各特別区の長期財政推計  [粗い試算(その2)] (一般財源ベース)...

Click here to load reader

Upload: janna-warner

Post on 01-Jan-2016

22 views

Category:

Documents


0 download

DESCRIPTION

第 16 回  大阪府・大阪市特別区設置協議会資料. 資料2-2. 各特別区の長期財政推計  [粗い試算(その2)] (一般財源ベース) 【 一部事業 の民営化等が実現されない場合 】. 平成 26 年 7 月 18 日 大阪府・大阪市特別区設置協議会 事務局:大阪府市大都市局. 【 資料の目的・位置づけ 】 本資料は、一部事業の民営化等が実現されない場合について推計したもの。   資料2 「各特別区の長期財政推計」[粗い試算(その1)]に示している再編効果額から、地下鉄・バス・一般廃棄物の収集輸送にかかる効果額を控除 - PowerPoint PPT Presentation

TRANSCRIPT

1626718

1 10 16 20 24 29 32 35 50

2642945

H2833

H28600H28338 H2829 H313375%25 283275%25 ATCH3133H28 H2728 47 87 3 3 7 24 47 87 2 2 9 30

1,4291,4571,4521,4311,4381,4271,4101,4073053053083043053053033033483673563413433253053027767857887867907978028021,3761,3831,3891,3971,4061,4141,4231,423697697697704717730743743679686692693689684680680 53 74 63 34 32 1313161,4051,4011,3501,4121,3971,3961,4021,3941,3943033033033033033033033033033002962453072922912972892898028028028028028028028028021,4231,4231,4231,4231,4231,4231,4231,4231,423743743743743743743743743743680680680680680680680680680182273112627212929H3160H35H4555 53 74 63 34 32 131316182273112627212929 1025510121416171618192223232526=+B 63 72 58 29 22 12732353891304850445455BH354553 63725829221 9 3 3 3 3 3 3 1 1 1 2333300000000000000066676 1 3 3 3 3 3 3 3 1 1 1 22433522212000000000000000042 6000000000000000000000000000 00000018293235882745494353531198634120000000000000865881879867871866857854194194196193194194193193190201195187187178167164481486488487490494497497836841845849853858862862305302298299304310315315531539547550549548547547 29 40 34 18 18 8588538518248578498488528478471931931931931931931931931931631611341671591581621571574974974974974974974974974978628628628628628628628628623153153153153153153153153155475475475475475475475475479113851314101515H3130H35H4523 29 40 34 18 18 8589113851314101515 15021131 10014579108=+B 44 40 32 17 17 5679113991821192523BH35H4522 44403217175 4 5 7 8 8 1 1 1 1 1 1181800000000000000044443 1 1 1 2 2 2 1 1 1 1 1 1221828900000000000000004146 3 4 5 6 600000000000000000000000 000000222331817201824225537900000000000000H3130H35H4524 29 40 34 18 18 8589113851314101515() 1502 2 11000123566899=+B 44 40 32 20 29 858101341101920182424BH35H4523 444032202984 5 7 9 23 3 1 1 1 1 1181800000000000000044443 1 1 1 2 2 2 1 1 1 1 1 1221828900000000000000007269 3 4 5 7 21 20000000000000000000000 0000001334187181917232355379000000000000001,4171,4441,4401,4221,4281,4201,4051,4022922922942912922922902903223413303173183022832808038118168148188268328321,3681,3751,3821,3901,3981,4061,4141,414515509503506515525534534853866879884883881880880 49 69 58 32 30 149121,3991,3961,3491,4071,3921,3911,3971,3901,3892902902902902902902902902902772742272852702692752682678328328328328328328328328321,4141,4141,4141,4141,4141,4141,4141,4141,41453453453453453453453453453488088088088088088088088088015186572223172425H3150H35H4541 49 69 58 32 30 1491215186572223172425 11454486455691115171816=+B 60 65 53 28 26 61516202371163338344241BH35H4539 60655328266 10 10 3 3 3 2 2 2 2 1 2313100000000000000076666 2 2 2 3 3 3 2 2 2 2 1 22228472212000000000000000088 8 800000000000000000000000000 0000005617206814313632413910981341200000000000001,7511,7831,7801,7581,7661,7561,7391,7343533533553513533533503503834053933773783583373321,0151,0251,0321,0301,0351,0451,0521,0521,6931,7021,7111,7201,7301,7391,7501,7506346276206236346456576571,0591,0751,0911,0971,0961,0941,0931,093 58 81 69 38 36 1711161,7311,7281,6721,7401,7231,7211,7291,7201,7203503503503503503503503503503293262703383213193273183181,0521,0521,0521,0521,0521,0521,0521,0521,0521,7501,7501,7501,7501,7501,7501,7501,7501,7506576576576576576576576576571,0931,0931,0931,0931,0931,0931,0931,0931,093192278102729213030H3160H35H4546 58 81 69 38 36 171116192278102729213030() 11254264132381016171916=+B 69 79 64 34 34 111517222481183745384946BH35H4544 697964343411 10 12 13 3 3 3 2 2 2 2 2363600000000000000088877 2 2 3 3 3 3 3 2 2 2 2 2253556271300000000000000001413 8 9 100000000000000000000000000 000000559217815354336474413196401300000000000001,1631,1821,1811,1681,1741,1701,1601,1572572582592572572582552552302422352252262152021996766826876866916977037031,1281,1331,1401,1471,1541,1621,1701,170539537537542551562572572589596603605603600598598 