ࡱ> d  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcefghijklmnopqrstuvwxyz{|}~Root Entry F Q Workbook ^>MsoDataStore0 Q QZPDZTIPQELY3GB==2 0 Q QItem Properties^AI5CH1DY2A==20 Q QItem N!Properties SummaryInformation( DocumentSummaryInformation8CompObj&l ZO\p Craig Nowell Ba= =pbk+8o@"1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1@Arial1Arial1 Arial1 Arial1 Arial1Arial1(@ Trebuchet MS1( Trebuchet MS1(  Trebuchet MS1(@  Trebuchet MS1Calibri1 Calibri1Calibri14Calibri1 Calibri1Calibri1Calibri1,>Calibri1>Calibri1>Calibri1>Calibri14Calibri1<Calibri1?Calibri1h>Cambria1Calibri1 Calibri1@Arial""#,##0;\-""#,##0""#,##0;[Red]\-""#,##0""#,##0.00;\-""#,##0.00#""#,##0.00;[Red]\-""#,##0.005*0_-""* #,##0_-;\-""* #,##0_-;_-""* "-"_-;_-@_-,)'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-=,8_-""* #,##0.00_-;\-""* #,##0.00_-;_-""* "-"??_-;_-@_-4+/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)72_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).)_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)61_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_).)_-* #,##0_-;\-* #,##0_-;_-* "-"??_-;_-@_-0+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)#,##0_ ;[Red]\-#,##0\ "Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\)#,##0_ ;\-#,##0\                                                                       ff + )  + + + , *     P  P       ! ` "       #   $ % a &   !  !  !  ! ! !    ,   " #   !   + h!@ @ * "X8   "      !  (<@ @  ( !  (|@ @   (|@ @   L     + h!@ @ 3 \ "\ \ "\  h@ "X  (|@ @  '!  h@@  h@  h  @  h@  H  h   H  h   h @   h   h  (  h@ @  "x"@@ "x"@ "x " @ ) ||}v}-} 00_)}-} 00_)}-} 00_)}-} 00_)}-} 00_)}A} 00_)ef [$ -}A} 00_)L[$ -}-} 00_)}-} 00_)}A} 00_)L[$ -}A} 00_)L[$ -}A} 00_)L [$ -}A} 00_)23[$ -}A} 00_)23[$ -}-} 00_)}-} 00_)}A}  00_)23[$ -}-}! 00_)}A}" 00_)[$ -}-}# 00_)}-}$ 00_)}A}% 00_)[$ -}A}& 00_)[$ -}-}' 00_)}-}(_)}}) }_)[$ -##0.  }}* _)[$ -???##0.??? ??? ???}-}2 _)}A}3 a_)[$ -}A}4 _)[$ -}A}5 _)?[$ -}A}6 _)23[$ -}-}7 _)}}8 ??v_)̙[$ -##0.  }A}9 }_)[$ -}-}: e_)}d}<_)[$ ##  }}= ???_)[$ ???## ??? ??? ???