{"id":121,"date":"2005-06-30T01:08:13","date_gmt":"2005-06-30T01:08:13","guid":{"rendered":"http:\/\/shunichi.hosono.com\/?p=121"},"modified":"2005-06-30T01:08:13","modified_gmt":"2005-06-30T01:08:13","slug":"post_79","status":"publish","type":"post","link":"https:\/\/shunichi.hosono.com\/?p=121","title":{"rendered":"\u5916\u8ca8\u9810\u91d1\u306b\u30c1\u30e3\u30ec\u30f3\u30b8"},"content":{"rendered":"<p>\u3000\u305b\u3063\u304b\u304f\u30b7\u30c6\u30a3\u30d0\u30f3\u30af\u306b\u53e3\u5ea7\u3092\u4f5c\u3063\u305f\u306e\u3060\u304b\u3089\u3001\u305d\u306e\u307e\u307e\u5bdd\u304b\u3057\u3066\u304a\u304f\u306e\u3082\u3082\u3063\u305f\u3044\u306a\u3044\u306e\u3067\u3001\u5916\u8ca8\u9810\u91d1\u3092\u3059\u308b\u3053\u3068\u306b\u3057\u305f\u3002<br \/>\n\u3000\u3061\u3087\u3046\u3069\u4eca\u306f\u5916\u8ca8\u9810\u91d1\u30ad\u30e3\u30f3\u30da\u30fc\u30f3\u91d1\u5229\u304c\u9069\u7528\u3055\u308c\u308b\u305d\u3046\u306a\u306e\u3067\u3001\u8ff7\u308f\u305a\u59cb\u3081\u308b\u3002<br \/>\n\u3000<br \/>\n\u3000\u25a0 \u9078\u3079\u308b7\u901a\u8ca8\uff01\u5916\u8ca8\u9810\u91d1\u30ad\u30e3\u30f3\u30da\u30fc\u30f3<br \/>\n\u3000<a href=\"http:\/\/www.citibank.co.jp\/campaign\/camp0605_fcy\/\" target=\"_BLANK\">http:\/\/www.citibank.co.jp\/campaign\/camp0605_fcy\/<\/a><\/p>\n<p>\u3000\u3053\u306e\u91d1\u5229\u306f\u521d\u56de\u306e\u307f\u6709\u52b9\u3067\u3001\u4ee5\u964d\u306f\u901a\u5e38\u91d1\u5229\u306b\u306a\u308b\u3068\u3044\u3046\u3053\u3068\u306a\u306e\u3067\u3001\u3088\u304f\u8a08\u7b97\u3057\u3066\u307f\u308b\u3068\u3001\u3084\u3063\u3071\u308a\uff11\uff12\u30f6\u6708\u304c\u304a\u5f97\u3060\u3002\u30de\u30f3\u30b9\u30ea\u30fc\u30b9\u30de\u30a4\u30eb\u3068\u3044\u3046\u306e\u3092\u9078\u629e\u3057\u3066\u304a\u3051\u3070\u3001\u6bce\u6708\u91d1\u5229\u304c\u53d7\u3051\u53d6\u308c\u308b\u306e\u3067\u3001\u6c17\u5206\u7684\u306b\u3082\u3088\u3044\u3002<\/p>\n<p>\u3000\u3069\u306e\u901a\u8ca8\u304c\u3088\u3044\u304b\u3068\u3044\u3048\u3070\u3001\u6bd4\u3079\u308b\u307e\u3067\u3082\u306a\u304f\u3001\u30cb\u30e5\u30fc\u30b8\u30fc\u30e9\u30f3\u30c9\u30fb\u30c9\u30eb\u3067\u3042\u308b\u3002<\/p>\n<p>\u3000\u8ab2\u984c\u306f\u3001\u70ba\u66ff\u5909\u52d5\u30ea\u30b9\u30af\u306a\u306e\u3060\u304c\u3001\u305d\u308c\u306f\u5f8c\u3067\u8003\u3048\u308b\u3053\u3068\u306b\u3057\u3088\u3046\u3002<br \/>\n\u3000\u4e0d\u5229\u306b\u52d5\u304f\u3088\u3046\u3060\u3063\u305f\u3089\u3001\u5916\u56fd\u70ba\u66ff\u8a3c\u62e0\u91d1\u53d6\u5f15\u306e\u65b9\u3067\u9006\u65b9\u5411\u306e\u30dd\u30b8\u30b7\u30e7\u30f3\u3092\u6301\u3066\u3070\u3088\u3044\u3002<\/p>\n<p>\u3000\u30b7\u30c6\u30a3\u30d0\u30f3\u30af\u306e\u30cb\u30e5\u30fc\u30b8\u30fc\u30e9\u30f3\u30c9\u30fb\u30c9\u30eb\u5b9a\u671f\u9810\u91d1\u306e\u30ad\u30e3\u30f3\u30da\u30fc\u30f3\u91d1\u5229\u306f\u3001\uff15\uff0e\uff14\uff05\u306a\u306e\u3067\u3001\u5c11\u306a\u304f\u3068\u3082\u56fd\u5185\u306e\u91d1\u878d\u6a5f\u95a2\u306b\u9810\u3051\u3066\u304a\u304f\u3088\u308a\u306f\u53ef\u80fd\u6027\u304c\u3042\u308b\u3060\u308d\u3046\u3002<\/p>\n<table border=\"1\" cellspacing=\"0\" cellpadding=\"0\">\n<col width=\"88\" style=\"mso-width-source:userset;mso-width-alt:2816;width:66pt\">\n<col width=\"45\" style=\"mso-width-source:userset;mso-width-alt:1440;width:34pt\">\n<col width=\"59\" style=\"mso-width-source:userset;mso-width-alt:1888;width:44pt\">\n<col width=\"62\" style=\"mso-width-source:userset;mso-width-alt:1984;width:47pt\">\n<col width=\"14\" style=\"mso-width-source:userset;mso-width-alt:448;width:11pt\">\n<col width=\"72\" span=\"2\" style=\"width:54pt\">\n<col width=\"19\" style=\"mso-width-source:userset;mso-width-alt:608;width:14pt\">\n<col width=\"82\" style=\"mso-width-source:userset;mso-width-alt:2624;width:62pt\">\n<col width=\"54\" style=\"mso-width-source:userset;mso-width-alt:1728;width:41pt\">\n<col width=\"72\" style=\"width:54pt\">\n<col width=\"102\" style=\"mso-width-source:userset;mso-width-alt:3264;width:77pt\">\n<col width=\"72\" style=\"width:54pt\">\n<col width=\"21\" style=\"mso-width-source:userset;mso-width-alt:672;width:16pt\">\n<col width=\"72\" span=\"3\" style=\"width:54pt\">\n<col width=\"92\" style=\"mso-width-source:userset;mso-width-alt:2944;width:69pt\">\n<col width=\"72\" style=\"width:54pt\">\n<col width=\"69\" style=\"mso-width-source:userset;mso-width-alt:2208;width:52pt\">\n<col width=\"72\" style=\"width:54pt\">\n<col width=\"16\" style=\"mso-width-source:userset;mso-width-alt:512;width:12pt\">\n<col width=\"108\" style=\"mso-width-source:userset;mso-width-alt:3456;width:81pt\">\n<col width=\"74\" style=\"mso-width-source:userset;mso-width-alt:2368;width:56pt\">\n<col width=\"108\" style=\"mso-width-source:userset;mso-width-alt:3456;width:81pt\">\n<tr height=\"18\">\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\" colspan=\"7\"><font size=\"2\">2005\/6\/29<\/font><\/td>\n<td bgcolor=\"#C0C0C0\" nowrap height=\"18\">\u3000<\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\" colspan=\"5\"><font size=\"2\"><br \/>\n\u521d\u56de<rt><br \/>\n\u306e\u30ad\u30e3\u30f3\u30da\u30fc\u30f3<ruby><br \/>\n\u91d1\u5229<rt><br \/>\n<\/rt><br \/>\n&nbsp;<\/font><\/td>\n<td bgcolor=\"#C0C0C0\" nowrap height=\"18\">\u3000<\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\" colspan=\"7\"><font size=\"2\"><br \/>\n\u6b21\u56de<rt>\u4ee5\u964d\uff08\u6b8b\u308a\u6708\u3002\u6700\u5927\uff11\uff12\u30f6\u6708\uff09<rt><br \/>\n<\/rt><br \/>\n&nbsp;<\/font><\/td>\n<td bgcolor=\"#C0C0C0\" nowrap height=\"18\">\u3000<\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\" colspan=\"3\">\u3000<\/td>\n<\/tr>\n<tr height=\"18\">\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\"><font size=\"2\"><ruby><br \/>\n\u6240\u6301\u91d1<\/rt><br \/>\n<\/ruby><br \/>\n<\/font><\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\"><font size=\"2\"><ruby><br \/>\n\u901a\u8ca8<rt><br \/>\n<\/rt><br \/>\n<\/ruby><br \/>\n<\/font><\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\"><font size=\"2\">TTS<\/font><\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\"><font size=\"2\">TTB<\/font><\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\"><font size=\"2\"><ruby><br \/>\n\u73fe\u5730<rt><br \/>\n\u901a\u8ca8<\/rt><br \/>\n<\/ruby><br \/>\n<\/font><\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\"><font size=\"2\"><ruby><br \/>\n\u5f80\u5fa9<rt>\u30b3\u30b9\u30c8<\/font><\/td>\n<td bgcolor=\"#C0C0C0\" nowrap height=\"18\">\u3000<\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\"><font size=\"2\"><ruby><br \/>\n\u671f\u9593 \uff08\u6708<\/ruby><br \/>\n\uff09<\/font><\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\"><font size=\"2\"><ruby><br \/>\n\u5e74\u5229<rt>\u7387<\/rt><br \/>\n<\/ruby><br \/>\n<\/font><\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\"><font size=\"2\"><ruby><br \/>\n\u671f\u9593<rt>\u5229\u7387<rt><br \/>\n<\/rt><\/ruby><br \/>\n<\/font><\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\"><font size=\"2\"><ruby><br \/>\n\u5229\u606f<\/ruby><br \/>\n\uff08\u539f\u8ca8\uff09<\/font><\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\"><font size=\"2\"><ruby><br \/>\n\u5229\u606f\uff08\uffe5\uff09<\/font><\/td>\n<td bgcolor=\"#C0C0C0\" nowrap