ࡱ> CB \pMRSAvaa Hendrayani Ba==HF!8X@"1Tahoma1Tahoma1Tahoma1Tahoma1$Tahoma1 Tahoma1Tahoma1Tahoma1Tahoma1?Tahoma1 Tahoma1QTahoma1QTahoma"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_) #,### 0.00000000 0.0000000 0.000000 0.00000 0.0000 0.0000.0 #,##0.0 #,##0.000 #,##0.0000 #,##0.00000 #,##0.000000 0.0%=8_("$"* #,##0.0_);_("$"* \(#,##0.0\);_("$"* "-"??_);_(@_)94_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"??_);_(@_)$[$-409]dddd\,\ mmmm\ dd\,\ yyyyE_-* #,##0\ [$ -407]_-;\-* #,##0\ [$ -407]_-;_-* "-"\ [$ -407]_-;_-@_-M_-* #,##0.00\ [$ -407]_-;\-* #,##0.00\ [$ -407]_-;_-* "-"??\ [$ -407]_-;_-@_-O_-* #,##0.000\ [$ -407]_-;\-* #,##0.000\ [$ -407]_-;_-* "-"??\ [$ -407]_-;_-@_-K_-* #,##0.0\ [$ -407]_-;\-* #,##0.0\ [$ -407]_-;_-* "-"??\ [$ -407]_-;_-@_-G_-* #,##0\ [$ -407]_-;\-* #,##0\ [$ -407]_-;_-* "-"??\ [$ -407]_-;_-@_-#[$ -2]\ #,##0.0 [$ -2]\ #,##0'[$ -2]\ #,##0.000%[$ -2]\ #,##0.00J_-* #,##0.0\ [$ -407]_-;\-* #,##0.0\ [$ -407]_-;_-* "-"?\ [$ -407]_-;_-@_-G_ * #,##0_)\ [$ -1]_ ;_ * \(#,##0\)\ [$ -1]_ ;_ * "-"_)\ [$ -1]_ ;_ @_ S_-* #,##0.0000\ [$ -407]_-;\-* #,##0.0000\ [$ -407]_-;_-* "-"????\ [$ -407]_-;_-@_-"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\)A_([$ -2]\ * #,##0_);_([$ -2]\ * \(#,##0\);_([$ -2]\ * "-"_);_(@_)O_([$ -2]\ * #,##0.0000_);_([$ -2]\ * \(#,##0.0000\);_([$ -2]\ * "-"????_);_(@_)F_([$ -2]\ * #,##0.0_);_([$ -2]\ * \(#,##0.0\);_([$ -2]\ * "-"?_);_(@_)                + ) , *         x@ @   x@ @  x@ @  x@ @   h@ @  "x@ @    l@ @   h@ @  l@ @  l@ @  d@ @  d@ @  l@ @  $@ @  @ @  $@ @   (@ @   ,@ @       x@ @    x@ @   x@ @   x@ @    h@ @   "x@ @    l@ @   ` IRR 2 CDocuments and SettingsCynthia HendrayaniMy DocumentsMitsubishi UFJMUS Account & ProjectID-NOEI-Waste to Energy ProjectPDD RevisionID-NOEI-Emission Calculation-2.xlsEmission Reduction EstimateProject EmissionLeakage EmissionGrid Operating MarginBaseline Emission ChartBaseline Methane EmissionMethane Emission ToolBaseline EmissionIRR 2Emission ChartYZ Z /|.W@Z Bh@Z  QLg@Z  MN@Z  ^ R@Z  x:Vp@Z  ãpsAZ A7AAZ A>AZ W>AZ lw_AZ   r}AZ }9 2AZ 1ڴHAZ e] AZ ڀ; AZ 6K AZ Rwf ò AZ e AZ i AYYYYYYZ Z Z @Z \(@Z Gz@Z Gz@Z Gz@Z Gz@Z Gz@Z Gz@Z Gz@Z Gz@Z Gz@Z Gz@Z Gz@Z !Gz@Z "Gz@Z #Gz@Z $Gz@Z %Gz@Z &Gz@YCDocuments and SettingsCynthia HendrayaniMy DocumentsMitsubishi UFJMUS Account & ProjectID-NOEI-Waste to Energy ProjectPDD RevisionIRRSimulation.xlsIRR