ࡱ>  \pDeanna Ba= ThisWorkbook=iX/ 8X@"1.Arial1h.Arial1.Arial1.Arial1.Arial1.Arial1.Arial1.Arial1.Arial1.Arial1.Arial1 .Arial1 .Arial1 .Arial1.Arial1.Arial1.Arial1 .Arial1$.Arial1.Arial"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)$"$"#,##0.000\ ;\("$"#,##0.000\) 0.0% 0.0000 "$"#,##0.00 "$"#,##0.00000.0 #,##0.0 0.00_)#,##0;[Red]#,##0 0;[Red]0 0_);\(0\)#,##0.0_);\(#,##0.0\) 0.0_);\(0.0\)[$-409]h:mm:ss\ AM/PM                @ @  @ @  @ @  @ @  @ @  @ @  @ @   @ @  @ @   @ @  @ @ 1 @ @  @ @  @ @  @ @ #@ @  @@  @  @   @ @  @ @  !        !    !  !    "  " ! "  " # " " " "  !      #  #     "@ @  "@ @  @ @ #0@ @ #0 "0@ @  "@ @ "4  @ @   h@@ 1 @ @   !   " !  @ @ !   !    "  @ @ "@ @ "   ,""@ @ ! !       "   "   x@@  "4@     !@ @  #   (@@  @ @ "0@ "0  @ #0 "4 "4@  "@ @ * "@ @ * "@ @ * "@ @ * "@ @ *"@ @ "@ @ "4@ "@ @ "<@ @ "0@ "@ @ 1"@ @ !@ @  "@ @ * " @ @ * " @ @ * " @ @ * "8 @  "@* "@*"8@@ #0 @ "8          ,""@ @  " " "<@ @ "0@@ "0 "8 !0  !@@ *  8@   8 @  Comma0 Currency0 Date Fixed  Heading 1 Heading 2 Total`]&AssmptnspCashflowIncTax  ;w   ;> "(Value of family and regular labor ($/hr) Seed CornDryland IrrigatedSoybeans Irrigated SoysSeed ChemicalsRepairs Utilitiesper Unit Labor HoursTotal VariableDry YearWet Year Average YearNA Com. Corn Gross IncomeDry Land Crop RotationPercentage of Rotation Trucking Marketing Gross Margin Per Crop FertilizerLaborG. Margin Per Rotation*Gross Margin With Rotation and Probability$Gross Margin Benefit with Irrigation>==============================================================VALUE)*** CAPITAL COST AND LOAN INFORMATION *** ____________150% DEPRECIATION RATE81.YEAR PURCHASED ?______________________________________PAYMENT,--------------------------------------------5-----------------------------------------------------72.CASH PURCHASE PRICE ? _______________________________ YEARPRINC.INT3-YR5-YR7-YR10-yr 20-yr 3-YR 5-YR ADS-SL83.ORIGINAL COST BASIS OF ITEM PURCHASED ? ______________*** INCOME TAX INFORMATION ***=11.MARGINAL INCOME TAX RATE? (Fed,State, & Soc Sec)__________:12."MACRS" PROPERTY CLASS ? (3,5,7,10,or 20yrs) __________813."ADS-SL" YEARS ? (3,5,7,10,15,20,or 25yrs)___________>14.DEPRECIATION METHOD ? (1=MACRS or 2=ADS-SL) _______________916.OPPORTUNITY COST OF CAPITAL ? ________________________H======================================================================== CASH OUTFLOWNPV PRINCI-INCOME  ------------ AFTER-TAXPALINTERESTDEPRECI-TAXBEFOREAFTERCASHYEARATIONSAVINGS ------------TOTALJ==========================================================================Yields Acre Inches Price per Bu Must = 100%H15. Additional