ࡱ>  s \p Administrator Ba==LJ=8@"1Arial1Arial1Arial1Arial1.Times New Roman1 Arial1$Arial1Arial1 Arial1Arial1[SO1Arial1[SO1[SO1Arial1[SO1@Arial1[SO1*[SO1h>[SO1,>[SO1>[SO1>[SO1[SO1[SO1[SO14[SO1*[SO1[SO1 [SO14[SO1<[SO1?[SO1>[SO10Arial Unicode MS1@Arial1@Tahoma1Tahoma1Tahoma1Tahoma1Arial1[SO10Arial Unicode MS+""#,##0;""\-#,##05""#,##0;[Red]""\-#,##07""#,##0.00;""\-#,##0.00A""#,##0.00;[Red]""\-#,##0.00i*2_ ""* #,##0_ ;_ ""* \-#,##0_ ;_ ""* "-"_ ;_ @_ .))_ * #,##0_ ;_ * \-#,##0_ ;_ * "-"_ ;_ @_ y,:_ ""* #,##0.00_ ;_ ""* \-#,##0.00_ ;_ ""* "-"??_ ;_ @_ 6+1_ * #,##0.00_ ;_ * \-#,##0.00_ ;_ * "-"??_ ;_ @_ \$#,##0_);\(\$#,##0\)\$#,##0_);[Red]\(\$#,##0\) \$#,##0.00_);\(\$#,##0.00\)% \$#,##0.00_);[Red]\(\$#,##0.00\)""#,##0;\-""#,##0""#,##0;[Red]\-""#,##0""#,##0.00;\-""#,##0.00#""#,##0.00;[Red]\-""#,##0.0050_-""* #,##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_-;_-* "-"??_-;_-@_-61_-* #,##0.000_-;\-* #,##0.000_-;_-* "-"??_-;_-@_-2-_-* #,##0.0_-;\-* #,##0.0_-;_-* "-"??_-;_-@_-"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\):5_-* #,##0.00000_-;\-* #,##0.00000_-;_-* "-"??_-;_-@_- 0.00000000000=8_-* #,##0.00000_-;\-* #,##0.00000_-;_-* "-"?????_-;_-@_-83_-* #,##0.0000_-;\-* #,##0.0000_-;_-* "-"??_-;_-@_-1,_-* #,##0.0_-;\-* #,##0.0_-;_-* "-"?_-;_-@_-0.0 0.00072_-* #,##0.000_-;\-* #,##0.000_-;_-* "-"???_-;_-@_- 0.00003._ * #,##0.0_ ;_ * \-#,##0.0_ ;_ * "-"?_ ;_ @_ <7_ * #,##0.0000_ ;_ * \-#,##0.0000_ ;_ * "-"????_ ;_ @_ 94_ * #,##0.000_ ;_ * \-#,##0.000_ ;_ * "-"???_ ;_ @_ <7_-* #,##0.000000_-;\-* #,##0.000000_-;_-* "-"??_-;_-@_->9_-* #,##0.0000000_-;\-* #,##0.0000000_-;_-* "-"??_-;_-@_- 0.00000_  0.0000_  0.000_  0.00000000_  0.0000000_  0.000000_  0.000000000_ 0.0000000000_ 0.00000000000_ 0.000000000000_  0.00_  0.0_ 0_ 0.00_);[Red]\(0.00\)0_);[Red]\(0\)NI_ * #,##0.0000000000_ ;_ * \-#,##0.0000000000_ ;_ * "-"??????????_ ;_ @_ WR_ * #,##0.0000000000000_ ;_ * \-#,##0.0000000000000_ ;_ * "-"?????????????_ ;_ @_ B=_ * #,##0.000000_ ;_ * \-#,##0.000000_ ;_ * "-"??????_ ;_ @_ TO_ * #,##0.000000000000_ ;_ * \-#,##0.000000000000_ ;_ * "-"????????????