SimulationY, CAPEXRATE:CDMIRR<#  CERAmount<CERRATE:#CERSales<# CERSalesPrice<IRR< "ZR   3 A@@  &Electricity RateskWhOperating Expense Rateof Expended Capex CAPEX Rate MilestonesYearCapital SpendingElectricity Supplied to gridRevenue from Sales Operating ExpenseProfitIRR Based on Cash FlowMWhPI Commence OperationPII Operates for 10 monthsPIII Operates for 9 monthsPIV in Full OperationFirst Crediting Period2nd Crediting PeriodTotalRevenue from CDMPresent Value of Profit q-cc  =%;vU  dMbP?_*+%MSamsung SCX-4x16 Series odXXLetterPRIVp dCourier NewH"8X??U} $} } I}  } $} } m=                               ףp= ?$  ףp= ?  ~ @  ~ ?           #8YB^?  %B>  !`@ %"`6 $`6C#$Z $LD~ $$ LL%`6(LLL'(,@'?'"`6 %`6AC#%Z &#&`& %  D$`&(%*A( '(Y@'@%"^ &^C#@&Z &lA5& &DD  DD$A( %T](  ' (`@'@% "*Q '*QC #\(@'Z  &L0A C &@w '-DDDDDD   $#A(  %QUM(  ' (@'@% "*Q (*QC #Gz@(Z  &fffff3A ) & (%D $&A(  %L(  ' (@'@" #Gz@)Z  &fffff3A ) & )%D $&A(  %&A(  ' (`@'@" #Gz@*Z  &fffffCA ) &. *% D $̌:8A(  %̌:8A(  ' (>@'@" #Gz@+Z  &fffffCA  &.(+  L $̌:8A( %̌:8A('(k@' @"#Gz@,Z &fffffCA&.(, $̌:8A(%̌:8A('(@@'"@"#Gz@-Z &fffffCA&.(- $̌:8A(%̌:8A('(@'$@"#Gz@.Z &fffffCA&.(. $̌:8A(%̌:8A('(@'&@"#Gz@/Z &fffffCA&.(/ $̌:8A(%̌:8A('(@"@'(@"#Gz@0Z &fffffCA&.(0 $̌:8A(%̌:8A('(O@'*@"#Gz@1Z &fffffCA&.(1 $̌:8A(%̌:8A( '(}@',@"#Gz@2Z &fffffCA&.(2 $̌:8A(%̌:8A('(@@'.@"#Gz@3Z! &fffffCA&.(3 $̌:8A(%̌:8A('(@'0@"#Gz@4Z" &fffffCA&.(4 $̌:8A(%̌:8A('(@'1@"#Gz@5Z# &fffffCA&.(5 $̌:8A(%̌:8A('(@4@'2@"#Gz@6Z$ &fffffCA&.(6 $̌:8A(%̌:8A('(a@'3@"#Gz@7Z% &fffffCA&.(7 $̌:8A(%̌:8A('(@'4@"#Gz@8Z& &fffffCA&.(8 $̌:8A(%̌:8A( ) ))#*s $ %))))) ++<~?*zW.W" # $ % & ' ( ) * + , - . / 0 1 2 3 4 5 6 7 8 9 ; <  "-". "/ "/ "/ "/ "0 "/ "/ " /#..11 #2 #1~ #3@ #111 $ $!`@ $"`6($$8*L$#($$$($$$8LD#$& $ ZC$$($$8L$$($ $$8LLL!$ & % *$ D$%'%(,@'?%"`6($%#(%$%&(%$#%&z@  ZC%$`&($%$PB^0[%(% $!% &̔? & *% D% &'&(Y@'@&"^($&#@(&$&&lA(&$#&&g.R A  ZC&$( $&$K( A(& $!& &Yf ' *& D& '''(`@'@'"*Q( $'#\(@('$'&L0A('$#'&eA  Z C'$@w( $'$̑ .A(' $!' &{N ( *' D'('((@'@("*Q( $(#Gz@(($(&fffff3A(($#(&al!A  Z C($ ()$($~AN]1A(( $!( &Q} ) *( D()')(@'@)"( $)#Gz@()$)&fffff3A()$#)&iN'A  Z C)$ (*$)$:2A() $!) &W * *) D) *'*(`@'@*"( $*#Gz@(*$*&fffffCA(*$#*&PD6#A  Z C*$.(+$*$:wAA(* $!* &'- + ** D* +'+(>@'@+"( $+#Gz@(+$+&fffffCA(+$#+&LP&A  Z C+$.(,$+$yAA(+ $!+ &oE , *+ D+,',(k@' @,"($,#Gz@(,$,&fffffCA(,$#,&ѲEu(A  ZC,$.(-$,$!BA(, $!, &# - *, D,-'-(@@'"@-"($-#Gz@(-$-&fffffCA(-$#-&G+N)A  ZC-$.