ࡱ> YX ' \pauer-pa6 Ba= =[;8X@"1&Arial1&Arial1&Arial1&Arial1&[SO1.&Times New Roman1.&Times New Roman1.&Times New Roman1.&Times New Roman1&Arial1&Arial1&Arial1&Arial1&Arial1&Arial1&Arial1&Arial1h8&Cambria1,8&Calibri18&Calibri18&Calibri1&Calibri1&Calibri1<&Calibri1>&Calibri1?&Calibri14&Calibri14&Calibri1 &Calibri1 &Calibri1&Arial1&Calibri1&Calibri1 &Calibri1&Calibri"$"#,##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_);_(* \(#,##0.00\);_(* "-"??_);_(@_)3#,##0\ " ";\-#,##0\ " "=#,##0\ " ";[Red]\-#,##0\ " "?#,##0.00\ " ";\-#,##0.00\ " "I"#,##0.00\ " ";[Red]\-#,##0.00\ " "q6_-* #,##0\ " "_-;\-* #,##0\ " "_-;_-* "-"\ " "_-;_-@_-k3_-* #,##0\ _ _-;\-* #,##0\ _ _-;_-* "-"\ _ _-;_-@_->_-* #,##0.00\ " "_-;\-* #,##0.00\ " "_-;_-* "-"??\ " "_-;_-@_-{;_-* #,##0.00\ _ _-;\-* #,##0.00\ _ _-;_-* "-"??\ _ _-;_-@_-.)_-* #,##0_-;\-* #,##0_-;_-* "-"??_-;_-@_-0+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_):5_-* #,##0.00000_-;\-* #,##0.00000_-;_-* "-"??_-;_-@_-4/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-                #  #  #  #  #  #  #  #  #  #  #  #  "  "  "  "  "  "  "  "  "  "  "  "       + )   , *    ! a>               P  P     `   ff      (@ @    h     +              8@ @  8@ @  8@@  8@  8 @  8@  8@  <@  <  8@   (@  <  <  <  8@  8@  8@  8  8  <@  8  8@  8    8@  8    8@@  8@  8 @  <@@  <@  < @  <  <@  <  8@  8@  8@  8@  8@  8@  8@ <@  <  <  8  <@  |@  |  8  8@  <@  <  < <@ <@  8@@  8@  8 @  8@  8  8@ @  x@   x@   |@  x@@   x@ @   |@   x@   x@  x @  X  x@  x @  X  |@  |  x  |  20% - Akzent1 20% - Akzent2 20% - Akzent3 20% - Akzent4 20% - Akzent5 20% - Akzent6 40% - Akzent1 40% - Akzent2 40% - Akzent3 40% - Akzent4 40% - Akzent5 40% - Akzent6 60% - Akzent1 60% - Akzent2 60% - Akzent3 60% - Akzent4 60% - Akzent5! 60% - Akzent6 "Akzent1 #Akzent2 $Akzent3 %Akzent4 &Akzent5 'Akzent6 (Ausgabe) Berechnung*+,Comma_Levelized cost- Comma_Sheet2./ 0Eingabe 1Ergebnis2Erklrender Text3Gut 4Neutral 5Notiz6 7Schlecht8 berschrift9 berschrift 1: berschrift 2; berschrift 3< berschrift 4=Verknpfte Zelle>Warnender Text?Zelle berprfen`=Discount factorDHLevelized costSheet3Sheet4Sheet5Sheet6"FDiscount FactorPower Generation ReferenceAnnual Power Generation (MWh)AFSRB= 1 / (1 + DR)n (Present Value of Annual Generation (MWh)C= A x B.Total Present Value of Annual Generation (MWh)D = Sum (Ci) Power Price (RMB/MWh)EScenario 1. CDQ Capital CostFFSR DepreciationG AmortizationHO&M CostIResidueJ$Income Tax and VAT saved (@ 33+17%)= (F+G+H+I-J) x 0.5 Total CostL = F + I - JM"Present Value of Total Annual CostN= KxL#Total Present Value of Annual CostsO = Sum (Li) Levelised Cost (RMB/MWh)P= N / DFFSR DepreciationG AmortizationHIResidueJ%Income Tax and VAT saved (@ 33+17%)kL = F + I - JMN= KxLOP= N / DScenario 2. Power Purchase = G x 0.5 = F + G - HK= J x K= M / DAnnual growth of O&M cost%Annual growth rate of power price (%)J w$iuY e !N!Zcc||_}-}6 _-;_-* "}A}7 _-;_-* "-_(@_)0}A}8 _-;_-* "?-_(@_)0}A}9 _-;_-* "23-_(@_)0}-}: _-;_-* "}A}1 a_-;_-* "-_(@_)0}A}5 _-;_-* "-_(@_)0}A}2 e_-;_-* "-_(@_)0}}. ??v_-;_-* "̙-_(@_)0-;_-?\ _ @_-@ }}( ???_-;_-* "-_(@_)0???-;_-????\ _ ???@_-@ ???}}) }_-;_-* "-_(@_)0-;_-?\ _ @_-@ }A}; }_-;_-* "-_(@_)0}}? _-;_-* "-_(@_)0???-;_-????\ _ ???@_-@ ???}-}> _-;_-* "}x}3_-;_-* "-_(???-; ????\ ???@_}-}0 _-;_-* "}U}/ _-;_-* "-_(-; }A}" _-;_-* "-_(}A} _-;_-* "ef-_(}A} _-;_-* "L-_(}A} _-;_-* "23-_(}A}# _-;_-* "-_(}A} _-;_-* "ef-_(}A} _-;_-* "L-_(}A} _-;_-* "23-_(}A}$ _-;_-* "-_(}A} _-;_-* "ef-_(}A} _-;_-* "L-_(}A} _-;_-* "23-_(}A}% _-;_-* "-_(}A} _-;_-* "ef-_(}A} _-;_-* "L-_(}A} _-;_-* "23-_(}A}& _-;_-* "-_(}A} _-;_-* "ef-_(}A} _-;_-* "L-_(}A}  _-;_-* "23-_(}A}' _-;_-* " -_(}A} _-;_-* "ef -_(}A} _-;_-* "L -_(}A}! _-;_-* "23 -_(}(}P_-;_-* "M 20% - Akzent1 ef %M" 20% - Akzent2 ef %M& 20% - Akzent3 ef %M* 20% - Akzent4 ef %M. 20% - Akzent5 ef %M2 20% - Akzent6  ef %M 40% - Akzent1 L %M# 40% - Akzent2 L湸 %M' 40% - Akzent3 L %M+ 40% - Akzent4 L %M/ 40% - Akzent5 L %M3 40% - Akzent6  Lմ %M 60% - Akzent1 23 %M$ 60% - Akzent2 23ٗ %M( 60% - Akzent3 23֚ %M, 60% - Akzent4 23 %M0 60% - Akzent5 23 %M4 60% - Akzent6  23 %AAkzent1 O %A!Akzent2 PM %A%Akzent3 Y %A)Akzent4 d %A-Akzent5 K %A1Akzent6  F %yAusgabe  ???%????????? ??? Berechnung  }% $Dezimal, Dezimal [0]yEingabe ̙ ??v% SErgebnis %OOG5Erklrender Text %9Gut  a%ANeutral  e%d Notiz  $ProzentCSchlecht  %&Standard= berschrift I}%O berschrift 1 I}%OO berschrift 2 I}%?O berschrift 3 I}%23A berschrift 4 I}%UVerknpfte Zelle }%$Whrung, Whrung [0]C Warnender Text %Zelle berprfen  %????????? ???XTableStyleMedium9PivotStyleLight16B '  >VG  dMbP?_*+%&[4d2?'[4d2?(<~?)<~?"