_ ;_ @_ KF_ * #,##0.000000000_ ;_ * \-#,##0.000000000_ ;_ * "-"?????????_ ;_ @_ ?:_ * #,##0.00000_ ;_ * \-#,##0.00000_ ;_ * "-"?????_ ;_ @_ <7_(* #,##0.0000_);_(* \(#,##0.0000\);_(* "-"????_);_(@_)                                          P P      a   ff   `         ! "      ! H   H  @  ` ! h ! `@ ! `  ! h  !#x  "|  "t  ! h  "|   H   h ! @ ! D ! L ! h  `  @   D   D  D ! H   l   l ! H  !#8@ @  "<@ @ ! (@ @  "4@ @  "X ! d + d  "<  "4 ! D  D      !| !x  H  !#8 ! (  D ! `  @ ! ` ! , &"8 &!8 "8 '%8 &"< (%x , ("| ,  `@  ` ! `  `   ! l !p@  ! h  ! l ! l   l   l  ` @   `   ! l   `  !P  !x@@)   h@)  `@)  `  @)  !x@)  ! h) ! `) ! ` ) ! h) ! l)  !x @ ) )! h  !x@@*  ! h@* ! `* ! ` *  !x@@,  ! h@, )! h, )! h ,  !x@@  ! h@  !x@  !x @ -  ! h - ! ` - ! ` - !p ) H )! h) ! h) ! h ) ! ` ) ! ` )  ! h )  `@@  ! h@  `@ ! `@  `  @  `"@ @  `"@    l  @ ! d   `" @  )! h* )! l* )! l*  d@*   d@* ! `@* ! `  @* )! l * )! l * ! h* ! d * ! d * !p@) !x@) !p@* )!x@* !p @ * ! d ! `@, ! `  @, )!x@, )! l, )! l , !p@, ! h, ! d, ! d , ! `, ! ` , !p @ , ! ` , ! ` ,  ! L #! h  `@ @  *  l@ @  "P  L   @  D  + L + H (*8@ @ ((8@ @  *|@ @  &"8@ @ &!8@ @ &"<@ @ "8!@ @ (!x!@ @ 1 ("|!@ @ 1 ! h *  " %! '%8 '%8@ &*8  @ &*8 P &*8"@ @ &*8"P@ &*<"@ @ *<"P@ !20% - :_eW[r 1!20% - :_eW[r 2!20% - :_eW[r 3!20% - :_eW[r 4!20% - :_eW[r 5!20% - :_eW[r 6!40% - :_eW[r 1!40% - :_eW[r 2!40% - :_eW[r 3!40% - :_eW[r 4!40% - :_eW[r 5!40% - :_eW[r 6!60% - :_eW[r 1!60% - :_eW[r 2!60% - :_eW[r 3!60% - :_eW[r 4! 60% - :_eW[r 5!!60% - :_eW[r 6"#$%& '( )h *h 1 +h 2 ,h 3 -h 4.]/}Y 0Gl;` 1{2hgUSCQeQ ?7h_ 1 @lʑ` JXIRR> SensitivityaChart1&#Static Investment and O&M CostVV  ;?" sf VariablesmRMBRMB/kWhInstalled capacityMWMWhInterest on loan Revenue taxVATCity Build taxEF tCO2e/MWhRMB*Year (12 month periods not calendar years)Loan repaymentInterest payment IRR analysis 7Grid tariff (not incl.VAT) 7 Education tax 7 CER price  7EUR 7Unit: million RMB 7Salary 7 Other O&M Fee 7Annual O&M costs 7FreeCash 7Devalue 7 CER revenue 7 Emissions 7PDD 7Feasibility Study Report 7IRR 7 Cashflow with CDM 7Sensitivity analysis Insurance fee 7loan 7O&M Cost 7 Investment 