ࡱ>   !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}Root Entry0vޤWorkbook \ٳ1.ų\ٳ1. Ĭ ijl(xǜP!ǭ)1.ijlD 3.0  P!\ٳ22,898 1.0 P!Ǵ 5.P!\ٳ 132,418112,76819,650 1.P44 56,19063,540-7,3501.P4Yլ18,04013,2404,800#ܭP ǩ( D) : 0 - 1,000,000 =V…  4 : (100,000*28+80,000*16+70,000*20+60,000*14)*2| - 6,840,000 = 5,800,0009,35013,000-3,650SȹtǤ0 (, ) P ͥD : (40,000*14*10+x125,000*3*10) - 13,000,000 = -3,650,00022,30033,300-11,000$ܭP ǩ ( D) : 0 - 1,000,000 ='(P!) M  : 0 - 8,400,000 = -8,400,0004Y, x() լ  : (1,800,000*1) - 3,400,000 =6,500EP!, լ  Xnj( ,X, լ ) : (25,000*5*3*12) - 3,000,000 = 1,500,0006l(8Yյٳ ) Xnj : (200,000*5*2) - 1,000,000 = 1,000,0002.\ij3,000 1.Y\ij1.Y )P! YP (P!ǭ).(1_3)Y ưP! YP D : 250,000*12Y *1= 3,000,000 3.lYP 25,00051.lYP1.Ĭ Y ijYP lD(P!ǭ)2,80013,6003,600 4.Yյ 2281.T´1.(|xY D(xǜP!ǭ) 5.P!t  48,00024,0001.P!Xֽ 12,000'P!T S/Wl$X : ijƬ̸ 12,000,000 =2.YP  (xǜl)15,0009,0003.Y X $X (xǜP!ǭ)((1_3)YP X $X : X 600,000*20= 6.YP |10,94111,991-1,050 1.YP0 6,4911.01.P´216 1.E 4‰սD2.  P4 6,2753.PD72064.P!ǴD1,755 2.$ D 1.YP$D 3.YP %3,4504,500 1.YPƌִ2,550-4501.D1,0501,500,YPƌ D : (25,000*14*3) - 1,500,000 =-450,000 2.Ȭ4D2.YՀ%900-6001.YՀ%/YՀ %(YՀ P! ) : (300,000*3) - 1,500,000 @\p [Ba==dd'X8X@"1Arial1Arial1Arial1Arial1@д1д1д1xд1dд0 0.00 #,##0 #,##0.00_($#,##0_);($#,##0)_($#,##0_);[Red]($#,##0)_($#,##0.00_);($#,##0.00)#_($#,##0.00_);[Red]($#,##0.00) 0% 0.00% 0.00E+00 # ?/? # ??/?? m/d/yy d-mmm-y d-mmm mmmm-yy h:mm AM/PM h:mm:ss AM/PM h:mm h:mm:SS m/d/yy h:mm%#,##0_);(#,##0)&#,##0_);[Red](#,##0)'#,##0.00_);(#,##0.00)(#,##0.00_);[Red](#,##0.00),)'_(* #,##0_);_(* (#,##0);_(* "-"_);_(@_)/**_($* #,##0_);_($* (#,##0);_($* "-"_);_(@_)4+/_(* #,##0.00_);_(* (#,##0.00);_(* "-"??_);_(@_)7,2_($* #,##0.00_);_($* (#,##0.00);_($* "-"??_);_(@_) -mm:ss. [h]:mm:ss /mm:ss.00 # #0.0E+01@2@                * + , -   @ @   @ @  2P@ @ 2p@ @2P@ @ 2P@ @ 2p@ @2p2p2p20   20  20   20@  20 @  20@  20@@  20  20   20   20@  20   2P@ @ 2P@ @ 2p`98ư_6R`iZR3  @@   s2020YDij 8ư8ưl : ͽ3 ( : ) ưa0 ưaDP 0()E88mթĬD 1.xȐ Ʃ196,713221,526-24,813 1.0 P150,6130 1.PxtD92,653 1.40Ĭ}xtD79,030 2.0PxtD6,000 3.0PƕȀ600 4.40Ĭ}ƕȀ7,023 2.YP57,9601.P 1.YP2.P  ɷT46,10070,9131.P26,10049,800-23,700 1.P ɷT1.|©D9,40017,800-8,400OP (ǩ,4 ) P!D : (500,000*1+150,000*25*2Y0+1,000,000) - 15,800,000 = -6,800,000. P!