(.$-$,8ٌBA(- $!- &o . *- D-.'.(@'$@."($.#Gz@(.$.&fffffCA(.$#.&푍+!&+A  ZC.$.(/$.$IBA(. $!. &d+ / *. D./'/(@'&@/"($/#Gz@(/$/&fffffCA(/$#/&GUiwW,A  ZC/$.(0$/${@$3CA(/ $!/ &4Y 0 */ D/0'0(@"@'(@0"($0#Gz@(0$0&fffffCA(0$#0&O]-A  ZC0$.(1$0$z ZtCA(0 $!0 & 1 *0 D01'1(O@'*@1"($1#Gz@(1$1&fffffCA(1$#1&GSQ?.A  ZC1$.(2$1$]8'CA(1 $!1 &A 2 *1 D1 2'2(}@',@2"($2#Gz@(2$2&fffffCA(2$#2&=/A  ZC2$.(3$2$CA(2 $!2 & 3 *2 D23'3(@@'.@3"($3#Gz@(3$3&fffffCA(3$#3&e!"|/A  ZC3$.(4$3$nEv DA(3 $!3 &eu 4 *3 D34'4(@'0@4"($4#Gz@(4$4&fffffCA(4$#4&Pq(0A  ZC4$.(5$4$91DA(4 $!4 &M2 5 *4 D45'5(@'1@5"($5#Gz@(5$5&fffffCA(5$#5&6HJo0A  ZC5$.(6$5$gTDA(5 $!5 &>j 6 *5 D56'6(@4@'2@6"($6#Gz@(6$6&fffffCA(6$#6& 繯0A  ZC6$.(7$6$kFZ#uDA(6 $!6 & P 7 *6 D67'7(a@'3@7"($7#Gz@(7$7&fffffCA(7$#7&ޣ80A  ZC7$.(8$7$U8ɒDA(7 $!7 &#+ 8 *7 D78'8(@'4@8"($8#Gz@(8$8&fffffCA(8$#8&"1A  ZC8$.($8$@]MDA(8 $!8 &dk 9 *8 D8 9) 9))#9*s 9 %$89))'))#9 *(S ; %$8 X!; ,: < D9 D9"< ~ [p D9 D98Hm     ~% l(  ~  <%XPP?si]4@%| >NyM|6S V<WCynthia Hendrayani: It is assume that capital is expended at the start of construction< r ?V~~  <&XPP?\i]4@&؃ V/c`1EjD '<(Cynthia Hendrayani: Assume 80% Loading < r }' ~~  <'XPP? iD#]4@'P  J}q2 V<WCynthia Hendrayani: It is assume that capital is expended at the start of construction< r ?V~~  <XPP? iw#]4@L /'@TDhlŌ '<(Cynthia Hendrayani: Assume 80% Loading < r }' ~~  <XXPP?i]4@XH YpGZ[] 6<7Cynthia Hendrayani: Proportional to project's schedule< r 6 ~~  <DXPP?i ]4@DD k]xL,VT -<.Cynthia Hendrayani: 6 months of LFG operation< r - ~~  < XPP?i ]4@ @ E ۦ @<ACynthia Hendrayani: Full time LFG + 10 months of Power Generator< r @~~  < XPP?i ]4@ < ~~cm@J? <+ K<LCynthia Hendrayani: Full time LFG+Power Plant. 9 months Gasification Plant< r K0~~   <8XPP? i ]4 @88 ypKrk H ?<@Cynthia Hendrayani: Full time LFG+Power Generator+Gasification < r ? ~~   <8XPP? i]4 @84 = bH)4(/2 0<1Cynthia Hendrayani: Full time for all operations< r 0Cynthia HendrayanieCynthia HendrayanieCynthia HendrayanieCynthia HendrayanieCynthia Hendrayanie Cynthia Hendrayanie  Cynthia Hendrayanie  Cynthia Hendrayanie"Cynthia Hendrayanie"Cynthia Hendrayanie>"#7 Oh+'0@Hd Cynthia HendrayaniCynthia HendrayaniMicrosoft Excel@q@՜.+,0 PXh px Private IRR 2 CAPEXRATECERRATE  Worksheets Named Ranges  !"#$%&'()*+,-./013456789;<=>?@ARoot Entry F0$ QWorkbookcSummaryInformation(2DocumentSummaryInformation8: