`|h`}h`~h`h`` ` ` ` 4``` ,` 4`` ffff@4``  @4`` ffff@4`` ףp=@4`` ףp=@4 `` ףp=@4 `` ףp=@4 `` ףp=@4 `` 4 `` `.~Q AaGa~ aKWa @*atttttt a a.~Q AbGb b =b b 5bbb ,b 5bb zG@5bb zG@5bb zG@5bb zG@5bb zG@5 bb zG@5 bb zG@5 bb @5 bb 5 bb b@cGc6cA3A3A3A3A3A3A@ c c@dGd d bd d dddd - Ed 6dd 6dd  +@ndd /݄@ndd /݄@n dd /݄@n dd /݄@n dd Zd;j@ndd 6 dd 6 dd dHz@5G#dHz@f %epe eoe<e @ @ @ @ @X@ e e@dGf fpf<f_@_@_@_@_@ f fv@gGg gqg<gpw@p@p@p@p@@ g gL@hGh hrhhhvU@hvU@hvU@h vU@h vU@h vU@ h h> ף0@iGi isi<i@p@@@@@@@@@`@ i iP@jGj jtj<j@@@@@@ j jp@kGk kuk<k@@@@@:@ k k@lGl lvl<lPt@P@P@P@P@Pt@ l ld@mGm mwm<m0@0@0@0@0@0@ m m|@nGn nxnn#no@d @D@n@dQn@dQn @d Qn @d Q#n o@d @D@ n n@oGo o$o<oV@V@V@V@V@@@ o ok@pGp p%p<p p pq Gq q q qFx(@rqqq -xqW9ȖP@rqqn@rqqy&1E@rqqy&1@qqqX96@qq q qq q qq q qq q qq rqqrq"ۃA G#q"ۃAs %r r rr=rp?5^IV@q'vÅ@zG$@S㥛@q= ף@=rp%@q' rhP@m@ʡE!@On@=rpsh@q' r@1Zh@w/ى@K@rp"~@q "~@rpppppppsr#~J@qGrs ss=spGz#@s'vVn@L7A`n@Onfo@So@=sp|?5^@s'Zd;?p@y&1p@= ףpp@㥛 q@=sp rhݑ@s''1hq@ rhq@5^I r@MbTr@spZd;ߣr@s Zd;ߣr@sppppppptsZb@tGst tt=tp5^I :@t'B`"a@㥛 b@J +bb@fffffb@=tp @8' c@ bc@B`"c@x&d@=tpS@8'T㥛pd@td@)\,e@!rhe@3tp(\@8Cle@Tf@K7f@tppppppptt`"@uGt u u!u7upfffff@u!fffffv@Y@fffffr@=up43333O@u'ȃ@!@33333{@33333ׄ@=upå@u'4@fffff@33333@T@-up@u̸@fffff@uppppppptu@vGuv v&v=vpnJ@v'mс@d;O!@d;Or@)\Ă@=vpnC@v'@'1n@xă@NbX9@=vpK7@v'Hzt@/$҄@Q/@\(@!vp @v vppppppptvQ}@wGvw w'w=wpK7J@w'ˡEq@d;O!r@(\rr@)\r@=wp!rh@w'A`s@'1ns@xs@Ont@=wp@w' +wt@nt@Q/u@\(u@)wpK@w ru@/$Pv@wppppppptw R}@xGw x( x)x=xpQ@x'ˡEW{@{@= ףpQ|@sh||@=xp;O@x'+S}@On}@Zd_~@~j~@=xp> ף0&@x'"~t@|?5^@9vI@fffff@xp1Zހ@x 1Zހ@xppppppptxx&@yGxy yy=ypMb@y'S_w@MbXw@7A`4x@|?5^x@=ypA`н@y'(\y@Qy@"~y@Skz@=ypx雛@y'L7A`z@)\\{@ {@vV|@ypT㥛|@ypppppppty"#@zGy z* z z7zpL;@z!ffffff@333333@@=zp(\u=@z'@333333@@= ףp=@=zp(\?@z'(\@333333@zG@333333 @3zp|G:9@zQ @R @Q!@zppppppptz33333c\@{Gz{ {+{={p@{'33333#f@f@f@Yg@A{pt@{+fffffg@333333h@33333h@33333i@={p8@{'fffffi@i@33333sj@j@={p(@{'ik@fffffk@ffffffl@l@3{px@8lm@fffffm@|n@{ppppppt{@|G{| |!,|"A|pA@|+lm@33333m@|n@ o@7|p33333;@|!o@p@33333p@=|pj@|'p@4q@̔q@fffffq@=|p@|'8r@̌r@r@8s@3|p@|s@33333s@fffffFt@|ppppppt|@}G|} }!