First Year Depreciation (179,30%,50%) for Purchase Option+Labor Hours(not including Irrigation hours)Variable ExpensesCrops to be grownWith Irrigation Crop RotationIncludes Energy and Labor Cost Sub TotalsTotals+"MACRS" Property Class? (3,5,7,10,or 20yrs)+Depreciation Method ? (1=MACRS or 2=ADS-SL)Opportunity Cost of Capital?)"ADS-SL" Years? (3,5,7,10,15,20,or 25yrs)0Marginal Income Tax Rate? (Fed,State, & Soc Sec)#*** CROP PRODUCTION INFORMATION ***Year Purchased?'Loan Terms in Years? (20 years or less)OUTFLOW/NET PRESENT VALUE AFTER TAX NET CASH FLOW >>>>>;Life of System in Years and Assumptions? (25 years or less)3TABLE 1. PURCHASE AND INCOME TAX INPUT INFORMATION-CAPITAL PURCHASE ANALYSIS - 25 YEARS OR LESS CAPITAL ITEM:160 Acre Irrigation System4Additional First Year Depreciation? (Sec179,30%,50%)$Variable Cost per Acre Inch of Water All AcresLAST YEAR OF INVESTMENT IRRIGATION-TABLE 2. CASH FLOW FOR THE PURCHASE OF THE : G. MARGINWEIGHTED$DEPRECIATION AMOUNT FOR THE PURCHASE+Purchase Price for Entire System Installed?(Annual Interest Rate for Borrowed money?<Salvage Value of Investment at End of Evaluated Time Period?SALVAGE(1-margin tax braket x 8 opportunity costIrrigated Acres System Covers?PThis value should include 1. the desired Return on Assets, and 2. a Risk PremiumSA negative NPV indicates a return less than the desired opportunity cost of capitalCustom Harvesting"Tillable Acres with out Irrigationper irrigated Acre4. SIZE OF LOANB5.ANNUAL INTEREST RATE ON LOAN ? (.102 = 10.2%)___________________86.LOAN TERM IN YEARS ? (20 years or less) ______________&7.LIFE OF INVESTMENT? 25 years or less Beg Value(17 After Tax Opportunity Cost of Capital Beginning"Amount of Purchase Price Borrowed?Rotation ProbabilityDrying cost per Bu2Net Present Value Discounted After Tax Cash Flow = Before Tax After TaxIrrigation Energy & Labor Fuel & OilA Positive NPV indicates that the investment (over the life of the investemnt) returned higher than the desired opportunity cost of capital "Internal Rate of Return Before Tax!Internal Rate of Return After TaxIRRPer Irr. Acre InvestmentIrrigation RotationDryLand Rotation Geen Beans [>xV}0[GX ! #d #I'%ccN   {y*U4F^n  dMbP?_*+%/ Y M>Canon BJ-85Black&White`C odXXLetterDINU"4,, ,2UJB"\XX??U} } ,}  }  } $}  }  }  } m} } { ;                      J     J  J       J i%%%%J%%L%%% %M N OOOOP~ %? QaUUUUU~ qP@~ %@ QsUUUUU~ rA~ %@ Q|UUUUU~ sd@ ~ %@ QxUUUUU~ sc@!Yii@- DD~ %@ SeTTTTT~ q4@~ %@ SuTTTTT~ rL@~ %@ Q MMMMM~ rj@~ % @ St TTTTT~ t@~ %"@ Sb TTTTT~ s@ RTNOMMM RT N4 OOOM~ R$@ Q_MMMMM~ t?~ R&@ S[TTTTT~ q@~ R(@ S^TTTTT~ q$@~ R*@ S\TTTTT~ q?