ࡱ>  \psonja.butzengeiger Ba=   =xK%8%@"1$޳ Cordia New1$޳ Cordia New1$޳ Cordia New1$޳ Cordia New1$޳ AngsanaUPC1$@޳ AngsanaUPC1$޳ AngsanaUPC1$޳ AngsanaUPC1$ ޳ AngsanaUPC1$޳ Cordia New1$޳ AngsanaUPC1$ ޳ AngsanaUPC1$ ޳ AngsanaUPC1$޳ AngsanaUPC1$ ޳ AngsanaUPC1$޳ AngsanaUPC1$޳ AngsanaUPC1$޳ Cordia New1$޳ AngsanaUPC1$޳ AngsanaUPC1$޳ Cordia New1$ ޳ AngsanaUPC1& Angsana New1$ Cordia New1$޳ Cordia New1$ Cordia New1$޳ Cordia New1$ Cordia New1$ Cordia New1$ ޳ AngsanaUPC1$޳ Cordia New1$޳ Cordia New1$޳ AngsanaUPC1$޳ Cordia New1$޳ Cordia New1$ ޳ Cordia New1$$޳ Cordia New1. Times New Roman1$ AngsanaUPC1$ ޳ AngsanaUPC1$ ޳ AngsanaUPC1$޳ AngsanaUPC1$ ޳ Cordia New1$  AngsanaUPC1$ Cordia New1$ ޳ AngsanaUPC1$ AngsanaUPC1$ Cordia New1$ AngsanaUPC"$"#,##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;[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_-;_-* "-"??_-;_-@_- \t""#,##0_);\(\t""#,##0\)% \t""#,##0_);[Red]\(\t""#,##0\)&!\t""#,##0.00_);\(\t""#,##0.00\)+&\t""#,##0.00_);[Red]\(\t""#,##0.00\)+"?"#,##0;\-"?"#,##05"?"#,##0;[Red]\-"?"#,##07"?"#,##0.00;\-"?"#,##0.00A"?"#,##0.00;[Red]\-"?"#,##0.00e0_-"?"* #,##0_-;\-"?"* #,##0_-;_-"?"* "-"_-;_-@_-u8_-"?"* #,##0.00_-;\-"?"* #,##0.00_-;_-"?"* "-"??_-;_-@_-;\t"?"#,##0_);\(\t"?"#,##0\)E \t"?"#,##0_);[Red]\(\t"?"#,##0\)G!\t"?"#,##0.00_);\(\t"?"#,##0.00\)Q&\t"?"#,##0.00_);[Red]\(\t"?"#,##0.00\) \t"$"#,##0_);\(\t"$"#,##0\)% \t"$"#,##0_);[Red]\(\t"$"#,##0\)&!\t"$"#,##0.00_);\(\t"$"#,##0.00\)+&\t"$"#,##0.00_);[Red]\(\t"$"#,##0.00\)3"?"#,##0_);\("?"#,##0\)="?"#,##0_);[Red]\("?"#,##0\)?"?"#,##0.00_);\("?"#,##0.00\)I""?"#,##0.00_);[Red]\("?"#,##0.00\)i2_("?"* #,##0_);_("?"* \(#,##0\);_("?"* "-"_);_(@_)y:_("?"* #,##0.00_);_("?"* \(#,##0.00\);_("?"* "-"??_);_(@_) #,##0.0 #,##0.000 #,##0.00000.0 #,##0.00000 0.0%2-_-* #,##0.0_-;\-* #,##0.0_-;_-* "-"??_-;_-@_-.)_-* #,##0_-;\-* #,##0_-;_-* "-"??_-;_-@_-"Ja";"Ja";"Nein""Wahr";"Wahr";"Falsch""Ein";"Ein";"Aus"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\) 0.000 0.00000 0.0000                    % $   8  " 8@ 8 8 < <  0 4 8 8@ 8@ @ 8q@ <q@ @ 8w@@ 8w@ <w@ @ 8 <@ <@ <@ <w@ @ 8            <@ 8w @  <@ @   < 8@ 8w@ 8w@   < < x   1| | 8  <  8  <    p  t "x@ #x *x@     #   "p 8@ <@ @ <@ @  8    |   ( !< 8w@ "  < "" "! < 8w@   |  !     