ࡱ> 8;  !"#$%&'()*+,-./01234567:Root Entry FBA~]C9WorkbookkSummaryInformation(DocumentSummaryInformation8L \p Administrator Ba==K)8X@"1[SO1Arial1Arial1Arial1[SO1[SO1[SO1[SO1[SO1h[SO1[SO1 [SO1h8[SO1,8[SO18[SO18[SO1[SO1 [SO1[SO1[SO14[SO1 [SO1[SO1 [SO14[SO1<[SO1?[SO1>[SO1[SO1[SO1[SO1[SO1[SO""#,##0;""\-#,##0""#,##0;[Red]""\-#,##0""#,##0.00;""\-#,##0.00#""#,##0.00;[Red]""\-#,##0.007*2_ ""* #,##0_ ;_ ""* \-#,##0_ ;_ ""* "-"_ ;_ @_ .))_ * #,##0_ ;_ * \-#,##0_ ;_ * "-"_ ;_ @_ ?,:_ ""* #,##0.00_ ;_ ""* \-#,##0.00_ ;_ ""* "-"??_ ;_ @_ 6+1_ * #,##0.00_ ;_ * \-#,##0.00_ ;_ * "-"??_ ;_ @_ \$#,##0_);\(\$#,##0\)\$#,##0_);[Red]\(\$#,##0\) \$#,##0.00_);\(\$#,##0.00\)% \$#,##0.00_);[Red]\(\$#,##0.00\)"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\).)_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)72_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_)?:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)61_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_) #,##0.00_  yyyy                                                       P P      !   a>     ff   `                          1< 1<  1< 1< 1< 1< 1< 1< 1< < < 1<@ @ <@ @ < < < < 1<@ @ 1< 8@ @ 1<@ @ 1<@ @ 1<@ @ 1<@ @ 1<@ @ 1<@ @ 1<@ @ 1<@ @ 1<@ @ ||`my}(} 00\);_(*}(} 00\);_(*}(} 00\);_(*}(} 00\);_(*}<} 00\);_(*ef_)?_);_(}<} 00\);_(*ef _)?_);_(}<} 00\);_(*L_)?_);_(}<} 00\);_(*L_)?_);_(}(} 00\);_(*}<} 00\);_(*L_)?_);_(}<} 00\);_(*L_)?_);_(}<} 00\);_(*L _)?_);_(}<} 00\);_(*23_)?_);_(}<} 00\);_(*23_)?_);_(}(} 00\);_(*}(} 00\);_(*}<}  00\);_(*23_)?_);_(}(}! 00\);_(*}-}# 00\);_(*}<}$ 00\);_(*_)?_);_(}<}% 00\);_(*?_)?_);_(}<}& 00\);_(*23_)?_);_(}(}' 00\);_(*}<}( 00\);_(*_)?_);_(}(}+  00\);_(*}<}, a00\);_(*_)?_);_(}P}- 00\);_(*_)?_);_( }}0 }00\);_(*_)?_);_(   }}1 00\);_(*_)?_);_(??? ??? ??? ???}(}2 00\);_(*}(}3 00\);_(*}<}4 }00\);_(*_)?_);_(}<}= e00\);_(*_)?_);_(}}> ???00\);_(*_)?_);_(??? ??? ??? ???}}? ??v00\);_(*̙_)?_);_(   }(}@  00\);_(*}<}7 00\);_(*_)?_);_(}<}8 00\);_(*_)?