ࡱ> ]Z[\ \pGaelle_Quessada Ba= =8X@"1^Arial1^Arial1^Arial1^Arial1^Arial1^Arial1^Arial1^Arial1 ^Arial1 ^Arial1 ^Arial1$^Arial1.^Times New Roman1.^Times New Roman1.^Times New Roman1.^Times New Roman1^Arial1.^Times New Roman1^Arial1^Arial1^Arial1^Arial1^Arial1^Arial1^Arial1Q^Tahoma1Q^Tahoma"$"#,##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_);\(\$#,##0\)\$#,##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 #,##0.000"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\) 0.000 0.00000000 0.0000000 0.000000 0.00000 0.00000.0 #,##0.0000                               D+  D+         L   L  L     ( ( (  L     L+  L+   D 8@ @  |@ @  8@ @  8@ @ 8@ @      (8@ @  8@ @   <@ @  *<@ @  (x@ @  *|@ @  x@ @   <@ @ !8   |@ @  L  L  x@ @  |@ @  |@ @ x@ @ |@ @ x@ @  H  L  |@ @  )x@ @  (@ @ !<@ @ !|@ @ x@ @   8@@  8@  8 @  8@ @ )8@ @ !x@ @ )x@ @ )x@ )x@ @  8@ @  8@  `!sub critical coal 2x300MW!sub critical coal 2x600MWQ/super critical coal* TYG Gas CCGT-tables for PDDV "P$  3 A@@   RMBFuel Expenditure - (F)Discount Rate -(r )Year Capital costO&MFuelTotalConstruction periodyearsLifetime Coal usedMWhtonne(1+r)-t Numerator DenominatorEGCRMB/ MWhRMB/ kWh RMB/ tonneMaterial expenditureOther O&M expenditureWater expenditureDesulferisation expenditureEmployee expenditureTotal O&M expenditureRMB/ m3 Gas used pam3ECG ParameterValueUnitTYG FSR load factor Calculated# hours in a yearElectricity GenerationSensitivity Analysisload factor inc. 10%load factor dec. 10%)Electricity Generation (load factor +10%)Denominator (load factor +10%))Electricity Generation (load factor -10%)EGC (load factor +10%)EGC (load factor -10%)Fuel Costs (+10%)Numerator (Fuel Costs +10%)Fuel Costs (-10%)$Numerator (Fuel Costs -10%)EGC (fuel cost +10%)EGC (fuel cost -10%)Capital Expenditure Overhaul of equipmentSources (if different from below)n/aFuel Expenditure Gas usedElectricity Generation Discount Rate IEA (A and B) Load Factor Fuel Costoperating hours paload factor dec. 20%load factor inc. 20%)Electricity Generation (load factor +20%)Denominator (load factor +20))Electricity Generation (load factor -20%)!Denominator (load factor -20%)EGC (load factor +20%)EGC (load factor -20%)EGC (fuel cost +20%)EGC (fuel cost -20%)Fuel Costs (+20%)Numerator (Fuel Costs +20%)Fuel Costs (-20%)$Numerator (Fuel Costs -20%)Denominator (load factor +20%)Denominator (load factor -20%)(+)20%(+)10%(-)10%(-)20%Levelised CostNet MWNumber of hours in a yearOperating hours !Net Electricity Generation - (E)Total electricity generation Net Electricity GenerationNet Electricty GenNet Electricity GenTotal electricity generationB. 