ࡱ>   \pskumar Ba= =;8X@"1Arial1Arial1Arial1Arial1.Times New Roman1QTahoma1QTahoma1.Times New Roman1Arial1Arial1Arial1. Times New Roman1Arial1Arial1Arial1.Times New Roman1.Times New Roman""#,##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% #,##0.0 0.00002-_-* #,##0.0_-;\-* #,##0.0_-;_-* "-"??_-;_-@_-.)_-* #,##0_-;\-* #,##0_-;_-* "-"??_-;_-@_- 0.0000.01,_-* #,##0.0_-;\-* #,##0.0_-;_-* "-"?_-;_-@_-61_-* #,##0.000_-;\-* #,##0.000_-;_-* "-"??_-;_-@_-83_-* #,##0.0000_-;\-* #,##0.0000_-;_-* "-"??_-;_-@_-:5_-* #,##0.00000_-;\-* #,##0.00000_-;_-* "-"??_-;_-@_- 0.0000000 0.00000000 0.000000 0.00000 0.0000000000 0.000000000000.000000000000 0.000000000                + ) , *  |@ @   x@ @  h@ @ 8@ @ |@ @  (@ @  (@ @  ,@ @ x@ @    |@ @    |@ @  ,@ @    ,@ @   ,@ @   ,@ @  l@ @       ,@ @    H   H     @  H  h@ @  l@ @  L   H   |@ @ |@ @    (@ @  ,@ @  h@ @  h@ @      ,@ @  (@ @  h  x@ @   |@ @   |@ @  |@ @  h  ,@ @  ,@ @  l  l@ @       |@ @ !<@ @ !|@ @  l@ @   !|@ @ x  ,@ @  (@ @  (  ,  ,@ @  L  0@@  0@  0 @  8@@  8@  8 @ |@@ | @ <@@ 0@ 0 @ x@ @  8@@ x@ @ `J Parameters McostsBloan and repaymentrevenue profit & lossUCash flow (IRR no CERs)!Cash flow (IRR with CERs)ۼChart1,2"P$  3 A@@  g seriesitemconstruction periodyear 1year 2year 3year 4year 5year 6year 7year 8year 9year10year11year12year13year14year 15year 16year 17year 18year 19year 20year 21year 22operation periodRevenueFixed asset residueWorking capital Cash flow ininstalled capacityMWpower generationMWh&auxiliary electricity consumption rateheat generationGJconstruction periodyearsoperation periodRMB/MWhRMB/ GJRMB/ m3 sale revenue of power generationsale revenue of heat generation ParameterValueUnitSourceunitheat generated electricty tariff heat tariff RMBNet electricity generated Total revenue Fixed assetsFixed assets residueDepreciation paDepreciation period Cash flow out O&M costsgas expenditurewater expenditurematerial expenditureother expendiureoverhaulsalary, employee welfaregas consumption pam3Water expenditureMaterial expenditureOther O&M expenditureOverhaul of equipmentEmployee expenditureRMB Income tax Net cash flowIRRnet power generationTaxable incomeTotal O&M costsTotal O&M CostsTax due this yearno CERs with CERsrevenue from CERsCER revenue