height=\"18\">\u3000<\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\"><font size=\"2\"><ruby><br \/>\n\u671f\u9593<\/ruby><br \/>\n\uff08\u6708\uff09<\/font><\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\"><font size=\"2\"><ruby><br \/>\n\u5e74\u5229\u7387<rt><br \/>\n<\/rt><br \/>\n<\/ruby><br \/>\n<\/font><\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\"><font size=\"2\"><ruby><br \/>\n\u671f\u9593\u5229\u7387<rt><br \/>\n<\/rt><br \/>\n<\/ruby><br \/>\n<\/font><\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\"><font size=\"2\"><ruby><br \/>\n\u5229\u606f\uff08<ruby>\u539f\u8ca8\uff09<\/font><\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\"><font size=\"2\"><ruby><br \/>\n\u5229\u606f<\/ruby><br \/>\n\uff08\uffe5\uff09<\/font><\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\"><font size=\"2\"><ruby><br \/>\n\u6b8b<rt>&nbsp; <\/ruby><br \/>\n<\/font><\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\"><font size=\"2\"><ruby><br \/>\n\u5229\u606f<\/ruby><br \/>\n\uff08\uffe5\uff09<\/font><\/td>\n<td bgcolor=\"#C0C0C0\" nowrap height=\"18\">\u3000<\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\"><font size=\"2\"><ruby><br \/>\n\u5e74\u9593<br \/>\n\u5229\u606f<\/ruby><br \/>\n\uff08<rt>\uffe5\uff09<\/font><\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\"><font size=\"2\"><ruby><br \/>\n\u6e90\u6cc9\u5fb4\u53ce<rt><br \/>\n<\/rt><br \/>\n<\/ruby><br \/>\n<\/font><\/td>\n<td class=\"xl22\" bgcolor=\"#C0C0C0\" nowrap height=\"18\"><font size=\"2\"><ruby><br \/>\n\u5b9f\u8cea\u5229\u606f<\/ruby><br \/>\n\uff08\uffe5\uff09<\/font><\/td>\n<\/tr>\n<tr height=\"19\" style=\"height:14.25pt\">\n<td class=\"xl33\" align=\"right\" x:num nowrap height=\"18\"><font size=\"2\">500000<\/font><\/td>\n<td class=\"xl33\" nowrap height=\"18\"><font size=\"2\">NZD<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">78.1<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">76.1<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=INT(A3\/C3)\" nowrap height=\"18\"><font size=\"2\">6402<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"12804\" x:fmla=\"=F3*2\" nowrap height=\"18\"><font size=\"2\">\uffe512,804<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"0.5\" nowrap height=\"18\"><font size=\"2\">0.5\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"00.14\" nowrap height=\"18\"><font size=\"2\">14.0%<\/font><\/td>\n<td class=\"xl32\" align=\"right\" x:num=\"5.8333333333333336E-3\" x:fmla=\"=IF(J3=&quot;&quot;,&quot;&quot;, J3*(I3\/12) )\" nowrap height=\"18\"><font size=\"2\">0.6%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num=\"37.344999999999999\" x:fmla=\"=IF(K3=&quot;&quot;,&quot;&quot;, $F3*K3 )\" nowrap height=\"18\"><font size=\"2\">37.345<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"2841\" x:fmla=\"=IF(K3=&quot;&quot;,&quot;&quot;, INT(L3*$D3) )\" nowrap height=\"18\"><font size=\"2\">\uffe52,841<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"0.5\" nowrap height=\"18\"><font size=\"2\">0.5\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"1E-3\" nowrap height=\"18\"><font size=\"2\">0.1%<\/font><\/td>\n<td class=\"xl29\" align=\"right\" x:num=\"4.1666666666666665E-5\" x:fmla=\"=IF(P3=&quot;&quot;,&quot;&quot;, P3*(O3\/12) )\" nowrap height=\"18\"><font size=\"2\">0.004%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num=\"0.26674999999999999\" x:fmla=\"=IF(Q3=&quot;&quot;,&quot;&quot;, $F3*Q3 )\" nowrap height=\"18\"><font size=\"2\">0.26675<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"20\" x:fmla=\"=IF(Q3=&quot;&quot;,&quot;&quot;, INT(R3*$D3) )\" nowrap height=\"18\"><font size=\"2\">\uffe520<\/font><\/td>\n<td class=\"xl31\" align=\"right\" x:num=\"23\" x:fmla=\"=(12-O3)\/O3\" nowrap height=\"18\"><font size=\"2\">23\u56de<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"460\" x:fmla=\"=S3*T3\" nowrap height=\"18\"><font size=\"2\">\uffe5460<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"3301\" x:fmla=\"=M3+U3\" nowrap height=\"18\"><font size=\"2\">\uffe53,301<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"661\" x:fmla=\"=ROUNDUP(W3*0.2,0)\" nowrap height=\"18\"><font size=\"2\">\uffe5661<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"-10164\" x:fmla=\"=W3-X3-G3\" nowrap height=\"18\"><font size=\"2\">\uffe5-10,164<\/font><\/td>\n<\/tr>\n<tr height=\"19\" style=\"height:14.25pt\">\n<td class=\"xl33\" align=\"right\" x:num nowrap height=\"18\"><font size=\"2\">500000<\/font><\/td>\n<td class=\"xl33\" nowrap height=\"18\"><font size=\"2\">NZD<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">78.1<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">76.1<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=INT(A4\/C4)\" nowrap height=\"18\"><font size=\"2\">6402<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"12804\" x:fmla=\"=F4*2\" nowrap height=\"18\"><font size=\"2\">\uffe512,804<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"1\" nowrap height=\"18\"><font size=\"2\">1\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"00.1\" nowrap height=\"18\"><font size=\"2\">10.0%<\/font><\/td>\n<td class=\"xl32\" align=\"right\" x:num=\"8.3333333333333332E-3\" x:fmla=\"=IF(J4=&quot;&quot;,&quot;&quot;, J4*(I4\/12) )\" nowrap height=\"18\"><font size=\"2\">0.8%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=IF(K4=&quot;&quot;,&quot;&quot;, $F4*K4 )\" nowrap height=\"18\"><font size=\"2\">53.35<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"4059\" x:fmla=\"=IF(K4=&quot;&quot;,&quot;&quot;, INT(L4*$D4) )\" nowrap height=\"18\"><font size=\"2\">\uffe54,059<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"1\" nowrap height=\"18\"><font size=\"2\">1\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"2.5999999999999999E-2\" nowrap height=\"18\"><font size=\"2\">2.6%<\/font><\/td>\n<td class=\"xl29\" align=\"right\" x:num=\"2.1666666666666666E-3\" x:fmla=\"=IF(P4=&quot;&quot;,&quot;&quot;, P4*(O4\/12) )\" nowrap height=\"18\"><font size=\"2\">0.217%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num=\"13.870999999999999\" x:fmla=\"=IF(Q4=&quot;&quot;,&quot;&quot;, $F4*Q4 )\" nowrap height=\"18\"><font size=\"2\">13.871<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"1055\" x:fmla=\"=IF(Q4=&quot;&quot;,&quot;&quot;, INT(R4*$D4) )\" nowrap height=\"18\"><font size=\"2\">\uffe51,055<\/font><\/td>\n<td class=\"xl31\" align=\"right\" x:num=\"11\" x:fmla=\"=(12-O4)\/O4\" nowrap height=\"18\"><font size=\"2\">11\u56de<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"11605\" x:fmla=\"=S4*T4\" nowrap height=\"18\"><font size=\"2\">\uffe511,605<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"15664\" x:fmla=\"=M4+U4\" nowrap height=\"18\"><font size=\"2\">\uffe515,664<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"3133\" x:fmla=\"=ROUNDUP(W4*0.2,0)\" nowrap height=\"18\"><font size=\"2\">\uffe53,133<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"-273\" x:fmla=\"=W4-X4-G4\" nowrap height=\"18\"><font size=\"2\">\uffe5-273<\/font><\/td>\n<\/tr>\n<tr height=\"19\" style=\"height:14.25pt\">\n<td class=\"xl33\" align=\"right\" x:num nowrap height=\"18\"><font size=\"2\">500000<\/font><\/td>\n<td class=\"xl33\" nowrap height=\"18\"><font