~ R,@ SjTTTTT~ rj@~ R.@ S]TTTTT~ t$@R \yTTTTTDRTTTT i[7o@ XZ ]# ]z]3 ? zZB ~]ǒ? ZB  N`~ 0@  ~ u&@~ 1@  k~ u@ XJ  W B B B B BD l.0>>Lc>>>>>.>>>>>>.K99*8& !"# $@%@&@ '@(@)@ *+, -./0123456789:;<=>?  V C C  C C C~ !2@!D ! !sI@sI@!B!s?s?s? "! "("H?BD!D!D!("H?BD!D!D!"B."HUUUUUU?BD!D!D!D!."HUUUUUU?BD!D!D!D!."HUUUUUU?BD!D!D!D!~ #3@ # #EQ#u@u`h@#G#u@u@j@u@$! $$kkllllm" $"%j4@? %FO%>@[@%I%Y@i@I@% "%"~ &K5@& &nP &o &o&o&"@"@@& "&"'e ''kklpllm" '"(e6@>@ (FO(4@V@(I(Y@i@J@( "("~ )e7@) )nP )o )o)o)&@&@@) ")"*e **kkllllm" *"+e8@4@ +FO+D@a@+I+Y@i@F@+ "+"~ ,e9@, ,nP ,o ,o,o,@@@, ","'-f?D%D(D+ -#R-######. . h /$ /B /B/B /B /B /B 0v 0v0v0vED  Geen Beans 0v 0v 1!1Yb@= D%D#@!1Yj@5 D%D#@1Y!1Y l@@ D%D#@!1Y@z@> D%D#@!1Y@o@5 D%D#@~ 2:@ 2T22s@s @2w2ss@st@ 3U 3v 3BBBBBB~ 4;@ 444u$@u@=@4Y4uuu@~ 5<@ 535u8@?@ffffff'@@15uG@7333333 @333333"@5Y5uu@-5u<@8@L+@~ 6=@ 66u.@u@=@6Y6uuM@u.@~ 7>@ 77u?u!7x;@= D%D77Y7xuu 88uu8Y~ 8x!8xF@? DD&!8x6@= DD&~ 9?@ 999u@u@9Y~ 9u%9u8D9ioT?~ 9u@~ :@@ : ::u2@u6@:Y:uu4@u2@~ ;@@ ; ;;u?u@;Y;uu?u?~ <A@ <{<<uu<Y<uu9@u~ =A@ =~ =u.@!=Y@> D%D=!=Y0@> D%D==Y=Yu.@!=Y@> D%D=~ >B@ >~ >u@!>Y?5 D%D>!>Y@? D%D>>Y~ >Y!>Y$@9 D>D%!>Y@? D%D> ?!?y@@@ D2D!?y@C@@ D2D?y~ ?y!?yF@@ D2D!?yA@@ D2D?"Dtl^bf<t|<t|<t|O^rb2bX}bbb@ A B C D E F G H I J K L M N O P Q R S T U V W X Y Z [ \ ] ^ _  @ )@zzG^@A%4>D?)@z(\l@A%4>D?@z)@zA%4>D?)@z33333s@A%4>D?)@zRc@A%4>D? AA!!A|G::@" D1D@!A \," D1D@A!A l@" D1D@!A43333\@" D1D@!A\(V@" D1D@ B!Bx|G:*@p DAD"@!Bx \p DAD"@B{!BxR@p DAD"@!Bx C@p DAD"@!Bxi6>@p DAD"@CCBBBBBB D$ DB DBDB DB DB DB Ev EvEvEvZD0 Geen Beans Ev Ev F!FYY@R D(D#!FYe@I D(D#FY!FY l@G D(D#!FY@z@S D(D#!FY@p@I D(D# G GGs@TD2Gs @TD2GwGsTD2Gs@TD2Gs @TD2 HU Hv HBBBBBB IIIu ףp=J3@JIIKLIu@=@JIIYIuJIIK LIuJIIuGzn5@JI JJu8@KIJuG@KIJYJuKIJuU@KIJu<@KI KKu.@MIKu@=@LIKYKuNIKuM@MIKu.@MI LLu?LD7~ Lu!Lx6@M D(DLLYLxuu MMuNMMQ LMuNMMY~ Mx!MxK@O DD)!Mx;@N DD) NNNuQ@OMNu(\B!@OMNYNuONNOLNuINNuRQ@ON O OOu2@PMOu6@PMOYOuPNOu4@PNOu2@PN P PPu?QMPu@QMPYPuQPPQLPu?QPPu?QP Q{QQuGMQuRMQYQuUPQu9@GPQuRP RRu333333?RD=!RY@S D(DR!RY+@S D(DRRYRYu.@!RY333333@S D(DR SSu?SD>!SY?I D(DS!SY@G D(DSSY~ SY!SY$@N DSD(!SY@G D(DS T!Ty@@U DGD!Ty@C@U DGDTy!TyI DGD!TyF@U DGD!TyA@U DGD U )UzzGq^@V%ISDT)Uz(\zk@V%ISDTUz)UzV%ISDT)Uz33333s@V%ISDT)UzQd@V%ISDT VV!!VQ5W DFDU!V ףp=*FW DFDUV!V l@W DFDU!V43333Z@W DFDU!V(\W@W DFDU W!WxQ%q DVD"@!Wx ףp=*6q DVD"@W{!WxR@q DVD"@!Wx"""""bA@q DVD"@!WxZ%?@q DVD"@XBBBBBB Y$ YB YBYB YB YB YB Zv ZvZvZvuDE Geen Beans Zv Zv [![Yi@^ D#D+![Yq@^ D#D+[Y![Y l@\ D#D+![Y@z@h D#D+![Y l@^ D#D+ \ \\s@iDG\s @iDG\w\siDG\s@iDG\s @iDG ]U ]v ]BBBBBB ^^^u ףp=J3@_^^`L^u@=@_^^Y^u_^^` L^u_^^uGzn5@_^ __u8@`^_uG@`^_Y_u`^_uU@`^_u<@`^Dl ^r2^r2` a b c d e f g h i j k l m n o p q r s t u x y z  ``u.