7Tariff 7Annual generation 7Supplied power 7IN 7OUT 7, Revenue from electricity sales (million RMB) 7Cashflow (million RMB) 7TAX (million RMB) 7 FSR 7FSR 7Static Investment 7Source 7Equipment Fix Cost 7 Revenue tax 7Taobei II windfarm 7mInvestment Estimation  7.NoTitleEquipment Cost (mRMB) 7.,Installation and electromechanical equipmentConstruction engineeringBasic reserve funds 7.+Source: Page 169, Feasibility Study Report 7others 7Static Investment 7Grid connection 7Grid tariff (incl.VAT) 7TAX 7Loan sum 7@Interest during construction 7Electricity (MWh) 7Tariff (RMB/kWh) 7profit 7 recupataion 7CASHFLOW 7IRR without CDM revenue 7IRR with CDM revenue 7 1.2.1 71.2.2 71.2.3 71.2.4 7IN (million RMB) 7OUT (million RMB) 7assumed 7Sensitivity analysis 7 Investment 7Annual O&M cost 7Tariff 7Supplied Power 7 Variations 7Year 7'Value at which the benchmark is reachedRAnnual O&M Cost  7 No. 7 Equipment Fix Cost 7 Salary 7 Insurance Fee  7 Other O&M Fee 7 Annual O&M costs (mRMB) 7 Year1-2 7 Year 3-21 7+Source: Page 170, Feasibility Study Report 7(Recovery of the investment (million RMB) 7'Recovery of the free cash (million RMB) 7j+/ /j0&152B3#t4U5 748 I9* d:E ; cc||6}A} 0.0000\)ef@_)@_ ??}A} 0.0000\)ef@_)@_ ??}A} 0.0000\)ef@_)@_ ??}A} 0.0000\)ef@_)@_ ??}A} 0.0000\)ef@_)@_ ??}A} 0.0000\)ef @_)@_ ??}A} 0.0000\)L@_)@_ ??}A} 0.0000\)L@_)@_ ??}A} 0.0000\)L@_)@_ ??}A} 0.0000\)L@_)@_ ??}A} 0.0000\)L@_)@_ ??}A} 0.0000\)L @_)@_ ??}A} 0.0000\)23@_)@_ ??}A} 0.0000\)23@_)@_ ??}A} 0.0000\)23@_)@_ ??}A} 0.0000\)23@_)@_ ??}A}  0.0000\)23@_)@_ ??}A}! 0.0000\)23 @_)@_ ??}-}# 0.0000\)}A}$ 0.0000\)@_)@_ ??}A}% 0.0000\)?@_)@_ ??}A}& 0.0000\)23@_)@_ ??}-}' 0.0000\)}A}( 0.0000\)@_)@_ ??}A}* a0.0000\)@_)@_ ??}U}+ 0.0000\)@_)@_ ?? ;_ @_ @}}. }0.0000\)@_)@_ ?? ;_ @_ @-"?? _ }}/ 0.0000\)@_)@_ ????? ;_ @_ @???-"?? ???_ ???}-}0 0.0000\)}-}1 0.0000\)}A}2 }0.0000\)@_)@_ ??}A}5 0.0000\)@_)@_ ??}A}6 0.0000\)@_)@_ ??}A}7 0.0000\)@_)@_ ??}A}8 0.0000\)@_)@_ ??}A}9 0.0000\)@_)@_ ??}A}: 0.0000\) @_)@_ ??}A}; e0.0000\)@_)@_ ??}}< ???0.0000\)@_)@_ ????? ;_ @_ @???-"?? ???_ ???