size=\"2\">NZD<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">78.1<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">76.1<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=INT(A5\/C5)\" nowrap height=\"18\"><font size=\"2\">6402<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"12804\" x:fmla=\"=F5*2\" nowrap height=\"18\"><font size=\"2\">\uffe512,804<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"3\" nowrap height=\"18\"><font size=\"2\">3\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"00.06\" nowrap height=\"18\"><font size=\"2\">6.0%<\/font><\/td>\n<td class=\"xl32\" align=\"right\" x:num=\"1.4999999999999999E-2\" x:fmla=\"=IF(J5=&quot;&quot;,&quot;&quot;, J5*(I5\/12) )\" nowrap height=\"18\"><font size=\"2\">1.5%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=IF(K5=&quot;&quot;,&quot;&quot;, $F5*K5 )\" nowrap height=\"18\"><font size=\"2\">96.03<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"7307\" x:fmla=\"=IF(K5=&quot;&quot;,&quot;&quot;, INT(L5*$D5) )\" nowrap height=\"18\"><font size=\"2\">\uffe57,307<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"3\" nowrap height=\"18\"><font size=\"2\">3\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"2.8500000000000001E-2\" nowrap height=\"18\"><font size=\"2\">2.9%<\/font><\/td>\n<td class=\"xl29\" align=\"right\" x:num=\"7.1250000000000003E-3\" x:fmla=\"=IF(P5=&quot;&quot;,&quot;&quot;, P5*(O5\/12) )\" nowrap height=\"18\"><font size=\"2\">0.713%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num=\"45.614249999999998\" x:fmla=\"=IF(Q5=&quot;&quot;,&quot;&quot;, $F5*Q5 )\" nowrap height=\"18\"><font size=\"2\">45.61425<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"3471\" x:fmla=\"=IF(Q5=&quot;&quot;,&quot;&quot;, INT(R5*$D5) )\" nowrap height=\"18\"><font size=\"2\">\uffe53,471<\/font><\/td>\n<td class=\"xl31\" align=\"right\" x:num=\"3\" x:fmla=\"=(12-O5)\/O5\" nowrap height=\"18\"><font size=\"2\">3\u56de<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"10413\" x:fmla=\"=S5*T5\" nowrap height=\"18\"><font size=\"2\">\uffe510,413<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"17720\" x:fmla=\"=M5+U5\" nowrap height=\"18\"><font size=\"2\">\uffe517,720<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"3544\" x:fmla=\"=ROUNDUP(W5*0.2,0)\" nowrap height=\"18\"><font size=\"2\">\uffe53,544<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"1372\" x:fmla=\"=W5-X5-G5\" nowrap height=\"18\"><font size=\"2\">\uffe51,372<\/font><\/td>\n<\/tr>\n<tr height=\"19\" style=\"height:14.25pt\">\n<td class=\"xl33\" align=\"right\" x:num nowrap height=\"18\"><font size=\"2\">500000<\/font><\/td>\n<td class=\"xl33\" nowrap height=\"18\"><font size=\"2\">NZD<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">78.1<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">76.1<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=INT(A6\/C6)\" nowrap height=\"18\"><font size=\"2\">6402<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"12804\" x:fmla=\"=F6*2\" nowrap height=\"18\"><font size=\"2\">\uffe512,804<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"12\" nowrap height=\"18\"><font size=\"2\">12\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"5.3999999999999999E-2\" nowrap height=\"18\"><font size=\"2\">5.4%<\/font><\/td>\n<td class=\"xl32\" align=\"right\" x:num=\"5.3999999999999999E-2\" x:fmla=\"=IF(J6=&quot;&quot;,&quot;&quot;, J6*(I6\/12) )\" nowrap height=\"18\"><font size=\"2\">5.4%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num=\"345.70799999999997\" x:fmla=\"=IF(K6=&quot;&quot;,&quot;&quot;, $F6*K6 )\" nowrap height=\"18\"><font size=\"2\">345.708<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"26308\" x:fmla=\"=IF(K6=&quot;&quot;,&quot;&quot;, INT(L6*$D6) )\" nowrap height=\"18\"><font size=\"2\">\uffe526,308<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"12\" nowrap height=\"18\"><font size=\"2\">12\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"3.4000000000000002E-2\" nowrap height=\"18\"><font size=\"2\">3.4%<\/font><\/td>\n<td class=\"xl29\" align=\"right\" x:num=\"3.4000000000000002E-2\" x:fmla=\"=IF(P6=&quot;&quot;,&quot;&quot;, P6*(O6\/12) )\" nowrap height=\"18\"><font size=\"2\">3.400%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num=\"217.66800000000001\" x:fmla=\"=IF(Q6=&quot;&quot;,&quot;&quot;, $F6*Q6 )\" nowrap height=\"18\"><font size=\"2\">217.668<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"16564\" x:fmla=\"=IF(Q6=&quot;&quot;,&quot;&quot;, INT(R6*$D6) )\" nowrap height=\"18\"><font size=\"2\">\uffe516,564<\/font><\/td>\n<td class=\"xl31\" align=\"right\" x:num=\"0\" x:fmla=\"=(12-O6)\/O6\" nowrap height=\"18\"><font size=\"2\">0\u56de<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"0\" x:fmla=\"=S6*T6\" nowrap height=\"18\"><font size=\"2\">\uffe50<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"26308\" x:fmla=\"=M6+U6\" nowrap height=\"18\"><font size=\"2\">\uffe526,308<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"5262\" x:fmla=\"=ROUNDUP(W6*0.2,0)\" nowrap height=\"18\"><font size=\"2\">\uffe55,262<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"8242\" x:fmla=\"=W6-X6-G6\" nowrap height=\"18\"><font size=\"2\">\uffe58,242<\/font><\/td>\n<\/tr>\n<tr height=\"19\" style=\"height:14.25pt\">\n<td class=\"xl33\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl33\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl34\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl34\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl30\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl28\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl32\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl30\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl28\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl29\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl30\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl31\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl30\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl23\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl23\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl23\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<\/tr>\n<tr height=\"19\" style=\"height:14.25pt\">\n<td class=\"xl33\" align=\"right\" x:num nowrap height=\"18\"><font size=\"2\">1000000<\/font><\/td>\n<td class=\"xl33\" nowrap height=\"18\"><font size=\"2\">NZD<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">78.1<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">76.1<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=INT(A8\/C8)\" nowrap height=\"18\"><font size=\"2\">12804<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"25608\" x:fmla=\"=F8*2\" nowrap height=\"18\"><font size=\"2\">\uffe525,608<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"0.5\" nowrap height=\"18\"><font size=\"2\">0.5\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"00.14\" nowrap height=\"18\"><font size=\"2\">14.0%<\/font><\/td>\n<td class=\"xl32\" align=\"right\" x:num=\"5.8333333333333336E-3\" x:fmla=\"=IF(J8=&quot;&quot;,&quot;&quot;, J8*(I8\/12) )\" nowrap height=\"18\"><font