_);_(}<}9 00\);_(*_)?_);_(}<}: 00\);_(*_)?_);_(}<}; 00\);_(*_)?_);_(}<}< 00\);_(* _)?_);_(}x}A00\);_(*_)?_);_(  !20% - :_eW[r 1>20% - :_eW[r 1 !20% - :_eW[r 2>"20% - :_eW[r 2 !20% - :_eW[r 3>&20% - :_eW[r 3 !20% - :_eW[r 4>*20% - :_eW[r 4 !20% - :_eW[r 5J.20% - :_eW[r 5 ef !20% - :_eW[r 6J220% - :_eW[r 6  ef !40% - :_eW[r 1J40% - :_eW[r 1 L !40% - :_eW[r 2J#40% - :_eW[r 2 L湸 !40% - :_eW[r 3>'40% - :_eW[r 3 !40% - :_eW[r 4J+40% - :_eW[r 4 L !40% - :_eW[r 5J/40% - :_eW[r 5 L !40% - :_eW[r 6J340% - :_eW[r 6  Lմ !60% - :_eW[r 1J 60% - :_eW[r 1 23 !60% - :_eW[r 2J$60% - :_eW[r 2 23ٗ !60% - :_eW[r 3>(60% - :_eW[r 3 !60% - :_eW[r 4>,60% - :_eW[r 4 ! 60% - :_eW[r 5J060% - :_eW[r 5 23 !!60% - :_eW[r 6>460% - :_eW[r 6 "~vRk #h+h I}% $h 18h 1 I}O %h 28h 2 I}? &h 38h 3 I}23 'h 4*h 4 I}(]0]  8^ĉ )8^ĉ 2 *8^ĉ 3+(c  ,}Y0}Y  a -Gl;`BGl;` OO.'^/ '^[0] 0{j{  } 1hgUSCQ:_eW[r 1 O 8:_eW[r 2>!:_eW[r 2 PM 9:_eW[r 3>%:_eW[r 3 Y ::_eW[r 4>):_eW[r 4 d ;:_eW[r 5>-:_eW[r 5 K <:_eW[r 6>1:_eW[r 6  F  =-N2-N  e >QjQ  ???????????? ??? ?eQjeQ ̙ ??v @ 0 ]vc   Alʑ^ lʑ  XTableStyleMedium9PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`=:_bNyNR9Vl_~ gR9VV  ;'  ;C yv TyyvR{|yv{|W^~;N{USMOyvDёNCQ yv;`bD^~[c N+T-N.Y0w~eR vQ-N^,g~/eQyv~Hevhyv;`vht^^~HevhN~chN~ch N~chvhmr^f]\O=10NS f >mr^fNpe S f >mr^fOGPNpe Nlf[6R_ gň-ne"139 S f cMY6R_ gňNpe(ϑch >mr^fQRs% S f >mr^fQR`Q6eTmr^feRS>e`Q 10 T >mr^f kNk)YeR200CQ c365)Y{ Tё73.00NCQ200*10*365=730000CQ 1500CQ/N/!kKS f >mr^fcNOGPb,g 10 T >mr^f ]e9US c1500CQ{ RN!kOGP qQ_ԏ4!k Tё6.00NCQ1500*10*4=60000CQ  cMYNXT1800CQ/N/t^SS f cMYNXT gňb,g cMYr^fNpe130N 1800CQ/N/t^ $Nt^T460349CQ1795CQ*130N*0.97+1800CQ*130N=460349CQ eKfؚfNXT3310&S feKfؚfNXT gňb,g eKfؚf1N 3310CQ/N/t^ T3310CQ ebU_NXT6800LS febU_Nlf[ gňb,g 2021t^ebU_r^f8N 2022t^bU_r^f5N 6800CQ/N/t^ T884006800CQ*13N=88400CQ Hevch>yOHevch @b(W0WhT>yOl[ cGSS fyv[e[hT>yOl[vq_T Sc~q_TchhT>yOl[3z[c~cGSS fTy]\O[hT>yOl[vc~q_T Nlf[lQOb_aS fyv[e[Nlf[b_avc~q_T na^ch  