ࡱ> 25  !"#$%&'()*+,-./01D46?789:;<=>@OABCEaFGHIJKLMNP_QRSTU`WXYZ[\]^bcRoot Entry F?'~e3BWorkbook^ETExtData_VBA_PROJECT_CUR"?'~e?'~e  \p Administrator Ba= ThisWorkbook=p08X@"1[SO1[SO1[SO1[SO1hfN1fN1[SO1>[SO16[SO1[SO1[SO1[SO1 [SO1[SO16[SO1 [SO1[SO15[SO1 [SO1h6[SO1[SO1,6[SO1?[SO15[SO1 [SO1[SO+""#,##0;""\-#,##05""#,##0;[Red]""\-#,##07""#,##0.00;""\-#,##0.00A""#,##0.00;[Red]""\-#,##0.00i*2_ ""* #,##0_ ;_ ""* \-#,##0_ ;_ ""* "-"_ ;_ @_ W))_ * #,##0_ ;_ * \-#,##0_ ;_ * "-"_ ;_ @_ y,:_ ""* #,##0.00_ ;_ ""* \-#,##0.00_ ;_ ""* "-"??_ ;_ @_ g+1_ * #,##0.00_ ;_ * \-#,##0.00_ ;_ * "-"??_ ;_ @_ /\$#,##0_);\(\$#,##0\)9\$#,##0_);[Red]\(\$#,##0\);\$#,##0.00_);\(\$#,##0.00\)E \$#,##0.00_);[Red]\(\$#,##0.00\)0.00_ =#,##0.00_ ;[Red]\-#,##0.00\                 *  @ @   / , )  @ @   @ @ - +  @ @  @ @   @ @     @ @ / @ @ @ @ @ @ @ @  @ @   @ @  @ @ ,  @ @  @ @ /    ff7  @ @ *  @ @ 5 `@ @ a@ 0  @ @ * @ @ +  @ @   @ @ 0  @ @   @ @   @ @   @ @ /  @ @ 7  @ @ 3  @ @   @ @ +  @ @ 6  @ @   @ @   @ @ 9  @ @   @ @  x@ @  x@ @  xa@ @  x@ @  x@ @ * x@ @   |@ @ * x` @ * xa@ @  xa@ @* xa@ * |@ @ * xa@ * xa@ @  |a@ @ * xaa@ @ *  |a@ @ *  ||R<0}A}ef }}  ̙ ??v}A}L }A} }A}23 }-} }-} }}}  }A}23 }-} }-} }-}  }-}! }A}" }A}# }A}$23 }A}%? }A}&23 }}' ??? ????????? ???}}(   }}}) ??? ????????? }A}*ef }A}+ }A}, }}U}- }A}. a}A}/ e}A}0ef }A}1 }A}2ef }A}3L }A}4ef }A}5L }A}6 }A}7 }A}8ef }A}9L }A}: }A};L }A}<23 }A}= }A}>L }A}?23 8^ĉ!20% - :_eW[r 32&20% - :_eW[r 3 eQeQ!40% - :_eW[r 32'40% - :_eW[r 3]]!60% - :_eW[r 32(60% - :_eW[r 3  lʑ lʑ!60% - :_eW[r 22$60% - :_eW[r 2 h 4h 4 fJTe,g fJTe,g hh!ʑ'`e,g 5ʑ'`e,g "h 1h 1 #h 2h 2!$60% - :_eW[r 12 60% - :_eW[r 1 %h 3h 3!&60% - :_eW[r 42,60% - :_eW[r 4 'QQ ({{)hgUSCQ40% - :_eW[r 62340% - :_eW[r 6!?60% - :_eW[r 62460% - :_eW[r 6cc PK N@theme/PK N@ theme/theme/PKN@ky}theme/theme/themeManager.xml M @}w7c(EbˮCAǠҟ7՛K Y, e.|,H,lxɴIsQ}#Ր ֵ+!,^$j=GW)E+& 8PKN@L theme/theme/theme1.xmlYMo7X콑d#2">&vDJ]jw );ɱ@iKz(H^_6E rW+Rj!-b_$ raBcaiǯ]N4wG.( e)s,~p'T젎KT*"a$. lx$|Q%&U6+ "(&`wOw*(*xNk !KwhLJBv2Q$$G?,FO}Wn0o~>Z2z??}hlG$»O;,񘿙(FIJ@1vޜ#c;x8H xm:L71FwˈhFA5wVj \vclѼMQ*QS,=M1v>!V\H`'>"ΐ*I /sAH{>U𱍄 S+LrjEr8灉 0e^?BlnqX yb#$SCĘi7FII؏JytCwJ7V&e'35̬a2 ^'$=SvĹyVz?(=4Koc-BWhЛJ`~d{B(9ŇB4pN_:qybv2L`"Ǚx N5_9D:^ӷYrYf.xQÍAfky*k.(7!aLfvh-U WVX,.+TjeV7`FpmB*Oy|LReۊvL[$rI&b:yhi˔ZT(X4ZEs v@SS)htvJ&@Yǟ>&ԎP'[D#xHo(Kƅ!