size=\"2\">0.6%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=IF(K8=&quot;&quot;,&quot;&quot;, $F8*K8 )\" nowrap height=\"18\"><font size=\"2\">74.69<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"5683\" x:fmla=\"=IF(K8=&quot;&quot;,&quot;&quot;, INT(L8*$D8) )\" nowrap height=\"18\"><font size=\"2\">\uffe55,683<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"0.5\" nowrap height=\"18\"><font size=\"2\">0.5\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"1E-3\" nowrap height=\"18\"><font size=\"2\">0.1%<\/font><\/td>\n<td class=\"xl29\" align=\"right\" x:num=\"4.1666666666666665E-5\" x:fmla=\"=IF(P8=&quot;&quot;,&quot;&quot;, P8*(O8\/12) )\" nowrap height=\"18\"><font size=\"2\">0.004%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num=\"0.53349999999999997\" x:fmla=\"=IF(Q8=&quot;&quot;,&quot;&quot;, $F8*Q8 )\" nowrap height=\"18\"><font size=\"2\">0.5335<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"40\" x:fmla=\"=IF(Q8=&quot;&quot;,&quot;&quot;, INT(R8*$D8) )\" nowrap height=\"18\"><font size=\"2\">\uffe540<\/font><\/td>\n<td class=\"xl31\" align=\"right\" x:num=\"23\" x:fmla=\"=(12-O8)\/O8\" nowrap height=\"18\"><font size=\"2\">23\u56de<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"920\" x:fmla=\"=S8*T8\" nowrap height=\"18\"><font size=\"2\">\uffe5920<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"6603\" x:fmla=\"=M8+U8\" nowrap height=\"18\"><font size=\"2\">\uffe56,603<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"1321\" x:fmla=\"=ROUNDUP(W8*0.2,0)\" nowrap height=\"18\"><font size=\"2\">\uffe51,321<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"-20326\" x:fmla=\"=W8-X8-G8\" nowrap height=\"18\"><font size=\"2\">\uffe5-20,326<\/font><\/td>\n<\/tr>\n<tr height=\"19\" style=\"height:14.25pt\">\n<td class=\"xl33\" align=\"right\" x:num nowrap height=\"18\"><font size=\"2\">1000000<\/font><\/td>\n<td class=\"xl33\" nowrap height=\"18\"><font size=\"2\">NZD<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">78.1<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">76.1<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=INT(A9\/C9)\" nowrap height=\"18\"><font size=\"2\">12804<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"25608\" x:fmla=\"=F9*2\" nowrap height=\"18\"><font size=\"2\">\uffe525,608<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"1\" nowrap height=\"18\"><font size=\"2\">1\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"00.1\" nowrap height=\"18\"><font size=\"2\">10.0%<\/font><\/td>\n<td class=\"xl32\" align=\"right\" x:num=\"8.3333333333333332E-3\" x:fmla=\"=IF(J9=&quot;&quot;,&quot;&quot;, J9*(I9\/12) )\" nowrap height=\"18\"><font size=\"2\">0.8%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=IF(K9=&quot;&quot;,&quot;&quot;, $F9*K9 )\" nowrap height=\"18\"><font size=\"2\">106.7<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"8119\" x:fmla=\"=IF(K9=&quot;&quot;,&quot;&quot;, INT(L9*$D9) )\" nowrap height=\"18\"><font size=\"2\">\uffe58,119<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"1\" nowrap height=\"18\"><font size=\"2\">1\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"2.5999999999999999E-2\" nowrap height=\"18\"><font size=\"2\">2.6%<\/font><\/td>\n<td class=\"xl29\" align=\"right\" x:num=\"2.1666666666666666E-3\" x:fmla=\"=IF(P9=&quot;&quot;,&quot;&quot;, P9*(O9\/12) )\" nowrap height=\"18\"><font size=\"2\">0.217%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num=\"27.741999999999997\" x:fmla=\"=IF(Q9=&quot;&quot;,&quot;&quot;, $F9*Q9 )\" nowrap height=\"18\"><font size=\"2\">27.742<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"2111\" x:fmla=\"=IF(Q9=&quot;&quot;,&quot;&quot;, INT(R9*$D9) )\" nowrap height=\"18\"><font size=\"2\">\uffe52,111<\/font><\/td>\n<td class=\"xl31\" align=\"right\" x:num=\"11\" x:fmla=\"=(12-O9)\/O9\" nowrap height=\"18\"><font size=\"2\">11\u56de<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"23221\" x:fmla=\"=S9*T9\" nowrap height=\"18\"><font size=\"2\">\uffe523,221<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"31340\" x:fmla=\"=M9+U9\" nowrap height=\"18\"><font size=\"2\">\uffe531,340<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"6268\" x:fmla=\"=ROUNDUP(W9*0.2,0)\" nowrap height=\"18\"><font size=\"2\">\uffe56,268<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"-536\" x:fmla=\"=W9-X9-G9\" nowrap height=\"18\"><font size=\"2\">\uffe5-536<\/font><\/td>\n<\/tr>\n<tr height=\"19\" style=\"height:14.25pt\">\n<td class=\"xl33\" align=\"right\" x:num nowrap height=\"18\"><font size=\"2\">1000000<\/font><\/td>\n<td class=\"xl33\" nowrap height=\"18\"><font size=\"2\">NZD<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">78.1<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">76.1<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=INT(A10\/C10)\" nowrap height=\"18\"><font size=\"2\">12804<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"25608\" x:fmla=\"=F10*2\" nowrap height=\"18\"><font size=\"2\">\uffe525,608<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"3\" nowrap height=\"18\"><font size=\"2\">3\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"00.06\" nowrap height=\"18\"><font size=\"2\">6.0%<\/font><\/td>\n<td class=\"xl32\" align=\"right\" x:num=\"1.4999999999999999E-2\" x:fmla=\"=IF(J10=&quot;&quot;,&quot;&quot;, J10*(I10\/12) )\" nowrap height=\"18\"><font size=\"2\">1.5%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=IF(K10=&quot;&quot;,&quot;&quot;, $F10*K10 )\" nowrap height=\"18\"><font size=\"2\">192.06<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"14615\" x:fmla=\"=IF(K10=&quot;&quot;,&quot;&quot;, INT(L10*$D10) )\" nowrap height=\"18\"><font size=\"2\">\uffe514,615<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"3\" nowrap height=\"18\"><font size=\"2\">3\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"2.8500000000000001E-2\" nowrap height=\"18\"><font size=\"2\">2.9%<\/font><\/td>\n<td class=\"xl29\" align=\"right\" x:num=\"7.1250000000000003E-3\" x:fmla=\"=IF(P10=&quot;&quot;,&quot;&quot;, P10*(O10\/12) )\" nowrap height=\"18\"><font size=\"2\">0.713%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num=\"91.228499999999997\" x:fmla=\"=IF(Q10=&quot;&quot;,&quot;&quot;, $F10*Q10 )\" nowrap height=\"18\"><font size=\"2\">91.2285<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"6942\" x:fmla=\"=IF(Q10=&quot;&quot;,&quot;&quot;, INT(R10*$D10) )\" nowrap height=\"18\"><font size=\"2\">\uffe56,942<\/font><\/td>\n<td class=\"xl31\" align=\"right\" x:num=\"3\" x:fmla=\"=(12-O10)\/O10\" nowrap height=\"18\"><font size=\"2\">3\u56de<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"20826\" x:fmla=\"=S10*T10\" nowrap height=\"18\"><font size=\"2\">\uffe520,826<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"35441\" x:fmla=\"=M10+U10\" nowrap height=\"18\"><font size=\"2\">\uffe535,441<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"7089\" x:fmla=\"=ROUNDUP(W10*0.2,0)\" nowrap height=\"18\"><font size=\"2\">\uffe57,089<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"2744\" x:fmla=\"=W10-X10-G10\" nowrap height=\"18\"><font size=\"2\">\uffe52,744<\/font><\/td>\n<\/tr>\n<tr height=\"19\" style=\"height:14.25pt\">\n<td