( P!D : (100,000*1*4) - 2,000,000 = -1,600,0002.7001,000-300(P   : (350,000*2) - 1,000,000 =-300,0003.D16,00031,000-15,0000tx P!0  : (1,500,000*2) - 10,000,000 = -7,000,000HP (ǩ,4 ) D : (200,000*2+150,000*10+0100,000) - 8,000,000 = -6,000,000- P!( D : (100,000*2*5) - 3,000,000 = -2,000,0002.P20,00021,113-1,1131.޹1.޹D)[Ǵ]P ޹D : 20,000,000-21,113,000= -1,113,0002.Y/P!ǩ( tՌ140,29098,37741,9131. 50,6071.YP ´1. ©ư 7,7631. p 2020D 09 07| 08 23 431 P!ǀ xǜtլYP2. 0lU֩(xǜP!ǭ)1.DlD3.T\19 Q YP ´D(xǜP!ǭ)1,024"4.2020D YP $ ܴ ̌D(xų̈̀P!ƭ)1,100 5.P D(uǐ)20,720 1. ©¬̸D2.0¬ 63,97322,0601.0¬36,37314,31380¬ (),ų ) : (575,000*2*10) - 10,560,000 =940,000? D, l  ,  \D : (2,487,300*10) - 11,500,000 = 13,373,0002.P!ǴD27,600!T\19貀D : 115,000*120*2YD = 27,600,0003.t8,3281.YPtH1.YPa)D(xǜP!ǭ)1,7001.P!ǴD2.… T\t췤 )@?@@@A@B@C@D@E@F@G@H(@Ie@JS@K@L@M@N@O@P@Q@R@S@T@U@V@W@X@Y@Z@[@\@]@^@_@`@a@b@c@d@e@f@g@h@i@j@k@l@m(@ne@oS@p@q@r@s@t@u@v@w@x@y@z@{@|@}@~@@@@@@@@@@@@@@@@@@@@(@e@T@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@(@f@S@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@(@e@S@@@@@@@@@@@@@@@@@@@@@@@@@@(@e@                                             ! ! !"#          ! ! !"$#          ! ! !" $ % %            ! ! ! " $ % % % &          ! ! ! " $ % % % &          ! ! ! " $ % % % '          ! ! ! " $ % % % '          ! ! ! "$#         ! ! !"$%% !        ! ! !"$%%% &"        ! ! !"# #  $    %   ! ! !"$# &  '    (  ) ! ! !"$%% *  '    (  ) ! ! !"$%%% &+  ,    -  .  (/ ( ( "0$%%%$)))) ) )  !1 ! ! "2$%%% &3  4    5  6  !7 ! ! "8$%%% &9  :    ;  <  != ! ! ">$%%%$)))) ) )  *? * * "@$%%%$)))) ) )  !A ! ! "B$# C  D    E  F ! ! !"$%% G  D    E  F ! ! !"$%%% &H  D    E  F  !I ! ! "J K  L    M  N ! ! !"# O  P    P   ! ! !"$# Q  P    P   ! ! !" $ % % R   S      S  ! ! ! "!$!%!%!% !&T ! S! ! ! ! S ! ! !! !! !!" $+U$+$+$+$+$+$+ $V$ $ $  $ ,W$, &&&&&&&&&& & & & & & ((( ((((((( (  ( ( ( ( ))))) )))) )  )  ) ) ) ) * * * * * ***** * * * * *+$+%+% +X+ + D+ + + + D + + !+ !+ !+",$,%,%,% ,&Y , D, , , , D , , !, !, !,"-$-%-% -Z- - [- - - - [ - - !- !- !-".$.%.%.% .&+ . [. . . . [ . . !. !. !."/$/%/% /\/ / ]/ / / / ] / / !/ !/ !/"0$0%0%0% 0&+ 0 ]0 0 0 0 ] 0 0 !0 !0 !0"1$1%1% 1^1 1 _1 1 1 1 _ 1 1 !1 !1 !1"2$2%2%2% 2&` 2 _2 2 2 2 _ 2 2 !2 !2 !2"3# 3a333 3 b3 3 3 3 c 3 N3 !3 !3 !3"4$4# 4d44 4 b4 4 4 4 c 4 N4 !4 !4 !4"5$5%5% 5d5 5 b5 5 5 5 c 5 N5 !5 !5 !5"6$6%6%6% 6&+ 6 e6 6 6 6 c 6 f 6 !g6 !6 ! 6"h7$7%7%7%7$7)7)7)7)7 )7 ) 7 *i7 *7 * 7"j8$8%8%8% 8&k 8 l8 8 8 8  8 l 8 !m8 !8 ! 