}-}? _)}U}@ _)[$ ## }-}A _)}(}T_)}(}^L_)}(}__)}(}`_)}(}c_)}(}dp_)}(}ep_)}(}fp_)}(}gp_)}(}hp_)}(}ip_)}(}jL_)}(}k _)}(}l_)}(}m_)}(}n_)}(}o_)}(}p_)}(}q_)}(}r_)}(}s_)}(}t_)}(}u_)}(}v_)}(}xL_) 20% - Accent1A 20% - Accent1 % 20% - Accent2A" 20% - Accent2 % 20% - Accent3A& 20% - Accent3 % 20% - Accent4A* 20% - Accent4 % 20% - Accent5A. 20% - Accent5 % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2A# 40% - Accent2 % 40% - Accent3A' 40% - Accent3 % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ږ % 60% - Accent3A( 60% - Accent3 % 60% - Accent4A, 60% - Accent4 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6A4 60% - Accent6 % "Accent1AAccent1 O % #Accent25!Accent2 % $Accent35%Accent3 % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent651Accent6 %(Bad-Bad %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0] -Comma 2. Comma 2 2 /Comma 30&Currency1. Currency [0]2Explanatory TextG5Explanatory Text % 3Good;Good  a%4 Heading 1G Heading 1 I}%O5 Heading 2G Heading 2 I}%?6 Heading 3G Heading 3 I}%237 Heading 49 Heading 4 I}% 8InputuInput ̙ ??v% 9 Linked CellK Linked Cell }% :Neutral5Neutral e%"Normal ;Normal 2 <NoteV Note  =OutputwOutput  ???%????????? ???>$Percent ?Title1Title I}% @TotalMTotal %OOA Warning Text? Warning Text %XTableStyleMedium2PivotStyleLight168dq:F3ffff̙̙3f3fff3f3f33333f33333\` QCoverUGuidanceManagement FeePlas Menai P&L, Years;5 p Total IncomeNational Non-Domestic Rates Insurances Printing, Postage and Stationery Telephones Central CostsTotal ExpenditureSecondary - Caf / bar"Repairs and Maintenance - ReactiveProfitAdvertising & MarketingOther Supplies & Sundry ItemsNET OPERATING COST / (SURPLUS)YearTotalAverageSecondary - Retail SalesSecondary - Vending SalesUtilities - GasUtilities - WaterUtilities - ElectricityPremises Costs:Cost of Sales:Supplies and Services:#Other Administration (Banking etc.)Financing Costs:LeasingRisk Contingency)Profit, Head Office Costs and Contigency:"Equipment Replacement from RevenueSalaries and Wages:National InsurancePension ContributionCleaning Materials BIDDER NAME:Insert Name of Bidder*Only irrecoverable VAT should be included.8No inflation for CPI should be included in these figures Attendances Year 2Year 3Year 1dAnnual average is the total payment over the contract period divided by the number of contract years&Repairs and Maintenance - Preventative+Repairs and Maintenance - Service ContractsNotes:Swimming Secondary Irrecoverable VATIncome (Show as positive) Expenditure (Show as a Negative)iPlease also complete the forecast attendances for the first three years to support the income assumptionsAverage Management Fee SPORT WALESPLAS MENAI OPERATING