עAB$%IW/@S![m %YyA$L1"ϵT_, =oLgkj*!G3$Ve4BvׂqD10k!)8R Mˮsu6R3Ds3-UQ]ӭb 6ˋ5y".KZrN(랣!ԖYuV]ڽc3I\][#:?حV- MJiÅ ?" PK N@_rels/PKN@֧6 _rels/.relsj0 }Q%v/C/}(h"O = C?hv=Ʌ%[xp{۵_Pѣ<1H0ORBdJE4b$q_6LR7`0̞O,En7Lib/SeеPK N@theme/theme/_rels/PKN@ ѐ'theme/theme/_rels/themeManager.xml.relsM 0wooӺ&݈Э5 6?$Q ,.aic21h:qm@RN;d`o7gK(M&$R(.1r'JЊT8V"AȻHu}|$b{P8g/]QAsم(#L[PKN@ $[Content_Types].xmlN0EH-J@%ǎǢ|ș$زULTB l,x\vTU^hd}㨫)*1P'^ח0)T9l#$> `?Cs]7zb$xu-lV{9>DVNj,5(Bȥszҕhhs0U~,}2ToF0,į*=댬o[gv; 9'33y ; oOPKN@ $ ? [Content_Types].xmlPK N@_rels/PKN@֧6  8_rels/.relsPK N@theme/PK N@ $theme/theme/PK N@theme/theme/_rels/PKN@ ѐ' Ktheme/theme/_rels/themeManager.xml.relsPKN@L  theme/theme/theme1.xmlPKN@ky} Ntheme/theme/themeManager.xmlPK ?h XTableStyleMedium2PivotStyleLight16`?< Qs\ׅ<f6q䒘 0ǝ9 )>ĭMq}HRKj95715%5kXJpOxmzk6פx 4CtE엋,cz^6l ilm> 1oK Ɍ.f5kh\ + PeJFl:gԃF:j/JJ,];%6 QhV2OJJ/f3m) ~c׬{\:}Z ~NS@9qiR+t3*%x!v\05AU5Sx--[ų6:4DhVMN{rv*WzS B)2ִ+G4"9UϦatt;x8di&%idI ն;ǭANp`S@<   ggDSheet1    %=H  dMbP?_*+%&?'?(?)?" dX??&U} ` @@@@@@@@@ @ , @AAAAB C D EE~ F$@G C E E E E H C DDDDI C D@Dp@D @D8@J C Dp@D8@Dθ@D@J C DL@D@D8@Dº@J CDܾ@D @D,@D @J CK6@Dܾ@DX@DL@L M# P` it? %B># P ]\J? %B># P`jC? %B># P*λ? %B> O"LT:::::: (    T 9CCButton 2],@A9 $< eHh b<>@<   ggDSheet2    %O  dMbP?_*+%&?'?(?)?" dX??&U} `}   @@@@@@@@@ @ ,  @AAAAB C D EE~ F$@G C E E E E H C DDDDI C D@Dp@D @D8@J C Dp@D8@Dθ@D@J C DL@D@D8@Dº@J CDܾ@D @D,@D @J CK6@Dܾ@DX@DL@L M/ P?D%B D/ PDR%h?D%B D/ PzZ?D%B D/ P$4?D%B D O QQQQ"LT::::::0 (     T 9CCButton 2],@A9 $< eHh b<>@< ggDSheet3    %m[  dMbP?_*+%'&L&G h@< ggDSheet4   !"#$%&'()*+,-./012345679:;<=>?@ABCDEFGHIJKLMNOPQRSTVWXYZ[\]^_`abcdefghijklmnopqstuvwxyz{|}~ [*R Գ0* pHd VBAProject4@j = r D J< rstdole>stdole h%^*\G{00020430-C 0046}#2.0#0#C:\windows\SysW ow64\e2.tlb#OLE Automation`EOffDicEOficEE2DF8D04C-5BFA-101B-BDE5ETAAC42E2EUsers\Administrator\AppData\LVBA?'~e?'~edir !jWW13!jWW28-ocal\Kingsoft\WPS A\11.1.0.8976\oK6\ksoapi.dll#Mic,ro 0 Ob LibraryWMSForms>SFrms3 @YD452EE1-E08F6A-8-02608C4D0B$B4YOWYFM20.DLLH'BF e&/;"1?pIwAHw00h}#0Bw# 04@55A7561A-7044-473C-BF8B-C9171FCB0C8FH.DOCUME~1\dong\LOCALS@Temp\Exc@el8.0\L.8exd 4".E .@`M  ģ1GB!jWW1U2HB1@B,BY!B+BThirkbookG@TԊi@|W~kbok@r2!o%mG"e}SheeVt Sektv2  2G, 2  2 2:gD 3 3 3 3 b< HHH1`-(᫫HE ?% A' q1 3 4'a4%% 4' 4$1 + N@ N 2 \R p2"^YxMEx $`(;*`*;* ""08@Xp 8X`ֵͶʷ$&B@Hpeg]@]X $,!.'