8"n9# 9o999 9 p9 9 9 9 p 9 9 !9 !9 !9":$:# :q:: : p: : : : p : : !: !: !:";$;%;% ;r; ; s; ; ; ; s ; ; !; !; !;"<$<%<%<% <&t < s< < < < s < < !< !< !<"=$=%=% =u= = v= = = = v = = != != !=">$>%>%>% >&+ > v> > > > v > > !> !> !>"?$?%?% ?w? ? x? ? ? ? x ? ? !? !? !?"@$@%@%@% @&y @ x@ @ @ @ x @ @ !@ !@ !@"A$A%A% AzA A {A A A A { A A !A !A !A"B$B%B%B% B&+ B {B B B B { B B !B !B !B"C$C%C% C|C C }C C C C } C C !C !C !C"D$D%D%D% D&~ D }D D D D } D D !D !D !D"E# EEEE E E E E E E E !E !E !E"F$F# FFF F F F F F F F !F !F !F" I+UI+I+I+I+I+I+ II I I  I ,WI, KKKKKKKKKK K K K K K MMM MMMMMMM M  M M M M NNNNN NNNN N  N  N N N N O O O O O OOOOO O O O O OP$P%P% PP P P P P P P P !P !P !P"Q$Q%Q%Q% Q&t Q Q Q Q Q Q Q !Q !Q !Q"R$R%R% RR R R R R R R R !R !R !R"S$S%S%S% S&t S S S S S S S !S !S !S" TTTTT T T T T T T T !T !T !T"U# UUUU U U U U U U U !U !U !U"V$V# VVV V V V V V V V !V !V !V"W$W%W% WW W W W W W W W !W !W !W"X$X%X%X% X&t X X X X X X X !X !X ! X"Y$Y%Y%Y%Y$Y)Y)Y)Y)Y )Y ) Y *Y *Y * Y"Z$Z# ZZZ Z Z Z Z Z Z Z !Z !Z !Z"[$[%[% [[ [ [ [ [ [ [ [ ![ ![ !["\$\%\%\% \&t \ \ \ \ \ \ \ !\ !\ ! \"]$]%]%]%]$])])])])] )] ) ] !] !] ! ]"^$^%^%^%^$^)^)^)^)^ )^ ) ^ !^ !^ ! ^"_$_%_%_%_$_)_)_)_)_ )_ ) _ !_ !_ ! _"`$`# ``` ` ` ` ` ` ` ` !` !` !`"a$a%a% aa a a a a a a a !a !a !a"b$b%b%b% b&+ b b b b b b b !b !b !b"c$c%c%c% c& c c c c c c c *c *c * c"d$d%d%d%d$d)d)d)d)d )d ) d *d *d * d"e$e%e%e% e& e e e e e e e !e !e ! e"f$f%f%f%f$f)f)f)f)f )f ) f !f !f ! f"g$g%g%g%g$g)g)g)g)g )g ) g !g !g ! g"h$h%h%h%h$h)h)h)h)h )h ) h !h !h ! h"i$i%i%i%i$i)i)i)i)i )i ) i !i !i ! i"j$j%j% jj j j j j j j j !j !j !j"k$k%k%k% k&+ k k k k k k k !k !k !k" n+Un+n+n+n+n+n+ nn n n  n ,Wn, pppppppppp p p p p p rrr rrrrrrr r  r r r r sssss ssss s  s  s s s s t t t t t ttttt t t t t tu$u%u%u% u&3 u u u u u u u !u !u ! u"v$v%v%v% v& v v v v v v v !v !v !v"w$w%w%w% w& w w w w w  w w !w !w ! w"Bx$x%x% xx x x x x x x x !x !x !x"y$y%y%y% y& y y y y y y y !y !y ! y"z$z%z%z% z&k z z z z z z z !z !z ! z"{${%{%{%{${){){){){ ){ ) { !{ !{ ! {"|$|%|% || | | | | | | | !| !| !|"}$}%}%}% }&t } } } } } } } !} !} !}"~$~%~%~% ~& ~ ~ ~ ~ ~ ~ ~ !~ !~ !~"#         ! ! !"$#       ! ! !"$%%       ! ! !"$%%% &     * * * "$%%% &k     ! ! ! "$%%       ! ! !"$%%% &y      ! ! !"$#       ! ! !"$%%       ! ! !"$%%% &     5  ! ! ! "$%%% &      ! ! ! "$%%% &       *  * * " $%%%$)))) ) ) *  * * " $%%%$)))) ) ) !  ! ! "$%%%$)))) ) ) * * * "        ! ! !"#        ! ! !"$#        ! ! !" +U++++++     ,W,                               $%%        ! ! !"$%%% &       ! ! ! "$%%%$)))) ) ) ! ! ! "#   5   5  ! ! !"$#   5   5  ! ! !"$%%    5   5  ! ! !"$%%% &!  5   5  ! ! !"# "  #   #  ! ! !"$# $  #   #  ! ! !"$%% $  #   #  ! ! !"$%%% &t  #   #  ! ! !" %  &   ' ( ! ! !"# )  *   + , ! ! !"$# -  *   + , ! ! !"$%% -  *   + , ! ! !"$%%% &  .   / 0 !1 ! ! "$%%%$)))) ) ) (2 ( ( "3$%%% &  4   5 6 (7 ( ( "8$%%% &  9   : ; !< ! ! "$%%%$)))) ) ) != ! ! ">$%%%$)))) ) ) !? ! ! "2$%%% &  @   *A * * "B$%%%$)))) ) ) !C ! ! "D# E  F    F ! ! !"$# G  F    F ! ! !"$%% H  F    F ! ! !"$%%% &t  F    F !I ! ! "J# K  L   L  ! ! !" +U++++++ M    ,W,                               $# N  L   L  ! ! !"$%% O  L   L  ! ! !"$%%% &  P   P  ! ! !"$%%% &      ! ! !"$%%% &  Q   Q  ! ! !"$%%% &  R   R  ! ! !"# S  T   T  ! ! !"$# U  T   T  ! ! !"$%% V  T   T  ! ! !"$%%% &t  T   T  ! ! !"# W  X   Y Y ! ! !"$# Z  X   Y Y ! ! !"$%% Z  [    [ ! ! !"$%%% &t  [    [ !\ ! ! "$%% ]  Y   Y  ! ! !"$%%% &+  ^   ^  ! ! !"$%%% &k  _   _  ! ! !"$%% `  [    [ ! ! !"$%%% &+  [    [ !a ! ! " b  c   d e ! ! !"# f  g   g  ! ! !"$# h  g   g  ! ! !"$%% i  j   j  ! ! !"$%%% &k  j   j  ! ! !"$%% l  m   m  ! ! !"$%%% &+      ! ! !"$%%% &3      ! ! !"$%%% &n  o   o  ! ! !" +U++++++ p    ,W,                               $%%% &q  r   r  ! ! !"# s  5   5  ! ! !"$# t  5   5  ! ! !"$%% t  5   5  ! ! !"$%%% &+  5   5  ! ! !"# u  v   w e ! ! !"$# x  y   F z ! ! !"$%% x  y   F z ! ! !"$%%% &{  |   } z !~ ! ! "$%%% &  }   }  ! ! !"$#      }  ! ! !"$%%      }  ! ! !"$%%% &     }  ! ! ! "        ! ! !"#        ! ! !"$#        ! ! !"$%%        ! ! !"$%%% &       ! ! ! "  ---- - -^ - - -- +U++++++     ,W,bJ(  B  T1`##]"B  T1`HH]"B  T1`mm]"B  T1`]"B  T1`]"B  T1`]"B  T1`]">@dd1                                  !!!! $$$$ $$ &&(((((( (( )))*)* )* )* ++++++ ,,,, ------ .... ////// 0000 111111 2222 333333 444444 555555 6666 7777 8888 999999 :::::: ;;;;;; <<<< ====== >>>> ?????? @@@@ AAAAAA BBBB CCCCCC DDDD EEEEEE FFFFFF IIII II KKMMMMMM MM NNNONO NO NO PPPPPP QQQQ RRRRRR SSSS TTTTTT UUUUUU VVVVVV WWWWWW XXXX YYYY ZZZZZZ [[[[[[ \\\\ ]]]] ^^^^ ____ `````` aaaaaa bbbb cccc dddd eeee ffff gggg hhhh iiii jjjjjj kkkk nnnn nn pprrrrrr rr ssstst st st uuuu vvvv wwww xxxxxx yyyy zzzz {{{{ |||||| }}}} ~~~~