1320 MW super-critical coalWBOverhaulOperating hourshours paB. 780 MW CCGT Coal used4  Capital CostCoal Expenditure3Gas ExpenditureRMB/ m3Heat generated paGJfor electricity part % for heat% for electricityA. 2x300 MW coal plant0Super critical coal (2*600MW) - using magic bookTotal Electricity generationFSR FSRGas CCGT (780MW) from TYG FSR.Sub critical coal (2x300MW) - using magic book.Sub critical coal (2x600MW) - using magic bookRMB/kW%A. Sub-critical coal plant (2x300MW)1$%B. Sub-critical coal plant (2x600MW)1$'C. Super-critical coal plant (2x600MW)1&#A. 2x300 MW sub-critical coal plant#B. 2x600 MW sub-critical coal plant%C. 2x600 MW super-critical coal plantD. 780 MW CCGTD. CCGT (780MW)2Levelised costTYG FSR (says 17 months) |mUFI:6' ~oPA+  cc.  [8;l"  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} } m} m} $ } I }  } m} I} I} I} } $ } m } }  }  } } m } I }  } }  } [                 +v######" $ $ $! $## ~ @  &  ~ 9@  & 5#`A  O"A & ~ @j@ &  %-,A)\(?D  & !6A DD & &W(Ca@ X㥛 ? a _`FA D X  & &C Z* -7EAD㥛 ?   & &A~ C@ a ( ) ~  @ % &#! D=$C? D D % wAa? D ?% 8p? D ? .b% .oA ?D . / && C7EA> D  C B .M .&A 7 D5A 8A@ . / X 0@ m% ^z?D 333333?% QNG9?D ? . .tA D . / .%.\>JAQ @D ./ .(.PqAP? ./ #fA %    '         ]     (*  (+  ), (+ (D (E )F (G (/ (0 (1 (2 (L (M (N (O~ %@A333333?D@A(LLL?.HzG?LAQ@A. LL~    .  LL~     .  LL~  . LL~ . LL~ . LL.L?@A".LLLL.L?@A".LLLL.L333333?@A".LLLL.L?@A".LLLL~ ?%`A?D`AKh/?A~    ~     ~  ~ ~ AAAA~ @%oA?DoA72YQo?5?,R.A~  /  ~     ~   ~  ~ 5?,R.A/5?,R.A/5?,R.A/5?,R.A/@fA.D6A.DHsA%6g?0rA7EA D  O+@A ' VGA DD D   IBA  ' zCADD D *OBQ>A 'uIADD D Ŭ4z,6DA'P@ADD D ;F:AAAJAU˺YAtcA~sQAA%eᖡA@fA6AHsAkS]?NA7EA .L G0?A  VGA  . L M'AA   zCA . L7Z m @AP@Abd5AA]0AJAo_TAtcA C|AAHwA@fA6AHsAʥ ?ObA7EA  m ʞ8A  VGA   ,qw{<;A   zCA <H6A uIAL%X=AP@Ann3AAAJA.PE)AtcABv!MAAҘwǥAH$I$ @~ fA6AHsAH1?!A7EA  @6A  VGA   }9A   zCA v94A uIAHM\;AP@AC̽=2AAn LާAJAm!SAtcA7,#AA셻RAyy"@~ fA6AHsAO[?pnA7EA  q!5A  VGA   )Du>7A   zCA C~3A uIAX\"h[9AP@A0AA5AJAãAtcAǺLAAŭ"\Akaa$@~ fA6AHsAm3?!*hA7EA  d3A  VGA   ]Ի5A   zCA m1 1A uIAA 7AP@A+LnU/AA)>W>YaIORChd5> !"#$%&'()*+,-./123456789:;<=>? wa*@~  fA  6A  HsA  y؂?  4ԮA! 7EA  ~-/A!  VGA   7,%1A!   zCA   CX,A!  uIA  2A! P@A  X]2(A! A  @ڿQA! JA  RͲ()A! tcA  SN0A! A  1}lA!!,@!fA!!6A!!HsA!!_?!!kA"!7EA! ! IO ,A" ! VGA!  ! XF/A"  ! zCA! !W*A" !uIA!!^,U:V1A"!P@A!!(;s'A"!A!!ˠ%?A"!JA!!]. A"!tcA!!B.ܟA"!A!! jA""y-@~ ""fA""6A""HsA""+D1?""3A#"7EA" " ge*A# " VGA"  "  Kt-A#  " zCA" " &d(A# "uIA""n<0A#"P@A"" -A$#P@A##~]#A$#A##`'A'&P@A&&.