(* *f;* ( *$,!. *$,!.'(dP ('(k@ *Y ( $,!.A $,(.#Uk ( $,!.sheB $,(. Lk ( $,!.C $,(.XkX ( $,!.D $,(.koAttribute VB_Name = "ģ1" Sub ()`(`*"&08@Xp 8X`ڲʷͶʷ$&B@H]@]X $,!.'( * ( *$,!. '( *$,!.'(dP ('(k@ *!. ( $,!.$,A $,(.Pk ( $,!.PPB $,(.HPk ( $,!.PXPC $,(.PkX ( $,!.PPD $,(.PkoAttribute VB_Name = "ģ2" Sub ѡ@IRR()Hheets("Ͷʷ").Select Dim i As Double(j (ivCells(10, 2@).Valu0For j2 THo 5DIfX< 2j2 The>n# V#Els`i nd IfNext j9=9R 9In6IA5 E0*3c*B!*4,*C!5,D A  њx!jWW3 U*!jWW4r'Sheet1 SSheet2MEx B`(`*"$08@Xp 8X`ֵָͶʷ$&B@H]@]X $,!.'( * ( *$,!. '( *$,!.'(dP ('(k@ *!. ( $,!.$,A $,(.8k ( $,!.&B $,(.*k ( $,!./C $,(.3kX ( $,!.8D $,(.<koAttribute VB_Name = "ģ3" Sub ѡֵָ ()dhe ets("TͶʷ").Select Dim i As DoPuble(j (i{Cells(10, 2).Valu0For j2 To 5DIfX< 2j2 Then# Vc#Els0iA nd IfN`ext j9=9R 9I6IfA5 E0*3c*B!*4,*C!:5,D A@  xMEx F`(`*""08@Xp 8X`ڷͶʷ$&B@H]@]X $,!.'( * ( *$,!. '( *$,!.'(dP ('(k@ *!. ( $,!.$,A $,(.>k ( $,!.B $,(.k ( $,!.C $,(.kX ( $,!.D $,(.koAttribute VB_Name = "ģ4" Sub ѡڷ()\heets("LͶ").Select  Dim i As DoubTle(j (iwCells(10, 2).ValuA0For j2 To 5DIf)X> 2j2 Then# V#XEls`i nd IfNext j9=9R 9I6IA5 E0*3c*B!*4,*C!5,D A@ 4;ѳ#xME (SLSS<N0{00020820-0000-0000-C000-000000000046} 4`(`*p%Xpp"  (@Xx  @Hh   2B@6sWo]@]X $,!.'( *F(7 ( *$,!. *$,!.'(dh ('(kX *('( ( $,!.( A $,(.k ( $,!.<<B $,(.Jk ( $,!.RhRC $,(.`/5kp ( $,!.RhRD $,(.Rk(o Attribute VB_Name = "She@et1" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$BustomlizD2P Sub CommandButton1_Click() .Activ Dim i As Doul j ihCells(10, 2).V alo"For j2 To 5I"If,< j Thenw +E` iAnd IfN`ext j=oE)$6$AE31B!4,*C!5,D  B gD#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et2" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2х#xME (SLSS<N0{00020Sheet3 Sheet4ThisWorkbook _VBA_PROJECTV]820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et3" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2Rp#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et4" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2ѩG#xME (SLSS<N0{00020819-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "ThisWorkbook" Bas0{00020P819-0C$0046} |GlobalSpacFalse dCreatablPredeclaIdTru BExposeTemplateDerivBustomizD2ID="{475FE0E1-FCA1-459B-9194-37D5BD4DBB33}" Module=ģ1 Document=ThisWorkbook/&H00000000 Document=Sheet1/&H00000000 Document=Sheet2/&H00000000 