paReserveEBITDepreciation - Yr 1 investedDepreciation - Yr 2 investedPBTInterest paymentsIncome after tax Gas price Heat price Load hoursFSR p101 Calculatedheat tariff (ex VAT)gas price (ex VAT)FSR FAFSR p103Total investmentinvestment in fixed assetsinterest during construction fluid capitalfor fluid capitallong-term loan principalfluid capital loan Total equityEquity in fixed assetsfor fixed assets Total loanTotal Depreciation&Construction tax & Education surcharge Total costsheat tariff (inc VAT)gas price (inc VAT) Total owed interest accrued during the year interest paidprincipal paidInterest rate for loanRepayment period for loanFSR p105FSR p100TYG FSR Load hoursTYG FSR Load factor10% Load factor5% load factor-10% load factor-10% electricity-5% load factor-5% electricityTYG FSR gross electrictyFSR p102 VAT on sales of net VAT electricity tariff (inc VAT)electricity tariff (ex VAT)VAT on purchases10% electricity5% electricity0 _nv}6D >k6lH cc.  %:|HJ  dMbP?_*+%Mhp LaserJet 1320 PCL6_room902C odXXLetterDINU"p$]'pSMTJ`hp LaserJet 1320 PCL 6InputBinFORMSOURCERESDLLUniresDLLResolution600dpiFastResFalseOrientationPORTRAITHPOrientRotate180FalseDuplexNONEPaperSizeLETTERMediaTypeAUTOOutputBinMainBinFaceDownEconomodeFalseTextAsBlackFalseTTAsBitmapsSettingTTModeOutlineRETChoiceTruePSAlignmentFileHPZ3A041PSServicesOptionHLPWithLightsHPPosterPrintingFalseHPPosterPrintingOptionPOSTER_2PrintQualityGroupPQGroup_4HPColorModeMONOCHROME_MODEHPPDLTypePDL_PCL6HPPJLEncodingUTF8HPJobAccountingHPJOBACCT_JOBACNTHPBornOnDateHPBODHPJobByJobOverrideJBJOHPXMLFileUsedhpc13206.xmlHPSmartDuplexSinglePageJobTrueHPSmartDuplexOddPageJobTrueHPManualDuplexDialogItemsInstructionID_01_FACEDOWN-NOROTATEHPManualFeedOrientationFACEUPHPOutputBinOrientationFACEDOWNHPManualDuplexPageOrderEvenPagesFirstHPMapManualFeedToTray1FalseHPPrintOnBothSidesManuallyFalseHPStraightPaperPathFalseHPCoversFirst_PageAlternateLetterHeadFalseHPManualDuplexDialogModelModelessHPLpiSelectionNone$IUPH dLetter [none] [none]Arial4Pd?REC<Automatic>  di j. m EXCEL.EXE"dXX??U} } m } $ }  } } I } %@@@@@@ @ @ @ @ @@@ @ @                - . / 0 ~ `@    (ؽIA D ! b0000 "Mb? b O&"HADD ! c #~ ""1g $ b ~ @ W %~ @ & b ~ #ؽIA '~ 4@ & f  XUg? D8" ~ ~@ (   ~ @ (  &% X1??D  w~ H@ )  ( JPLA#9D D D d. :ͪϕ6@(\9@p= ף? )  0&00 x~ 9`c@ * 0 %Xⰳ^? ?D  00 e.9~jt??p= ף? * c0 (JVKA DD D 010 D"A E b ^__` Y%X+ 4??D  8#kA 5  Y(J*GADD D 9~ &@ b / :'8m4? b Y%X;]]m?ffffff?D / ;~ .