p  "t  x@ "x@ &  x  x #x@ #x@ "#  !X "| "t "|@   (< (< |  (   ( 8@ 8@ 8` x` 8@ 8@@ 8q@@ 8w@@ 8@ 8@ 8@@ 8w@@ 8Fw@ @ 8w@ @ xw@@  8@@ 8w@@  8w@@ x`   ` (<` (<`  ( |a@ @  )< 8 + (`` ,< |  "8 8`@ 8` <` 8` 8`@ <` |` 0` 8`` 8@ 8 8 8 -"x x`@  8` 8 (<` 8@@ 8@ x` /8@@ x | x@  |@ x` @ (8@@ (8@ (8` @ )<@ )<` )<@ )< )<` (<@ x@  )<@ )< )<` ' xw@@ + *xw@ + *|w@ @ + ' xw@@ *xw@ *|w@ @ |w@ @ )|@ )| )|`  @ 1x  xw@@ + xw@ + |w@ @ +  |  8@ 1|@  1|  1|a@@ 1|a @  `p7 IRR_StandardsIRR_P-IncreaseIRR_P-DecreaseIRR_CERs (Tabelle1,  ;'  ;&  ;&  ;'" ab% Main income - Interest rate - Escalation - Dry fertilizer' - Biogas system and gas util. system - Bunker oil pricebaht/Kg baht/Litre% / year3 - Construction and installation of Biogas systemTotal investment costExpectation income Energy index Increasing laber cost index (6%)( - Energy saving by Biogas utilization - Replace palm oil shell - Replace Bunker oil" - Other saving by Biogas system - Liquid fertilizer Total income Net cash flowCummulative cash flowTotal payment cost Unit: BahtBahtBaht/aInvestments and incomes1. Initial investment(Baht)$2. Average annual expenditure (Baht)51.2 Construction, installation and energy utilization,3.1 Heavy fuel oil (15% of biogas produced)2+(3.2 Palm shell (85% of biogas produced)3'Remarks3. Annual income (Baht)Inflation indexIndicesEconomic parametersFuel parameters- calorific vaule biogas- calorific value Palm Shells- calorific value heavy oilMJ/kgMJ/literMJ/m3total biogas energyMJ/year 15% heavy oil liter/year85% Palm Shellskg/year - Personal and labor costm3/day - Palm shell price% - Operation and maintainance costsReturn of InvestmentRein?"Sensitivity Analysis - Fuel PricesStandard Calculation Payback period [years]4. Payback period *2.2 Personnel (2 technicians + 2 laborers)2.1 Operation & Maintainance2.5 Average loan interest17 - Consultancy fee (technical project implementation)$ - Operation and maintainance cost" - External CDM costs (auditing)'All costs - except 2.5 - in 2005 prices9 years, 4 months7 years, 6 months 0.64 Baht/kg,1.1 Consultancy (technical design of system)- Revenues from CER-sales9.47 Baht/liter - Consultancy fee - External Monitoring Costsn.a.#IRREquity (%) for 12-years lifetime.  - Biogas production (net)! - Annual energy price increaseVProject Economics of Wastewater treatment plant at Chumporn Plam Oil Company, ThailandYEAR5. Cash return (IRREquity)0IRR2.3 External monitoring costs;2.4 External CDM-costs (verification; only in CDM-scenario)Costso* Pumps, gas blowers, valves, gas collecting plastic, etc - expected lifetime = 6 years; 30% of investment costInitial Investment Cost6 - Replacement of system components (wearing parts)*91. Interest rate of loan at 8% per year (with 20% equity)3. Heavy oil price of 4. Palm shell price of 2. Payback of loan = 7 years 9.2 years Decrease of Energy Prices by 10% Increase of Energy Prices by 10% - Interests j`, ,-.A~/*200gc1E2[3;45L 6\ cc  2`>dq  dMbP?