-}A}pA@}+lm@33333m@|n@ o@7}p33333;@}!o@p@33333p@=}pj@}'p@4q@̔q@fffffq@=}p@}'8r@̌r@r@8s@3}p@}s@33333s@fffffFt@}ppppppt}@~G}~ ~!.~A~p@~+u@du@u@,v@7~p0@~!33333v@33333v@dw@}=~p@~'fffff>x@̬x@fffffy@y@7~p@~!z@z@fffffv{@3~pfffffX@~{@t|@|@~ppppppt~fffffr@G~ !/=p> ףp;@'lm@fffffm@ףp= n@Q o@7p;@!(\o@Rp@33333p@=pn@'p@ ףp=Fq@(\•q@fffffq@=p33333@'Q9r@̌r@r@zG9s@3pR@s@p= s@fffffFt@pppppptQE@GD^&l{?OK_WMUO:]h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h` #,7p33333Q@!L1@333331@L2@=p@S@'333332@3@ffffff3@3@=pT@'3333334@4@fffff4@L5@7pffffffV@!5@3333336@6@=p,X@'7@fffff7@ffffff8@fffff8@~ pң@ ppppptQ{@G #-7p33333Q@!L1@333331@L2@=p@S@'333332@3@ffffff3@3@=pT@'3333334@4@fffff4@L5@7pffffffV@!5@3333336@6@=p,X@'7@fffff7@ffffff8@fffff8@~ pң@ ppppptQ{@G #.=pZd;OY@'C8@/$F9@5^I 9@n@:@=pEԈ[@'zG:@S㥛D;@"~;@mR<@=pQ]@'ˡE<@Qk=@Cl=@v>@=pv`@'Q%?@ˡE?@,@@\(|@@=puVJa@'V@@sh|A@$sA@K7A@pn B@ ppppptHz΃@G #/7p ףp=Q@!Y1@q= ף1@Q^2@=pQES@'{G2@3@33333s3@3@=pQT@'3333334@4@{G4@L5@=p> ףpmV@'5@3333336@p= ף6@R7@=p,X@'7@fffff7@ffffff8@fffff8@~ pң@ pppppt{@G 0 $1=p4@'@fffff@`@@=p +֬@'bX9@S{@q= ף܅@Hz?@=p7A`%@@'X9v@ףp= @Cls@-݇@=px&q@'T㥛I@33333@33333'@@ppppppptl@G $7pK7@!X9vzf@fffffFg@g@=p@'h@h@fffffh@ii@=p33333@'i@33333Sj@j@33333Ck@=p33333{@'̼k@9l@l@@Zd<@n;@=Pn+X@'V-O:@x8@Mbx7@B`"5@=VR@'V-r4@&12@|?5^:1@t/@=Zd;OF@'S㥛+@ʡ(@OnR$@K7 @3Se)@p= #@jt@HzG@ K7Aw@ "=p= Ep@'/lP@/lP@/lP@K7O@=8A`dl@'`N@S㥛M@(\K@V-_J@76^I f@!L7A`H@/sh|E@SsD@=ZdW`@'^I B@J +6A@"~ ?@!rh;@=ZdKR@'(\7@5^I B4@Rq0@Hz)@).阮)@v @v/@ z&1@ #=33333ox@'oʩX@oʩX@oʩX@ClW@=Zd;OQu@'tV@h|?U@ET@ES@=tq@'rhR@&1Q@P@EN@=h@'㥛 PL@jtI@ˡEMG@9vD@=Qx[@'VA@%Ck>@x&8@n2@) ףp=*3@!rhm)@@ nɔ@ 3=Gzn@'̬P@333333O@Q M@J@=d@'33333sH@ F@̌C@fffffA@7lT@!33333<@L7@333331@ @p= ף~@ =433333@'HzG??ffffff?Q?=sh|?@'ʡE?Q?p= ף?q= ףp?=Q?'zG? ףp= ?333333?Q?3 ףp= ? ףp= ?Q?Q?l@ 4=>@'fffffr@q@p@lo@=ԉ@'33333Cm@fffffk@fffffh@33333Sf@=43333@'c@La@L]@33333W@3p= d@{G*W@H@3333339@ ףp=^@ =)\(@'zGYt@zGYt@zGYt@s@1fffff@-33333r@fffffVp@7gffff&@!n@m@33333Si@=fffff>@'\g@33333Se@9c@a@7v@!̬]@Y@YT@>)O@33333D@L5@ q= #&@ =GzN@'@0@Qk/@HzG.@Q-@=(\J@'Q+@Gz*@zGa)@(\(@=\(|D@'Gz&@(\B%@#@333333"@=Y<@'33333 @@@333333@=,@'@Gz@{Gz@(\@~ @Z@ 43333h@D1lmcixyK+KKh`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h` ="~j@'ףp= ?x?