@ & b Y(JZtHADD D )#AxA333333? 5 babbc (G(@(\? ( b . (H(zG@ (\? ( b (F.\c=yX?!q= ףp@p= ף? ( b (I~ &@ b (J'#_mAPp= ף? K babbc Eq~ F4@E Eb E}GK=U?E Eb E~~ H.@ E& EbD8 lRRcPT^TiForvJIvBy|W`V\4U48!"#$ !u!M?#  ! !E!2 "L~ "&@@" " #X#&?  # # $W~ $#" $5 $g W<W4Dx  g    p  ? 2     e ! T  <(  ~  <h(0XPP?i ]4@h(0T  bɧVF:X"8 "<#rchild: figure in FSR is 17 months<"" ~~  <(0XPP? i p ]4@(0P   m)Ju[C8 <rchild: not all at full load<"]rchildrchild> @""" 7  f  dMbP?_*+%M6hp LaserJet 1320 PCL6_room902XC odXXLetterDINU"4$]'$IUPH dLetter [none] [none]Arial4Pd?REC<Automatic>  di j. m EXCEL.EXE"JXX??U} $ } I}   *  ; ; 3* i i1 de f,ggggggggggggggggggh ii                            "> 5###gf"@:  7  8  dMbP?_*+%M6hp LaserJet 1320 PCL6_room902XC odXXLetterDINU"4$]'$IUPH dLetter [none] [none]Arial4Pd?REC<Automatic>  di j. m EXCEL.EXE"JXX??U} $ } !}  }  } m} }                      PPPP - . / 0 <h=bzA <5 <bD <i=kA <5 <8 <j!= |A  DD <5 <8 <k)=AxA333333? <5 <bj__` >p!BOA49 D D C5 Cc@ ?l=xA xA <5 <b ?r% =WA?D <5 <c A2 >s! BUUUTA D D C5 Cc 8A2 m# =r$A %  <5 <c A2 n! =WA  DD  <5 <c A2 j = |A D <5 <c A2 o!=VUUUA  DD <5 <c$ i i1 de f,ggggggggggggggggggh ii                           O y 5QQUUUUTA D -Qq@A DDDDQ8|A(! LLLL QA(  Q8@IA(  Qm#qA(  QA(  Q8nA( Qq@A(QA(Qh#qA(Q8nA(QA(Qy8nA(Qd8nA(!Q  DD!Q  DD QQQO z 5QQ#QDA  DZ#Q(\~A  DZ#QLA  DZ# QFzеA  D Z# QGJA  D Z# Q,ٛA  D Z# QQA  D Z# QףGA  D Z#Q$\~A  DZ#QCzеA  DZ#Q,ًA  DZ#QףGA  DZ#Q=zеA  DZ#Q֣GvA  DZ#Q֣GfA  DZ#Qq -t  DZQQQQO { 5QQQDA DQ(\~A DQLA(L QFzеA(  QGJA(  Q,ٛA(  QQA(  QףGA( Q$\~A(QCzеA(Q,ًA(QףGA(Q=zеA(Q֣GvA(Q֣GfA(Qq -t(QQQQO | 5QQ#Q8nA  DZ #Q8nA  DZ #Q8nA  DZ # Q8nA  DZ # Q8nA  DZ # Q8nA  DZ # Q8nA  DZ # Q8nA  DZ #Q8nA  DZ #Q8nA  DZ #Q8nA  DZ #Q8nA  DZ #Q8nA  DZ #Q8nA  DZ #Q8nA  DZ $QQQQQ$0(8FFYWYMa__]WO rBQ      2     e          U" PH@ 0(   >@* 7    dMbP?_*+%"??U} m } m }  !@@@$@ @ @ @  !@@@$@@@ i i1 de f,ggggggggggggggggggh T ii                            6 ! * HA ZZ* HA ZZ* HA ZZ* HA  ZZ* HA  ZZ* HA  ZZ* HA  ZZ* HA  ZZ* HA ZZ* HA ZZ* HA ZZ* HA ZZ* HA ZZ* HA ZZ* HA ZZ* HA ZZ* HA ZZ* HA ZZ* HA ZZ* HA ZZ 2 $sVA ZsVA ZsVA Z sVA  Z sVA  Z sVA  Z sVA  Z sVA  ZsVA ZsVA ZsVA ZsVA ZsVA ZsVA ZsVA ZsVA ZsVA ZsVA ZsVA ZsVA Z 3 (Qy@ Z Qy@ Z Qy@ Z Qy@ Z Qy@ Z  Qy@  Z  Qy@  Z  Qy@  Z  Qy@  Z  Qy@  Z Qy@ Z Qy@ Z Qy@ Z Qy@ Z Qy@ Z Qy@ Z Qy@ Z Qy@ Z Qy@ Z Qy@ Z Qy@ Z Qy@ Z  4 )ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z  ͪϕ6@  Z  ͪϕ6@  Z  ͪϕ6@  Z  ͪϕ6@  Z  ͪϕ6@  Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z ) "+ #5!#  DD#( LL#(A( #(A( #(A(  #(A(  #(A(  #(A(  #(A(  #(A( #(A( #(A( #(A( #(A( #(A( #(A( #(A( #(A( #(A( #(A( #(A( #(A(  , 5!#  DD#(  LL#kA(#kA(#kA( #kA(  #kA(  #kA(  #kA(  #kA( #kA(#kA(#kA(#kA(#kA(#kA(#kA(#kA(#kA(#kA(#kA(#kA(  7 5# %  %! %(   -! %A(   %A(   %A(   %A(   %A(   %A(   %A(   %A(   %A(   %A(   %A(   %A(   %A(   %A(   %A(   %A(   %A(   %A(   %A(   %A(  6 ZZ[[[[[[[[[[[[[[[[[[[[[[   5 %%7 %7CA !Dp= ף?D(\? %7CA( + !Lp= ף?L(\? %7CA(   %7CA(   %7CA(   %7CA(   %7CA(   %7CA(  %7CA(  %7CA(  %7CA(  %7CA(  %7CA(  %7CA(  %7CA(  %7CA(  %7CA(  %7CA(  %7CA(  %7CA(    U i i1 d e f, ggggggggggggggggggh ii                            6 ! * HA ZZ* HA ZZ* HA ZZ* HA  ZZ* HA  ZZ* HA  ZZ* HA  ZZ* HA  ZZ* HA ZZ* HA ZZ* HA ZZ* HA ZZ* HA ZZ* HA ZZ* HA ZZ* HA ZZ* HA ZZ* HA ZZ* HA ZZ* HA ZZ 2 $sVA ZsVA ZsVA Z sVA  Z sVA  Z sVA  Z sVA  Z sVA  ZsVA ZsVA ZsVA ZsVA ZsVA ZsVA ZsVA ZsVA ZsVA ZsVA ZsVA ZsVA Z 3 (Qy@ Z Qy@ Z Qy@ Z Qy@ Z Qy@ Z  Qy@  Z  Qy@  Z  Qy@  Z  Qy@  Z  Qy@  Z Qy@ Z Qy@ Z Qy@ Z Qy@ Z Qy@ Z Qy@ Z Qy@ Z Qy@ Z Qy@ Z Qy@ Z Qy@ Z Qy@ Z  4 )ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z  ͪϕ6@  Z  ͪϕ6@  Z  ͪϕ6@  Z  ͪϕ6@  Z  ͪϕ6@  Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z ͪϕ6@ Z  "+ #5!#  DD#( LL#(A(#(A(#(A( #(A(  #(A(  #(A(  #(A(  #(A( #(A(#(A(#(A(#(A(#(A(#(A(#(A(#(A(#(A(#(A(#(A(#(A( , 5!#  DD#( LL#kA(#kA(#kA( #kA(  #kA(  #kA(  #kA(  #kA( #kA(#kA(#kA(#kA(#kA(#kA(#kA(#kA(#kA(#kA(#kA(#kA( V 5### IA Z$# IA Z$# IA Z$ # IA  Z$ # IA  Z$ # IA  Z$ # IA  Z$ # IA Z$# IA Z$# IA Z$# IA Z$# IA Z$# IA Z$# IA Z$# IA Z$# IA Z$# IA Z$# IA Z$# IA Z$# IA Z$ 7 5#% F9 %%( -%)%A(%)%A(%)%A(  %)%A(  %)%A(  %)%A(  %)%A(  %)%A(%)%A(%)%A(%)%A(%)%A(%)%A(%)%A(%)%A(%)%A(%)%A(%)%A(%)%A(%)%A( ))N46rPD B                    e                    U"      !                                                           PHP0(  >@B     7  P  dMbP?_*+%" ??U} $ } } $ } } -$ ........*.. .. .3 .. .6 .2.7.7.2.2.2.2.2.2.2.2.2...... T i i1 de f,ggggggggggggggggggh ii                             5# Z # Z #A Z #A Z #A  Z  #A  Z  #A  Z  #A  Z  #A  Z  #A Z #A Z #A Z #A Z #A Z #A Z #A Z #A Z #A Z #A Z #A Z #A Z #A Z  R 5#Z # Z #Ș[9QA Z #Ș[9QA Z #Ș[9QA Z  #Ș[9QA  Z  #Ș[9QA  Z  #Ș[9QA  Z  #Ș[9QA  Z  #Ș[9QA  Z #Ș[9QA Z #Ș[9QA Z #Ș[9QA Z #Ș[9QA Z #Ș[9QA Z #Ș[9QA Z #Ș[9QA Z #Ș[9QA Z #Ș[9QA Z #Ș[9QA Z #Ș[9QA Z #Ș[9QA Z  Z 5~ #%#/A ZZ%#/A ZZ%#/A ZZ%#/A ZZ% #/A  ZZ% #/A  ZZ% #/A  ZZ% #/A  ZZ% #/A  ZZ%#/A ZZ%#/A ZZ%#/A ZZ%#/A ZZ%#/A ZZ%#/A ZZ*###### [ 5##%#/A ZZ%#/A ZZ%#/A ZZ% #/A  ZZ% #/A  ZZ% #/A  ZZ% #/A  ZZ% #/A  ZZ%#/A ZZ%#/A ZZ%#/A ZZ%#/A ZZ%#/A ZZ%#/A ZZ%#/A ZZ$##### Y 5%( L-%/( %դA( %դA( %դA(  %դA(  %դA(  %դA(  %դA(  %դA( %դA( %դA( %դA( %դA( %դA( %դA( %jjA( %s5MA( %s5MA( %s5MA( %s5MA( %s5MA(  ] 5(Z(Z(DA Z((\~A Z(LA Z (FzеA  Z  (GJA  Z  (,ٛA  Z  (QA  Z  (ףGA  Z ($\~A Z(CzеA Z(,ًA Z(ףGA Z(=zеA Z(֣GvA Z(֣GfA Z(q -t Z(Z(Z(Z(Z 8 Z!)&Construction tax & Education surcharge 5 ( Z  ( Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA  Z  (ED2eA  Z  (ED2eA  Z  (ED2eA  Z  (ED2eA  Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  4\ 45 5(   LLL 5/(   5LP(   5 #M羅(   51,(   5B 6u(   5bZ$d(   5Cp41A(   5~'khA(   5Fk7tYwA(   5gW>A(   5)$ІA(   5MЊbA(   5WF;=A(   59O5ÓA(   5A(   ()$ІA(   (MЊbA(   (WF;=A(   (9O5ÓA(   (SA(  (YHA(  (u=W{A(  (26A(  ($eŠA(  (Ȟ'A(  (Ǟ'A(  (Ǟ'A(  (Ǟ'A(  (Ǟ'A( . ....................- 33 4X 45+5 Z#D B+5 Z#D B+5 Z#D B+5 Z#D B+5  Z#D B+ 5  Z#D B+ 5  Z#D B+ 5uV@  Z#D B+ 5 6<-*A  Z#D B+ 5&9A Z#D B+5t|BA Z#D B+5 uHA Z#D B+5ZcmNA Z#D B+5؈m+3RA Z#D B+5Jx/UA Z#D B+5/ ڎ+XA Z#D B+5m@B 7   nZ  dMbP?_*+%MRHP LaserJet 2420 PCL 6tC odXXLetterDINU"4@Lf+@IUPH dLetter [none] [none]Arial4Pd?REC<Automatic>0di j.k k m m EXCEL.EXE"dXX??U} } } }     $ $ $ +6 k i de f,ggggggggggggggggggh ki                           ~ [@ # Z # Z #A Z #A Z #A Z #A  Z  #A  Z  #A  Z  #A  Z  #A  Z  #A Z #A Z #A Z #A Z #A Z #A Z #A Z #A Z #A Z #A Z #A Z #A Z ~ ^@ %#WA ZZ~ @`@ #A Z~ ? #%  %!%( -!%A(%A(%A(%A(  %A(  %A(  %A(  %A(  %A(%A(%A(%A(%A(%A(%A(%A(%A(%A(%A(%mSA( ~ @j@ 8'#kA ?Z'#kA ?Z~#~ k@  ###A Zx~ l@ = # Z  # Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z ~ Tn@ ( Z!)&Construction tax & Education surcharge# #  D Z!# #  D Z!. #ED2eA Z ZZ!. #ED2eA Z ZZ!. #ED2eA Z ZZ!. #ED2eA Z Z Z!. #ED2eA Z Z Z!. #ED2eA Z Z Z!. #ED2eA Z Z Z!. #ED2eA Z Z Z!. #ED2eA Z ZZ!. #ED2eA Z ZZ!. #ED2eA Z ZZ!. #ED2eA Z ZZ!. #ED2eA Z ZZ!. #ED2eA Z ZZ!. #ED2eA Z ZZ!. #ED2eA Z ZZ!. #ED2eA Z ZZ!. #ED2eA Z ZZ!. #ED2eA Z ZZ!. #ED2eA Z ZZ!~ T@ (L # Z  # Z  # Z  # Z  # Z  # Z  # Z  #匔A Z  #`PA Z  #]6?=^A Z  #Rѻ[fA Z  #dؘnA Z  #rA Z  #@9 ivA Z  #T(zA Z  #uoF}A Z  #OA Z  #K=LA Z  #J=LA Z  #J=LA Z  #J=LA Z  #J=LA Z ~ T@p@ (X # Z # Z # Z # Z # Z # Z  # Z  #uV@ Z  # 6<-*A Z  #&9A Z  #t|BA Z # uHA Z #ZcmNA Z #؈m+3RA Z #Jx/UA Z #/ ڎ+XA Z #m$A(   %ɓ_5A(   %(GA(   %1MQYA(   %tkA(  %Xτݲ|A(  %;NcA(  %mmA(  %4űA(  %'k`A(  %L\A(  %L\A(  %L\A(  %L\A(  %L\A( ~ @ M!%k  DD %k( LL%CuA(%tLaeA( %tLaeA( %tLaeA(  %tLaeA(  %pJ^A(  %%mA(  %XLNѲA(  %.MA( %8յCA( %A( %^kA( %"F@oA( % }(A( %T=ڬA( %VU?dA( %VU?dA( %VU?dA( %VU?dA( %V59A( 6 N#-<&Ȯ? 9 %B>26 _ ` a.)0$]!@]@][@A0]@](@]w@8]Ȃ@]Ȃ@]Ȃ@0@]`{@]h@]@0$@]n@]@]@ .2 . . . . . . .DA#l:rB:k:f,,"""<#                                 U"  f                                                                                             IU     PHp0(  >@" 7  "Sr  dMbP?_*+%"??U} } }  "  $ $ $ +6 k i de f,ggggggggggggggggggh ki                           ~ [@ # Z# Z#)%A Z#)%A Z#)%A Z#)%A  Z  #)%A  Z  #)%A  Z  #)%A  Z  #)%A  Z  #)%A Z#)%A Z#)%A Z#)%A Z#)%A Z#)%A Z#)%A Z#)%A Z#)%A Z#)%A Z#)%A Z#)%A Z~ ^@ %#WA ZZ~ @`@ #A Z~ ? %( -!%(%)%A(%)%A(%)%A(%)%A(  %)%A(  %)%A(  %)%A(  %)%A(  %)%A(%)%A(%)%A(%)%A(%)%A(%)%A(%)%A(%)%A(%)%A(%)%A(%)%A( %mSA( ~ @j@ 8'#kA ?Z'#kA ?Z~#~ k@ ###A Zx~ l@ = # Z  # Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z  #Ș[9QA Z ~ ,n@ (( Z )&Construction tax & Education surcharge ( Z  ( Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z  (ED2eA Z ~ ,@ (L ## #dmښ{A Z #8m+GA Z #:ċzA Z #7 QA Z  #CR'A Z  #˙9A Z  #LԈA Z  #l'XA Z  #Tn灌A Z #vXA Z #A Z #pA Z #2EA Z #YْA Z #A Z #&jA Z #%jA Z #%jA Z #%jA Z #%jA Z~ ,@p@ (X ## #;V3$kFA Z #(8qgIA Z #RUcLA Z # `OA Z  #Wp;-.QA Z  #TRA Z  #aSz*TA Z  #ĔUA Z  #"6]&WA Z #A%XA Z ##ZA Z #mD<[A Z #~c]A Z #mG^A Z #MͽfA Z #vnA Z #vnA Z #vnA Z #vnA Z #vnA Z~ %@ %< %kA(   -! %kA(  %8A(  %_A(  %[ʏA(  %ߧ2A(  %aA(   %bt*A(   %h@]A(   % A(   %nWA(   %ؕ-A(  %t'>A(  %:ZNA(  %yqی^A(  %N|nA(  %.UHA(  %׮A(  %׮A(  %׮A(  %׮A(  %׮A( ~ @ M%k(  LL%k(%A(%#hA( %d`ΡA( %7aaA(  %]X9 A(  %tKZn߸A(  %hVPA(  %`_S]A(  %POHA( %HsLDܷA( %8H@zA( %0EZA( %$B8A( %>ٶA( %OXA( %_VرA( %_VرA( %_VرA( %_VرA( %$cA( 6 N#-6G? & %B>266.2............D l:rB2:k::@  ! .!.