_*+%hXU&LInvestment Analysis Chumporn Applied Waste Water System&RStandard-Scenario (No CDM)RO&LPerspectives GmbH Sonnenredder 55 22045 Hamburg, Germany info@perspectives.cc&i4F?'(Gz?)M&d2?MRMINOLTA magicolor 2530DLt XSummaryInformationSDDMKONICA MINOLTA magicolor 2530DLC -(d+d!" 2X? `?U} }  }  } L} }  }  } } L } 3 } f } L } } }  }  } L }  } L }  } }  2@@?@?@?@?@?@ <@?@ ?@ ?@ ?@ ?@ ?@?w?w?w?w?@?@?@?`?`?`??@?@?@?@?@?@?@ P.0}""""""""""""""""""" X    >%   >&! ~ ~ ;X  N~ @  4   ~   @   Z' ~ 7@ |, -%ADD, . r`[~ 5{Gz? {Gz?     ~  @   Z))//>A@lD@:M? |+ /+z|A333333?DD 0 a`[ ~@ ~  VA  V-"@    O ~  @   Z(~ @ |* 1+zTA 333333?DD 2 bc[ A ~ OA $0/////////////////// Q##T$$?$@$@$@$@$@$@$ @$"@$$@$&@$(@L . %%%%&&&&&&&&&&&&&  ((((! )vA  DD$ )))))))))))) J (((( ) VAD$ ))))))))))))  ****! +xtA D D $ ,,,,,,,,,,,, $. ////-------------  (((()~ .?.{Gz? LD d.8EGr?  .LN{?  .C?  .b?  .Z䴔?  .]G7?.qD?.Y?.wv?.nLj%? #(((()~ .?.{Gz? LD d.8EGr?  .LN{?  .C?  .b?  .Z䴔?  .]G7?.qD?.Y?.wv?.nLj%? WWWWX~ Y?Y(\? LdYґ\C?  Y,4f?  Ytr 3?  YEg'9_i?  Yc?A?  YnM:?Ypf?Y%?YK O?Y~!On_?  0////------------- (((())}lSZA -v)/S~[A)RHzQ\A )ّE*]A  )7 ^A  )P 42^A  )zY_A  )ZDrj`A )g `A)AiaA)aA)ےGvybA  ((~ ?@U@ @))ZJA DDL)H%KA)GzKA  ) ~LA  )vѪMA  )>^.zNA  ){f xOA  )k`4PA)l^PA)j91QA)^i/QA)^=RA  ((~ ?.@ @))rKA DDL)&__KA) &2LA )xnMA  )8`CFlNA  )b 6UOA  )% )% &Vǟ % D# D# D# )% %pn% D# D# D# )% T:R\%D# D# D#)%Ɩѿ%D#D#D#%)%C?%D#D#D#)%& D#D#D# %&]^BCx & x&D& D%  & x8\)X;& D%  & x]|.& D%  &x)b & D% &x&x c4@& D% &x(T D%  &yx 'W'G=Bdxx ' xE' x 'xD'xxxxx4( HIIJK333333333333334)1::2333333333333333A2*43333333333333330+EEEEEEEEEEEEEEE0,560-760.0/0001( TL h886444444H   ! ! " % & P>@KKA  "++$$%%7  1 zb  dMbP?_*+%ha^&LInvestment Analysis Chumporn Applied Waste Water System&RScenario: Increase of Energy PricesRO&LPerspectives GmbH Sonnenredder 55 22045 Hamburg, Germany info@perspectives.cc&i4F?'(Gz?)M&d2?MRMINOLTA magicolor 2530DLx@ t X  <@  SDDMKONICA MINOLTA magicolor 2530DLC -(d+d!" 2X? `?U} }  }  } L} }  }  } } L } 3 } f } L } } }  }  } L }  } L }  } }  1@@?@?@?@?@?@ <@?@ ?@ ?@ ?@ ?@ ?@?w?w?w?w?@?@?@?`?`?`?@?@?@?@?@?@?@?