ߛA'&A&&A'&JA&&ExzA'&tcA&&\p rȕA'&A&&)Z`A''m۶3@~ ''fA''6A''HsA''5?''ymx%A('7EA' ' O"A( ' VGA'  ' 0#$A(  ' zCA' '?az A( 'uIA''#%A('P@A''/XKA('A''*A('JA''S<6 4 A('tcA''[R0A('A'', A((4@~ ((fA((6A((HsA((&o?((CVѐA)(7EA( ( l` A) ( VGA(  ( C"A)  ( zCA( (åGA) (uIA((unڦ\$A)(P@A((3&A)(A((eÑA)(JA((sDVA)(tcA((]A)(A((ڍA))0yy5@~ ))fA))6A))HsA))).LLL()o`?)HzG?D)AQ!)Y)W',A* D)D))7EA) D(!) 4֖sA* D)D)) VGA) D( !) _L!A* D) D)) zCA)D( !)/'nNA* D) D))uIA)D(!)"A* D)D))P@A)D(!)>N*xE)A* D)D)%)A)D)?.);BEvA*D)D)D)D)%)JA)D)?.)<΍zHkA*D)D)D)D)%)tcA)D)333333?.)VA*D)D)D)D)%)A)D)?.)sriA*D)D)D)D)*=$I6@~ **fA**6A**HsA*)*w?**hA+*7EA* * >&A+ * VGA*  * q A+  * zCA* *J;A+ *uIA**^14}!A+*P@A**(eQA+*A**΃A+*JA**+dbCA+*tcA** $A+*A**̣A++0a7@~ ++fA++6A++HsA+)+Cj _?++&F;>ƊA,+7EA+ + 9?A, + VGA+  + +)A,  + zCA+ +R_ PA, +uIA++U?\5 A,+P@A++ezA,+A++WGA,+JA++-DA,+tcA++ROSɍA,+A++$)ÇA,,yy8@~ ,,fA,,6A,,HsA,),\.?,,WЈA-,7EA, ,  4 A- , VGA,  , HA-  , zCA, ,qHA- ,uIA,,yA A-,P@A,,KP\A-,A,,n,5A-,JA,,YkA-,tcA,,T/SA-,A,,:+A--0m۶m9@~ --fA--6A--HsA-)-xD?--z<0A.-7EA- - f3A. - VGA-  - Ê9A.  - zCA- -B'A. -uIA--UA.-P@A--A.-A--6,UJA.-JA--b A.-tcA--bcRzA.-A--hA..Oaa:@~ ..fA..6A..HsA.).d@E7?..@PA/.7EA. . |A  . VGA.  . ֛7nA/  . zCA. .$ rqZA/.uIA...d)A/.P@A..B3A/.A..=A.JA.. 3A.tcA..=㵇A.A..CnMA#/ &A< %.D#/ a|yIxA@ %. L#/ U/8zA  %.  #/=#uA %. /#/y/$}A %. /#/lQmsA %. #/en OA %.L #/GBA %. #/;n0A %./#/?QGA %. 1!1U~l@2 D/D/  1 1 -!1 !{i@2 D/D/  1 22Iӡ0?  D1 22 !3KM?: D1  2  3 .!3 !%So@4 D/D/ 3 4 !Xv7?1 D3  4 5 5 3!5 !em@6 D/D/  5 66 6 !xGv? D5  6 7 7 4!7 !y$k@8 D/D/  7 88 !X^F?5 D7  8 9: : H!: !-G\>g@; D/D/ : ;; !g1S?1 D:  ; < < I!< !b5q@= D/D/ < == ! $e>?3 D<  = > > J!> !o0Jn@? D/D/  > ?? ? ! ^RJ?Д D>  ? B4XlA1]EK; K;K;K@ABCDEFGHIJKLMNOP Q R S T U V W Y Z @ @ K!@ !'˸j@A D/D/  @ AA !˫@\?7 D@  A BCDEFGHIJKLMNOPQRSTUVWW  Y Z8K;       /  )2  2 4  6  8  e; =  ?  A  (  ~  <XeXPP?i t ]4@Xe ^saOu=V '<(rec: taking acount of auxiliary usage <'(rec>!@7  [(,  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} } m} m} $ } I }  } m} I} I} I} } $ } m } }  }  } } m } I }  } }  } [                 +w######" $ $ $! $#%CAOX ~ @  &CԽA-D$AhvAФ/AzA  ~ 9@  &)H@DX x 5#ԽA  D & ~ @j@ &  %-ZA Q @D ./ .(.8rAP? ./ #"aA %    '         ]     (*  (+  ), (+ (D (E )F (G (/ (0 (1 (2 (L (M (N (O~ %A333333?DA.LLL?.HzG?LAQA. LL~    .  LL~     .  LL~  . LL~ . LL~ . LL.L?A".LLLL.L?A".LLLL.L333333?A".LLLL.L?A".LLLL~ ?%ԽA?DԽAKh/?.<A~    ~     ~  ~ ~ .<A.<A.<A.<A~ @% A?D A72YQo?pIkA/~    ~     ~   ~  ~ pIkA/pIkA/pIkA/pIkA/@"aA.D6A.D d,A%6g?b9pA7UA D  O+PA ' VWA DD D   IRA  ' zSADD D *OBQNA 'uYADD D Ŭ4z,6TA'PPADD D ;FJAA"d(AJAAtcA:[3AAZA@"aA6A d,AkS]?ߦ/A7UA .L G0OA  VWA  . L M'QA   zSA . L7ZLA uYA.LXRAPPA.Lu؟jHAA"QAJA HPzrAtcAՖTAA(SA@"aA6A d,AniV?RS"A7UA  Ӣ]LA  VWA   OA   zSA &,IA uYA`TQAPPAv+GAA<kOAJAh<|AtcA%.|QAA%A@"aA6A d,AL~Y*?Jr<*A7UA  |JA  VWA   GGjMA   zSA "#HA uYA> m PAPPAbdEAA#c᧹AJAg뗬AtcAcआ%AA2.A@"aA6A d,Aʥ ?n_A7UA  m ʞHA  VWA   ,qw{GA   zSA C~CA uYAX\"h[IAPPA@AA/jEAJAAtcA9sAA/w{fA 7UA  j?@A   VWA   َBA   zSA F>A uYAE/DA PPA#D2}:A AHmM#A JA!]A tcAr\A A E>A D2l$kyW>YeIORChd5> !"#$%&'()*+,-./123456789:;<=>? wa*@~  "aA  6A   d,A  y؂?  c,A! 7UA  ~-?A!  VWA   7,%AA!   zSA   CX =A$#PPA##~]3A$#A##Y8ϧA$#JA##]*8) A$#tcA##Jt1A$#A## gA$$۶m0@~ $$"aA$$6A$$ d,A$$&9FX?$$H{wȤA%$7UA$ $ f-7A% $ VWA$  $ ΟL9A%  $ zSA$ $ \4A% $uYA$$"Й;A%$PPA$$! f2A%$A$$u5A%$JA$$ysA%$tcA$$UrxYA%$A$$<>|Ll8A%%J<1@~ %%"aA%%6A%% d,A%%UG8"?%%[YQCA&%7UA% % KxtQ5A& % VWA%  % m9r7A&  % zSA% %+O/3A& %uYA%%Ëj9A&%PPA%%A-] 1A&%A%%+yksA&%JA%%ь9A&%tcA%%ţA&%A%%yA&&0 2@~ &&"aA&&6A&& d,A&&Suh?&&48ڡA'&7UA& & *k3A' & VWA&  & )5A'  & zSA& &A.1A' &uYA&&#>7A'&PPA&&.ߛ/A'&A&&xΆ+A'&JA&&Bc FA'&tcA&&عCA'&A&&M#LA''m۶3@~ ''"aA''6A'' d,A''5?'']\ԐA('7UA' ' O2A( ' VWA'  ' 0#4A(  ' zSA' '?az0A( 'uYA''#5A('PPA''/XK-A('A''AސA('JA''lbKφ A('tcA''D˭+A('A''A((4@~ (("aA((6A(( d,A((&o?((I,uԪA)(7UA( ( l`0A) ( VWA(  ( C2A)  ( zSA( (åG.A) (uYA((unڦ\4A)(PPA((3&+A)(A((!\GA)(JA((e2~ƜA)(tcA(({}9A)(A((&'A))0yy5@~ ))"aA))6A)) d,A))o`?)) Wb=kA*)7UA) ) 4֖s/A* ) VWA)  ) _L1A*  ) zSA) )/'nN,A* )uYA))2A*)PPA))>N*xE))A*)A)))+E,A*)JA))5A*)tcA))F LA*)A))Ӡ-5A**=$I6@~ **"aA**6A** d,A**w?**ɹ*WA+*7UA* * >&-A+ * VWA*  * q0A+  * zSA* *J;*A+ *uYA**^14}1A+*PPA**(eQ'A+*A***+A+*JA**ted)A+*tcA**tbI+A+*A**G)A++0a7@~ ++"aA++6A++ d,A++Cj _?++@:=eiA,+7UA+ + 9?+A, + VWA+  + +)-A,  + zSA+ +R_ P(A, +uYA++U?\50A,+PPA++ez%A,+A++ŝA,+JA++A,+tcA++,QylA,+A++h#|PfA,,yy8@~ ,,"aA,,6A,, d,A,,\.?,,<ȟA-,7UA, ,  4 )A- , VWA,  , H+A-  , zSA, ,qH&A- ,uYA,,yA .A-,PPA,,KP\$A-,A,,*A-,JA,,Px:A-,tcA,,RfjA-,A,,Ee)ՓA--0m۶m9@~ --"aA--6A-- d,A--xD?--=CA.-7UA- - f3'A. - VWA-  - Ê9)A.  - zSA- -B'$A. -uYA--U+A.-PPA--"A.-A--p9BA.-JA--ӯA.-tcA--j_A.-A--ibaA..Oaa:@~ .."aA..6A.. d,A..d@E7?..JJnA.7UA. . |%A/  . VWA.  . ֛7n'A/  . zSA. .$ rqZ#A/.uYA...d))A/.PPA..B3!A/.A..؞䅡A.JA..˯;A.tcA.."GkԕA.A...MA#/ߜ~B %.D#/ a|yIA@ %. L#/ U/8A1 %.  #/=#ۅA3 %. /#/y/$A: %. /#/lQmA< %. #/gzB5 %.L #/ 8%/ B7 %. #/fd(B> %./#/6?rB %. 1!1%h@2 D/D/  1 1 -!1 !44㖅f@2 D/D/  1 22"\^?  D1 22 !7? D1  2  3 .!3 !Ԇk@4 D/D/ 3 4 !wH`/? D3  4 5 5 3!5 !si@6 D/D/  5 66 6 !zA0H? D5  6 7 7 4!7 !M#g@8 D/D/  7 88 !y8t? D7  8 9: : H!: !d@; D/D/ : ;; ![6Hr#?1 D:  ; < < I!< !gxn@= D/D/ < == !Ql+? D<  = > > J!> !C؎j@? D/D/  > ?? ? !( 2? D>  ? B3XlA1]EK; K;K;K@ABCDEFGHIJKLMNOP Q R S T U V W Y Z @ @ K!@ !Ysf@A D/D/  @ AA !49? D@  A BCDEFGHIJKLMNOPQRSTUVWW  Y Z8K;      2 CA2 4  6  8  ; e=  ?  A    (   ~  <fXPP?i t ]4@fD ez+tGQ, '<(rec: taking acount of auxiliary usage <'(rec>@7  XkH^{  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} $ } m} m} $ } I }  } m} I} I} I} } $ } m } }  }  } } m } }  } }  } X                 +q######" $ $ $! $## ~ @  &  ~ 9@  C 5#A OO2A & ~ @j@ &  %-_;ADA`"?  & !tA DD & r`VA D   & &W1&̌@ DD Mb? 0s Z+ -`lUADMb?   & &A~ &@ 0t ( ) ~  @ % &#$ '=$C? D m% wAa? D ?% 8p? D ? .b% .@A ?D . / && &`lUA pD  C B .M .xA 7 D CAZFAOA . L% ^z?D 333333?% QNG9?D ? . .*A D . / .%.XAQ @D ./ .(.8rAP? ./ #A % !  00 00  '         ]     (*  (+  ), (+ (D (E )F (G (/ (0 (1 (2 (L (M (N (O~ %AD?A/LLL?/HzG?LAQA/ LL~    /  LL~     /  LL~  / LL~ / LL~ / LL/L?A"/LLLL/L?A"/LLLL/L333333?A"/LLLL/L?A"/LLLL~ ?%XADffffff?XAKh/?8ϵA~    ~     ~  ~ ~ 8ϵA8ϵA8ϵA8ϵA~ @%AD?A72YQo?﯃9 A~    ~     ~   ~  ~  ﯃9 A0﯃9 A0﯃9 A0﯃9 A0~ @%pAD333333?pA%6g?XA0~    ~    ~   ~ ~ XAXAXAXA@A/DtA/DAkS]?A`lUA D  ~[~OA 3 xCWA 8"D ~jt? yrQA  3 SA8"D ~jt?S zKA 3`YA8"D ~jt?%eRA3@PA8"D ~jt?f32HAtA)A5AJsܹAPAiPоAA J5A@AtAAniV?xMIyA`lUA /L .u%)MA  xCWA  / L !HbOA   SA / L ~IA `YA/L*EQA@PA/L8LGAtA A5AY APA`ćAA/jA@AtAAL~Y*?:A`lUA  )O,KA  xCWA   #E9QMA   SA ze/3GA `YAy2?DOA@PA!*REAtAs?}A5A3y+APAcpjAAߢ&A@AtAAʥ ?1ֵA`lUA  D)IA  xCWA   P%KA   SA BK6FA `YAVgsMA@PA;L|CAtA N`&A5AU@APADuAAyAo8A @AtAAoI?\'8A`lUA  O#&GA  xCWA   ؛#IA   SA ˱A"@AtAA%5 ?peWA`lUA  FoEA  xCWA   :&oFGA   SA  CA `YAW *dIA@PAh@AtAسA5A[ڹęAPAx|AA(C2zA$@AtAAL?]|pGVA`lUA  υPCA  xCWA   \xEA   SA 3AA `YAyўGA@PANo#X?AtA[`A5A#kLAPA-OjAA5#yA&@AtAAr? A`lUA  tNO`BA  xCWA   {\eCA   SA NS@A `YA)|EA@PASAe=AtAIЩA5AyA-APARΜAA5v@A(@AtAA]FOj?7A `lUA  ,oAA   xCWA   y_EyBA   SA jVe;>A `YA94'DA @PA%=:A tAPRɂA 5A?YA PAKl碭A AG)A Dk1l$D>>W>YUIORQ&hde> !"#$%&'()*+,-./0123456789:;<=>? *@ A  tA  A  Q\?  ĸ7A! `lUA  rq_?A!  xCWA   J AA!   SA   3;A!  `YA   j`ƩBA! @PA  ]8A! tA  6$rV?-A! 5A  RMߩA! PA  -ӮA! A  8A!!,@!A!!tA!!A!!_?!!/|A"!`lUA! ! R5,=A" ! xCWA!  ! ¤Yk?A"  ! SA! !wi9A" !`YA!!BGAA"!@PA!!v| 7A"!tA!!ɜFA"!5A!!xA"!PA!! gA"!A!!U~mA"".@"A""tA""A""W{J,?"")e~A,+`lUA+ + +A, + xCWA+  + QFcY-A,  + SA+ +qj:Q(A, +`YA++&60A,+@PA++3HX%A,+tA++IGA,+5A++1A,+PA++{qA,+A++D-ǔA,,9@,A,,tA,,A,,?,,mX˅ܕA-,`lUA, , )A- , xCWA,  , S.,+A-  , SA, ,o;&A- ,`YA,,}G-A-,@PA,,F9#A-,tA,,!:%H,A-,5A,,vqÌA-,PA,, |A-,A,,T=A--:@-A--tA--A--JN?--$=A.-`lUA- - F 6+'A. - xCWA-  - p߄))A.  - SA- -HpU$A. -`YA--/s+A.-@PA--vyƹL"A.-tA--tA.-5A-- 5A.-PA--R޽A.-A--j0БA..;@.A..tA..A..U%?..ZA/.`lUA. . KWt%A/ . xCWA.  . 1>^L'A/  . SA. ..L#A/ .`YA..躕j)A/.@PA..E' A/.tA..툭ݓA/.5A..AA/.PA.._tA/.A..6Ye~A//<@/A//tA//A//'"?//JYZ:ZA/`lUA/ / &#A0  / xCWA/  / Cw%A0  / SA/ /3v!A0/`YA//'A0/@PA//x"`A0/tA//g %/#0utB7 %/ #0xr`-DB9 %/#0lN B@ %/0#0B %/ 12 2!2a5/i@3 D0D0  22  2 -!2 !Ğ1g@3 D0D0  2 33^$Ka? D2 33 !8@? D2  3 4 4 .!4 !3n>Yl@5 D0D0 4 55 !FGj? D4  5 6 6 ! 7 7 3!7 !0 rj@8 D0D0  7 88 8 !nX? D7  8 9 9 4!9 !۶XYh@: D0D0  9 :: !'͵? D9  : ;< < H!< !h4Be@= D0D0 < == !'u54? D<  = > > I!> !Nz ?? !(',T? D>  ? D5l lK;KEK; K;K@ABCDEFGHIJKLMNOP Q R S T V W @ @ J!@ !۶Xj@A D0D0  @ AA A !#*? D@  A B B K!B !0 rg@C D0D0  B CC !%9? DB  C DEFGHIJKLMNOPQRSTT  V W2KEK;      3 ~j3 5  8  :  = e?  A  C  0(  ~  <XPP?iq ]4@ gU&%L:#9m 1<2rec: taking into account auxiliary usage of 6.4% <1rec>@  7  ;@U*  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} $}  } }  }  } $}  } } } I} } m } $ }  }  } $} $ } m } I} } $ } I;                 u ~ @   k~ "1g l   ~ 4@  ~ c    m %-QUFAkAD  " n(AAN"Y?DDD  .~jt??p= ף?  " o(AnS?DDD  %-~ bAAD  "  m !^ {A DD  "  [~ ؽIA  "  Z~ -HA  " &W(&Q@  Mb? &"  ~  @  &%~ &@ & ( ) .5 .ߊ:aA(\?DD . /"  &#! SUg? D D  &$% 1?D ?% + 4? D ? .4 .],- oA  (\?DD . /"  &\ &HA_pD &" C B .: .^~OA$q= ףp@p= ף?DD . /"  Y~ @ &"% p\H? D 333333?%  A{ w? D ? .6% .L?\?AQ?D . /" A .-.FcAPp= ף?D . /" m #b:ܯA %      '         ^    (*  (+  ), (+ (D (P )F (Q (/ (0 (1 (2 (L (M (N (O~ QUFA D'QUFADDD(?HzG?DAQ!QUFA DD~ !  DD~  *! * D D~  *!* D D~ *!* DD~ *!* DD%*D?.*QUFADDDD%*D?.*QUFADDDD%D333333?.QUFADDDD%D?.QUFADDDD~ ?QUFA DQUFA(LLLKh/? (HzG?LAQOo#A ( LL~   (  LL~  & &)  (  LL~  &&)( LL~ &*)( LL~ &*)( LL&(L?&Oo#A)"(LLLL&(L?&Oo#A)"(LLLL(L333333?Oo#A)"(LLLL(L?Oo#A)"(LLLL@b:ܯAD^ {ADhA72YQo? $WdAHA D  0\EA  ( &hKA D D D &GA  ( &gfffmFA D D D&x5 :CA(&3333MA D D D*!IA(&,CAD D D*h&AA&ŭtnA&DA&WA&H.&A tw9aA|0eAdEL,AO A@b:ܯA(D^ {A(DhA%6g?)AHA(D  ;CA   &hKA  ( D D D &5t6EA   &gfffmFA  ( D D D&mrAA&3333MA(D D D*Q昼GA&,CA(D D D*‘3!?A%&ŭtnAD?&r׌A&WA&hͅA@b:ܯA^ {AhAniV?WkɾAHA +@k@A   &hKA   &}9BA   &gfffmFA  &ٍ>A&3333MA*gCmYDA&,CA*Y<3E";A&ŭtnA&oNA&WA&;"A tw9aA20 AdEL,AKژ|{A@b:ܯA^ {AhAL~Y*?*uAHA B*g?A   &hKA   &}EAA   &gfffmFA  &G CD(AHA >d7A   &hKA   &:Ud9A   &gfffmFA  &ҞbGt4A&3333MA*m~E;A&,CA*̓w2A&ŭtnA&lm5¶A&WA&V&A tw9aA/pQCAdEL,A 7 XA&@b:ܯA^ {AhAr?(fAHA N$_5A   &hKA   & 9ӂ7A   &gfffmFA  &~<3A&3333MA* +9A&,CA*]AT1A&ŭtnA&/oA&WA&lQA tw9aA[q8wAdEL,Aj(A(@b:ܯA^ {AhA]FOj? 7tyA HA  N>Z3A   &hKA   &"5A   &gfffmFA  &kly1A &3333MA *9;}7A &,CA *MI)/A &ŭtnA&np? A &WA&yjA  tw9aAhP,A dEL,AAA D4lv`gqLngog2^.^ !"#$%&'()*+,-./0123456789: *@ b:ܯA  ^ {A  hA  Q\?!  =A! HA! H50S2A!   &hKA!   &86ԁ,(4A!   &gfffmFA!   &Z}0A! &3333MA! *#sG5A! &,CA! *Q-A! &ŭtnA  &7A! &WA  &fA!  tw9aA  }7mA! dEL,A  7IOA!!,@!b:ܯA!!^ {A!!hA!!_?"!m*ͮA"!HA"! |委0A"  ! &hKA"  ! &;IR2A"  ! &gfffmFA"  !&xq.A"!&3333MA"!*JK\4A"!&,CA"!*;%+A"!&ŭtnA!!&9pA"!&WA!!&;b&A"! tw9aA!!A"!dEL,A!!FM$A"".@"b:ܯA""^ {A""hA""W{J,?#"ZA#"HA#" Qk/A#  " &hKA#  " &rH1A#  " &gfffmFA#  "&MG,A#"&3333MA#"*07e32A#"&,CA#"*Aԟ1")A#"&ŭtnA""&7FqA#"&WA""&>qA#" tw9aA"" FA#"dEL,A""v)A##0@#b:ܯA##^ {A##hA##d [U?$#VshA$#HA$# 7-A$  # &hKA$  # &O0A$  # &gfffmFA$  #&o[~/*A$#&3333MA$#*6=Tt1A$#&,CA$#*EF'A$#&ŭtnA##&pWA$#&WA##&㭈>(A%$&3333MA%$*s)0A%$&,CA%$*n;E%A%$&ŭtnA$$&ܑ{GA%$&WA$$&Ȏ.hXA%$ tw9aA$$d"7HA%$dEL,A$$? xt=A%%2@%b:ܯA%%^ {A%%hA%% 3?&%$,A&%HA&% fR(A&  % &hKA&  % &o+A&  % &gfffmFA&  %&Bhr&A&%&3333MA&%*}5c-A&%&,CA&%*#B#A&%&ŭtnA%%&{pA&%&WA%%&OK̵谤A&% tw9aA%%!ӤA&%dEL,A%% ~tA&&3@&b:ܯA&&^ {A&&hA&&y?'&c A'&HA'& V'A'  & &hKA'  & &qՑg)A'  & &gfffmFA'  &&z:$A'&&3333MA'&*LrNͶ+A'&&,CA'&*ly"A'&&ŭtnA&&&wŦA'&&WA&&&ٞ(A'& tw9aA&&*xdA'&dEL,A&&8kO2CZA''4@'b:ܯA''^ {A''hA''Pv?('7IiA('HA(' w1bb%A(  ' &hKA(  ' &P҅'A(  ' &gfffmFA(  '&\>#A('&3333MA('*n%C)A('&,CA('*_!A('&ŭtnA''&hv?SA('&WA''&j>A(' tw9aA''?k]A('dEL,A''Fμ4A((5@(b:ܯA((^ {A((hA((\1m?(0A)(HA( #A)  ( &hKA  ( &SC%A  ( &gfffmFA  (&!A(&3333MA(*Tw'A(&,CA(*J3A(&ŭtnA((&jߍA(&WA((&ւnlA( tw9aA(( a=A(dEL,A(((T A)#)/9WB+ %(!)#) ߖP|A %( !) #) خ%A+ %( ) #):%{yA- %()#)R'HA3 %()#) vA5 %()#)0cB/ %()#)7SA1 %(#) B7 %(#)~GoA9 %(* +!+! r@, D)D)  + + -+ !+ !c!.:q@, D)D)  + ,!d<0h? D+ , ,  , !|Yd? D+  ,  - .- !- !] u@. D)D) -  .  . !C ? D-  .  / 3/ !/ !%"3t@0 D)D)  /  0  0 !)? D/  0  1 41 !1 !OTq@2 D)D)  1  2  2  2 !O] ? D1  2  3  3 H!3 !MTo@4 D)D) 3 4 4 !T<,?  D3  4  5 I!5 !7m}w@6 D)D) 5 6 6 !| < B? D5  6  7 J!7 !P#{_tu@8 D)D)  7 8 8 !S? D7  8  9 K!9 !sp@: D)D)  9 : : !b h!? D9  : :}" pK?K?KOQ;A;A;A        , , .  0  e2  4 6  8  :  T@<(  ~  <$HXPP?i R ]4@$H [I0)DgoQ -<.rec: taking accout of auxilairy usage of 3.2%<- ~~  <H%HXPP? i ]4@H%H# y;eNy  <!rchild: but not all at full load<"p rec rchild>@  7  8G_yc  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} m} } } $} I} } !} } }  }  } #} $}  }  }  }  }  8 @ :@ ,@ ,@ ,@ ,@ ,@ ,@  ,@  ,@  ,@  ,@  ,@ ,@ ,@,@,@,@,@,@,hhh@h@h@h@h@h@Y Zy Zz \{ \ X! 17Y[[\\X 18 EF@ ZF@ Z2@ Z2@ Z 3 4> E F9@ ZF9@ Z29@ Z24@ Z 3 4 EcF@ Z F@ Z 2@ Z 2@ Z  3d4 EgF`A ZFԽA Z2A Z2QUFA Z 34 Eh2@j@ Z2@j@ Z2@j@ Z 9 34 Ei 29 29 29>~jt? Z 3j4 Ef F,A Z F9 3  4 E; E9 E9 >9 2~ bA Z 3 4 E: F6A Z F6A Z 2tA Z 2^ {A Z 3 4 ,, E< F7EA Z  F7UA Z  2`lUA Z  2HA Z 3  4 ,, E=~ E @ M{Gz? Z ~ > @ G{Gz? Z  34 ,, H I9 I9 B9Bߊ:aA Z  54  ,, HI&A Z IxA Z BxA Z B],- oA Z  54  ,, HItA Z I*A Z B*A Z B^~OA Z  54  ,, HI\>JA ZI\>ZA ZBXA Z J9 54  ,, H6IoA Z I ϚA Z I@A Z BL?\?A Z  54  ,, HIPqA ZI8rA ZB8rA ZBFcA Z 54  ,, EFfA ZF"aA Z#2A  %!2b:ܯA Z 34  ,, OPIӡ0? Z2Q"\^? Z2P^$Ka? Z3Pd<0h? Z, R  ,, K76,  99  W? WWWW99 T@UUUV 4  1V  :R  :S~ ? :T :U4 1V :R :S~ ? :T :U  N| =Iӡ0? Z2 =g1S?  Z;  =3KM?  Z2 =Iӡ0? D =Xv7?  Z4 = $e>? Z= <p=Iӡ0? D = ^RJ? 4pZ? =xGv? Z6 =Iӡ0? D =X^F? Z8 =˫@\? ZA 6  <} ="\^? Z2 =[6Hr#?  Z;  =7?  Z2 ="\^? D =wH`/?  Z4 =Ql+? Z= <@ D &#B. 2x600 MW sub-critical coal plant="\^? D =( 2?  Z? =zA0H? Z6 ="\^? D =y8t? Z8 =49? ZA 6  <~ =^$Ka? Z3 ='u54? Z=  =8@?  Z3 =^$Ka? D =FGj? Z5 =(',T? Z? < D (%C. 2x600 MW super-critical coal plant=^$Ka?  D =#*? ZA =nX? Z8 =^$Ka? D='͵? Z: =%9? ZC  8 ;d<0h? Z, ;T<,? Z4  ;|Yd?  Z, ;d<0h?  D ;C ? Z. ;| < B? Z6 8 D D. 780 MW CCGT;d<0h? D ;S? Z8 ;)? Z0 ;d<0h? D ;O] ? Z2 ;b h!? Z: @nD^$qq \3 4 :@5 ,6 , 7 ,3 ] 3 ]V 3 T? 3 UUU 3T@3UUUUV@@ 4 ^^ 4 :R 4 :S 4:T 4:U 4:R 4:: 4:S 4:T 4:U 5 8p5 ;-?~ 5 ;.@5 ;!XƸ;?5;,?5;!rh?5;NbX9? 5;;5;V-?5;9I?5;/$? 6 <`6 =k)?6 =Mb?6 =s                         ,P(  j  0NMM? !-1]`&  "&??3` /<` /<` <3d23 M NM4 3Q: J#A. 2x300 MW sub-critical coal plantQ ; Q ; Q3_4E4 3Q: J#B. 2x600 MW sub-critical coal plantQ ; Q ; Q3_  NM  d4E4 3Q: N%C. 2x600 MW super-critical coal plantQ ; QQ3_ NM   d4E4 3Q:  D. 780 MW CCGTQ ; Q ; Q3_  NM  d4E4D $% M3O&Q4$% M3O&Q4FAC\ 3O l3 b#M&43*#M&! M4% | JMZ3OX&Q  Levelised Cost'4523  O43" 444eee rj  0NMM?!<1]`'  MRHP LaserJet 2420 PCL 6tC odXXLetterDINU"4@Lf+@IUPH dLetter [none] [none]Arial4Pd?REC<Automatic>0di j.k k m m EXCEL.EXE"dXX??3` /<` /<` /<"3d23 M NM4 3Q: J#A. 2x300 MW sub-critical coal plantQ ;Q ;Q3_4E4 3Q: J#B. 2x600 MW sub-critical coal plantQ ;QQ3_ # NM  #Nd4E4 3Q: N%C. 2x600 MW super-critical coal plantQ ;Q ;Q3_ NM   d4E4 3Q:  D. 780 MW CCGTQ ;Q ;Q3_  NM  d4E4D$% M3O&Q4$% M3O&Q4FA4\ 3OHm3 b#M43*#M! M4% jMZ3OK&Q  Levelised Cost'4523  O43" + JL 3O* % M3OQ44444eenf B?@Σ+ ?hDL?cl?cЮ^?e >@b 34 34 33 33 7 Oh+'0@HTh rec elton_chenMicrosoft Excel@j@qځ՜.+,04 PXh px ESD Ltd sub critical coal 2x300MWsub critical coal 2x600MWsuper critical coal TYG Gas CCGTtables for PDD  Worksheets  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~      !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIKLMNOPQSTUVWXYRoot Entry FĬWorkbookSummaryInformation(JDocumentSummaryInformation8R