ʡE?(\?=RQ@'V-?zG?n?y&1?=MbX?' ףp= ?S㥛?&1?V-?=bX9?'!rh?= ףp=? +?J +?3$C?On?B`"۹?&1?Zd;OM @ .a/0ʡE@ -E00000 0  0  0  0  0 /ʡE@#ʡE@ % X9v@X9v@ k~ A= ף@  ./0̐@ -0gffff@033333@04      !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnop{tuvwxyz}~3333@0Qw@0fffffp@  0Qd@  0 L@  0 @  0  0 /)\uͨ@#)\uͨ@ % l=fffff.q@'33333P@33333SQ@33333SQ@ Q@=fffff.q@'33333P@33333SQ@33333SQ@ Q@=p@'33333P@33333SQ@33333SQ@fffffFP@=ll@'N@33333sM@33333K@33333I@=(\xe@'33333G@̌F@ ףp=D@B@=R1]@'33333@@q= ף0?@33333;@= ףp7@= HzN@ 'ףp= W4@GzT1@Q+@(\$@) ffffff$@ 333333@333333 @ Gz@ m333333b@4@fffffP@YP@=dp@',P@fffffP@fffffP@YP@=dp@',P@fffffP@fffffP@YP@=gffffo@'YP@fffffP@ffffffO@33333sM@=Rii@'zGK@33333sJ@H@fffffF@=p= b@ ')\E@QC@R1B@\(\@@= ̌X@ '=@ffffff:@7@3@= 33333F@ 'L0@ffffff*@#@@  @  @ Q[@ n|@@ffffffP@~ @q= ףp@zGt@ ./0)\)@ L0ffffv@0zN@0(|@0R@0Y@  0ffff&2@  0Hz.@  0p= W@  0(\@  0 /ffffA ~=,(|@7-c$Q ffff&2@ &AA9A ffffA .=/0q= C@ L0q= C@0p= u@0Gzx@0̢@0fffffT@  0Gz@  0= ףpo@  0= ףp@  0= ףp9u@  0 /4333@ q= C@q= C@69i)A1%Aq!AAOAA A@ 4333@  .b/0L7A@@ - E0L7A@@0L7A@@0ףp=z@0n @04333S߾@  0Hzn@  0w&1˨@  0GzQ@ 0  0 /K7AO@#L7AO@ % o6G@G@G@G@;@c@@@  "@ o= ףˆ@ p<1A1A1A1AAad AxA@ @ p= 'v@ qچ@چ@چ@چ@n@/$~@ /$u@ ^I #i@ y&1lK@ Q5@ rƟ@Ɵ@Ɵ@Ɵ@K7ʆ@/C@ ^I {w@ S㥛h@ Pn@@ 0$a1@ s0@@@@{@ѵ@@  ma@~ @ @@@ t6H@H@H@@ ~@v@o@``@  㥛 5@ L7A@ u<@@@@@@҅@Dy@[@ M@ vs@s@s@@K7o@tg@ A`:`@ Zd;/Q@ x&@ nH@ w@@@/$@2@w@p@a@  㥛 6@ n@@ x)fffffo@j@fffffFF@)fffffo@j@fffffFF@)fffffo@j@fffffFF@)QAo@MbXi@vE@)Gzj@1Ze@n`B@)c@EL`@Mb;@) ףp= Z@ %C+V@v2@) \(|L@  +yG@?5^I $@) = ףp"@ K@#~j? effff;@ $<V@V@V@V@A AA@@ d@ ./5@ -5'@5@5֨@5@5@a@  5  5  5  5  5x@@#@@ % pp@p0y@p@h@p,@pppppppsD@ pppppppppppt p@b@pW@pL@p0@pppppppts@ !pȕ@pX@p}@pT@pppppppt@ &pppppppppppt 'pppppppppppt )p@pu@pe@p(@pppppppt@D"lsoGrh`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h` pppppppppppt  p@p@p@p?pppppppt*@ +$p@l@pb@p@[@p@P@p2@ppppppt@ !,$pH@p@px@pPw@p@Z@pppppptl@ !-$pppppppppppt !.$pppppppppppt !/$pppppppppppt #,*p]@pT@pO@pE@p5@p@ ppppptt@? - #-*pppppp pppppt #.