@a^`u@=@a^`Y`uj^`uM@b^`u.@b^ aau?aDLaubDL!axA@b D+DaaYaxuu bbucbbf LbucbbY~ bx!bx>@\ DD,!bx.@g DD, cccuQ@dbcu(\B!@dbcY~ cu%cu^DcioT?~ cu@ d ddu2@ebdu6@ebdYduu4@u2@ e eeu?fbeu@fbeYeuu?u? f{ffugbfugbfYfuu9@u ggu333333?gDR!gY@h D+Dg!gY5@h D+DggYgYu.@!gY@h D+Dg hhu?hDS!hY@\ D+Dh!hY@\ D+DhhY~ hY!hY$@c DhD+!hY@\ D+Dh i!iy@@j D\D!iy@C@j D\Diy!iy^ D\D!iyF@j D\D!iyA@j D\D j )jzzGq_@k%^hDi)jz(\Jn@k%^hDijz)jzk%^hDi)jz33333+r@k%^hDi)jzRb@k%^hDi kk!!kQR@l D[Dj!kQ>@l D[Djk!k l@l D[Dj!k)`@l D[Dj!k\(lR@l D[Dj l!lxQB@r DkD"@!lxQ.@r DkD"@l{!lxR@r DkD"@!lx̌E@r DkD"@!lxi68@r DkD"@mBBBBBB n$nBBBGGG o o o o" p!pY|G:@F DBD%!pY \ F DBD%pB!pxB@F DBD%!px 3@F DBD%!pxi6.@F DBD% q!qY8v [ DWD(!qY+[ DWD(qB!qY6@[ DWD(!qY\($@[ DWD(!qYi|?"@[ DWD( r!ryx&@s DlD+!ryK7@s DlD+rB!ry.@s DlD+!ry> ףp=!@s DlD+!ry@5@s DlD+ s Y#sYGzn%@1 %prD#sY$\t %prsB#sYR@1 %pr#sY C@1 %pr#sY,Œ_l=@t %prt% tBZ!tYxfffff @u DsDs tBBB'tYX%a@uDsDsDsu|d@uD!uY N@y DtDu uBBu|c@1D!uY[h@1 DtDu xv yBB!yY[#@ DuDu yBlzB}BB!zY×Xa@ DyDu z~}6|||$:xA0$ } "  y >@!!! 7?  y @`C?  y @`C  Sheet1ggD  $7zi  dMbP?_*+%Mj\\CCIT\MSUE_Xerox_8200n_PR1.MSUS odccLetterPRIV0''''\KhC SKET\\CCIT\MSUE_Xerox_8200n_PR1.MSUExtension.CALHOUN"dcc??U}  *}  *} *} I *}  *} *}  *));)););))))), ), ), ), ), ),),),),),),),),),),))h))))))) &g'''''()((+++++) >h, Z160 Acre Irrigation System----( (,----) .f/////() )((((((((((((( 0(( . //// 1!( 2" #2r )#( (! (! (! (!3P@ #Z( 2$-^zH@ D D D B; 2% #2& )' (( (! (! (! 5A Z ( 2( 2 6) 2* 7+ 7, 7- !7. "2/ #70 $71 %7- &7. '2/ (22 )3 ((( (! (! 5A %Z (~ 4? _j@ D " `2:@ # D@D  _d@(   # D L 4?4.@ 4Bfj? !4@4@". #4@ >DD DD . $4@<@ #DD DD . %4*@ #DD DD . &4@q@ $DD DD !. '4m@ &DD DD "W (4@ (AD D *DD DD?B )~ ((((( 5j@ "Z  (~ 4@ aX!ϭ@(  9 #/LL LL B `]9g@($ = #3L@LL  ,L@LB _pXi@(   4?46@ 4?ܵ|? !4W2? "4B&9 {? #4@$@( ' # ## D DL $4+@( # $ $$ D DL %4@($ % %% D DL &4@( $ & && D DL '4gfff@( & ' '' D DL (4|@( ( (j #((`LD DLD D (DD DDBB ) (((( (! 8p= ף? Z  (~ 4@ aL'@(   ` ;4@(%  _$[=@(  ~ 4? 4 +? 4]K=? !4X2ı.? "4Z? #4@( ' # $4,@( # $ %4@%@(% % &4T@( $ & '43333@( & ' (4|@( ( ( ) ((( (! (! 3@ Z  (~ 4@ a.˒@(   ` M脮@(&  _ox2@(  ~ 4? 4&S?~ 4(@ !4' ? "4qrCQ? #4@( ' # $4@( # $ %4Q@(& % &4@( $ & '43333@( & ' (4|@(( ( )./(((34@ Z(~ 4@aw\@@( `9${@(' _@( 4&S?~  4(@!4V_?"4=$@?#4( ' #$4@(# $%4Q@(' %&4@($ &'4L@(& '(4|@(( (( .4///(9(~ 4@a|ibw5@( `i e@(( _%q۠@( )4S:?&S?Q? 4Mb?!4V_?"4W/'?#4(' #$4W@(# $%4@(( %&4@($ &'4@(& '(4|@(( ( )5(((( (!8? "Z(~ 4@aDK\?@( `DK\?@() _AHc@( ~  4(@!4V_?"4aۢ?#4(' #$4(# $%4Q@() %&4@($ &'4@(& '(4|@(( ( )6(((( (!3@ Z(~ 4 @a( `(* _( ) 4}b٭?%mV}b?~jth?!4V_?"4@j'?