gR[ana^chUSMOL]na^95 S fUSMOL]na`Q  N~;N{na^S f N~T;N{[Ty]\Ovna z^ 2022t^pQ]^^~{yv/eQ~Hevhhyv3ubUSMO vQ-N[:S(S)ly/eNNǏyvv[e [bN N]\O10 cgSeO10 T >mr^feRS>e]\OS >mr^fcNOGP_ԏKb~I{ gsQNy20Nlf[6R_ gň-n9 [b/eNv^S>e gRNXTpeϑ1 8h_^NR@b>mcNpe gRet^ S fl_T gRt^Pl_T!kpe30!k S fl_T gR!kpenfl^ S f_^NR@bnfl^peϑl_ gRT Y? W W4 X@ W5 WA W> YB W W4 XC W5 WD W> YE WF WG XH WI WJ WI YK WF WL XM WI WN WI YO WF WL XP WI WN WI YQ WR WS XT W$ WU W) YV WR WS XW W$ WU W) YX Z Z' [+ Z$ Z- Z) \. Z Z/ [0 Z Z1 Z2 \3 Z Z4 [ Z5 Z6 Z7 \8 Z Z4 [ Z5 Z9 Z: \;D6lb0PPfXPbbFbbbbbbbbbbbbbbbbbbbbb @!@"@#@$@%@&@'@(8@ Z Z4 [< Z5 Z= Z> \? !Z !Z4 ![@ !Z5 !ZA !Z> !\B "Z "Z4 "[C "Z5 "ZD "Z> "\E #ZF #ZG #[H #ZI #ZJ #ZI #\K $ZF $ZL $[M $ZI $ZN $ZI $\O %ZF %ZL %[P %ZI %ZN %ZI %\Q &ZR &ZS &[T &Z$ &ZU &Z) &\V 'ZR 'ZS '[W 'Z$ 'ZU 'Z) '\X (C (Dbbbbbbbb>@dVR?   7ggD  )Wrfj  dMbP?_*+%&ffffff?'ffffff?(?)?"333333?333333?&<3U} B} `B} B} B} @ B}  B)q@@@@@@@@ @ @ n@ W@ W@ W@W@@@@@@K@@@@@@@@@@@@ EY E E E E E E FZ GHHHHI F G HI F GI F J JJ F JJ K K~ L@M N N~ O@ K K PQ N N~ O@ K K RS N[ NO T T T T T T T J J J J U U U J V VV V VV F F F W W W F ] ] ^] ]$ ]^ ] __ ] ] ^` ] ]^ ]a _b ] ] ^c ]$ ]d ]e _f ] ] ^g ]$ ]^ ]e _h ] ]' ^i ]$ ]U ]) _j ] ]' ^k ]$ ]U ]) _l ] ]/ ^m ]$ ]n ]o _p ] ]/ ^q ]$ ]U ]) _r ] ]4 ^s ]5 ]t ]u _v ]F ]w ^x ]I ]y ]I _z ]F ]G ^{ ]I ]J ]I _| ]F ]G ^} ]I ]~ ]I _ ]F ]G ^ ]I ] ]I _ ]F ]L ^ ]I ] ]I _ ]R ]S ^ ]$ ] ]) _ WR WS XT W$ WU W) YV WR WS XW W$ WU W) YX Z Z' [+ Z$ Z- Z) \. Z Z/ [0 Z Z1 Z2 \3 Z Z4 [ Z5 Z6 Z7 \8 Z Z4 [ Z5 Z9 Z: \;D*lb0PP^TPbbFbbbbbbbbbbbbbbbbbbbbb @!@"@#@$@%@&@'@(8@ Z Z4 [< Z5 Z= Z> \? !Z !Z4 ![@ !Z5 !ZA !Z> !\B "Z "Z4 "[C "Z5 "ZD "Z> "\E #ZF #ZG #[H #ZI #ZJ #ZI #\K $ZF $ZL $[M $ZI $ZN $ZI $\O %ZF %ZL %[P %ZI %ZN %ZI %\Q &ZR &ZS &[T &Z$ &ZU &Z) &\V 'ZR 'ZS '[W 'Z$ 'ZU 'Z) '\X (C (Dbbbbbbbb>@VR    7ggD  Oh+'0p08 P \hAdministrator@@]C՜.+,0HP X`hp x  ǿרҵɹʷǿרҵ!Print_Areaǿרҵ!Print_Titles  Χ F#Microsoft Office Excel 2003 Biff8Excel.Sheet.89qCompObj o