*pppppp pppppt #/*pppppp pppppt $2$pX@p@pp@p؂@pm@pppppptz@ $1$pppppppppppt $$pppppppppppt %3$pppppppppppt $p@p8@pȁ@pu@p@X@pppppptD@ &5$p@p`@p v@p`e@p*@ppppppt@ '7*p0@p@p@p@pȈ@pa@ pppppt@ ' pppppppppppt 8p@Y@pQ@p@@p@pppppppti@ 6e/5@ -5X@5~@5j@5E@5 5  5  5  5  5 x@#@ % *mp@}@p r@p[@ppppppppu(@ 7o$p@pH@pw@pj@pE@ppppppy@$$$$$DleGGGGGKKKh`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`h`              D lKKKKKKKKKKKKKKKKKKIIIIIIIIIIIIIh`h`h`h`h`h@ , , @ @        z!K@@ DFDG!wO0@@ DFDG5@@ LALBp= c@@v@@ףp=@@  ?@@@  Z[(v@@  Z@A  HpYt@@  x*@W`A      H9 z zT6F?J@DB tV9P5Z@    L9 d1@  Xݷ@  \."@  Fs@    @_ %@     0fW@     @     ?@     !  A  # ¸I*A %   |F }H zd@d@d@d@d@d@d@d@d@d@d@ # tA" %    z! T6F?@B D D  tV9P5@B    LL d1>@&  X^@&  \."&@&  F@    @_ @G    0fWE@    Y@G    ?@    ! ]A   # ¸]&A  %   { D lIIIII  !"#$%&'()*+,-./0123456789:;<=> !"#$%&'()*+,-./0123456789:;<=>BX ,    d d d  B " & & & ? B  B B B B on       a  R  0  0`4(  4x 4 6OXPP? a]4@O`_ -N̹@\W 0<-SIM JUNIL: 2003D CB <08     @ SIM JUNIL >+@U J"JBBBJ ??""%%**00  7 Sheet6ggD  fD  dMbP?_*+%KH&LKIECO-Long term Cash Flow&CCash dividend of 50% of net profit&R&D &T& BP(?' BP(?(M&d2?)\.?M Canon iR C2880/C3380 UFR II, ߁ 4dXA4Canon  _`*Canon iR C2880/C3380 UFR IIKXddd      d d d d d dd@@d  d  d dd d"eddd     d"    @  !"#$%&'()*+,-d.d/d0d     ddd !"#$%&'()d!ddd d!    d xH8 4 22h 1 4 22h 1Xd2 t\CNZSRGBA.ICC\CNZSRGBA.ICC\CNZSRGBA.ICC 00Htal0 $X " _XX `? BP(?&T(U}  } } } 8 } } }  } } } U@@w@w@w@w@w@w@ w w w  hx@;@w@w@w@w@w@w@www     ~G H I    JHD@H@L@P@T@X@\@`@d@h@l@ K~ NAT6F?J@ZBtV9P5Z@ZBd1@ZBXݷ@ZB\."@ZBFs@ ZB @_ %@ ZB  0fW@ ZB  @ ZB  ?@ ZB  !  A ZB  L~ ԶAc㥛h-AMDZ*Z+Z2Z3Z4Z5Z6Z9Z:c~jAMDZ*Z+Z2Z3Z4Z5Z6Z9Z:cMtjAMDZ*Z+Z2Z3Z4Z5Z6Z9Z:ctJAMDZ*Z+Z2Z3Z4Z5Z6Z9Z:cxyA MDZ*Z+Z2Z3Z4Z5Z6Z9Z:cx&jAMDZ*Z+Z2Z3Z4Z5Z6Z9Z:c ZdgAMDZ* Z+ Z2 Z3 Z4 Z5 Z6 Z9 Z: c Cm@ MD Z* Z+ Z2 Z3 Z4 Z5 Z6 Z9 Z: c h|r@ MD Z* Z+ Z2 Z3 Z4 Z5 Z6 Z9 Z: c  rh MD Z* Z+ Z2 Z3 Z4 Z5 Z6 Z9 Z: ~   z {~ A3 ADZ1Z7Z83ɂA DZ1Z7Z83<= @DZ1Z7Z83@ DZ1Z7Z83|j۬@ DZ1Z7Z83YEK^DZ1Z7Z8~  3  D Z1 Z7 Z8 3 D Z1 Z7 Z8 3  D Z1 Z7 Z8 3  D Z1 Z7 Z8  |~ j@Z,+j@DZ,Z;+j@DZ,Z;+@DZ,Z;+@DZ,Z;+@DZ,Z;+ L@DZ, Z; + D Z, Z; +  D Z, Z; +  D Z, Z; +  D Z, Z;  }#jQ&A % f>#A - T¸ݓ!A@?A w'AT!cA BKGA  Zd@A  Cm@  h|r@   rh    "~"!="  DD6+j!  LLYjtlmI f :+{1l   1  ܛ6/X  ¾2@   C$A  !  A  # $! 2L DD! o DD HV    LL 1售  Ȃ,F   U\S}   V99   ;΁   O-0m   dl>   C   % %~ fA+ 9AD ZZ@+ xA D ZZ@+ ʡE3A D ZZ@+ n,AD ZZ@+ V-K7AD ZZ@+ A`:RAD ZZ@ + >d9pjAD Z Z@ + '~f] AD Z Z@ + OK0T A D Z Z@ + w!A D Z Z@ - s,"A D Z K2 % %! 9~=D? DD  -d?   LL 'eXj?  ˌ?  8Y$U?  x?  ^T'?  8d?   `?   V=tc?   +QiO     "   !@P@ k    JHD@H@L@P@T@X@\@`@d@h@l@ K%Z*@DD%x @DDieP @ (LD)99@m-M[R@ Է&f@@ryl@  ]@ sEy@  7F/:@  d@ /A  L%NC4A DD%4)ADDQLAEyA\Yr Aףp=pA!QE*jA  ?c@  @  "b@  l]uLz   z {%8'Ft A DD%D˯A DDHrqz@ /j= @Jh`@$ZV1@ p      |%DD%;;@DD;;@ ;;@NJ@NJ@NJ@ ;;@          }+!A - dA m Aŧ0>AP`| m0A5JXA M`A  Jǧ4A  @  "b@  l]uLz    "~"l֕ LLRM(v1eɔi {@O¶!LJI1 1)= ð[  e{R  C^NC@   Sմ@  /A  # $ LLaBמdxKi.%GxH [z1r  z `  Ix  7um  dX% xq  %%)gD^AfAD%vb'vfA D D!CA LD ףp'Aףp=LA QMyA*RA 0SV=A  |<8;-A  >6A k4mU A  vQA  %%9~=D?  LL-d? &eXj?ˌ? ~8Y$U?x?^T'? 8d?  `?  V=tc?  +QiO    0r})*@ DDp= ף?P8fbۥ@$ LL?`&)@l`mv@ o@*r@ $o@ -@  H|@ *kғ;@  XnD9@B'X>>h>^-& Jh"D XnB B    =  d& l 6   Z    B   & "    &    &        B  onB    a? R? 0 0" I  >@ BBBUB   7 Sheet7ggD   p?goz6  dMbP?_*+%J &C&D &T &C&P/&N& BP(?' BP(?(~?)~?MJSamsung M2070 Series (USB003)lׁ 4dXA4SECD x-ArialUntitled0:0:0:0:0dX222222222A4dddddd   4 4 4 4 !P" AX BP(? BP(?&\(U} } 8} } q}  } } } } } p @J@Yh JJJ J J J J  J J J J J J J J J J J J J J J JJJJ        ~ 0@                     ~ 5w ~ ׷A      DA#eͽA %0#׷A %'AA&DDD Dl2.Z^Z$ J !J "J #J $Y %@ &Y 'J(Y)Y *Y+Y ,Y-J.J/J0J1J2J3J 4J 5J 6J 7J 8Y"9Y:J;J<J=J>J ?J  !"# $~ $ A$#$$ %#0$#$$ %#'$ AD$D$D$ &&'&8ABDD$D ' () ) ** * * * * * ++NAA'+JA$D+D+D+ + ,, - - - - - - - . ..*dA~ .5w..A8..7 LLL. / / /tA/~ /?_/ սA../ 0  0 ~ 0Q 00CA/.0 1  1 ~ 1`VA 11`VA0.1221.2332.3443.4554.5665.6776.7 88#8УzA7 %.7#8eͽA8 %.7#8ϷA8 %.7#8T:A+ %.78 99 : : : : : : : ; ;~ ;OA ;'; OA@D;D;D;; < <~ <A <'< A;D<D<D<<='= <D=D=D==>'> =D>D>D>>?'? >D?D?D??Dm lC^c$boaa======$bmmII@Y A@ BY DYEY FJGHIJJJKJ LJ MJ NJ OJ PJ QY"SYTY UY VJWJXJYJZJ[J \J ]J ^J _J  @@#@ A? %;?#@@ %;?#@@ %;?#@ A8 %;?