< $                     U" f                                                                                         IU  PH0(  >@" 7  Mhp LaserJet 1320 PCL6_room902C odXXLetterDINU"p$]'pSMTJ`hp LaserJet 1320 PCL 6InputBinFORMSOURCERESDLLUniresDLLResolution600dpiFastResFalseOrientationPORTRAITHPOrientRotate180FalseDuplexNONEPaperSizeLETTERMediaTypeAUTOOutputBinMainBinFaceDownEconomodeFalseTextAsBlackFalseTTAsBitmapsSettingTTModeOutlineRETChoiceTruePSAlignmentFileHPZ3A041PSServicesOptionHLPWithLightsHPPosterPrintingFalseHPPosterPrintingOptionPOSTER_2PrintQualityGroupPQGroup_4HPColorModeMONOCHROME_MODEHPPDLTypePDL_PCL6HPPJLEncodingUTF8HPJobAccountingHPJOBACCT_JOBACNTHPBornOnDateHPBODHPJobByJobOverrideJBJOHPXMLFileUsedhpc13206.xmlHPSmartDuplexSinglePageJobTrueHPSmartDuplexOddPageJobTrueHPManualDuplexDialogItemsInstructionID_01_FACEDOWN-NOROTATEHPManualFeedOrientationFACEUPHPOutputBinOrientationFACEDOWNHPManualDuplexPageOrderEvenPagesFirstHPMapManualFeedToTray1FalseHPPrintOnBothSidesManuallyFalseHPStraightPaperPathFalseHPCoversFirst_PageAlternateLetterHeadFalseHPManualDuplexDialogModelModelessHPLpiSelectionNone$IUPH dLetter [none] [none]Arial4Pd?REC<Automatic>  di j. m EXCEL.EXE"dXX??3` 4# ` 4#` 4#0 0 3d 3Q:  Gas priceQ ;Q ;Q3_4E4 3Q:  Heat priceQ ;Q ;Q3_4E4 3Q:  Load hoursQ ;Q ;Q3_4E4D$% MP(3O& Q4$% MP(3O&Q4FA^3 3OE 3 b#M43*#M! M4% 4BhMZ3O&Q  IRR'4523  O43"  3O % M*3OQ44444e??????e!@ffffff@(\?Q@= ףp=@{Gz@ ףp= @ ףp= @ ףp= @Q@ףp= @@(\@p= ף@ףp= W"@e> ףp= Oh+'0HP\l recrchildMicrosoft Excel@o)@w;@rɞ՜.+,0h PXh px +ESD Ltd  Parameterscostsloan and repaymentrevenueprofit & lossCash flow (IRR no CERs)Cash flow (IRR with CERs)Chart1  WorksheetsCharts  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry Fٖ\(WorkbookSummaryInformation(DocumentSummaryInformation8Root Entry F+qWorkbookSummaryInformation(DocumentSummaryInformation8՜.+,D՜.+,h PXh px +ESD Ltd  Parameterscostsloan and repaymentrevenueprofit & lossCash flow (IRR no CERs)Cash flow (IRR with CERs)Chart1  WorksheetsCharts4 $,