35 49 41 21 20 810131,1551,1531,1201,1601,1501,1491,1541,1481,1482552552552552552552552552551971951622021921911961901907037037037037037037037037031,1701,1701,1701,1701,1701,1701,1701,1701,170572572572572572572572572572598598598598598598598598598151750102021162222H3140H35H4536 35 49 41 21 20 81013151750102021162222 14023364355691114141514=+B 49 49 39 18 17 21416202256193135303736BH35H4535 D49493918172 8 10 2 2 2 2 1 1 1 1 1222200000000000000055544 1 1 2 2 2 2 2 1 1 1 1 12222341410000000000000000123 7 800000000000000000000000000 ED00000066182054173034293635714915100000000000002,2162,2212,2232,2062,2082,2052,1772,1775305315345295315315275276506686666356356286046041,0361,0221,0231,0421,0421,0461,0461,0462,2172,2192,2212,2242,2262,2292,2312,2317397397397397397397397391,4781,4801,4821,4851,4871,4901,4921,4921 2 218182454542,1772,1772,1772,1772,1772,1772,1772,1772,1775275275275275275275275275276046046046046046046046046041,0461,0461,0461,0461,0461,0461,0461,0461,0462,2312,2312,2312,2312,2312,2312,2312,2312,2317397397397397397397397397391,4921,4921,4921,4921,4921,4921,4921,4921,4925454545454545454548 1 2 21818245454545454545454545454814172022242628313336384041414141=+B912153840488082858790929495959595BAH29H2624237794685%24505022264H36H35H24243H24H2730560H2930140600H261,575 338637338H28H293330333ATC33386H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H457710101314161819182021242525272876767788866678788H2755555555555555555 5 4 2 11235679101212131415 17 5 5 5 3 2 2 2 2 2 2 2 2 2 2 2 21025510121416171618192223232526H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H4576767788866678788222223333212333330.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00000.00.00.00.00.00.00.00.00.00.00.00.00.00.0333333333333333330.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00000000000000000076767788866678788H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H45579101315161820232527293132333421122233333333333 3 3 4 4 5 5 6 7 8 8 9 10 11 11 12 12 12AB 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 6 5 5 6 6 6 7 7 7 7 7 7 7 7 7 7 7 5 4 2 11235679101212131415H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H45 18 0.0 0.0 0.2 1 0.4 0.6 0.9 1 1 1 1 1 1 0.6 0.3 0.5 170000000000000000000 0.0 0.2 0.2 0.2 0.4 0.7 0.7 0.7 0.7 0.7 0.6 0.4 0.1 0.20000000000000000000001000000000000000 0.1 0.1 0.1 0.2 0.4 0.4 0.4 0.4 0.4 0.4 0.2 0.1 0.1 0.2 0.0 0.0 0.00.10.10.10.10.10.10.1 0.0 0.0 0.00.10.10.10.1 0.4 5 5 5 2 1 1 1 1 1 1 1 1 1 1 1 10 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 500004444444444444000000000000000000.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40000 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.817 5 5 5 3 2 2 2 2 2 2 2 2 2 2 2 2H2H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H450.80.80.80.80.80.80.80.80.80.80.80.80.80.80.80.80.80.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.1H2755555555555555555H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H452355788910101113141415161644444444433444444H2722222222222222222 4 3 1 1122345678891010 17 3 3 4 6 5 7 10 10 10 10 9 9 7 6 6 8 15021131 10014579108H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H4544444444433444444111112222111122220.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00000.00.00.00.00.00.00.00.00.00.00.00.00.00.0222222222222222220.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00000000000000000044444444433444444H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H453567910111214151719202122232311122222222222222 2 2 3 3 3 4 4 5 5 6 6 7 7 8 8 8 8AB 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 4 4 3 4 4 4 5 5 5 5 5 5 5 5 5 5 5 4 3 1 1122345678891010H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H45 17 0.4 0.4 1 4 3 6 8 8 8 8 7 7 4 3 3 5 170000000000000000000 0.0 0.1 0.1 0.1 0.2 0.3 0.3 0.3 0.3 0.3 0.3 0.2 0.1 0.10 0.4 0.4133577776643350000 0.7000000000000000 0.0 0.1 0.1 0.2 0.3 0.3 0.3 0.3 0.3 0.3 0.2 0.1 0.1 0.2 0.0 0.0 0.0 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.0 0.0 0.0 0.1 0.1 0.1 0.10.2 3 3 3 2 2 2 2 2 2 2 2 2 2 3 3 30 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3000033333333333330000 1 1 1 1 1 2 2 2 2 2 2 2 20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20000 0.7 0.7 0.7 0.7 0.7 0.7 0.7 0.7 0.7 0.7 0.7 0.7 0.7 17 3 3 4 6 5 7 10 10 10 10 9 9 7 6 6 8H2H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H45000000000000000000.