@ BB-B8AD+D8D@D DE E F F F F F F F G GGeA G'GeAQDGDGDG G H H~ H8A H'H8AGDHDHDH HIIHIIOLLLIJJIIJKKJIKLLKILMMLIMNNMINOONIOP'PODPDPDPP QQ#QFAP %GP#QQ %GP#QQ %GP#QFA@ %GPQ S T U  U U U U U U V VV B V'V  BeDVDVDVVW WW _B W'W _BVDWDWDWWX XXeA X'XeAWDXDXDXXYYXYYc LLLYZZYYZ[[ZY[\\[Y\]]\Y]^^]Y^__^Y_@1 DIbuq\======Ibqmm\=====`J aJ bJ cJ dJ eY fJgJhJiJ jJ kJ lJ mY n@ oY ``_Y`aa`YabbaYbccbYcd'dcDdDdDdd ee#e(лBd %VdN#ee %VdN#ee %VdN#e(лBo %Vde f f~ fcA f'f cAmDfDfDffgg fgglLLLghh gghii hgijj igjkk jgkll kgl mm#mcAl %flN#mm %flN#mm %flN#mcAe %flm oo'op5}$BQDeDmD$6,====Im\=====$m& B mm >@KBB  "7ggD   pi9  dMbP?_*+%J &R&D &T &C&P/&N&\(\?'jZ?(~?)~?MJSamsung Universal Print Driverlׁ 4dXA4SECD x-ArialUntitled0:0:0:0:0dX222222222A4dddddd   4 4 4 4 $gY" AX BP(? BP(?&\(U} } } } } U} U} U} } p @J@Yh JJJ J J J J  J J J J J J J J J J J J J J J JJJJ        ~ 0@       *               A  ~ 8|A      AAZ_ # %0#`OA %'eA&DDD   ~ OADNl2.Z^H8D J !J "J #J $Y %@ &Y 'J(Y)Y *Y+Y ,Y-J.J/J0J1J2J3J 4J 5J 6J 7J 8Y"9Y:J;J<J=J>J ?J  !"# $$ A$Z_$#$$ %#0$#$OA$ %#'$jAD$D$D$ &&'&@uAQDD$D ' (+) ) ** * * * * * ++JA+Z_+'+JA$D+D+D+ + ,, - - - - - - - . ..A.Z_..A.קA8..7 LLL. / / / սA/Z_/~ /8|A/B A../ 0  0 0CA0Z_ 00CA/.0 1  1 1`VA1Z_ 11`VA0.1221.2332.3443.4554.5665.6776.7 88#8T:AQ %.7#87 %.7#8`OA8 %.7#8GKA+ %.78 99 : : : : : : : ; ;;OA@Z_! ;'; OA@D;D;D;; < <<A<Z_"<~ <OA'< j@;D<D<D<<='= <D=D=D==>'> =D>D>D>>?'? >D?D?D??D lC^~$b~tt======$bII@Y A@ BY DYEY FJGHIJJJKJ LJ MJ NJ OJ PJ QY"SYTY UY VJWJXJYJZJ[J \J ]J ^J _J  @@#@ A8 %;?#@? %;?#@OA@ %;?#@jAB %;?@ BB-B@uAD+D8D@D D,E E F F F F F F F G GGeAGZ_+ G'GeA@DGDGDG G H HH8AHZ_,H8|A'H*uAGDHDHDH HIIHIIOLLLIJJIIJKKJIKLLKILMMLIMNNMINOONIOP'PODPDPDPP QQ#QFAe %GP#Q8|AP %GP#QQ %GP#Q$Ae %GPQ S- T U  U U U U U U V VV BVZ_3 V'V  BQDVDVDVVW WW _BWZ_4 W'W _BVDWDWDWWX XXeAXZ_5 X'XeAWDXDXDXXYYXYYb LLLYZZYYZ[[ZY[\\[Y\]]\Y]^^]Y^__^Y_@ DIb\======Ib||\=====`J aJ bJ cJ dJ eY fJgJhJiJ jJ kJ lJ mY n@ oY ``_Y`aa`YabbaYbc'cbDcDcDccd'dcDdDdDdd ee#e(лBm %VdN#ed %VdN#ee %VdN#e(лBo %Vde f ffcAfZ_9 f'f cAmDfDfDffgg fgglLLLghh gghii hgijj igjkk jgkll kgl mm#mcA; %flN#ml %flN#mm %flN#mcAe %flm oo'op5}$B 8DeDmD$U,===II\=====m BB >@KBB"7ggD dirqSheet5Sheet6Sheet7 .  !"#$%&'()*+,-/0123456789:;<=?