}}= ??v0.0000\)̙@_)@_ ?? ;_ @_ @-"?? _ }x}@0.0000\)̙@_) ;_ -" _   O20% - :_eW[r 1 ef %O"20% - :_eW[r 2 ef %O&20% - :_eW[r 3 ef %O*20% - :_eW[r 4 ef %O.20% - :_eW[r 5 ef %O220% - :_eW[r 6  ef %O40% - :_eW[r 1 L %O#40% - :_eW[r 2 L湸 %O'40% - :_eW[r 3 L %O+40% - :_eW[r 4 L %O/40% - :_eW[r 5 L %O340% - :_eW[r 6  Lմ %O 60% - :_eW[r 1 23 %O$60% - :_eW[r 2 23ٗ %O(60% - :_eW[r 3 23֚ %O,60% - :_eW[r 4 23 %O060% - :_eW[r 5 23 %O460% - :_eW[r 6  23 %~vRk+h I}%=h 1 I}%O=h 2 I}%?=h 3 I}%23/h 4 I}%5]  %8^ĉc5}Y  a%GGl;` %OO'^ '^[0]o{  }% uhgUSCQV@%.333333?>V@L>V@>V@  >V@  >V@  >V@  >V@  >V@>V@>V@>V@>V@>V@>V@>V@>V@>V@ L ??D?D?L?? ?  ?  ?  ?  ? ??L???????! M "~ O@)\(?D)\(?D)\(?)\(?)\(? )\(?  )\(?  )\(?  )\(?  )\(? )\(?)\(?)\(?)\(?)\(?)\(?)\(?)\(?)\(? N ~ D@?% L?%?%?%?% ?%  ?%  ?%  ?%    L ?%  ? ? ?% ?% ?% ?% ?% ? ? ~ @`@ ~ ?.2LGGGGGGGGGGGGGGGGGGGGG ~ 71@D@%!%ffffff?)@1@D@D1@D@D1@D@ L1@D@1@D@ 1@D@  1@D@  1@D@  1@D@  1@D@ 1@D@/1@4@/ D #*(\?u@(\?u@DC0E B!)u@! DD!X? s@! DD  Иq@! LLmln@!˩8ej@!)e@! Иa@!  ˩8eZ@!  ИQ@!  ИA@!  !  $EDl,vkP|xXXXXh(Ps\6p !" #$%&'( )* +,-./0 12 3456 789:;<=? ~   ИA@ D   ИA@D   ИA@   L  ИA@   ИA@   ИA@  ИA@   ИA@   ИA@   ИA@   $  E !!!m>8@!!! LD!/ԗ,R6@!!N2D3@!!O[\1@!!uK-@!!n>(@!! N2D#@ !! uK@ !! N2D@ !! N2D@ !!  !!,!!,!!,!!,!!,!!,!!,!!!!! !!E2"LEEEEEEEEEEEEEEEEEEEEE~ #@ #O0#$ $D!$& DD#$@$D$@$D$$@$$$$L$@$$$@$$$@$ $$ @$ $$ @$ $$ @$ $$ @$ $$ @$$$@$$$@$$$@$$$@$$$@$$$@$$$@$$$@$$$@&$% %E%G?%D%G?/D%%G?/%%%L%G?/%%G?/%%G?/%%G?/%% G?/ %% G?/ %% G?/ %% G?/ %% G?/ %%G?%%%G?%%%G?/%%G?/%%G?/%%G?/%%G?/%%G?%%%G?%~ &@j@ &+&4&&&LL&.8PPPPPPPPPPPPPPPPPPPP09XXXXXXXXXXXXXXXXXXXXX&:QQQQQQQQQQQQQQQQ*:QQQQQQ ;R!;Q3 D$D ;Qj+(@<;;; LD ;Qj+(@<;;Qj+(@<;;Qj+(@<;;Qj+(@<;;Qj+(@<;; Qj+(@< ;; Qj+(@< ;; Qj+(@< ;; Qj+(@< ;; Qj+(@< ;;Qj+(@<;;Qj+(@<;;Qj+(@<;;Qj+(@<;;Qj+(@<;;Qj+(@<;;Qj+(@<;;Qj+(@<;;Qj+(@<; <A~ <P<Pvb @;<<<LD .A<Pvb @3<<Pvb @;<<Pvb @3<<Pvb @;<<Pvb @3<< Pvb @3<< Pvb @3 << Pvb @3 << Pvb @3 << Pvb @3 <<Pvb @3 <<Pvb @3<<Pvb @3<<Pvb @3<<Pvb @3<<Pvb @3<<Pvb @3<<Pvb @3<<Pvb @3< =Y =P r'-=== LL=P;մ2$7M@?==P;մ2$7M@===P6Fn"^K@===P6Fn"^K@===P6Fn"^K@===P6Fn"^K@=== P6Fn"^K@=== P6Fn"^K@= == P6Fn"^K@=== P6Fn"^K@= == P6Fn"^K@-==P6Fn"^K@= ==P6Fn"^K@===P$I@= ==Ph(dG@===Ph(dG@5==Ph(dG@===Ph(dG@===Ph(dG@===PD2R@== ?J#?