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.2(222222222222222220.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.1H2722222222222222222H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H452355788910101113141415161644444444433444444H2722222222222222222 4 3 1 1122345678891010 17 3 3 7 18 8 8 9 9 8 8 8 8 8 7 7 7 1502 2 11000123566899H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H4544444444433444444111112222111122220.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00000.00.00.00.00.00.00.00.00.00.00.00.00.00.0222222222222222220.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00000000000000000044444444433444444H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H453567910111214151719202122232311122222222222222 2 2 3 3 3 4 4 5 5 6 6 7 7 8 8 8 8AB 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 4 4 3 4 4 4 5 5 5 5 5 5 5 5 5 5 5 4 3 1 1122345678891010H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H45 17 0.0 0.1 3 10 0.2 0.4 0.6 0.7 0.7 0.6 0.6 0.6 0.5 0.3 0.2 0.3 17000000000000000000 0.1 3 9 0.1 0.1 0.2 0.3 0.3 0.3 0.3 0.3 0.3 0.2 0.1 0.1000000000000000000000 0.7000000000000000 0.0 0.1 0.1 0.2 0.3 0.3 0.3 0.3 0.3 0.3 0.2 0.1 0.1 0.2 0.0 0.0 0.0 0.1 0.1 0.1 0.1 0.1 0.1 0.1000 0.1 0.1 0.1 0.10.2 3 3 3 8 8 8 8 8 8 8 8 8 8 7 7 70 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 40000 4 4 4 4 4 4 4 4 4 4 3 3 3000000000000000000.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20000 0.7 0.7 0.7 0.7 0.7 0.7 0.7 0.7 0.7 0.7 0.7 0.7 0.7 17 3 3 7 18 8 8 9 9 8 8 8 8 8 7 7 7H2H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H45000000000000000000.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.2(222222222222222220.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.1H2722222222222222222H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H45689101215161718181921232425262766666777765677777H2755555555555555555 5 3 2 11345679101112131415 17 4 4 6 8 7 10 13 13 13 13 12 12 9 8 8 11 11454486455691115171816H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H4566666777765677777222223333112233330.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00000.00.00.00.00.00.00.00.00.00.00.00.00.00.0333333333333333330.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00000000000000000066666777765677777H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H45568101214161820222427283031323321122233333333333 2 3 4 4 5 5 6 7 7 8 9 101111111212AB 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 6 5 5 5 5 5 6 6 6 6 6 6 6 6 6 6 6 5 3 2 11345679101112131415H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H45 18 0.6 0.6 2 6 5 8 11 11 11 11 9 9 6 4 4 7 170000000000000000000 0.0 0.1 0.1 0.1 0.2 0.4 0.4 0.4 0.4 0.4 0.4 0.3 0.1 0.10 0.6 0.6 2 4 4 71010101088544700001000000000000000 0.1 0.1 0.1 0.20.40.40.4 0.4 0.4 0.4 0.2 0.1 0.1 0.2 0.0 0.0 0.00.10.10.10.10.10.10.1 0.0 0.0 0.00.10.10.10.10.4 4 4 4 3 2 2 2 2 3 3 3 3 3 4 4 40 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4000044444444444440000 2 2 2 2 2 2 2 2 2 2 3 3 30.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40000 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 17 4 4 6 8 7 10 13 13 13 13 12 12 9 8 8 11H2H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H450.80.80.80.80.80.80.80.80.80.80.80.80.80.80.80.80.80.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.4333333333333333330.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.1H2755555555555555555H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H456811111416181921212224262828303177878899977789899H2755555555555555555 6 4 2 113457910121314151617 17 6 6 7 12 10 14 18 18 19 19 16 16 12 11 11 15 11254264132381016171916H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H4577878899977789899222233444222333440.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.60.60.60.60.60.60.60.60.60.60.60.60.60.60.60.60.60.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00000.00.00.00.00.00.00.00.00.00.00.00.00.00.0333333333333333330.