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnoqrstuvwxyz|}~m0* pHd VBAProject4@j = r G J< rstdole>stdole h%^*\G{00020430-C 0046}#2.0#0#C:\Windows\SysW OW64\e2.tlb#OLE Automation`EOffDicEOficEE2DF8D04C-5BFA-101B-BDE5EAAC42Egram Files (x86)\Common \Microsoft Shared\OFFICE12\MSO.DLL#P 9.0 Ob Li`braryMMSFor ms>SFrms$3D452EE1-E0D8FA1A-8-02608C4D0BB4YTFM260 'B a&/;"1krAAr00}#0r# 0@46224F29-A512-4BF7-901F-0605C4B 9D228H.DOCUME~1\user\LOCALS@Temp\Excel8.0@Z/.exdH[4".E .`M AtdoduPle1GdouQ1 2UHB1BґB,Br!B +BBThisWorkbookG@Ti@"Wƒkbonkr2o%m"e}Sheet7*GSektv7 2 a/# 5 5 5 5 ' Bo"=2/=2@/=2} *,=&6j666"K!":t'#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et5" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2t!#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et6" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2t##xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et7" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2dk trModule1>N Module2 pThisWorkbook {_VBA_PROJECT xMEP @=B 140="   .( X `h. . . @.X . . .0 `.x . . 8.P . . .( X.p .     Macro1 Macroro( () 2001-08-18 ũ\d54$B@Hd53$ d54$B@_e54$B@H1.e53$ e54$B@sf54$B@Hf53$ f54$B@g54$B@Hng53$ g54$B@h54$B@Hh53$ h54$B@i54$B@Hi53$ i54$B@j54$B@Hj53$ j54$B@k54$B@Hk53$ k54$B@l54$B@Hl53$ l54$B@m54$B@Hm53$ m54$B@n54$B@H9n53$ n54$B@o54$B@Ho53$ o54$B@p54$B@Hp53$ p54$B@q54$B@Hq53$ q54$B@r54$B@Hr53$ r54$B@s54$B@Hs53$ s54$B@oAttribute VB_Name = "Module1" Sub Deposit_Goal_Seek_MG1() D.ProcDataInvoke_FuncB\n14' ' Macro1() 2001-08-18 р ũ*  Range("d54").Select\  :@=0, ChingCell:="3"q #Ne/ /e5/f/ /f/ ^g.$g/JhUudhTiUdi]TjUdjTkUdkTlUdl m  rzm n  n o  o ^p  p q  q r  r s  s E8nd `Ӂa#wtxMExx"Attribute VB_Name = "Module2" t#xME (SLSS<N0{00020819-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "ThisWorkbook" Bas0{00020P819-0C$0046} |GlobalSpacFalse dCreatablPredeclaIdTru BExposeTemplateDerivBustomizD2a *\G{000204EF-0000-0000-C000-000000000046}#4.0#9#C:\PROGRA~2\COMMON~1\MICROS~1\VBA\VBA6\VBE6.DLL#Visual Basic For Applications*\G{00020813-0000-0000-C000-000000000046}#1.6#0#C:\Program Files (x86)\Microsoft Office\Office12\EXCEL.EXE#Microsoft Excel 12.0 Object Library*\G{00020430-0000-0000-C000-000000000046}#2.0#0#C:\Windows\SysWOW64\stdole2.tlb#OLE