class=\"xl33\" align=\"right\" x:num nowrap height=\"18\"><font size=\"2\">1000000<\/font><\/td>\n<td class=\"xl33\" nowrap height=\"18\"><font size=\"2\">NZD<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">78.1<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">76.1<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=INT(A11\/C11)\" nowrap height=\"18\"><font size=\"2\">12804<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"25608\" x:fmla=\"=F11*2\" nowrap height=\"18\"><font size=\"2\">\uffe525,608<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"12\" nowrap height=\"18\"><font size=\"2\">12\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"5.3999999999999999E-2\" nowrap height=\"18\"><font size=\"2\">5.4%<\/font><\/td>\n<td class=\"xl32\" align=\"right\" x:num=\"5.3999999999999999E-2\" x:fmla=\"=IF(J11=&quot;&quot;,&quot;&quot;, J11*(I11\/12) )\" nowrap height=\"18\"><font size=\"2\">5.4%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num=\"691.41599999999994\" x:fmla=\"=IF(K11=&quot;&quot;,&quot;&quot;, $F11*K11 )\" nowrap height=\"18\"><font size=\"2\">691.416<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"52616\" x:fmla=\"=IF(K11=&quot;&quot;,&quot;&quot;, INT(L11*$D11) )\" nowrap height=\"18\"><font size=\"2\">\uffe552,616<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"12\" nowrap height=\"18\"><font size=\"2\">12\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"3.4000000000000002E-2\" nowrap height=\"18\"><font size=\"2\">3.4%<\/font><\/td>\n<td class=\"xl29\" align=\"right\" x:num=\"3.4000000000000002E-2\" x:fmla=\"=IF(P11=&quot;&quot;,&quot;&quot;, P11*(O11\/12) )\" nowrap height=\"18\"><font size=\"2\">3.400%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num=\"435.33600000000001\" x:fmla=\"=IF(Q11=&quot;&quot;,&quot;&quot;, $F11*Q11 )\" nowrap height=\"18\"><font size=\"2\">435.336<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"33129\" x:fmla=\"=IF(Q11=&quot;&quot;,&quot;&quot;, INT(R11*$D11) )\" nowrap height=\"18\"><font size=\"2\">\uffe533,129<\/font><\/td>\n<td class=\"xl31\" align=\"right\" x:num=\"0\" x:fmla=\"=(12-O11)\/O11\" nowrap height=\"18\"><font size=\"2\">0\u56de<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"0\" x:fmla=\"=S11*T11\" nowrap height=\"18\"><font size=\"2\">\uffe50<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"52616\" x:fmla=\"=M11+U11\" nowrap height=\"18\"><font size=\"2\">\uffe552,616<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"10524\" x:fmla=\"=ROUNDUP(W11*0.2,0)\" nowrap height=\"18\"><font size=\"2\">\uffe510,524<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"16484\" x:fmla=\"=W11-X11-G11\" nowrap height=\"18\"><font size=\"2\">\uffe516,484<\/font><\/td>\n<\/tr>\n<tr height=\"19\" style=\"height:14.25pt\">\n<td class=\"xl33\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl33\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl34\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl34\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl30\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl28\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl32\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl30\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl28\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl29\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl30\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl31\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl30\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl23\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl23\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl23\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<\/tr>\n<tr height=\"19\" style=\"height:14.25pt\">\n<td class=\"xl33\" align=\"right\" x:num=\"5000000\" nowrap height=\"18\"><font size=\"2\">5000000<\/font><\/td>\n<td class=\"xl33\" nowrap height=\"18\"><font size=\"2\">NZD<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">78.1<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">76.1<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=INT(A13\/C13)\" nowrap height=\"18\"><font size=\"2\">64020<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"128040\" x:fmla=\"=F13*2\" nowrap height=\"18\"><font size=\"2\">\uffe5128,040<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"0.5\" nowrap height=\"18\"><font size=\"2\">0.5\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"00.14\" nowrap height=\"18\"><font size=\"2\">14.0%<\/font><\/td>\n<td class=\"xl32\" align=\"right\" x:num=\"5.8333333333333336E-3\" x:fmla=\"=IF(J13=&quot;&quot;,&quot;&quot;, J13*(I13\/12) )\" nowrap height=\"18\"><font size=\"2\">0.6%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=IF(K13=&quot;&quot;,&quot;&quot;, $F13*K13 )\" nowrap height=\"18\"><font size=\"2\">373.45<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"28419\" x:fmla=\"=IF(K13=&quot;&quot;,&quot;&quot;, INT(L13*$D13) )\" nowrap height=\"18\"><font size=\"2\">\uffe528,419<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"0.5\" nowrap height=\"18\"><font size=\"2\">0.5\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"1E-3\" nowrap height=\"18\"><font size=\"2\">0.1%<\/font><\/td>\n<td class=\"xl29\" align=\"right\" x:num=\"4.1666666666666665E-5\" x:fmla=\"=IF(P13=&quot;&quot;,&quot;&quot;, P13*(O13\/12) )\" nowrap height=\"18\"><font size=\"2\">0.004%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num=\"2.6675\" x:fmla=\"=IF(Q13=&quot;&quot;,&quot;&quot;, $F13*Q13 )\" nowrap height=\"18\"><font size=\"2\">2.6675<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"202\" x:fmla=\"=IF(Q13=&quot;&quot;,&quot;&quot;, INT(R13*$D13) )\" nowrap height=\"18\"><font size=\"2\">\uffe5202<\/font><\/td>\n<td class=\"xl31\" align=\"right\" x:num=\"23\" x:fmla=\"=(12-O13)\/O13\" nowrap height=\"18\"><font size=\"2\">23\u56de<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"4646\" x:fmla=\"=S13*T13\" nowrap height=\"18\"><font size=\"2\">\uffe54,646<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"33065\" x:fmla=\"=M13+U13\" nowrap height=\"18\"><font size=\"2\">\uffe533,065<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"6613\" x:fmla=\"=ROUNDUP(W13*0.2,0)\" nowrap height=\"18\"><font size=\"2\">\uffe56,613<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"-101588\" x:fmla=\"=W13-X13-G13\" nowrap height=\"18\"><font size=\"2\">\uffe5-101,588<\/font><\/td>\n<\/tr>\n<tr height=\"19\" style=\"height:14.25pt\">\n<td class=\"xl33\" align=\"right\" x:num=\"5000000\" nowrap height=\"18\"><font size=\"2\">5000000<\/font><\/td>\n<td class=\"xl33\" nowrap height=\"18\"><font size=\"2\">NZD<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">78.1<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">76.1<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=INT(A14\/C14)\" nowrap height=\"18\"><font size=\"2\">64020<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"128040\" x:fmla=\"=F14*2\" nowrap height=\"18\"><font size=\"2\">\uffe5128,040<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"1\" nowrap height=\"18\"><font size=\"2\">1\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"00.1\" nowrap height=\"18\"><font