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00000000000000000077878899977789899H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H456810111517192123262932343536383922222333333333333 3 4 4 5 6 6 7 8 9 10 11 12 13 13 14 14 14AB 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 7 6 6 6 6 7 8 8 8 8 8 8 8 8 8 8 8 6 4 2 113457910121314151617H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H45 18 1 1 2 8 7 11 15 15 15 15 12 12 8 6 6 10 170000000000000000000 0.0 0.1 0.1 0.2 0.3 0.5 0.5 0.5 0.5 0.5 0.4 0.3 0.1 0.10 0.9 1 2 7 7 10 14 14 14 14 11 11 7 6 6 100000100000000000000000000000000000 0.0 0.0 0.0 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.10.5 5 5 5 4 4 4 4 4 4 4 4 4 4 5 5 50 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5000055555555555550000 2 2 2 2 2 3 3 3 3 3 4 4 40.50.50.50.50.50.50.50.50.50.50.50.50.50.50.50.50.50000 1 1 1 1 1 1 1 1 1 1 1 1 1 17 6 6 7 12 10 14 18 18 19 19 16 16 12 11 11 15H2H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H450.80.80.80.80.80.80.80.80.80.80.80.80.80.80.80.80.80.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.40.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.50.50.50.50.50.50.50.50.50.50.50.50.50.50.50.50.5333333333333333330.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.1H2755555555555555555H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H453467911111214141516181920202144444555544455555H2744444444444444444 5 4 2 112235678910111112 17 4 4 4 6 5 7 9 9 9 9 7 7 5 6 5 7 14023364355691114141514H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H4544444555544455555111122222111222220.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00000.00.00.00.00.00.00.00.00.00.00.00.00.00.0222222222222222220.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00000000000000000044444555544455555H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H4545781112141517192123242526272821122233333333333 2 3 3 3 4 4 5 6 6 7 8 8 9 9 10 10 10AB 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 5 5 4 5 5 5 6 6 6 6 6 6 6 6 6 6 6 5 4 2 112235678910111112H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H45 18 0.7 0.7 1 5 4 6 8 9 9 8 6 6 4 4 4 6 170000000000000000000 0.0 0.1 0.1 0.2 0.3 0.5 0.5 0.5 0.5 0.5 0.4 0.3 0.1 0.10 0.7 0.7 1 4 4 6 8 8 8 8 6 6 4 4 4 60000 100000000000000000000000000000 0.0 0.0 0.0 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.0 0.0 0.0 0.1 0.1 0.1 0.10.2 3 3 3 0.9 0.6 0.6 0.6 0.6 0.9 0.9 0.9 0.9 0.9 2 2 20 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3000044444444444440000 1 1 1 1 1 1 1 1 1 1 2 2 20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20000 0.6 0.6 0.6 0.6 0.6 0.6 0.6 0.6 0.6 0.6 0.6 0.6 0.6 17 4 4 4 6 5 7 9 9 9 9 7 7 5 6 5 7H2H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H450.80.80.80.80.80.80.80.80.80.80.80.80.80.80.80.80.80.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.3222222222222222220.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.1H2744444444444444444H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H45142023262830323437394244464747474748999999999999991013151719212325283033353738383838 6 6 6 6 6 6 66 6 6 6 6 6 6 6 6 6814172022242628313336384041414141H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H45478999999999999990.30.40.60.60.60.60.60.60.60.60.60.60.60.60.60.60.6000.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20000.40.40.40.40.40.40.40.40.40.40.40.40.40.4477777777777777770.10.10.10.70.70.70.70.70.70.70.70.70.70.70.70.70.70.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30000000000000000047899999999999999H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H451417202327303337414549535758585858111222222222222220 1 2 4 5 6 8 9 10 12 14 15 17 17 17 17 17AB 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 5 4 4 4 4 4 5 5 5 5 5 5 5 5 5 5 51013151719212325283033353738383838H29H30H31H32H33H34H35H36H37H38H39H40H41H42H43H44H45 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.4 0.3 0.3 0.3 0.3 0.3 0.3 0.300000000000000000 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.4 0.3 0.3 0.3 0.3 0.3 0.3 0.300000000000000000000000000000000000000000000000000000000000000000000 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 500000000000000000000000000000000000000000000000000000000000000000000 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6