[-5y?V %==B>B >X6P>4P J662g4XBYC,D,E,F, BR BW CS~ C DT~ D EU~ E.EXXXXXXXXXXXXXXXXXXXX FV~ F"PNT  X  X  X% ( 3 >@d7-.-.;@ggD&{+{-. s  ,=M  dMbP?_*+%"??U} } m} }  } } } ,,C C C C C CCCCCCCCCCCC  \!]^$^^$@ Ydddd _%`H׳? D `,3;?D `T?D V-D eeee _$`L;*氰?D`,3;?D`R:?DQDeeee _(`ar\}?D`,3;?D`7?DRQ?De _&`ar\}? D`,3;?XD`7? DRQ?De ,. X?@@@@@@ @"@$@&@(@*@,@.@0@1@2@3@4@5@ g D Investment a V- XS| XK-T2I@ XK-T2I@ Xry}G@ Xry}G@ Xry}G@ Xry}G@ Xry}G@ Xry}G@ Xry}G@ X=}._G@ X{F@ X{F@ X'\E@ XTAGD@ XTAGD@ XTAGD@ XTAGD@ XTAGD@ XTAGD@ XG(P@ WCx?   -B>~ V$ X h} X^9-I@ X^9-I@ XZyG@ XZyG@ XZyG@ XZyG@ XZyG@ XZyG@ XZyG@ XZyG@ XS6G@ X>-F@ X_/JzC@ X>/JzC@ X>/JzC@ X>/JzC@ X>/JzC@ X{`%P@# W,3;? % B> XXX~ V$@ X>W[1ā XNtЦH@ XNtЦH@ XGPuWF@ XGPuWF@ XGPuWF@ XGPuWF@ XGPuWF@ XGPuWF@ XGPuWF@ XGPuWF@ XGPuWF@ XGPuWF@ XGPuWF@ XGPuWF@ XGPuWF@ Xa`qC@ XprC@ XprC@ XprC@ X,<;Q@ WT?  XXX:WXXXXXXXXXXXXXXXXXXXXXWXXXg D O&M Cost8XXXXXXXXXXXXXXXXXXXXXWXXX~ XX r'XcK@XcK@XYJ@XYJ@XYJ@XYJ@XYJ@ XYJ@ XYJ@ XygJ@ X!reI@ X!reI@XsH@X]F@X]F@X]F@X]F@X]F@X]F@X3}RR@W{?   XXX~ V$X r'X9trAI@X9trAI@XѽG@XѽG@XѽG@XѽG@XѽG@ XѽG@ XѽG@ XѽG@ XѽG@ XѽG@XѽG@X;1dE@X5 D@X5 D@X5 D@X5 D@X5 D@Xm3P@WL;*氰?  XXX~ VX r'D Xp I@LXp I@Xs5n2G@Xs5n2G@Xs5n2G@Xs5n2G@Xs5n2G@  Xs5n2G@  Xs5n2G@  Xs5n2G@  Xs5n2G@  Xs5n2G@Xs5n2G@X5E@X>/JzC@X>/JzC@X>/JzC@X>/JzC@X>/JzC@X{`%P@W,3;?  XXX~ V$@X r'XxmH@XxmH@XdF@XdF@XdF@XdF@XdF@ XdF@ XdF@ XdF@ XdF@ XdF@XdF@X ''F@XGʕ5aC@XGʕ5aC@XGʕ5aC@XGʕ5aC@XGʕ5aC@XwIzP@WR:?  XXX8XXXXXXXXXXXXXXXXXXXXXWXXXg D Tariff8XXXXXXXXXXXXXXXXXXXXXWXXX~ V$i r'idHTF@idHTF@i>F{D@i>F{D@i>F{D@i>F{D@i>F{D@ i>F{D@ i>F{D@ i>F{D@ i>F{D@ i>F{D@i>F{D@i>F{D@i>F{D@iM&B@i'hA@i'hA@i'hA@iphO@War\}?  iii~ Vi r'D ip I@Lip I@is5n2G@is5n2G@is5n2G@is5n2G@is5n2G@  is5n2G@  is5n2G@  is5n2G@  is5n2G@  is5n2G@is5n2G@i5E@i>/JzC@i>/JzC@i>/JzC@i>/JzC@i>/JzC@i{`%P@W,3;?  iii~ V$@i r'iW!#K@iW!#K@i ʣI@i ʣI@i ʣI@i ʣI@i ʣI@ i ʣI@ i ʣI@ i ʣI@ i ʣI@ if_]%I@iNG@ielF@ielF@ielF@ielF@ielF@ielF@i5qޕQ@W7?  iii~ )@i r'imsL@imsL@iJ@iJ@iJ@iJ@iJ@ iJ@ iJ@ i>oJ@ i1]I@ i1]I@i+1E3*H@iZX. F@iZX. F@iZX. F@iZX. F@iZX. F@iZX. F@i>-R@WM{?  iii8iiiiiiiiiiiiiiiiiiiiiWiiih DSupplied power8iiiiiiiiiiiiiiiiiiiiiWiii~ V$i r'LidHTF@idHTF@i>F{D@i>F{D@i>F{D@i>F{D@i>F{D@  i>F{D@  i>F{D@  i>F{D@  i>F{D@  i>F{D@i>F{D@i>F{D@i>F{D@iM&B@i'hA@i'hA@i'hA@iphO@War\}?  iii~ Vi r'Dip I@Lip I@is5n2G@is5n2G@is5n2G@is5n2G@is5n2G@  is5n2G@  is5n2G@  is5n2G@  is5n2G@  is5n2G@is5n2G@i5E@i>/JzC@i>/JzC@i>/JzC@i>/JzC@i>/JzC@i{`%P@W,3;?  iii~ V$@i r'DiW!#K@LiW!#K@i ʣI@i ʣI@i ʣI@i ʣI@i ʣI@  i ʣI@  i ʣI@  i ʣI@  i ʣI@  if_]%I@iNG@ielF@ielF@ielF@ielF@ielF@ielF@i5qޕQ@W7?  iii~ )@i r'imsL@imsL@iJ@iJ@iJ@iJ@iJ@ iJ@ iJ@ i>oJ@ i1]I@ i1]I@i+1E3*H@iZX. F@iZX. F@iZX. F@iZX. F@iZX. F@iZX. F@i>-R@WM{?  iii8 iiiiiiiiiiiiiiiiiiiiiWiiiD)lF@>>j<h<p!"#$%&'()*+0!iiiiiiiiiiiiiiiiiiiii !iii0"iiiiiiiiiiiiiiiiiiiii "iii0#iiiiiiiiiiiiiiiiiiiii #iii0$iiiiiiiiiiiiiiiiiiiii $iii0%iiiiiiiiiiiiiiiiiiiii %iii0&iiiiiiiiiiiiiiiiiiiii &iii0'iiiiiiiiiiiiiiiiiiiii 'iii0(iiiiiiiiiiiiiiiiiiiii (iii0)iiiiiiiiiiiiiiiiiiiii )iii0*iiiiiiiiiiiiiiiiiiiii *iii0+iiiiiiiiiiiiiiiiiiiii +iiiDDDDDDDDDDT i3 i i i   >@  7ggD&%  s PP PZaajkMHP laserjet 2055dC 4dXXA4DINU" u? SMTJHP Universal Printing PCL 5InputBinFORMSOURCERESDLLUniresDLLHPDocUISUITrueESPRITSupportedTrueResolution600dpiPrintQualityGroupPQGroup_2FastRes1bppOrientationPORTRAITHPOrientRotate180FalseDuplexNONEHPColorSmartAutomaticHPColorSmart_ColorOptions_EdgeControlNormalHPColorSmart_ColorOptions_RGBColorDefault(sRGB)HPColorSmart_ColorOptions_HalftoneDetailHPColorSmart_Text_NeutralGraysBlackOnlyHPColorSmart_Text_HalftoneDetailHPColorSmart_Graphics_NeutralGraysBlackOnlyHPColorSmart_Graphics_HalftoneDetailHPColorSmart_Photo_NeutralGrays4-ColorHPColorSmart_Photo_HalftoneDetailHPPrintOnBothSidesManuallyFalsePaperSizeA4HPConsumerCustomPaperTrueMediaTypeAUTOCollateOFFHPOutputBinOrientationFACEUPStaplingNoneHPStaplingOpposedFalseEconomodeFalseTextAsBlackFalseGraphicsModeHPGL2MODEAlternateLetterHeadFalseHPSmartHubInet_SID_263_BID_514_HID_265OutputBinAutoHPDocPropResourceDatahpchl083.cabHPMediaTypeTreeviewPopupTrueHPColorModeCOLOR_MODEColorMode24bppTTAsBitmapsSettingTTModeOutlineHPPDLTypePDL_PCL5HPMaxResolutionPDM_600DPIHPPJLEncodingUTF8HPJobAccountingHPJOBACCT_JOBACNT_GROUPNAMEHPJobAccWoPinTrueHPBornOnDateHPBODHPColorPlaneHPCPHPJobByJobOverrideJBJOHPXMLFileUsedhpcu0835.xmlHPSmartDuplexSinglePageJobTrueHPDuplicateJobNameOverrideSWFWEnhancedPCL5EnableTrueHPEnableRAWSpoolingTrueRGBColorDefault-sRGBJRConstraintsJRCHDFullJRHDInstalledJRHDOffJRHDNotInstalledJRHDOffHPNUseDiffFirstPageChoiceTRUEHPPageExceptionsFileHPCPE083HPPageExceptionsInterfaceShowPageExceptionsHPPageExceptionsLowEndHPPageExceptionsLowEndVerHPPageExceptionsCoverInsertionHPBestGlossDEFAULTPSAlignmentFileHPCLS083IUPHxMK@,EĂxzYoʊ=Zt1V.փV*D ^~/=^e?'1VK3LҁLfЇ> ~htHhN"NT!o"m\GANtG|k% ztmZLZEuT:ހ$jg2?H֧}d\؝P7h/4_xJ km<ٗ "נ2"MuúR,c?Uq8((u(Im%.RYc?gϲDQI+l)%I#lf<TPc*zf}?nWcUi})Kr5+/hVJRZΥ0.)'yZƘ]VT/G%1!kPDC-mF2\N]$ɾՙG/~NnMsaQWE~h" dXX??3IxH3d 3Q:  InvestmentQ ;Q ;Q3_ 3f9 NM  3f9 R R R R R R "+fS S4ES S 4 3Q: O&M CostQ ;Q ;Q3_  NM   NR R R R "'S S4ES S 4 3Q:  Supplied powerQ ;Q ;Q3_  NM  R R R R "$S S4ES S 4 3Q: TariffQ ;Q ;Q3_  MM   R R R Rn\x _|X  "-S S4ES S 4D$% 0@3O&Q4$% M@3O&Q4FA{H 3O4 3 bR RR RV Vdl&!  Yegs  .  QS S43*{Gz? ףp= ?{Gz?N &! ! R Rgsu, 5s S S4%  3O_%&$Q  Deviation'R R<?:5(,?V xxxxxxxxxxS S4% ~ Z3Of%*&$Q  IRR'R R<<]{b?*Ht?α` xxxS S43" 4S S4c3:m Wj?3O% 03O&Q423  NMR RR R R R`u, S S45sS S 4S S4D4 UI#b?֕҈?-;b?-T(G? [S S 4e????eH׳?L;*氰?ar\}?ar\}?,3;?,3;?,3;?,3;?T?R:?7?7?e> 7& s  ).  dMbP?_*+%MB\\192.168.1.179\Canon MF3110dG 4dXA4Canon$U Canon MF3110Lddd      d d d d dd  d  d dd edd     dd"ddd@8 4 22h 1 4 22h 1XXdd\SRGBCO~1.ICM\SRGBCO~1.ICM\SRGBCO~1.ICM CONFIDENTIALCONFIDENTIALHArialDefault Settings " dX??U} $*} }   0             5  6 7 8 ~ s? t9wMb{@~ s@ t:ww/?@~ s@ t=wV>@u t;w +Y@u t?~ wo@u x>#y r@k % <  vvv Z  [ 7 a b~ ? \ p@ȃ@~ @ ]K@K@~ @ ^O@O@~ @ _D@D@ `#zG@ % n#p= ף@ % n c *h*...*&?82222f$   >@:   7 Oh+'0HP`l UserCRMMicrosoft Excel@5c@ew@Xu@՜.+,0L PXl t|  Microsoft' IRR SensitivityStatic Investment and O&M CostChart1IRR!Print_Area  WorksheetsCharts Named Ranges  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FSWorkbooky/SummaryInformation(DocumentSummaryInformation8