@ P.0}""""""""""""""""""" X    >%   >&! ~ ~ ;X  N~ @  4   ~   @   Z' ~ 7@ |, -%ADD, . r`[~ 5)I +? {Gz??     ~  @   Z))//>A@lD@:M? |+ /+z|A333333?DD 0 a`[ ~@ ~  VA  'd`$@Z?    O ~  @   Z(~ @ |* 1+zTA 333333?DD 2 bc[ A ~ OA $0/////////////////// Q##T$$?$@$@$@$@$@$@$ @$"@$$@$&@$(@L . %%%%&&&&&&&&&&&&&  ((((! )vA  DD$ )))))))))))) J (((( ) VA D$ ))))))))))))  ****! +xtA D D $ ,,,,,,,,,,,, $. ////-------------  (((()~ .?.{Gz? LD d.8EGr?  .LN{?  .C?  .b?  .Z䴔?  .]G7?.qD?.Y?.wv?.nLj%? #(((()~ .?.{Gz? LD d.8EGr?  .LN{?  .C?  .b?  .Z䴔?  .]G7?.qD?.Y?.wv?.nLj%? WWWWX~ Y?Y(\? LdYґ\C?  Y,4f?  Ytr 3?  YEg'9_i?  Yc?A?  YnM:?Ypf?Y%?YK O?Y~!On_?  0////------------- (((())#)\]A -v)8)>^A)]l&_A )? `A  )*Tk`A  )제[aA  )5\aA  )0KEbA )>ZbA)'cA)THcA)hWhRdA  ((~ ?@U@ @))LA DDL)5MA) NA ))DὭOA  )aYPPA  ):PA  )+kNQA  )ݶ)QA )]\RA) nURA)GzSA)[+ΖTA  ((~ ?.@ @))GS»MA DDL)ߛ֢NA)POA )=َ>PA  )t PA  )*R^A +]l&_A  +? `A  +*Tk`A  +제[aA  +5\aA  +0KEbA +>ZbA +'cA +THcA +hWhRdA xM V0/%//-888888888888x0 6'((9))OA LD)hA)A  )5333A  ) ZA  )OpA  )HN A  )OD A)~)/ A)4nA)(a0LeA):q"#aA0 3(((())A AL)`;A)A  )^YA  )߾8 A  )'A  )U A  )_!A)A"A)˝$A) 4}P%A) &A0 Y(((()))))) % )XgAD 333333? ))))))0 K(((())OA OAL)hA)A  )5333A  ) ZA  )OpA  )HNA  )ODA)~)/A)4nA)(a0Le A):q"#a!A!0 B(((() )L )L )L  )L  )L  )L  )L  )L )L )L )L )L0 a(((9)~ )CA)m۶mAA)ܶm۶u$ )$ O@$ D" D" D" )$ d$ D" D" D" )$ b,ٿ$D" D" D")$J?$D"D"D"$)$[@$D"D"D")$% D"D"D" $%]^BCx % xw`*/>% D$  % x˭n0% D$  % xi#% D$  %xjt&@% D$ %x%xK m=@% D$ %x(T D$  %yx &W&G=Bdxx & xE& x &xD&xxxxx4' HIIJK333333333333334(1::2333333333333333A2)43333333333333330*EEEEEEEEEEEEEEE0+560,760-0.0/00&) @` h886444444< "  $ % P>@KKA  "**##$$7  1}a  dMbP?_*+%ha^&LInvestment Analysis Chumporn Applied Waste Water System&RScenario: Decrease of Energy PricesRO&LPerspectives GmbH Sonnenredder 55 22045 Hamburg, Germany info@perspectives.cc&i4F?'(Gz?)M&d2?MRMINOLTA magicolor 2530DLx@ t X  <@  SDDMKONICA MINOLTA magicolor 2530DLC -(d+d!" 2X? `?U} }  }  } L} }  }  } } L } 3 } f } L } } }  }  } L }  } L }  } }  1@@?@?@?@?@?@ <@?@ ?@ ?@ ?@ ?@ ?@?w?w?w?w?@?@?@?`?`?`?@?@?@?@?@?@?@?@ P.0}""""""""""""""""""" X    >%   >&! ~ ~ ;X  N~ @  4   ~   @   Z' ~ 7@ |, -%ADD, . r`[~ 5)A@lD@:M? |+ /+z|A333333?DD 0 a`[ ~@ ~  VA  'Y !@ Z?    O ~  @   Z(~ @ |* 1+zTA 333333?DD 2 bc[ A ~ OA $0/////////////////// Q##T$$?$@$@$@$@$@$@$ @$"@$$@$&@$(@L . %%%%&&&&&&&&&&&&&  ((((! )vA  DD$ )))))))))))) J (((( ) VA D$ ))))))))))))  ****! +xtA D D $ ,,,,,,,,,,,, $. ////-------------  (((()~ .?.{Gz? LD d.8EGr?  .LN{?  .C?  .b?  .Z䴔?  .]G7?.qD?.Y?.wv?.nLj%? #(((()~ .?.{Gz? LD d.8EGr?  .LN{?  .C?  .b?  .Z䴔?  .]G7?.qD?.Y?.wv?.nLj%? WWWWX~ Y?Y(\? LdYґ\C?  Y,4f?  Ytr 3?  YEg'9_i?  Yc?A?  YnM:?Ypf?Y%?YK O?Y~!On_?  0////------------- (((())XA -v)lD~XA)|YA )i D@ZA  ),[ [A  ).[A  )wj\A  ){淋]A ) eBn^A)]KYX_A)@%$`A)^7 `A  ((~ ?@U@ @))0GA DDL)hfffZnHA))IA )}WD>IA  )ZLJA  )\TKA  )iRLA  )S,MA )ǐ NA)͜NA)]$"OA)bjPA  ((~ ?.@ @)))SHA DDL)o"IA)DpUzIA )z{IJA  )ӘoraKA  )rn3LA  )R R MA  )yiMA )~p1NA)޽OA) MXPA)1h+^PA 0((?@))))))))))))) ( e8~ _ ()=)'D * D B=)'D * D B=) 'D * D B= ) 'D * D  B= ) 'D * D  B= ) 'D * D  B= ) 'D * D  B= )'D * D  B=)'D * D B=)'D * D B=)'D * D B=)'D * D B   ('~ _ ()9)#D* D B9)#D* D B9) #D* D B9 ) #D* D  B9 ) #D* D  B9 ) #D* D  B9 ) #D* D  B9 )#D* D  B9)#D* D B9)#D* D B9)#D* D B9)#D* D B  ****,+XA  LLL+lD~XA +|YA  +i D@ZA  +,[ [A  +.[A  +wj\A  +{淋]A + eBn^A +]KYX_A +@%$`A +^7 `A xM V0/%//-888888888888x0 6'((9))OA LD)hA)A  )5333A  ) ZA  )OpA  )HN A  )OD A)~)/ A)4nA)(a0LeA):q"#aA0 3(((())A AL)`;A)A  )^YA  )߾8 A  )'A  )U A  )_!A)A"A)˝$A) 4}P%A) &A0 Y(((()))))) % )XgAD 333333? ))))))0 K(((())OA OAL)hA)A  )5333A  ) ZA  )OpA  )HNA  )ODA)~)/A)4nA)(a0Le A):q"#a!A!0 B(((() )L )L )L  )L  )L  )L  )L  )L )L )L )L )L0 a(((9)~ )CA)m۶mAA)ܶm۶u$ )$ -};$ D" D" D" )$ xӺ\ $ D" D" D" )$ k $D" D" D")$^95$D"D"D"$)$:t?$D"D"D")$% D"D"D" $%]^BCx % xDLmrL% D$  % xLD% D$  % xۡv<% D$  %x+S+0% D$ %x%x X.@% D$ %x(T D$  %yx &W&G=Bdxx & xE& x &xD&xxxxx4' HIIJK333333333333334(1::2333333333333333A2)43333333333333330*EEEEEEEEEEEEEEE0+560,760-0.0/00&) @` h886444444H    $ % P>@KKA  "**##$$7  2\&  dMbP?_*+%hJG&LInvestment Analysis Chumporn Applied Waste Water System&RCDM-ScenarioRO&LPerspectives GmbH Sonnenredder 55 22045 Hamburg, Germany info@perspectives.cc&i4F?'(Gz?)M&d2?MRMINOLTA magicolor 2530DL t X%%''## %%%& T T T SDDMKONICA MINOLTA magicolor 2530DLC -(d+d!" 2X? `?U} }  }  } L} }  }  } } L } 3 } f } L } } }  }  } L }  } L }  } }  2@@?@?@?@?@?@ <@?@ ?@ ?@ ?@ ?@ ?@?<?<?<?<?@?@?@?`?`?`?@?@?@?@?@?@?@?@ P.0}""""""""""""""""""" X    >%   >&! ~ ~ ;X  N~ @  4   ~   @   Z' ~ 7@ |, -%ADD, . r`[~ 5{Gz? {Gz?     ~  @   Z))//>A@lD@:M? |+ /+z|A333333?DD 0 a`[ ~@ ~  VA  V-"@ Z    O ~  @   Z(~ @ |* 1+zTA333333?DD 2 bc[ A ~ OA $0/////////////////// Q##T$$?$@$@$@$@$@$@$ @$"@$$@$&@$(@L . %%%%&&&&&&&&&&&&&  ((((! )vA  DD$ )))))))))))) J (((( ) VA D$ ))))))))))))  ****! +xtA D D $ ,,,,,,,,,,,, $. ////-------------  (((()~ .?.{Gz? LD d.8EGr? .LN{?  .C?  .b?  .Z䴔?  .]G7? .qD?.Y?.wv?.nLj%?{ #(((()~ .?.{Gz?# LD d.8EGr?# .LN{?#  .C?#  .b?#  .Z䴔?#  .]G7?# .qD?#.Y?#.wv?#.nLj%?#{ WWWWX~ Y?(Y(\?DdYґ\C? Ld Y,4f?  Ytr 3?  YEg'9_i?  Yc?A?  YnM:? Ypf?Y%?YK O?Y~!On_?{  0////-------------{ (((())}lSZA -v)/S~[A)RHzQ\A )ّE*]A  )7 ^A  )P 42^A  )zY_A  )ZDrj`A )g `A)AiaA)aA)ےGvybA  ((~ ?@U@ @))ZJA DDL)H%KA)GzKA ) ~LA  )vѪMA  )>^.zNA  ){f xOA  )k`4PA )l^PA)j91QA)^i/QA)^=RA  ((~ ?.@ @))rKA DDL)&__KA) &2LA )xnMA  )8`CFlNA  )b 6UOA  )w D#D"!#;X F5oo D#D"!# ;X!\ D#D" !# ;CAA D# D" # ;e}A # ##  LL# ;KٯēdA # # ;:5tA# #;壴IA# #; ҠvXA# #;}Z2\A# #;SmA%# #$DDDD\ $7 $F $$< %M%&%*I?%""B>% )% x{ ?& D# D# D# )% )8f?& D# D# D# )% yk4?& D# D# D#)% 7=@&D#D#D#%)%A8_@&D#D#D#)%&D#D#D# %&]^BCx & xI?8T D%  & xa<'@% D%  & x'ЯP7@% D%  &x) nA@% D% &x&xljaS@% D% &x(% D%  &yx 'W'G=Bdxx ' xE' x 'xD'xxxxx4( HIIJK333333333333334)1::2333333333333333A2*43333333333333330+EEEEEEEEEEEEEEE0,560-760.0/0001(C T` h886444444<   % &  P>@KKA  "++$$%%7  3!.@46  dMbP?_*+%hMRMINOLTA magicolor 2530DLt X SummaryInformationSDDMKONICA MINOLTA magicolor 2530DLC -(d+d!" dX<~?<~?U} 3 } } 31} } } L} } }  } } } }  } 3 3w h@@@h h @ @ h hhhhhhx@hhhhhhhh P R NN nN NGO VA8ZZ  NOvAZ  NN n N N> OOAZ N= OA Z NT~ OOA NU~ O.A N?~ OJ[ NN n"N N~ O; N ~ OZJA NN n< Q^ oRn(?Z% U!S TCS TZS T]S T[ sI T\ sF Tg Tg>'0/////$ h% w & ' w@( h) w * h+ h, h. h2h$@@@ %f &p9 &q; &pS 'k:~ 'l@'vZd;? (N_~ (V@(t rh?~ ('@ )i`~ )@@)ujt?~ ){@ *NVj +NVj,h.m2m *.<< $  .   r>@7 Oh+'0HPl Sonja Butzengeigersonja.butzengeigerMicrosoft Excel@.@Л@ڔ՜.+,D՜.+, PXp x ePerspectives'  IRR_StandardIRR_P-IncreaseIRR_P-Decrease IRR_CERs Tabelle1IRR_CERs!Print_Area'IRR_P-Decrease'!Print_Area'IRR_P-Increase'!Print_AreaIRR_Standard!Print_Area  Worksheets Named Ranges@@4_AdHocReviewCycleID_EmailSubject _AuthorEmail_AuthorEmailDisplayName_ReviewingToolsShownOnce 8WG: Anpassung FS CPIwerner@ist.cmu.ac.thWerner Kossmann  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbook7SummaryInformation(DocumentSummaryInformation8Root Entry F3@Workbook7SummaryInformation(DocumentSummaryInformation8 ՜.+,D՜.+, PXp x ePerspectives'  IRR_StandardIRR_P-IncreaseIRR_P-Decrease IRR_CERs Tabelle1IRR_CERs!Print_Area'IRR_P-Decrease'!Print_Area'IRR_P-Increase'!Print_AreaIRR_Standard!Print_Area  Worksheets Named Ranges_AdHocReviewCycleID_EmailSubject _AuthorEmail_AuthorEmailDisplayName_ReviewingToolsShownOnce