??tU} } m}  } } } $,,,,,,, , , , , ,,,,,,,,,,,,@ AAAAAAAA.B?Mp= ף?D~ BCCDDDBŹQ?"p= ף?L~ B?CCDDDBX!?~ B@ECFFFGB w-?~ B@ECFFFGB8N?~ B@ECFFFGB>KJ^?~ B@ECFFFGB>뉽?~ B@ECFFFG Bq514?~ B@ ECFFFG Br ? ~ B @ ECFFFG B-0M? ~ B"@ ECFFFG B>? ~ B$@ ECFFFG BJ5E? ~ B&@ ECFFFGB{ʉAŇ? ~ B(@ECFFFGB"?~ B*@ECFFFGBRh ?~ B,@ECFFFGBv{Lw?~ B.@ECFFFGB}?~ B0@ECFFFGB`#?~ B1@ECFFFGBNQN2^?~ B2@ECFFFGBM1˸?~ B3@ECFFFGBBN]7?~ B4@ECFFFGAACCFFFGCCCCHHII8* &TgCCCCCCCCCCCCCCCCCCC6 H G>@  I 7ggD& '  F8Ie<  dMbP?_*+%&[4d2?'[4d2?(<~?)<~?"??U} J} mJ} +J} $L} J}  J} $J}  J} J} m J} mJ} $ J} J} J} $ J}  J}  J} $ JF     @ @ @         @  @               @  ! Y@ K MN MHOP?P@P@P@P@P@P@P @P"@Q$@ R S RHTUZ@UZ@UZ@UZ@UZ@UZ@UZ@UZ@UZ@UZ@ R S V~ W?XĔHQ?XȘ?Xŏ1w-? XqrCQ? Xuv28J^? XW? Xܝ.4? Xd?X˄_M?Y ? R S V T LLT1@TA`f@Tnr6@  Tk @  Ta<@  T舍@  TM@  Tec@T( @T.@ b   1T~{l!A%%UUUUUUUUUZ e \ f. ]%Lx@933333w@D . ],Yx@ 33333w@D . ]6 ey@ 33333w@D . ]P4z@ 33333w@D . ]Ǒz@ 33333w@D . ][{@ 33333w@D . ]+'EC|@ 33333w@D . ]n|@ 33333w@D  . ] IA}@ 33333w@D  . ][{~@ 33333w@D  . ]A@33333w@D   E  &1?  MN MB O&@P(@P*@P,@P.@P0@P1@P2@P3@P4@ Q R S RB UZ@UZ@UZ@UZ@UZ@UZ@UZ@UZ@UZ@UZ@ U R S V`M O?Xn?X_5!?XH ? XezFw? X&1? X,g~5? XN ^? X u?Xf67?Yaaaaa R S V Tƣ9@ LLUǘ@U9m4@U&Sk@  U6 @  U ףpm @  Umc@  UAf @  U C@Ub=B@Z R S V 2baaaaaaaaacddddddddddd [ \ [&e@?D D &eBFAo@?DD &e[ڀ@DD &e"åH@?DD & e͹@? DD & eF -@? D D & ek.@? D D & e\@? D D & eٽ̪@? D D &e@?D D eggggggggggg Effffff@22gggggggggggggggggggggg K2gggggggggggggggggggggg2gggggggggggggggggggggg MN MHhi?i@i@i@i@i@i@i @i"@j$@ R S b5k\ӋA}A33333Y@Y@kllllllllmaaaaa R S bHnn" n" n" n" n" n" n" n" n" n" aaaaa R S bonnnnnnnnnpaaaaa D( 0? R S bo.nQ?cz`A\AD&n_积IaA6DD&n0#bA DD& no#_(cADD& nZb,cA D D& nq+_dA D D& n'?eA D D& nv>gA D D&n g2hA D D&n]ciADDaaaaa R S bonnnnnnnnnnaaaaa R SA qn2nBh`A6DDD?2n`ADDD?nB ? @A "u( "v) "w*!"xDPtu@ M D!D"yyyyyyyyyz"aaaaa<#{{{{{{{{{{{{{{{{{{{{{{aaaaa $MN $MB$i&@i(@i*@i,@i.@i0@i1@i2@i3@i4@($j{{{{{{{{{{{aaaaa %R %S+ %b,<%klllllllllm{{{{{{{{{{{aaaaa &R- &S. &bB&n" n" n" n" n" n" n" n" n" n" &&{{{{{{{{{{{aaaaa 'R/ 'S0 'b<'onnnnnnnnnp{{{{{{{{{{{aaaaa (R (S1 (b&(n$"jADD&(n'DkA*D(D&(n/RmA*D(D&(no`nA*D(D&( nx%#pA*D(D&( n-s%pA* D( D&( nLԊLqA* D( D&( nGrA* D( D&( n0I܎sA* D( D&(n42tA* D( D&({{{{{{{{{{{aaaaa )R2 )S3 )b<)nnnnnnnnnnp{{{{{{{{{{{aaaaa *R4 *S5 *q8*o~Hӡ|eA+"D%D&D'D(?*o"b$fA+*,** "LLLL?*oP cfA+**ol0 gA+** ox%NhA+ ** o-siA+ ** oL ]iA+ ** o#jA+ ** o0IkA+ **o4qClA+*(*o{{{{{{{{{{{aaaaa +R +S6 +q7-+o!ILDA-D%D(D*D)-+oL 9GA-D%D(D*D)+o\C5IA-+!++LLLL+oܲLA-++ o|zOA- ++ oZJQA- ++ o6x2SA- ++ o~19TA- ++ o`: VA- ++ohfDXA-+(+o{{{{{{{{{{{aaaaa ,R ,S8 ,q,`M O?,Xn?,X_5!?,XH ?, XezFw?, X&1?, X,g~5?, XN ^?, X u?,Xf67?(,Y{{{{{{{{{{{aaaaa -R" -S9 -q:-oF3{%A(--- LL-nbLn%A(--nCF5%A( --n#v:$A( -- n@Md$A( -- n>N#A( -- n~Y;#A( -- n.Z3S"A(-- n鷅!A*--nk&!A!-(-p{{{{{{{{{{{aaaaa .r% .s; .t'<.onnnnnnnnnp{{{{{{{{{{{aaaaa /u( /v< /w=</|yyyyyyyyyz{{{{{{{{{{{aaaaa<0{{{{{{{{{{{{{{{{{{{{{{aaaaa 1K><1{{{{{{{{{{{{{{{{{{{{{{aaaaa<2{{{{{{{{{{{{{{{{{{{{{{aaaaa 3MN 3OH3hi?i@i@i@i@i@i@i @i"@j$@ 4R 4S 4b4}~{{{{{{{{4aaaaa 5R 5S 5b5!5T UA DD !5"AA? DD !5c>A5 DD !5 3-oA5 D D !5 | [A5 D D !5 һA5 D D !5 $poA5 D D !5 NA5 D D !5g2cA5 DD !5qA5 DD 5aaaaa 6R4 6S 6q?6%6nT UoA7D5?6n"ApA7666 L?6nc>pA766 n3-oqA7 66 n| [qA7 66 nһqA7 66 n$porA7 66 nNrA7 66ng2csA766nqsA766aaaaa 7R 7S 7q@77T UoA9777 LL7"ApA977c>pA977 3-oqA9 77 | [qA9 77 һqA9 77 $porA9 77 NrA9 77g2csA977qsA977aaaaa 8R 8SA 8V~ 8W?8XĔHQ?8XȘ?8Xŏ1w-?8 XqrCQ?8 Xuv28J^?8 XW?8 Xܝ.4?8 Xd?8X˄_M?8Y ?8aaaaa 9R" 9S 9qB!9 D7D8!90~ lA: D7D89xuiA6999 LL94;gA699 6ydA699 ocA6 99 cDaA6 99 V)h-X_A6 99 ̏!r\A6 99FYA6 99ߔNmWA@99aaaaa :r% :s! :t'1:]^R >S >R> ?R ?S ?R!?otcA D D!?oƪA D D!?o!Zb#qA5 D D?oA ??? LL? o貧A ?? o1WA ?? o9lжA ?? o푲QA ?? oX_A??o,A ??p @R @S @V?%@otctAAD??@oƪtAA@@@ L?@o!Zb#quAA@@ouAA@@ o貧vAA @@ o1WwAA @@ o9lжwAA @@ o푲QxAA @@ oX_xAA @@o,yAA@@p AR AS AV@AtctACAAA LLAƪtACAA!Zb#quACAAuACAA 貧vAC AA 1WwAC AA 9lжwAC AA 푲QxAC AA X_xAC AA,yACAADl@jjj jj@N@h^@JB@CD@E BR BSA BVB`M O?BXn?BX_5!?BXH ?B XezFw?B X&1?B X,g~5?B XN ^?B X u?BXf67?BY CR" CS CVBCKBUACCC LLC= KSA@CCCјQA@CCOnOA@CC n&LA@CC l6lG-JA@ CC TGA@ CC O5EA@ CC )iCA@ CCH˂OAA@ CC Dr% Ds! Dt'D{{{{{{{{{c Eu( Ev# ECE]^^^^^^^^^f O<J  ^>'@>>>$ 7ggD&r- '  ډ  dMbP?_*+%&[4d2?'[4d2?(<~?)<~?"r-??U>@$ 7ggD& '  p  dMbP?_*+%&[4d2?'[4d2?(<~?)<~?"??U>@$ 7ggD& '    dMbP?_*+%&[4d2?'[4d2?(<~?)<~?"??U>@$ 7ggD& '    dMbP?_*+%&[4d2?'[4d2?(<~?)<~?"??U>@$ 7ggD& Oh+'0@H\p  WB264310 WB313096Microsoft Excel@ "'@oEv՜.+,0  PXx  The World Bank Group' Discount factorLevelized costSheet3Sheet4Sheet5Sheet6  Worksheets  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGIJKLMNOQRSTUVWRoot Entry FpwWorkbookJSummaryInformation(HDocumentSummaryInformation8P