ࡱ>  s \pArena Riccardo Ba= =)8V@"1v[SO1v[SO1v[SO1v[SO1v[SO1v[SO1v[SO1.vTimes New Roman1.vTimes New Roman1. vTimes New Roman1 v[SO1 v[SO1$v[SO1.vTimes New Roman1.vTimes New Roman1.vTimes New Roman1 v[SO1. vTimes New Roman1v[SO1v[SO1v[SO1.vTimes New Roman1.vTimes New Roman1h>vCambria1,>vCalibri1>vCalibri1>vCalibri1vCalibri1vCalibri1vCalibri1>vCalibri1?vCalibri1 vCalibri1 vCalibri1 vCalibri1 vCalibri1vCalibri1vCalibri1 vCalibri1vCalibri1(v[SO1.vTimes New Roman1.(vTimes New Roman1.vTimes New Roman1v[SO1.vTimes New Roman1.vTimes New Roman+""#,##0;""\-#,##05""#,##0;[Red]""\-#,##07""#,##0.00;""\-#,##0.00A""#,##0.00;[Red]""\-#,##0.00i*2_ ""* #,##0_ ;_ ""* \-#,##0_ ;_ ""* "-"_ ;_ @_ .))_ * #,##0_ ;_ * \-#,##0_ ;_ * "-"_ ;_ @_ y,:_ ""* #,##0.00_ ;_ ""* \-#,##0.00_ ;_ ""* "-"??_ ;_ @_ 6+1_ * #,##0.00_ ;_ * \-#,##0.00_ ;_ * "-"??_ ;_ @_ \$#,##0_);\(\$#,##0\)\$#,##0_);[Red]\(\$#,##0\) \$#,##0.00_);\(\$#,##0.00\)% \$#,##0.00_);[Red]\(\$#,##0.00\)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;\-""#,##05""#,##0;[Red]\-""#,##07""#,##0.00;\-""#,##0.00A""#,##0.00;[Red]\-""#,##0.00e0_-""* #,##0_-;\-""* #,##0_-;_-""* "-"_-;_-@_-,'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-u8_-""* #,##0.00_-;\-""* #,##0.00_-;_-""* "-"??_-;_-@_-4/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_- 0.0% 0.00_ 0.00_);[Red]\(0.00\)0_  0.0000_  0.0_  0.000_ 0_);[Red]\(0\) 0.000%"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\)0.0 0.00000.0000_);[Red]\(0.0000\)0.0_);[Red]\(0.0\) 0.0000% 0.00000% #,##0.00_  #,##0.0_  #,##0.000_  #,##0.0000_ 0.000_);[Red]\(0.000\)0.00_ ;[Red]\-0.00\ ?:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)72_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_)61_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_).)_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)                (  (  (  (  (  (  (  (  (  (  (  (  '  '  '  '  '  '  '  '  '  '  '  '    !   # ff %    P  P      " `          & a8 $    , * + )  @ H  1 h x 1D P  H  h |@ @ x@ @ xQ@ @ 1|@ @ H 8@ @ 8Q@ @  "  "X " H "  " " " % x@ @ * xQ@ @ - x@ @ * h@ @ +  x@ @ + L h@ @ , |@ @ " |@@ |@ L |@ @   " H 1| | | |@ @ L x H ( ( x l h  "< "<  "x "< "4 |@ @ |@@ |Q@ @ |@ @ |P@ h | H |@@ |Q@ @ h |P@ |QP@ |Q@ @ |Q@ @ |P @ |Q@ @ |Q@ @ xQ@ @ 7 l@ @ lQ@ @ |Q@ @ lQ@ @ lQQ@ @ 1|@ @ + x@ @ + x@ @ + xQ@ @ + hQ@ @ + 1|@@ + |@ @ + 1|@ @ * x@ @ * l@ @ * hQ@ @ * h@ @ * 1|@ @ / x@ @ / h@ @ / hQ@ @ /  l@ @ / 1|@ @/ x@ @/ 1|@ @ , x@ @ ,  l@ @ , hQ@ @ , h@ @ , l@ @ , l@ @ , x@ @ , l@ @ ,  l@ @ , l@ @ , 1|@ @ . x@ @ .  l@ @ . hQ@ @ . h@ @ .  l@ @ . 1|Q@ @ . hQ@ @ .  lQ@ @ . hQQ@ @ . h@ @  hQ@ @   lQQ@ @   lQ@ @ *  lQ@ @ +  lQ@ @ ,  lQQ@ @ -  lQ@ @  x@@  x@  @ x@ @  xQ@ @  1|@ @ 7 x@ @ 7 1|@ @7 x@ @7 1|P@ 7 h@ @ 7 1|Q@ @ 7 xQ@ @ 7 x@ @ 7 |@ @  |@@  |@  |P @  |Q@ @  |Q@@  |Q@  |PQ @  |QQ@ @  x@ @ 7 x@ @ 7  |@ @  |Q@ @  |Q@ @  |QQ@ @ x@ @ 7 h@ @  <@ @  ? 8 ``i̜̙3f3333f3ffff333ff333f33f33BBB\` bBasic ParametersFTotal Cost and ExpensedProfit and LossD Project IRR$IRR and Sensitivity AnalysisVV "p4 3 A@@  E#1 73456810000RMB$surplus reserves and community chestsurtax for educationBasic Parameters 7series 7item 7value 7unit 7installed capacity 7MW 7GWh 7construction period 7year 7 fluid capital 7VAT 7 income tax 7staff 7salary 7 10000RMB/year 7crate of employee welfare, labor and protection fund, housing fund, education fund, labor union fund 7reservoir maintenance fee 7insurance premium rate 7integrated