#4(' #$4(# $%4 @(* %&4@($ &'443333n@(& '(4|@(( ( )7 ((( (! (!3$@ (Z(~ 4"@a( `(+ _( !4V_?"4@j'?#4(' #$4(# $%4(+ %&4@($ &'443333n@(& '(4|@(( ( )8(((( (!3? Z(~ 4$@a( `(, _( !4V_?"4@j'?#4(' #$4(# $%4(, %&4@($ &'443333n@(& '(4|@(( ( )S(((((5j@ Z(~ 4&@a( `(- _( !4V_?"4@j'?#4(' #$4(# $%4(- %&4Dz@($ &'443333n@(& '(4|@(( ( )9(((( (!8? Z (w~ 4(@a( `(. _( "4@j'?#4(' #$4(# $%4(. %&4($ &'443333n@(& '(4(( ( )(((((&8433333? # DD(~ 4*@a( `(/ _( "4@j'?#4(' #$4(# $%4(/ %&4($ &'443333n@(& '(4(( ()(((((((~ 4,@a( `(0 _( "4@j'?#4('##'(D DL$4(##%4(0#&4($#'443333n@(&#(4(( ( .d ///:&X7o@ $D> (~ 4.@a( `(1 _( "4@j'?#4('#$4(##%4(1#&4($#'443333n@(&#(4(( (/////;<(~ 40@a( `(2 _( "4@j'?#4('#$4(##%4(2#&4($#'443333n@(&#(4(( (/////::(~ 41@a( `(3 _( "4@j'?#4('#$4(##%4(3#&4($#'443333n@(&#(4(( ( ((( >o(  D160 Acre Irrigation System ((~ 42@a( `(4 _( "4@j'?#4('#$4(##%4(4#&4($#'443333n@(&#(4(( ( ):(((((((~ 43@a( `(5 _( "4@j'?#4('#$4(##%4(5#&4($#'443333n@(&#(4(( (!(@ # D#D (m ((( );(  0< Z~ 44@a( `(6 _( "4@j'?#4('#$4(##%4(6#&4($#'443333n@(&#(4(( ( )= 0> 11 Zn 0? 0@1  0A 0~ 45@a( `(7 _( ."4:pΈҎ?"@j'? <~?#4('#$4(##%4(7#&4($#'4ޙ@(&#(4(( (( 0B 0C 0D 0q Zv 0E 0F 0G  0H 0~ 46@a( `(8 _( #4?' % #4? % # 4? %  #!4? % !!#"4?! % ""(4( ( (D,l&d"&&.^CJqQQ] )!)")#)$)%)&)')()))*)+),)-).)/)0)1)2)3)4)5)6)7)8)9):);)<)=)>)?) >I 0$ 0$ 0J 0p 0 0K 0E 0E 0c~ 47@ a(   `(9  _(   (4(!( ( !WL !WL !WL !WL !WL !WL !WL !WL !WL ! WL~ !48@!a(! !`(: !_(! !(4("( ( "c""dL@ " D D "WWWW4"A "D"D"D"D"D-"AL@ D"D"D"D""AL@(""< LL" AL@ D"" V~ "49@"a(" "`(; "_(" "(4(#( (#@P@ D#A2:@(###<L#Ad@(##<L#A*@(###<D  L%D  L D  L!dD  L"FD  L#(D  L$ BBBBBB;#V[#@ #%D#D  :y B?#V #)D#D  : B4#AR#@ #D#D#D#D#D-#A? D#D#D#D##A֜p( %"# A>b($ # !#. LDL# V~ #4:@#a(# #`(< #_(# #(4(> ($@T@($$$< L$A]9g@($#$ApXi@($#$A@($#;$V[#@ $%D$D  :y B?$V $)D$D  : B$A{t @($$($<LLLLD$A?( $!$<LLLL$AɧY( %"$ A8io¯(% # $ V#$bj@  % #D#$VKZX@ $ % #D%@X@(%$%A ;4@(%#%A$[=@(%#%A@%@(%#;%V[#@ %%D%D  :y B?%V %)D%D  : B%AUG(%$%A?( $%AlrN( %"% AH-(& # % V&@\@(&$&A M脮@(&#&Aox2@(&#&AQ@(&#;&V[#@ &%D&D  :y B?&V &)D&D  : B&A cҚ(&$&A?($&A`D(%"& AV7(' # & V&2&2&#2'@`@('$'A9${@('#'A@('#'AQ@('#;'V[#@ '%D'D  :y B?'V ')D'D  : B'A< ('$'A?($'As|ؠ(%"' A>w(( # ' V '24'2'#2(@d@(($(Ai e@((#(A%q۠@((#(A@((#;(V[#@ (%D(D  :y B?(V ()D(D  : B(A)*5(($(A?($(AF(4 / 3 V344443 444======(4@@(4$4A(4#4A(4#4A(4#;4V[#@ 4%D4D  :y B?4V 4)D4D  : B4A[#(4$4A[#($4Aףp(%"4 Aje@(5 / 4 V444444!44======(5@@(5$5A(5#5A(5#5A(5#;5V[#@ 5%D5D  :y B?5V 5)D5D  : B5A[#(5$5A[#($5Aףp(%"5 AX@ (6 / 5 V544445!44======(6@@(6$6A(6#6A(6#6A(6#;6V[#@ 6%D6D  :y B?6VL@ 6)D6D  : B6AGz7(6$6AGz7($6A(\(%"6 Af8x(7 / 6 V644446!44======(7@@(7$7A(7#7A(7#7A(7#;7V 7%D7D  :y B?7V 7)D7D  : B7A(7$7A($7A(8"7 A(8 / 7 V744447"4======(8@@(8$8A(8#8A(8#8A(8#;8V 8%D8D  :y B?8V 8)D8D  : B8A(8$8A( $8A(9"8 A(9 / 8 V844448"4======(9@@(9$9A(9#9A(9#9A(9#;9V 9%D9D  :y B?9V 9)D9D  : B9A(9$9A(!