ࡱ> 8;  !"#$%&'()*+,-./01234567:Root Entry FNN9WorkbookkSummaryInformation(DocumentSummaryInformation8 \p kulachatr Ba==xx[J 8X@"1Tahoma1Tahoma1Tahoma1Tahoma1Tahoma1h8Tahoma1,8Tahoma18Tahoma18Tahoma1Tahoma1Tahoma1<Tahoma1>Tahoma1?Tahoma14Tahoma14Tahoma1 Tahoma1 Tahoma1Tahoma1Tahoma1 Tahoma1Tahoma1 Tahoma1>Tahoma1 Tahoma1Tahoma+"?"#,##0;\-"?"#,##05"?"#,##0;[Red]\-"?"#,##07"?"#,##0.00;\-"?"#,##0.00A"?"#,##0.00;[Red]\-"?"#,##0.00e*0_-"?"* #,##0_-;\-"?"* #,##0_-;_-"?"* "-"_-;_-@_-,)'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-u,8_-"?"* #,##0.00_-;\-"?"* #,##0.00_-;_-"?"* "-"??_-;_-@_-4+/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-7?t"?"#,##0_);\(t"?"#,##0\)A@t"?"#,##0_);[Red]\(t"?"#,##0\)CAt"?"#,##0.00_);\(t"?"#,##0.00\)MB$t"?"#,##0.00_);[Red]\(t"?"#,##0.00\)"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\) 0.0000000 0.000000 0.00000 0.0000 0.000                                                                       ff + ) , *     P  P        `            a>          " " " " ||F~*,}-} 00_)}-} 00_)}-} 00_)}-} 00_)}-} 00_)}-} 00_)}-} 00_)}-} 00_)}-} 00_)}-}  00_)}-}  00_)}-}  00_)}-}  00_)}-}  00_)}-} 00_)}-} 00_)}-}+ 00_)}-}, 00_)}-}- 00_)}-}. 00_)}-}: 00_)}-}; 00_)}A}1 00_)[$ -}A}2 00_)?[$ -}A}3 00_)23[$ -}-}4 00_)}A}0 a00_)[$ -}A}( 00_)[$ -}A}7 e00_)[$ -}}5 ??v00_)̙[$ -##0.??_-  }}9 ???00_)[$ -???##0.?????_- ??? ???}}) }00_)[$ -##0.??_-  }A}6 }00_)[$ -}}* 00_)[$ -???##0.?????_- ??? ???}-}= 00_)}}8 00_)[$ -##0.??_-  }-}/ 00_)}U}< 00_)[$ -##0.}A}" 00_)[$ -}A} 00_)ef[$ -}A} 00_)L[$ -}A} 00_)23[$ -}A}# 00_)[$ -}A} 00_)ef[$ -}A} 00_)L[$ -}A} 00_)23[$ -}A}$ 00_)[$ -}A} 00_)ef[$ -}A} 00_)L[$ -}A} 00_)23[$ -}A}% 00_)[$ -}A} 00_)ef[$ -}A} 00_)L[$ -}A} 00_)23[$ -}A}& 00_)[$ -}A} 00_)ef[$ -}A} 00_)L[$ -}A}  00_)23[$ -}A}' 00_) [$ -}A} 00_)ef [$ -}A} 00_)L [$ -}A}! 00_)23 [$ -}-}> 00_)}-}? 00_)}-}@ 00_)}-}A 00_)}-}B 00_)}-}C 2300_)}-}D 00_)}-}E 00_) 20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L湸 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ٗ % 60% - Accent3M( 60% - Accent3 23֚ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text % 0Good;Good  a%1 Heading 1G Heading 1 I}%O2 Heading 2G Heading 2 I}%?3 Heading 3G Heading 3 I}%234 Heading 49 Heading 4 I}% 5InputuInput ̙ ??v% 6 Linked CellK Linked Cell }% 7NeutralANeutral  e%3Normal % 8Noteb Note   9OutputwOutput  ???%????????? ???:$Percent ;Title1Title I}% <TotalMTotal %OO= Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight16`WXSheet1hSheet22jSheet3B W#"b"q(g?yⰩ"n"q(g?yⰩPNG  IHDR,,y}ubKGDtIME*U% IDATxwܺ²KYH!(P?J`HАHFbȫjhFH$ k,`hAiRm.,;s̙sK{w~sڜ!B!B7EӴլ #M4EBBQXnP`BAE!XnP`BAE!XnP`BJW|54d-ILz%{)֋>?K !X5.!!XnP`BAE!XnP`BAE!XnP`BAE!Xn +tL7J+)..!mQ5 lo߬K&eq{1o%Y"a]!\p( :s^! ||Z"!%WJ֥5Ӆ{¥/ƮX:iSXA;v'nGb֥$ցv8,(a] !)-̄EG ks1/2i{3Dz.0V˃Ͻuob]! qK^2^i\\V5u6.3u HͶuJy7%"Y`m"u H<7u 6n%"u 6>%"Z  m`5.i[Y`mG"jN K D%LSP`ZXXi% /m Xf EYANj6ZY!CBSYak'3 `e2P`"=3[V5ab:^6,y:(aEUjM2x:lE!J} XW,Fɟv XAlCp7Z0 "d)&֖f mX-Nl^YAXswkdO $ClAsК7D] ;>ŝXAdiuMPrJ tGȲ&A?82 }`Z(;N7\OP:@g2h>.O xj8{p2t E-~mm'm3C ~ gQ~!@dk=zs0/mvWlddҡQkصBGY?x'?R=Z(lAe||&x"9wƒS޷%K)LO}n nwfg?4AP`ǭ0H \YN|Γ/=4?O%NfM`zE )9%^$]].3#VM`zE 8J{{P ~E\$ l6 qUJ bpx&/U‡ӓ&0^ܜ1*(맺GoA]`SIWch <uTGd +3|j ,< =Բ2W-, \[4Vz4Zn"{*\x{=v\çދI7RX ?W=e>fC]{Z ]B!CB1x47yԚ: "]`ޤ(1&oYTi =%+ypT bvx5*?MklAw u>ӧZA?uw]˜'?ú _խ|w ,oH|.\.xƍoCNZ"!QLu CS:?CЂ!֥ؒo/x+.ؒ;pXxB>ĎXa;a5s:<kaE8o ,Z`o?Cxre؊k dϹÙ@-,FD;4nECȞ3O-2hݾҮt )Ȟs(9XWge`QОoA`yR%rSOa]1ňQ4!0w2RdM %;u52x\DYT)}^ǜ˺a˅D!?2b]3Qr[ F h6*J;+<y- RG/%B^AbVeXOQ=<˺]CxcX8ϴ.#2 8u%r6Dx\Ghr]8>0gκrP`$6oEWXa)%/y>jUFa]e\/ X2Qng 9/a]e,=a3Im`Q͈!2v#p ̺Q pDzMtj%= x.ú 5}[}`4h+o ]Q9htOc])<侬˰htkO;y(Ⱥ'hchWu pw6\Nf]eKh3X{Yaװ.RV5u 3.K0 a]D>DA/Y` ɺ KQfZ"!Qe%p4,'y$vpuqt, ts'kX` Ca!?"822JOɜĆ-K0B H`6R\rɺˉX.du 3IN,㯫E"@8=}AhAr_Q`ْWVWe>"%$DP"BM_B%*wX1Ǯ8"EBT"BVcȏp<,;c~^RUR\[~X {* G4IըK^s  `C3;:~T_H"vŸ;W8t"V2{iqv.N*,=Z"!lo3G>axe˗x{fii<|\o~1\Z@D XgQnjޥ__t|y8ϑ?O)|g=kQRW߾*YR5o$=g\sϹw{2D[Xi_$ZXۛ +R^|_I⪊{֮@K8/.#D)!1K^نXݟVﭡ KsyauG>_wlH-"vk4~冎X~`m3Xދw|&##̹0Uk*1-kam9 )#nkF^GB@qNh,7շgٿuZX蔓TmG#ҿ6'dgF- Ys8;;Wz-IYR3umPI$jPe ,}y|c?]>%..0"8tǯ31ٹi ??|t+(ƮxivD X AxR+3ԊL7Jʓp;UToku=% VeA%{⹫n:ս ןr.\h4K֭,h}^0ߛ^|,Q]0Z^`EKf4NbS}c[ )UTU4GEq4fR*2}C,gtip8r@W$KfUіc+y"BWJ&cLKL! ! ,!T3N{nc[r=Y31aG\n>Z, ʺ辮Oc.=ee"o T`la}U1OI mu7J+ $[#p*z3:vۑFUoA%TP侻-3b{S=)DE.P%egݢsU Ǧ}v$[j2r(IN2ݩAe wYQR5 q?,J [Xz:+E"G*Э9n~fPoWQtf,uj`X{ Lћq$(*-Ǻݺq|Ln=s,.;cs 2~,5|HhX6.۳?ͤ:81dWZa(4hxm:dn_i"wnaw>Scђ<X4ņ'@yI ``U2-,Uyyn0cJVn.!WD|&]tsD` X%dtGaiF^nI%,a}XK=:ЌAgӭgMyo{C^\7LL7ܱ͟;Sze'֭{7;n=slFߗg >j[=&b L7@jfVo{-jv.zc,!DU2H' _JK(d`~dw?!啖wEqQw"4ľU:s2D_bW%ٹ3hJd*V-iH]uKz(HFXn:v`5r{/ܲ 3*,q1<"qFG{Бս*ïR?i=Rz|oqzoE8;'8TK.j5sQݫzlGT&V_7hx*iUєO:tC*JK+ Jpө~;-G%BC7"ZXBVLMM,!m`]BorYa+j][ S9*:s%`B Z NDkzغ {.T ϓ2|01{?Y<r\m`]锒b%0Q#],`2& fʒߓ+ᓽ۱ 4t/cB-l` ǓUdؖH]Ǿ|ЧMz?r=%'X_e'2 kR%G v67`sapnxvKq꒻r, hgJHX4%ZXR1Ɛ}SW Yh ziR,8G\}@Y¶di"'CkKtÚoѭ782DB(-c!gerk~V\w+z}?u M8Cs8 K%91Bk+W}ml}x 涇pq#h|OK収3J9$hafs ph };a 1Sd!,>H=ځ&%aKد}K:ukOxLEn(Ge>A7#X$ˢQ@1,/zP/u{)խt>n/w;aS}5f^3ӶKe44K<,C -#gߺc{GcAy W Eo~~mW8+o¸^M:}2-:dxNQ2r{ιb{rۿlhŘsx\COaM%iţhPf] sZ{+Yޤp`BPLjBE֐'! Ws=2DYBf "r K'D XŮG-Ogp X2#C`%i d@ۤi%>d<ZWtl=K-2,i%Jwփ>d@"K K5v/HdT hY o]F6!|t ,z@ݥH%YBv!-a]5ث]d4I I`?NTȪ!CLM.RRk@u 2~,ٻ*,Jw{RV9e#X=$-,8-E`ULdzaR<?]B+0lWwqHX-B(2Br L'ȲpT22 ,?ô-IXa]] ,#ò#q(dl>Q8CHX2w %ja N҂!%N$>KXAI źNIDATK5>KX{[Xu u LHXVhg]2,k'{. i ºBҶln`]R֒/g]!i{YTvV̺ BR/_e]3RXLfC..7cO!K4.) ^/'IҢgo> RkQ)>ޅ{ο !ͳہod]-HXmc-&(Js1 z.yE?re07k ܎U}V 'ٙ!!?> > R6+-cXR b&Y"& ,B7(!ܠ"pf t@'`]n P`ဣ+*BAEu ~nd]!!XnP`BAE!)TXS+zdB, )ia!%$p ,B7(!ܠ"p ,B7(!ܠ"p ,B7(!pXúB!B!B!D sywIENDB`3 A@@  -Land / Building Initial FeeTools/EquipmentGross Margin10%Royalty Fee 3%Expenses ElectricityWaterMisc.Total ExpensesEBT ManagementROIPay Back PeriodEATOwnerRentalTax30% Investment Wages (6)Rent (15,00/Month)Revenue (365x35,000)V 0WWccB  ]e  dMbP?_*+%&ffffff?'ffffff?(?)?M:PDFConverter\S 4dA4PRIVB0''''\P4(KLSMTJxPDFConverterResolution1200dpiPageSizeLetterPageRegion" d333333?333333?&<3U} }  }  ,      A C C @.A @O2A@O2A @A@A#@pDA %B#@9A %B@ ?@]hAm@]hA m !@<~3A D !@<~3A D  ? @@ ~ @ @A:  ! @HdA D! @HdA D  >L@   >L@    @p@   @p@   !@A  !@A     @^@ (# @^@(#  @@  @@   B #@$F-A % 3#@2b1A % 3 @@ E "@lA DD"@PA DD E 0O@ D `@@ D E!1 A DD!p@ DD ? &D$\y @DdD&DEEEEE@DdD ? "D^9]=(@ DD"Dy1@ DD2*$$$N PX=XPPXPP\ZVXb (    A*??J300px-7-eleven-brandBLOGGER_PHOTO_ID_5140340171425430290http://2.bp.blogspot.com/_R2BfWgaBpVQ/R1YoJrZ7uxI/AAAAAAAAAbQ/T8wmE4noI4s/s320/300px-7-eleven-brand.svg.pngM]&`X>@XXggD  i  dMbP?_*+%&ffffff?'ffffff?(?)?"333333?333333?&<3U>@ggD  Dk  dMbP?_*+%&ffffff?'ffffff?(?)?"333333?333333?&<3U>@ggD  Oh+'0@H\p j kulachatr kulachatrMicrosoft Excel@C@_NN՜.+,0 PXd lt| jnzn Sheet1Sheet2Sheet3  Worksheets F&Microsoft Office Excel 2003 WorksheetBiff8Excel.Sheet.89qCompObj r