size=\"2\">10.0%<\/font><\/td>\n<td class=\"xl32\" align=\"right\" x:num=\"8.3333333333333332E-3\" x:fmla=\"=IF(J14=&quot;&quot;,&quot;&quot;, J14*(I14\/12) )\" nowrap height=\"18\"><font size=\"2\">0.8%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=IF(K14=&quot;&quot;,&quot;&quot;, $F14*K14 )\" nowrap height=\"18\"><font size=\"2\">533.5<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"40599\" x:fmla=\"=IF(K14=&quot;&quot;,&quot;&quot;, INT(L14*$D14) )\" nowrap height=\"18\"><font size=\"2\">\uffe540,599<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"1\" nowrap height=\"18\"><font size=\"2\">1\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"2.5999999999999999E-2\" nowrap height=\"18\"><font size=\"2\">2.6%<\/font><\/td>\n<td class=\"xl29\" align=\"right\" x:num=\"2.1666666666666666E-3\" x:fmla=\"=IF(P14=&quot;&quot;,&quot;&quot;, P14*(O14\/12) )\" nowrap height=\"18\"><font size=\"2\">0.217%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=IF(Q14=&quot;&quot;,&quot;&quot;, $F14*Q14 )\" nowrap height=\"18\"><font size=\"2\">138.71<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"10555\" x:fmla=\"=IF(Q14=&quot;&quot;,&quot;&quot;, INT(R14*$D14) )\" nowrap height=\"18\"><font size=\"2\">\uffe510,555<\/font><\/td>\n<td class=\"xl31\" align=\"right\" x:num=\"11\" x:fmla=\"=(12-O14)\/O14\" nowrap height=\"18\"><font size=\"2\">11\u56de<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"116105\" x:fmla=\"=S14*T14\" nowrap height=\"18\"><font size=\"2\">\uffe5116,105<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"156704\" x:fmla=\"=M14+U14\" nowrap height=\"18\"><font size=\"2\">\uffe5156,704<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"31341\" x:fmla=\"=ROUNDUP(W14*0.2,0)\" nowrap height=\"18\"><font size=\"2\">\uffe531,341<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"-2677\" x:fmla=\"=W14-X14-G14\" nowrap height=\"18\"><font size=\"2\">\uffe5-2,677<\/font><\/td>\n<\/tr>\n<tr height=\"19\" style=\"height:14.25pt\">\n<td class=\"xl33\" align=\"right\" x:num=\"5000000\" nowrap height=\"18\"><font size=\"2\">5000000<\/font><\/td>\n<td class=\"xl33\" nowrap height=\"18\"><font size=\"2\">NZD<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">78.1<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">76.1<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=INT(A15\/C15)\" nowrap height=\"18\"><font size=\"2\">64020<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"128040\" x:fmla=\"=F15*2\" nowrap height=\"18\"><font size=\"2\">\uffe5128,040<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"3\" nowrap height=\"18\"><font size=\"2\">3\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"00.06\" nowrap height=\"18\"><font size=\"2\">6.0%<\/font><\/td>\n<td class=\"xl32\" align=\"right\" x:num=\"1.4999999999999999E-2\" x:fmla=\"=IF(J15=&quot;&quot;,&quot;&quot;, J15*(I15\/12) )\" nowrap height=\"18\"><font size=\"2\">1.5%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=IF(K15=&quot;&quot;,&quot;&quot;, $F15*K15 )\" nowrap height=\"18\"><font size=\"2\">960.3<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"73078\" x:fmla=\"=IF(K15=&quot;&quot;,&quot;&quot;, INT(L15*$D15) )\" nowrap height=\"18\"><font size=\"2\">\uffe573,078<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"3\" nowrap height=\"18\"><font size=\"2\">3\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"2.8500000000000001E-2\" nowrap height=\"18\"><font size=\"2\">2.9%<\/font><\/td>\n<td class=\"xl29\" align=\"right\" x:num=\"7.1250000000000003E-3\" x:fmla=\"=IF(P15=&quot;&quot;,&quot;&quot;, P15*(O15\/12) )\" nowrap height=\"18\"><font size=\"2\">0.713%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num=\"456.14249999999998\" x:fmla=\"=IF(Q15=&quot;&quot;,&quot;&quot;, $F15*Q15 )\" nowrap height=\"18\"><font size=\"2\">456.1425<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"34712\" x:fmla=\"=IF(Q15=&quot;&quot;,&quot;&quot;, INT(R15*$D15) )\" nowrap height=\"18\"><font size=\"2\">\uffe534,712<\/font><\/td>\n<td class=\"xl31\" align=\"right\" x:num=\"3\" x:fmla=\"=(12-O15)\/O15\" nowrap height=\"18\"><font size=\"2\">3\u56de<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"104136\" x:fmla=\"=S15*T15\" nowrap height=\"18\"><font size=\"2\">\uffe5104,136<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"177214\" x:fmla=\"=M15+U15\" nowrap height=\"18\"><font size=\"2\">\uffe5177,214<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"35443\" x:fmla=\"=ROUNDUP(W15*0.2,0)\" nowrap height=\"18\"><font size=\"2\">\uffe535,443<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"13731\" x:fmla=\"=W15-X15-G15\" nowrap height=\"18\"><font size=\"2\">\uffe513,731<\/font><\/td>\n<\/tr>\n<tr height=\"19\" style=\"height:14.25pt\">\n<td class=\"xl33\" align=\"right\" x:num=\"5000000\" nowrap height=\"18\"><font size=\"2\">5000000<\/font><\/td>\n<td class=\"xl33\" nowrap height=\"18\"><font size=\"2\">NZD<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">78.1<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">76.1<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=INT(A16\/C16)\" nowrap height=\"18\"><font size=\"2\">64020<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"128040\" x:fmla=\"=F16*2\" nowrap height=\"18\"><font size=\"2\">\uffe5128,040<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"12\" nowrap height=\"18\"><font size=\"2\">12\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"5.3999999999999999E-2\" nowrap height=\"18\"><font size=\"2\">5.4%<\/font><\/td>\n<td class=\"xl32\" align=\"right\" x:num=\"5.3999999999999999E-2\" x:fmla=\"=IF(J16=&quot;&quot;,&quot;&quot;, J16*(I16\/12) )\" nowrap height=\"18\"><font size=\"2\">5.4%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=IF(K16=&quot;&quot;,&quot;&quot;, $F16*K16 )\" nowrap height=\"18\"><font size=\"2\">3457.08<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"263083\" x:fmla=\"=IF(K16=&quot;&quot;,&quot;&quot;, INT(L16*$D16) )\" nowrap height=\"18\"><font size=\"2\">\uffe5263,083<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"12\" nowrap height=\"18\"><font size=\"2\">12\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"3.4000000000000002E-2\" nowrap height=\"18\"><font size=\"2\">3.4%<\/font><\/td>\n<td class=\"xl29\" align=\"right\" x:num=\"3.4000000000000002E-2\" x:fmla=\"=IF(P16=&quot;&quot;,&quot;&quot;, P16*(O16\/12) )\" nowrap height=\"18\"><font size=\"2\">3.400%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=IF(Q16=&quot;&quot;,&quot;&quot;, $F16*Q16 )\" nowrap height=\"18\"><font size=\"2\">2176.68<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"165645\" x:fmla=\"=IF(Q16=&quot;&quot;,&quot;&quot;, INT(R16*$D16) )\" nowrap height=\"18\"><font size=\"2\">\uffe5165,645<\/font><\/td>\n<td class=\"xl31\" align=\"right\" x:num=\"0\" x:fmla=\"=(12-O16)\/O16\" nowrap height=\"18\"><font size=\"2\">0\u56de<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"0\" x:fmla=\"=S16*T16\" nowrap height=\"18\"><font size=\"2\">\uffe50<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"263083\" x:fmla=\"=M16+U16\" nowrap height=\"18\"><font size=\"2\">\uffe5263,083<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"52617\" x:fmla=\"=ROUNDUP(W16*0.2,0)\" nowrap