ABH25H26H25H26

H22H253

AB 11011711823732 AB5718332

45AB6154

H45 AB43 21

AB AB1833

AB

1AB2526 ABAB571818333AB

AB

2,100

12,833

H4545H26H26

14,9335,675

H26H25

15,1095,675

176

535198

H26H45H45H262,1001,376724 43 38 100 69151015171212,83310,8971,93612,87212,45741536H45 5

31 80118150498]5 1296802520[]10]220150425]5 1296002514[]8]2 25

(H

2,8001,477H1,4777,9006,700H6,70047HH358160H160553155H15522412857H71921616H36H13147H47719H9201158H1582185438H16223HH

16,50010,6001,900H8,7001,300290H2905,0261,982670H1,3121,390HH767666102392828H37,38521,8802,77519,105 1,000 6,16714,7131,77512,938ERROR:#REF!ERROR:#REF!ERROR:#REF!

ERROR:#REF!

ERROR:#REF!

ERROR:#REF!

ERROR:#REF!ERROR:#REF! ERROR:#REF! 2,500ERROR:#REF!ERROR:#REF!

&P

(H

2,8001,477(H1,477(7,900)47HH358160H160553155H15522412857H71921616H36H13147H47719H9201158H1582185438H16223HH

(16,500)(1,300)5,0261,982670H1,3121,390HH767666102392828H11,6854,2908753,4154,2908753,415ERROR:#REF!ERROR:#REF!ERROR:#REF!

ERROR:#REF!

ERROR:#REF!

ERROR:#REF!

ERROR:#REF!ERROR:#REF! ERROR:#REF! 2,500ERROR:#REF!ERROR:#REF!

&P

(H

2,8001,477H1,4777,9006,700H6,70047HH358160H160553155H15522412857H71921616H36H13147H47719H9201158H1582185438H16223HH

16,50010,6001,900H8,7001,300290H2905,0261,982670H1,3121,390HH767666102392828H37,38521,8802,77519,105 1,000 6,16714,7131,77512,938ERROR:#REF!ERROR:#REF!ERROR:#REF!

ERROR:#REF!

ERROR:#REF!

ERROR:#REF!

ERROR:#REF!ERROR:#REF! ERROR:#REF! 2,500ERROR:#REF!ERROR:#REF!

&P

(H

2,8001,477(H1,477(7,900)47HH358160H160553155H15522412857H71921616H36H13147H47719H9201158H1582185438H16223HH

(16,500)(1,300)5,0261,982670H1,3121,390HH767666102392828H11,6854,2908753,4154,2908753,415ERROR:#REF!ERROR:#REF!ERROR:#REF!

ERROR:#REF!

ERROR:#REF!

ERROR:#REF!

ERROR:#REF!ERROR:#REF! ERROR:#REF! 2,500ERROR:#REF!ERROR:#REF!

&P