CONTRACT>Please note that all costs should be based on 1st January 2023 Plas Menai4These numbers should reconcile across to the P&L TabOther ExpenditurerIncome figures should be entered as positive numbers and expenditure figures should be entered as negative numbers0GUIDE TO COMPLETION OF FINANCIAL OPERATING MODEL*FINANCIAL OPERATING MODEL - INITIAL TENDERLogbooks and CertificatesLicences Debt Costs Depreciation ActivitiesYouth Activities Activity Days Youth CoursesPersonal TuitionCoursesSailing Windsurfing PowerboatingCruising Sea KayakingTheoryInstructor TrainingPaddlingMountain BikingFast Track ProgrammesAdventure ClubsYouth Adventure ClubsAdult Adventure ClubsFuelOther (uniform, expenses etc.)Schools & GroupsGroupsPartiesMeetings and Conferences Team BuildingWater Rescue TrainingCasual SwimmingSwimming Lessons Pool HireCorporate & TrainingHealth & FitnessMembership FeesCasual Fitness SessionsPersonal TrainingOther Accommodation Room HireNational Governing BodiesOther - insert descriptionSecondary - F&B&Other Expenditure - Insert DescriptionMANAGEMENT FEE2Only enter numbers in cells shaded in this colour Bidders do not need to complete every income line in this model if some categories are not applicable to the proposed operation however, as a minimum, the income projections should be provided broken down by the broad income categories indicated in bold text on the P&L tab.rt8 99U[:1;<<>?4@@ AAF MԯNDJ++2a,/$nECA6٥D-ʵ? dXiJF8,nx (MKoP(\HbWϿ})zg'8yV#x'˯?oOz3?^?O?~B,z_=yǿ~xPiL$M>7Ck9I#L nꎊ)f>\<|HL|3.ŅzI2O.&e>Ƈ8qBۙ5toG1sD1IB? }J^wi(#SKID ݠ1eBp{8yC]$f94^c>Y[XE>#{Sq c8 >;-&~ ..R(zy s^Fvԇ$*cߓqrB3' }'g7t4Kf"߇ފAV_] 2H7Hk;hIf;ZX_Fڲe}NM;SIvưõ[H5Dt(?]oQ|fNL{d׀O&kNa4%d8?L_H-Ak1h fx-jWBxlB -6j>},khxd׺rXg([x?eޓϲكkS1'|^=aѱnRvPK! ѐ'theme/theme/_rels/themeManager.xml.relsM 0wooӺ&݈Э5 6?$Q ,.aic21h:qm@RN;d`o7gK(M&$R(.1r'JЊT8V"AȻHu}|$b{P8g/]QAsم(#L[PK-![Content_Types].xmlPK-!֧6 0_rels/.relsPK-!kytheme/theme/themeManager.xmlPK-!0ktheme/theme/theme1.xmlPK-! ѐ' theme/theme/_rels/themeManager.xml.relsPK]  ZO  RU  dMbP?_*+%&jZ?'jZ?(~?)~?" dXX BP(? BP(?&\(U} b} Ib}  b} b} $b} b  @   ,             l6mmmmmnopppppq o7pppppqopppppq o> rrrrrs orrrrrs o# y$ zz{rs tuuuuuv  $$$0>@ur  7b(b( ggD@ ZO  3  dMbP?_*+%&jZ?'jZ?(~?)~?M HPF951C8 (HP ENVY Photo 6200 s@H'J~U1x&Dd~~~B~h~~$~:d$(~,~~ ,T~~4~8v4~4~R~< ~ <  < @< j@ D H L L:PTXX\D`rttx|. 