height=\"18\"><font size=\"2\">\uffe552,617<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"82426\" x:fmla=\"=W16-X16-G16\" nowrap height=\"18\"><font size=\"2\">\uffe582,426<\/font><\/td>\n<\/tr>\n<tr height=\"19\" style=\"height:14.25pt\">\n<td class=\"xl33\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl33\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl34\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl34\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl30\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl28\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl32\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl30\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl28\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl29\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl30\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl31\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl30\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl23\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl23\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl23\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<\/tr>\n<tr height=\"19\" style=\"height:14.25pt\">\n<td class=\"xl33\" align=\"right\" x:num=\"10000000\" nowrap height=\"18\"><font size=\"2\">10000000<\/font><\/td>\n<td class=\"xl33\" nowrap height=\"18\"><font size=\"2\">NZD<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">78.1<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">76.1<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=INT(A18\/C18)\" nowrap height=\"18\"><font size=\"2\">128040<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"256080\" x:fmla=\"=F18*2\" nowrap height=\"18\"><font size=\"2\">\uffe5256,080<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"0.5\" nowrap height=\"18\"><font size=\"2\">0.5\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"00.14\" nowrap height=\"18\"><font size=\"2\">14.0%<\/font><\/td>\n<td class=\"xl32\" align=\"right\" x:num=\"5.8333333333333336E-3\" x:fmla=\"=IF(J18=&quot;&quot;,&quot;&quot;, J18*(I18\/12) )\" nowrap height=\"18\"><font size=\"2\">0.6%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=IF(K18=&quot;&quot;,&quot;&quot;, $F18*K18 )\" nowrap height=\"18\"><font size=\"2\">746.9<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"56839\" x:fmla=\"=IF(K18=&quot;&quot;,&quot;&quot;, INT(L18*$D18) )\" nowrap height=\"18\"><font size=\"2\">\uffe556,839<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"0.5\" nowrap height=\"18\"><font size=\"2\">0.5\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"1E-3\" nowrap height=\"18\"><font size=\"2\">0.1%<\/font><\/td>\n<td class=\"xl29\" align=\"right\" x:num=\"4.1666666666666665E-5\" x:fmla=\"=IF(P18=&quot;&quot;,&quot;&quot;, P18*(O18\/12) )\" nowrap height=\"18\"><font size=\"2\">0.004%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num=\"5.335\" x:fmla=\"=IF(Q18=&quot;&quot;,&quot;&quot;, $F18*Q18 )\" nowrap height=\"18\"><font size=\"2\">5.335<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"405\" x:fmla=\"=IF(Q18=&quot;&quot;,&quot;&quot;, INT(R18*$D18) )\" nowrap height=\"18\"><font size=\"2\">\uffe5405<\/font><\/td>\n<td class=\"xl31\" align=\"right\" x:num=\"23\" x:fmla=\"=(12-O18)\/O18\" nowrap height=\"18\"><font size=\"2\">23\u56de<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"9315\" x:fmla=\"=S18*T18\" nowrap height=\"18\"><font size=\"2\">\uffe59,315<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"66154\" x:fmla=\"=M18+U18\" nowrap height=\"18\"><font size=\"2\">\uffe566,154<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"13231\" x:fmla=\"=ROUNDUP(W18*0.2,0)\" nowrap height=\"18\"><font size=\"2\">\uffe513,231<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"-203157\" x:fmla=\"=W18-X18-G18\" nowrap height=\"18\"><font size=\"2\">\uffe5-203,157<\/font><\/td>\n<\/tr>\n<tr height=\"19\" style=\"height:14.25pt\">\n<td class=\"xl33\" align=\"right\" x:num=\"10000000\" nowrap height=\"18\"><font size=\"2\">10000000<\/font><\/td>\n<td class=\"xl33\" nowrap height=\"18\"><font size=\"2\">NZD<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">78.1<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">76.1<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=INT(A19\/C19)\" nowrap height=\"18\"><font size=\"2\">128040<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"256080\" x:fmla=\"=F19*2\" nowrap height=\"18\"><font size=\"2\">\uffe5256,080<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"1\" nowrap height=\"18\"><font size=\"2\">1\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"00.1\" nowrap height=\"18\"><font size=\"2\">10.0%<\/font><\/td>\n<td class=\"xl32\" align=\"right\" x:num=\"8.3333333333333332E-3\" x:fmla=\"=IF(J19=&quot;&quot;,&quot;&quot;, J19*(I19\/12) )\" nowrap height=\"18\"><font size=\"2\">0.8%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=IF(K19=&quot;&quot;,&quot;&quot;, $F19*K19 )\" nowrap height=\"18\"><font size=\"2\">1067<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"81198\" x:fmla=\"=IF(K19=&quot;&quot;,&quot;&quot;, INT(L19*$D19) )\" nowrap height=\"18\"><font size=\"2\">\uffe581,198<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"1\" nowrap height=\"18\"><font size=\"2\">1\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"2.5999999999999999E-2\" nowrap height=\"18\"><font size=\"2\">2.6%<\/font><\/td>\n<td class=\"xl29\" align=\"right\" x:num=\"2.1666666666666666E-3\" x:fmla=\"=IF(P19=&quot;&quot;,&quot;&quot;, P19*(O19\/12) )\" nowrap height=\"18\"><font size=\"2\">0.217%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=IF(Q19=&quot;&quot;,&quot;&quot;, $F19*Q19 )\" nowrap height=\"18\"><font size=\"2\">277.42<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"21111\" x:fmla=\"=IF(Q19=&quot;&quot;,&quot;&quot;, INT(R19*$D19) )\" nowrap height=\"18\"><font size=\"2\">\uffe521,111<\/font><\/td>\n<td class=\"xl31\" align=\"right\" x:num=\"11\" x:fmla=\"=(12-O19)\/O19\" nowrap height=\"18\"><font size=\"2\">11\u56de<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"232221\" x:fmla=\"=S19*T19\" nowrap height=\"18\"><font size=\"2\">\uffe5232,221<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"313419\" x:fmla=\"=M19+U19\" nowrap height=\"18\"><font size=\"2\">\uffe5313,419<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"62684\" x:fmla=\"=ROUNDUP(W19*0.2,0)\" nowrap height=\"18\"><font size=\"2\">\uffe562,684<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"-5345\" x:fmla=\"=W19-X19-G19\" nowrap height=\"18\"><font size=\"2\">\uffe5-5,345<\/font><\/td>\n<\/tr>\n<tr height=\"19\" style=\"height:14.25pt\">\n<td class=\"xl33\" align=\"right\" x:num=\"10000000\" nowrap height=\"18\"><font size=\"2\">10000000<\/font><\/td>\n<td class=\"xl33\" nowrap height=\"18\"><font size=\"2\">NZD<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">78.1<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">76.1<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=INT(A20\/C20)\" nowrap height=\"18\"><font size=\"2\">128040<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"256080\" x:fmla=\"=F20*2\" nowrap height=\"18\"><font size=\"2\">\uffe5256,080<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"3\" nowrap height=\"18\"><font size=\"2\">3\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"00.06\" nowrap height=\"18\"><font size=\"2\">6.0%<\/font><\/td>\n<td class=\"xl32\" align=\"right\" x:num=\"1.4999999999999999E-2\" x:fmla=\"=IF(J20=&quot;&quot;,&quot;&quot;, J20*(I20\/12) )\" nowrap height=\"18\"><font size=\"2\">1.5%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=IF(K20=&quot;&quot;,&quot;&quot;, $F20*K20 )\" nowrap height=\"18\"><font size=\"2\">1920.6<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"146157\" x:fmla=\"=IF(K20=&quot;&quot;,&quot;&quot;, INT(L20*$D20) )\" nowrap height=\"18\"><font size=\"2\">\uffe5146,157<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"3\" nowrap height=\"18\"><font size=\"2\">3\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"2.8500000000000001E-2\" nowrap height=\"18\"><font size=\"2\">2.9%<\/font><\/td>\n<td class=\"xl29\" align=\"right\" x:num=\"7.1250000000000003E-3\" x:fmla=\"=IF(P20=&quot;&quot;,&quot;&quot;, P20*(O20\/12) )\" nowrap height=\"18\"><font size=\"2\">0.713%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num=\"912.28499999999997\" x:fmla=\"=IF(Q20=&quot;&quot;,&quot;&quot;, $F20*Q20 )\" nowrap height=\"18\"><font size=\"2\">912.285<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"69424\" x:fmla=\"=IF(Q20=&quot;&quot;,&quot;&quot;, INT(R20*$D20) )\" nowrap height=\"18\"><font size=\"2\">\uffe569,424<\/font><\/td>\n<td class=\"xl31\" align=\"right\" x:num=\"3\" x:fmla=\"=(12-O20)\/O20\" nowrap height=\"18\"><font size=\"2\">3\u56de<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"208272\" x:fmla=\"=S20*T20\" nowrap height=\"18\"><font size=\"2\">\uffe5208,272<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"354429\" x:fmla=\"=M20+U20\" nowrap height=\"18\"><font size=\"2\">\uffe5354,429<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"70886\" x:fmla=\"=ROUNDUP(W20*0.2,0)\" nowrap height=\"18\"><font size=\"2\">\uffe570,886<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"27463\" x:fmla=\"=W20-X20-G20\" nowrap height=\"18\"><font size=\"2\">\uffe527,463<\/font><\/td>\n<\/tr>\n<tr height=\"19\" style=\"height:14.25pt\">\n<td class=\"xl33\" align=\"right\" x:num=\"10000000\" nowrap height=\"18\"><font size=\"2\">10000000<\/font><\/td>\n<td class=\"xl33\" nowrap height=\"18\"><font size=\"2\">NZD<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">78.1<\/font><\/td>\n<td class=\"xl34\" x:num nowrap height=\"18\"><font size=\"2\">76.1<\/font><\/td>\n<td class=\"xl22\" nowrap height=\"18\"><font size=\"2\">\u3000<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=INT(A21\/C21)\" nowrap height=\"18\"><font size=\"2\">128040<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"256080\" x:fmla=\"=F21*2\" nowrap height=\"18\"><font size=\"2\">\uffe5256,080<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"12\" nowrap height=\"18\"><font size=\"2\">12\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"5.3999999999999999E-2\" nowrap height=\"18\"><font size=\"2\">5.4%<\/font><\/td>\n<td class=\"xl32\" align=\"right\" x:num=\"5.3999999999999999E-2\" x:fmla=\"=IF(J21=&quot;&quot;,&quot;&quot;, J21*(I21\/12) )\" nowrap height=\"18\"><font size=\"2\">5.4%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=IF(K21=&quot;&quot;,&quot;&quot;, $F21*K21 )\" nowrap height=\"18\"><font size=\"2\">6914.16<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"526167\" x:fmla=\"=IF(K21=&quot;&quot;,&quot;&quot;, INT(L21*$D21) )\" nowrap height=\"18\"><font size=\"2\">\uffe5526,167<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl27\" align=\"right\" x:num=\"12\" nowrap height=\"18\"><font size=\"2\">12\u30f6\u6708<\/font><\/td>\n<td class=\"xl28\" align=\"right\" x:num=\"3.4000000000000002E-2\" nowrap height=\"18\"><font size=\"2\">3.4%<\/font><\/td>\n<td class=\"xl29\" align=\"right\" x:num=\"3.4000000000000002E-2\" x:fmla=\"=IF(P21=&quot;&quot;,&quot;&quot;, P21*(O21\/12) )\" nowrap height=\"18\"><font size=\"2\">3.400%<\/font><\/td>\n<td class=\"xl22\" align=\"right\" x:num x:fmla=\"=IF(Q21=&quot;&quot;,&quot;&quot;, $F21*Q21 )\" nowrap height=\"18\"><font size=\"2\">4353.36<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"331290\" x:fmla=\"=IF(Q21=&quot;&quot;,&quot;&quot;, INT(R21*$D21) )\" nowrap height=\"18\"><font size=\"2\">\uffe5331,290<\/font><\/td>\n<td class=\"xl31\" align=\"right\" x:num=\"0\" x:fmla=\"=(12-O21)\/O21\" nowrap height=\"18\"><font size=\"2\">0\u56de<\/font><\/td>\n<td class=\"xl30\" align=\"right\" x:num=\"0\" x:fmla=\"=S21*T21\" nowrap height=\"18\"><font size=\"2\">\uffe50<\/font><\/td>\n<td nowrap height=\"18\"><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"526167\" x:fmla=\"=M21+U21\" nowrap height=\"18\"><font size=\"2\">\uffe5526,167<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"105234\" x:fmla=\"=ROUNDUP(W21*0.2,0)\" nowrap height=\"18\"><font size=\"2\">\uffe5105,234<\/font><\/td>\n<td class=\"xl23\" align=\"right\" x:num=\"164853\" x:fmla=\"=W21-X21-G21\" nowrap height=\"18\"><font size=\"2\">\uffe5164,853<\/font><\/td>\n<\/tr>\n<\/table>\n","protected":false},"excerpt":{"rendered":"<p>\u3000\u305b\u3063\u304b\u304f\u30b7\u30c6\u30a3\u30d0\u30f3\u30af\u306b\u53e3\u5ea7\u3092\u4f5c\u3063\u305f\u306e\u3060\u304b\u3089\u3001\u305d\u306e\u307e\u307e\u5bdd\u304b\u3057\u3066\u304a\u304f\u306e\u3082\u3082\u3063\u305f\u3044\u306a\u3044\u306e\u3067\u3001\u5916\u8ca8\u9810\u91d1\u3092\u3059\u308b\u3053\u3068\u306b\u3057\u305f\u3002 \u3000\u3061\u3087\u3046\u3069\u4eca\u306f\u5916\u8ca8\u9810\u91d1\u30ad\u30e3\u30f3\u30da\u30fc\u30f3\u91d1\u5229\u304c\u9069\u7528\u3055\u308c\u308b\u305d\u3046\u306a\u306e\u3067\u3001\u8ff7\u308f\u305a\u59cb\u3081\u308b\u3002 \u3000 \u3000\u25a0 \u9078\u3079\u308b7\u901a\u8ca8\uff01\u5916&hellip; <\/p>\n<p><a class=\"moretag\" href=\"https:\/\/shunichi.hosono.com\/?p=121\">Read the full article<\/a><\/p>\n","protected":false},"author":2,"featured_media":0,"comment_status":"open","ping_status":"closed","sticky":false,"template":"","format":"standard","meta":[],"categories":[8],"tags":[],"_links":{"self":[{"href":"https:\/\/shunichi.hosono.com\/index.php?rest_route=\/wp\/v2\/posts\/121"}],"collection":[{"href":"https:\/\/shunichi.hosono.com\/index.php?rest_route=\/wp\/v2\/posts"}],"about":[{"href":"https:\/\/shunichi.hosono.com\/index.php?rest_route=\/wp\/v2\/types\/post"}],"author":[{"embeddable":true,"href":"https:\/\/shunichi.hosono.com\/index.php?rest_route=\/wp\/v2\/users\/2"}],"replies":[{"embeddable":true,"href":"https:\/\/shunichi.hosono.com\/index.php?rest_route=%2Fwp%2Fv2%2Fcomments&post=121"}],"version-history":[{"count":0,"href":"https:\/\/shunichi.hosono.com\/index.php?rest_route=\/wp\/v2\/posts\/121\/revisions"}],"wp:attachment":[{"href":"https:\/\/shunichi.hosono.com\/index.php?rest_route=%2Fwp%2Fv2%2Fmedia&parent=121"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/shunichi.hosono.com\/index.php?rest_route=%2Fwp%2Fv2%2Fcategories&post=121"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/shunichi.hosono.com\/index.php?rest_route=%2Fwp%2Fv2%2Ftags&post=121"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}