$9A(:"9 A(: / 9 V944449"4======(:@@(:$:A(:#:A(:#:A(:#;:V :%D:D  :y B?:V :)D:D  : B:A(:$:A("$:A(;": A(; / : V:4444:"4======(;@@(;$;A(;#;A(;#;A(;#;;V ;%D;D  :y B?;V ;)D;D  : B;A(;$;A(#$;A(<"; A(< / ; V;4444;"4======(<@@(<$<A(<#<A(<#<A(<#;<V <%D<D  :y B?<V <)D<D  : B<A(<$<A(B$<A(B"< A(> / < V<4444<"4======(=( =?L =?L =?L =?L =?L =?L = ?L=4444="4======( >>M#>Aj@ X %#<#>AKZX@ > %#<#>AA " %#<#>Ay] > %#<#>Ax]ww > %#<#>A*BC > %#<#> A7o  %"< > A>4444>"4======( ?)N ?(((?(((( ?4444?"4======(D5lI:S@)A)B)C)D)E)F)G)H)I)J)K)L)M)N)O)PQRSTUVWXYZ[\]^_ @Z @Z@ g@4@"4======( A A A gg A4A#======(Bg,B3 ? %"<?B>,Bǒ? " %"<?B>B4B#======(C4C#======(D4D#======(EVVE4E#======(FVVGVVHVVIVVJVVKVVLVVMVVNVVOVVPVVQVVRVVSVVTVVUVV((VVV( V)=WVV((XVV((YVV((ZVV(0[VV()\VV00]VV00^VV??_AAAgAADPlHJ 4$`abcdefghijklmnopqrstuvwxyz{|}~`AAAAAaAAAAAAAbAAAAAAAcAAAAAAAdAAAAAAAe@AAAAAAAf@AAAAAAAg@AAAAAAAh@AAAAAAAi@AAAAAAAj@AAAAAAAk@AAAAAAAl@AAAAAAAm@AAAAAAAn@AAAAAAAo@AAAAAAAp@AAAAAAAq@AAAAAAAr@AAAAAAAs(???????t>AAAAAAAu)(((((((v(((A(((Aw((((((((x)(((((((y)(((((((z((((()(0{(0((0)()|(00>0000}>>>0>000~????????@AAAAAAADl@AAAAAAA@AAAAAAA@AAAAAAA@AAAAAAA@AAAAAAA@AAAAAAA@AAAAAAA@AAAAAAA@AAAAAAA@AAAAAAA@AAAAAAA@AAAAAAA@AAAAAAA@AAAAAAA@AAAAAAA@AAAAAAA@AAAAAAA@AAAAAAA@AAAAAAA@AAAAAAA@AAAAAAA@AAAAAAA@AAAAAAA@AAAAAAA@AAAAAAA(???????>AAAAAAA)(((((((((((((((>600  ( (B zB >>@BBB 7?(B zB > B L!?(B zB > B L!  yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0) yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888) yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0) yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0) yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0)!!yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0)""yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0)##yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Rmailto:=@if((AD11-AE11)>0,(ad11-ae11),0) yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888) yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888) yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888)!!yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888)""yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888)##yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Pmailto:=@if((AD$9-AF13)>ad13,9999,8888) Sheet2ggD Oh+'0|8@ P \ htDeanna@k@_L@?5՜.+,D՜.