Automation2*\G{2DF8D04C-5BFA-101B-BDE5-00AA0044DE52}#2.4#0#C:\Program Files (x86)\Common Files\Microsoft Shared\OFFICE12\MSO.DLL#Microsoft Office 9.0 Object Library*\G{0D452EE1-E08F-101A-852E-02608C4D0BB4}#2.0#0#C:\Windows\SysWOW64\FM20.DLL#Microsoft Forms 2.0 Object Library *\G{46224F29-A512-4BF7-901F-0605C4B9D228}#2.0#0#C:\DOCUME~1\user\LOCALS~1\Temp\Excel8.0\MSForms.exd#Microsoft Forms 2.0 Object Library.E .`M   GtModule101564cb341Module1r ThisWorkbook02564cb341#ThisWorkbook% Sheet703564cb341% Sheet7#0% Sheet504564cb341' Sheet5'H%Module205564cb341(Module2`} Sheet606564cb341+ Sheet6!x%H0x`sWiLmTp_{DqJ#qb-agK*KQ7DHXIslQȮmmFD LOeQBB.sh'Excel+PVBAPWin16~PWin32PMacPVBA6#P VBAProjectPstdole`POfficeuPMSFormsCPModule1bP _EvaluatePDeposit_Goal_Seek_MG1ZPRange PGoalSeekY'PGoalIP ChangingCell?P ThisWorkbook|PSheet7PSheet5PModule2cPSheet6P#% ' ) +   lID="{584C7E2A-93B1-11D5-9C7D-0001027F416B}" Module=Module1 Document=ThisWorkbook/&H00000000 Document=Sheet5/&H00000000 Document=Sheet6/&H00000000 Document=Sheet7/&H00000000 Module=Module2 HelpFile="" Name="VBAProject" HelpContextID="0" VersionCompatible32="393222000" CMG="C2C06FAF35B335B335B335B3" DPB="8486PROJECT PROJECTwmSummaryInformation(DocumentSummaryInformation8l29F129B22AB22AB2" GC="4644EB336F3730383038CF" [Host Extender Info] &H00000001={3832D640-CF90-11CF-8E43-00A0C911005A};VBE;&H00000000 &H00000002={00020818-0000-0000-C000-000000000046};Excel8.0;&H00000000 [Workspace] Module1=0, 0, 0, 0, C ThisWorkbook=0, 0, 0, 0, C Sheet2=0, 0, 0, 0, C Sheet5=0, 0, 0, 0, C Sheet6=0, 0, 0, 0, C Sheet7=0, 0, 0, 0, C Sheet3=0, 0, 0, 0, C Module2=0, 0, 0, 0, C Sheet21=0, 0, 0, 0, C Sheet24=0, 0, 0, 0, C Sheet23=0, 0, 0, 0, C Sheet20=0, 0, 0, 0, C Sheet11=0, 0, 0, 0, C Sheet12=0, 0, 0, 0, C Sheet13=0, 0, 0, 0, C Sheet14=0, 0, 0, 0, C Module1Module1ThisWorkbookThisWorkbookSheet5Sheet5Sheet6Sheet6Sheet7Sheet7Module2Module2Oh+'0@HX p | JMYOON1Microsoft Excel@,Vj@[Y&&@Pg՜.+,0< PXl t|  ȭ  ڱݼ(ȹ)ǥ ü ۼڱݼǥ_ڱݼȹǥ_ assumption Cash FlowDeposit&Borrowingڱݼǥ_ۼڱݼȹǥ_ۼ'Cash Flow'!Print_Area'Cash Flow'!Print_Titles%ڱݼȹǥ_!Print_Titles%ڱݼǥ_!Print_Titles  ũƮ ̸  F%Microsoft Office Excel 2003 ũƮBiff8Excel.Sheet.89qCompObjq