0h     <0 8 @J  d bArrayZoomPosterNUpBorderWidthNUpBorderLengthNUpBorderDashLengthFrontCoverMediaSizeFrontCoverMediaSizeWidthFrontCoverMediaSizeHeightFrontCoverMediaTypeFrontCoverInputBinBackCoverMediaSizeBackCoverMediaSizeWidthBackCoverMediaSizeHeightBackCoverMediaTypeBackCoverInputBinInterleavesMediaSizeInterleavesMediaSizeWidthInterleavesMediaSizeHeightInterleavesMediaTypeInterleavesInputBinInsertEmptyPagesMediaSizeInsertEmptyPagesMediaSizeWidthInsertEmptyPagesMediaSizeHeightInsertEmptyPagesMediaTypeInsertEmptyPagesInputBinInsertEmptyPagesExceptionUsageInsertEmptyPagesListInsertPrintPagesMediaSizeInsertPrintPagesMediaSizeWidthInsertPrintPagesMediaSizeHeightInsertPrintPagesMediaTypeInsertPrintPagesInputBinInsertPrintPagesExceptionUsageInsertPrintPagesListTargetMediaSizeTargetMediaSizeWidthTargetMediaSizeHeightBindingGutterSignaturePagesPageWatermarkNameHPageWatermarkPlacementOffsetWidthPageWatermarkPlacementOffsetHeightPageWatermarkTransparencyPageWatermarkTextTextHPageWatermarkTextFontSizePageWatermarkTextAnglePageWatermarkTextColorPageWatermarkTextFontHPageWatermarkTextOutlinePageWatermarkTextBoldPageWatermarkTextItalicPageWatermarkTextRightToLeftPageWatermarkImageFileHPageWatermarkIm<ageScaleWidthPageWatermarkImageScaleHeightJobNameUserNamePINPasswordShortcutNameDuplexModedns0000:UsePageMediaSizepsk:Plainpsk:AutoSelectns0000:UsePageMediaSizepsk:Plainpsk:AutoSelectns0000:UsePageMediaSizepsk:Plainpsk:AutoSelectns0000:UsePageMediaSizepsk:AutoSelectpsk:AutoSelectns0000:SpecifiedPagesns0000:UsePageMediaSizepsk:AutoSelectpsk:AutoSelectns0000:SpecifiedPages20061HFFFF000000610041ddManual" VXX BP(? BP(?&\(U} mYb} $.b} ,b} b ::@  a=a w8 w% w4 w& w< wo xn. >@  7b(b( ggD@ ZO    dMbP?_*+%&jZ?'jZ?(~?)~?" MXX BP(? BP(?&\(U} $6} } m} }  }  ,,   @SZ -*FINANCIAL OPERATING MODEL - INITIAL TENDER BDD Qm DDDh i U VWW X5cZ TZX B. D: |+ |R&P$   H I>@}  7b(b( ggD@ ZO $c]_ 5=  dMbP?_*+%&ffffff?'ffffff?(?)?M HPF951C8 (HP ENVY Photo 6200 s@H'J~U1x&Dd~~~B~h~~$~:d$(~,~~ ,T~~4~8v4~4~R~< ~ <  < @< j@ D H L L:PTXX\D`rttx|. 0h     <0 8 @J  d bArrayZoomPosterNUpBorderWidthNUpBorderLengthNUpBorderDashLengthFrontCoverMediaSizeFrontCoverMediaSizeWidthFrontCoverMediaSizeHeightFrontCoverMediaTypeFrontCoverInputBinBackCoverMediaSizeBackCoverMediaSizeWidthBackCoverMediaSizeHeightBackCoverMediaTypeBackCoverInputBinInterleavesMediaSizeInterleavesMediaSizeWidthInterleavesMediaSizeHeightInterleavesMediaTypeInterleavesInputBinInsertEmptyPagesMediaSizeInsertEmptyPagesMediaSizeWidthInsertEmptyPagesMediaSizeHeightInsertEmptyPagesMediaTypeInsertEmptyPagesInputBinInsertEmptyPagesExceptionUsageInsertEmptyPagesListInsertPrintPagesMediaSizeInsertPrintPagesMediaSizeWidthInsertPrintPagesMediaSizeHeightInsertPrintPagesMediaTypeInsertPrintPagesInputBinInsertPrintPagesExceptionUsageInsertPrintPagesListTargetMediaSizeTargetMediaSizeWidthTargetMediaSizeHeightBindingGutterSignaturePagesPageWatermarkNameHPageWatermarkPlacementOffsetWidthPageWatermarkPlacementOffsetHeightPageWatermarkTransparencyPageWatermarkTextTextHPageWatermarkTextFontSizePageWatermarkTextAnglePageWatermarkTextColorPageWatermarkTextFontHPageWatermarkTextOutlinePageWatermarkTextBoldPageWatermarkTextItalicPageWatermarkTextRightToLeftPageWatermarkImageFileHPageWatermarkIm<ageScaleWidthPageWatermarkImageScaleHeightJobNameUserNamePINPasswordShortcutNameDuplexModedns0000:UsePageMediaSizepsk:Plainpsk:AutoSelectns0000:UsePageMediaSizepsk:Plainpsk:AutoSelectns0000:UsePageMediaSizepsk:Plainpsk:AutoSelectns0000:UsePageMediaSizepsk:AutoSelectpsk:AutoSelectns0000:SpecifiedPagesns0000:UsePageMediaSizepsk:AutoSelectpsk:AutoSelectns0000:SpecifiedPages20061HFFFF000000610041ddManual"dXX333333?333333?&<3U} $3I}  K} $K} I K}  K} m K@@@@     YHZ -*FINANCIAL OPERATING MODEL - INITIAL TENDER k9R d d d d d d d d  d  d  d  d  d' d' d'Be?e@e@e@e@e@e@e @e"@e$@  ee  e* e( e) e e e e e e e e  e  e  e  e  eee H2H ]C ED ^^^^^^^^^^ # _ %  X' _ %    ^^^ EE ^^^^^^^^^^ # _ %  X' _ %    ^^^ EF jjjjjjjjjj # _ %  X' _ %    jjj EG jjjjjjjjjj # _ %  X' _ %    jjj E \8   -P/ \   \   \   \   \   \   \   \   \3  \   \   \   \   \   ]H EIjjjjjjjjjj # _i % X' _ %    jjj EJjjjjjjjjjj  _    -X _   -   jjj EKjjjjjjjjjj  _   _   jjj ELjjjjjjjjjj  _   _   jjj EMjjjjjjjjjj  _   _   jjj ENjjjjjjjjjj  _   _   jjj EGjjjjjjjjjj  _   _   jjj EFjjjjjjjjjj  _   _   jjjE\  -\\\\\\\ \ \  \(  \  \ \ \ ]O EIjjjjjjjjjj  _    -X _   -   jjj EJjjjjjjjjjj  _   _   jjj EKjjjjjjjjjj  _   _   jjj EPjjjjjjjjjj  _   _   jjj EQjjjjjjjjjj  _   _   jjj ERjjjjjjjjjj  _   _   jjjE\  -\\\\\\\ \ \  \ \(  \ \ \DlR ~ zzzzzzzzzzz !"#$%&'()*+,-./0123456789:;<=>? ]S$ \\\\\\\\\\\\\\\ !ET!jjjjjjjjjj #! _ %!! X'! _! %!!   ! jjj "EU"jjjjjjjjjj #" _# %"" nn'" _! %""   " jjj#E#\" ### -o#\###\###\###\###\###\###\### \### \# ## \## \J ## \ ##\# ##\## $]X$$\\\\\\\\\\\\\\\ %EX%jjjjjjjjjj #% _" %%% '% _#%%%   % jjj &EY&jjjjjjjjjj #& _% %&& X'& _& %&&   & jjj 'EZ'jjjjjjjjjj #' _& %'' X'' _' %''   ' jjj(E#(\* %%'(\' ((( -o(\(((\(((\(((\(((\(((\((( \((( \( (#( \8 %%' o#( \. %%' o#( \% %%' o(\( ((\(( )]a$)\\\\\\\\\\\\\\\ *E[*jjjjjjjjjj #* _( %** X'* _* %**   * jjj +E\+jjjjjjjjjj #+ _+ %++ X'+ _, %++   + jjj ,ER,jjjjjjjjjj #, _, %,, X', _- %,,   , jjj -E]-jjjjjjjjjj #- _- %-- X'- _( %--   - jjj.E#.\( %*-,.\.... -,.\...\...\...\...\...\. .. \. .. \..#. \ %*- ,#. \ %*- ,#. \+ %*- ,#.\. %*-,#.\. %*-, /]/$/\\\\\\\\\\\\\\\ 0E^0^^^^^^^^^^ #0 _1 %00 X'0 _0 %00   0 ^^^ 1E_1^^^^^^^^^^ #1 _ %11 X'1 _1 %11   1 ^^^ 2E`2^^^^^^^^^^ #2 _0 %22 X'2 _2 %22   2 ^^^3E#3\ %02o3\3333 -o3\333\333\333\333\333\3 33 \3 33 \33#3 \J %02 o#3 \J %02 o#3 \. %02 o3\333\H3 4]b$4\\\\\\\\\\\\\\\ 5Ec5jjjjjjjjjj #5 _8 %55 X'5 _5 %55   5 jjj 6Ed6jjjjjjjjjj #6 _5 %66 X'6 _6 %66   6 jjj 7Ee7jjjjjjjjjj #7 _6 %77 X'7 _7 %77   7 jjj8E#8\7 %57o8\8888 -o8\888\888\888\888\888\888 \888 \8 8#8 \. %57 o#8 \# %57 o#8 \3 %57 o8\8 88\88 9]f$9\\\\\\\\\\\\\\\ :Eg:^^^^^^^^^^ #: _2 %:: X': _: %::   : ^^^ ;Eh;^^^^^^^^^^ #; _: %;; X'; _; %;;   ; ^^^ <Ei<^^^^^^^^^^ #< _C %<< < _= < <B -  < ^^^ =Ej=^^^^^^^^^^ = _= = =B  -X= _> < = ^^^ >Ej>^^^^^^^^^^ > _> = > _? < > ^^^ ?Ej?^^^^^^^^^^ ? _? = ? _@ < ? ^^^Dl666&666z@ABCDEFGHIJKL@M@N@OP Q R S T U V W X Y Z [ \ ] ^ _  @Ej@^^^^^^^^^^ @ _@ = @ _A < @ ^^^ AEjA^^^^^^^^^^ A _A = A _B < A ^^^ BEjB^^^^^^^^^^ B _B = B _l< B ^^^CEC\< CCC -C\CCC\CCC\CCC\CCC\CCC\CCC\C CC \C CC \CCC \| CC \v CC \8 CC\CCC\CC D]0$D\\\\\\\\\\\\\\\ EEkE^^^^^^^^^^ #E _< %EE 'E _H%EE   E ^^^ FEF^^^^^^^^^^ #F _Z %FF X'F _F %FF   F ^^^ GEG^^^^^^^^^^ #G _Y %GG X'G _G %GG   G ^^^HE#H\Y %EG`H\T HHH -`H\H HH\T HH\HHH\X HH\HHH\3HH \R HH \G H#H \a %EG `#H \J %EG `#H \E %EG `H\HHH\S H$ILLLLLLLLLLLLLLL JHJ[a JEJJ;LLLLLLLLLLJ[J JJ[JJJ[3 JJ[v JJ[JJJ[JJ[C JJ [C JJ [JJJ [JJ [H JJ [# JJ[JJJ[3 J KHMMMMMMMMMMMM Lf Lf Lf Lf Lf Lf Lf Lf L f L f L f L fL NBMe?e@e@e@e@e@e@e @e"@e$@ M ggO Ng Ng Ng Ng Ng Ng Ng Ng N g N g N g N gN O OH3OMMMMMMMMMMMM PEMMMMMMMMMMMM QFQGGGGGGGGGGGG RER^^^^^^^^^^ #R _H %RR X'R _x %RR   SE S^^^^^^^^^^ #S _U %SS X'S _S %SS   TE!T^^^^^^^^^^ #T _H %TT X'T _R %TT   UEWU^^^^^^^^^^ #U _g %UU X'U _U %UU  VE#V\z %RU^V\VVVV -^V\VVV\VVV\VVV\VVV\VVV\V VV \V VV \|V#V \J %RU ^#V \J %RU ^ WFW\\\\\\\\\\\\ XEX^^^^^^^^^^ X __ X X`  -XX _X X