+,\HP X`hp x '  AssmptnsCashflowIncTaxAssmptns!Print_AreaCashflowIncTax!Print_Area  Worksheets Named Rangesx 8@ _PID_HLINKSA0,f1(mailto:=@if((AD$9-AF13)>ad13,9999,8888)f0(mailto:=@if((AD$9-AF13)>ad13,9999,8888)f/(mailto:=@if((AD$9-AF13)>ad13,9999,8888)f.(mailto:=@if((AD$9-AF13)>ad13,9999,8888)f-(mailto:=@if((AD$9-AF13)>ad13,9999,8888)f,(mailto:=@if((AD$9-AF13)>ad13,9999,8888)f+(mailto:=@if((AD$9-AF13)>ad13,9999,8888)f*(mailto:=@if((AD$9-AF13)>ad13,9999,8888)f)(mailto:=@if((AD$9-AF13)>ad13,9999,8888)f((mailto:=@if((AD$9-AF13)>ad13,9999,8888)f'(mailto:=@if((AD$9-AF13)>ad13,9999,8888)f&(mailto:=@if((AD$9-AF13)>ad13,9999,8888)f%(mailto:=@if((AD$9-AF13)>ad13,9999,8888)f$(mailto:=@if((AD$9-AF13)>ad13,9999,8888)f#(mailto:=@if((AD$9-AF13)>ad13,9999,8888)f"(mailto:=@if((AD$9-AF13)>ad13,9999,8888)f!(mailto:=@if((AD$9-AF13)>ad13,9999,8888)f (mailto:=@if((AD$9-AF13)>ad13,9999,8888)f(mailto:=@if((AD$9-AF13)>ad13,9999,8888)f(mailto:=@if((AD$9-AF13)>ad13,9999,8888)f(mailto:=@if((AD$9-AF13)>ad13,9999,8888)f(mailto:=@if((AD$9-AF13)>ad13,9999,8888)f(mailto:=@if((AD$9-AF13)>ad13,9999,8888)f(mailto:=@if((AD$9-AF13)>ad13,9999,8888)l )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)l )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)l )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)l )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)l )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)l )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)l )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)l )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)l )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)l )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)l )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)l )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)l  )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)l  )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)l  )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)l  )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)l  )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)l )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)l )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)l )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)l )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)l )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)l )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)l )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)f(mailto:=@if((AD$9-AF13)>ad13,9999,8888)l )mailto:=@if((AD11-AE11)>0,(ad11-ae11),0)  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbookASummaryInformation(DocumentSummaryInformation8