Document=Sheet3/&H00000000 Module=ģ2 Module=ģ3 Module=ģ4 Document=Sheet4/&H00000000 Name="VBAProject" HelpContextID="0" VersionCompatible32="393222000" CMG="3A38C40CFA10FA10FA10FA10" DPB="74768A4EFE89FF89FF89" GC="AEAC5090B0F0EBF1EBF114" [Host Extender Info] &H00000001={3832Da ,*\G{000204EF-0000-0000-C000-000000000046}#4.2#9#C:\Program Files (x86)\Common Files\Microsoft Shared\VBA\VBA7.1\VBE7.DLL#Visual Basic For Applicationsr*\G{45541000-5750-5300-4B49-4E47534F4655}#3.0#0#C:\Users\Administrator\AppData\Local\Kingsoft\WPS Office\11.1.0.8976\office6\etapi.dll#Upgrade WPS Spreadsheets 3.0 Object Library (Beta)*\G{00020430-0000-0000-C000-000000000046}#2.0#0#C:\windows\SysWow64\stdole2.tlb#OLE AutomationZ*\G{2DF8D04C-5BFA-101B-BDE5-00AA0044DE52}#63.1#0#C:\Users\Administrator\AppData\Local\Kingsoft\WPS Office\11.1.0.8976\office6\ksoapi.dll#Microsoft Office 11.0 Object Library*\G{0D452EE1-E08F-101A-852E-02608C4D0BB4}#2.0#0#C:\windows\SysWOW64\FM20.DLL#Microsoft Forms 2.0 Object Library *\G{55A7561A-7044-473C-BF8B-C9171FCB0C8F}#2.0#0#C:\DOCUME~1\dong\LOCALS~1\Temp\Excel8.0\MSForms.exd#Microsoft Forms 2.0 Object Library.E .`M  D !jWW10A5f59459b !jWW1YThisWorkbook0B5f59459b1ThisWorkbookG% Sheet10C5f59459b3 Sheet10 Sheet20D5f59459b9 Sheet2gDH% Sheet30E5f59459b; Sheet3`%!jWW20F5f59459b<!jWW2x!jWW30G5f59459b@!jWW3!jWW40H5f59459bD!jWW4 Sheet40I5f59459bI Sheet4Rp%xH0`;(M9<5dwL8O`B0Z+M|~3@㊥DaI'qZ:OmgDT,ɫ5FxĖ.:ܞO HE=^,~Ms O~\[r,BO=' $!4)Excel+`VBA`Win16~`Win32`Win64x`Mac`VBA6#`VBA7#` VBAProject`stdole``Officeu`MSFormsC`ģ1c` _Evaluate`ѡ}`Sheets `i``ja`Cells`ValueK` ThisWorkbook|`Sheet1`CommandButton1_Click`Activate|`Sheet2`Sheet3`ģ2c` ѡIRR`ģ3c`ѡֵָ`ģ4c`ѡڷ`Sheet4`!1 3 9 ;=A EIPROJECT.PROJECTwmSummaryInformation(DocumentSummaryInformation8P640-CF90-11CF-8E43-00A0C911005A};VBE;&H00000000 &H00000002={00020818-0000-0000-C000-000000000046};Excel8.0;&H00000000 [Workspace] ģ1=75, 75, 517, 471, C ThisWorkbook=0, 0, 0, 0, C Sheet1=110, 145, 790, 597, C Sheet2=0, 0, 0, 0, C Sheet3=0, 0, 0, 0, C ģ2=79, 66, 520, 454, C ģ3=61, 73, 513, 460, C ģ4=72, 55, 513, 442, Sheet4=0, 0, 0, 0, C ģ1!jWW1ThisWorkbookThisWorkbookSheet1Sheet1Sheet2Sheet2Sheet3Sheet3ģ2!jWW2  ģ3!jWW3ģ4!jWW4Sheet4Sheet4Oh+'0HPXh cyd zSňplQS*SfT@As`@&~eMicrosoft Excel՜.+,D՜.+,t8@H dl shenlong (\dlKSOProductBuildVer2052-11.1.0.8976