X` -  YEY^^^^^^^^^^ Y _HX Y _F X ZEZ^^^^^^^^^^ Z _` X Z _Z X [EV[jjjjjjjjjj #[ _[ %[[ X'[ _\ %[[   \E,\^^^^^^^^^^ #\ _\ %\\ X'\ _] %\\   ]E]^^^^^^^^^^ #] _] %]] X'] _H %]]   ^E-^^^^^^^^^^^ ^ _f X ^ _^ X _E"_^^^^^^^^^^ _ _^ X _ _n X D+lzzz6(($V0$0~~~~0jj~~~j` a b c d e f g h i j k l m n o p q r s t u v w x y z { | } ~   `E`^^^^^^^^^^ ` _e X ` _` X aEa\Vaaa -^a\aaa\aaa\aaa\aaa\aaa\aaa\a aa \a aa \Vaa \V aa \Ja bFbPPPPPPPPPPPP cE c^^^^^^^^^^ c _d c ck  -Xc _h c ck -  dEd^^^^^^^^^^ d _c c d _d c eEe^^^^^^^^^^ e __ c e _e c fEf^^^^^^^^^^ f _c c f _f c gEg^^^^^^^^^^ g _y c g _g c hEh^^^^^^^^^^ h _s c h _h c iE?ijjjjjjjjjj #i _i %ii X'i _j %ii   jE@jjjjjjjjjjj #j _j %jj X'j _. %jj   kE k^^^^^^^^^^ k _o c k _k c lE#l\a %ck^^l\llll -^^l\lll\lll\lll\lll\lll\l ll \l ll \qll \q ll \l mF nEn^^^^^^^^^^ #n _E %nn X'n _n %nn   oEo^^^^^^^^^^ #o _{ %oo X'o _u %oo   pEp^^^^^^^^^^ #p _o %pp X'p _p %pp  qE#q\l %mp^^q\qqqq -^^q\qqq\qqq\qqq\qqq\qqq\q qq \q qq \|qq \l qq \J q rFrGGGGGGGGGG`` sEs^^^^^^^^^^ #s _k %ss X's _s %ss   tEAtjjjjjjjjjj #t _C %tt X't _t %tt   uEBu^^^^^^^^^^ #u _u %uu X'u _v%uu  vEv\vvvv -/v\v vv\Jvv\vvv\vvv\v vv\vvv\vvv \vvv \vvv \| vv \H v wFwJJJJJJJJJJJJ xEx^^^^^^^^^^ #x _H %xx X'x _x %xx   yE y^^^^^^^^^^ #y _H %yy X'y _y %yy   zE1z^^^^^^^^^^ #z _z %zz X'z _; %zz   {E{^^^^^^^^^^ #{ _p %{{ X'{ _{ %{{  |E#|\q %x{^^|\|||| -^^|\|||\|||\|||\|||\|||\| || \| || \a|#| \J %x{ ^^#| \V %x{ ^^ }];}\\\\\\\\\\\\ ~Cl~jjjjjjjjjj ~ _t ~ ~  -X~ _~ ~ ~ -  Cljjjjjjjjjj  _~ ~  _ ~ Dlj0jjjjj~~j~~~0~~~0~~~~0 Cljjjjjjjjjj  _ ~  _ ~ Cljjjjjjjjjj  _ ~  _ ~ Cljjjjjjjjjj  _ ~  _ ~ Cljjjjjjjjjj  _ ~  _[ ~ C#\ %~\ -\\\\\\  \  \# \ %~ # \q %~ C EMMMMMMMMMMMM H[3 )LLLLLLL[ [ [[[[ [ [ [  [  [ EJJJJJJJJJJJJ H [l  LL[[[ [[[ [  [  [ [ [ JJJJJJJJJJJJ JJJJJJJJJJJJJ Z?jjjj$$"$   J>@!!!m b(b(pggD GKHNCEWBRACVS3==2 0 Q QItem Properties This value indicates the number of saves or revisions. The application is responsible for updating this value after each revision. DocumentLibraryFormDocumentLibraryFormDocumentLibraryFormschemaRef ds:uri="http://schemas.micr s:schemaRef ds:uri="http://schemas ackage/2006/metadata/core-properties"/>eItem> w> Oh+'0HP`x LisaCraig NowellMicrosoft Macintosh Excel@wug@g`@4@P ՜.+,D՜.+,D PXp x D'Costa Leisure Cover GuidanceManagement FeePlas Menai P&L  WorksheetsP <D_NewReviewCycle F Microsoft Excel 2003 WorksheetBiff8Excel.Sheet.89qs:sequence>