depreciation rate 7$surplus reserves and community chest 7payable profit rate 7year 1 7year 2year 3year 4year 5year 6year 7year 8year 9year 10year 11year 12year 13year 14year 15year 16year 17year 18year 19year 20year 21year 22year 23year 24year 25year 26year 271 72 7reservoir maintenance fee 7insurance premium 7total cost and expense 7RMB/kWh 7^salary, employee welfare, labor and protection, housing fund, education fund, labor union fund 7 sale revenue of power generation 7 total profit 7 income tax 7profit after tax 7distributable profit 7payable profit 7sales tax and extra charges 7&urban maintenance and construction tax 7undistributed profit 7operation period 7 cash inflow 7recovery of fluid capital 7 cash outflow 7 fluid capital 7operating cost 7 net cash flow 7emission reduction 7 CER price 7income of emission reduction 7-recovery of residue value of the fixed assets 7net cash flow accordingly 7person 7general description 7investment plan 7tax 7cost 7other 7item 7value of fixed assets 7series 7item 7construction period 7operation period 7series 7item 7construction period 7operation period 7year 1 72 7rate for maintenance 73 7transmission investment 7RMB/kW 7year 28year 29year 30year 31year 322.1 72.2 7operation period 7$maintenance fee(includnig materials) 7surtax for education 7year 339 71integrated depreciation rate of transmission line 710 7#operation cost of transmission line 77 78 7 depreciation 7#operation cost of transmission line 7!depreciation of transmission line 7Profit and Loss 7Total investmentAnnual O&M CostTarrifAnnual electricity outputvalue of fixed assets  74 7total cost and expense 7included operation cost 7item 7#Project IRR with CERs sales revenue 7&Project IRR without CERs sales revenue 7Cash Flow of Project IRR 7RMB/kWh 7qTotal Cost and Expense  710000RMB 7unit 710000kWh installed capacity 7MW 7 feed-in electricity10000kWh  710000kWh 7 bus-bar tariff 7installed capacity 7 tCO2e 7  /tCO2e 710000RMB 7#Parameters for Sensitivity Analysis 7Sensitivity Analysis 7variation rangevariation range 74total investment (value of fixed assets & interests) 7 interests 7$annual electricity delivered to grid 7tariff (including VAT) 7"materials & miscellaneous expenses 7"materials & miscellaneous expenses 70 0j1Y2Pv44H5^5E67h+9: |; < A= .> ?p@$BdCDNcc||>}-}= (* "-"_)}A}2 (* "-"_);_(@_)-}A}3 (* "-"_)?;_(@_)-}A}4 (* "-"_)23;_(@_)-}-}5 (* "-"_)}A}1 a(* "-"_);_(@_)-}A}( (* "-"_);_(@_)-}A}9 e(* "-"_);_(@_)-}}7 ??v(* "-"_)̙;_(@_)-##0.??_- _ -@ }}; ???(* "-"_);_(@_)-???##0.?????_- ???_ -@ ???}}) }(* "-"_);_(@_)-##0.??_- _ -@ }A}8 }(* "-"_);_(@_)-}}* (* "-"_);_(@_)-???##0.?????_- ???_ -@ ???}-}? (* "-"_)}x}:(* "-"_);_(???## ????? ???_ }-}/ (* "-"_)}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 ;_(M 20% - Accent1 ef %M" 20% - Accent2 ef %M& 20% - Accent3 ef %M* 20% - Accent4 ef %M. 20% - Accent5 ef %M2 20% - Accent6  ef %M 40% - Accent1 L %M# 40% - Accent2 L湸 %M' 40% - Accent3 L %M+ 40% - Accent4 L %M/ 40% - Accent5 L %M3 40% - Accent6  Lմ %M 60% - Accent1 23 %M$ 60% - Accent2 23ٗ %M( 60% - Accent3 23֚ %M, 60% - Accent4 23 %M0 60% - Accent5 23 %M4 60% - Accent6  23 %AAccent1 O %A!Accent2 PM %A%Accent3 Y %A)Accent4 d %A-Accent5 K %A1Accent6  F %9Bad  % Calculation  }%  Check Cell  %????????? ??? Comma( Comma [0]&Currency. Currency [0]G5Explanatory Text %: Followed Hyperlink;Good  a%G Heading 1 I}%OG Heading 2 I}%?G Heading 3 I}%239 Heading 4 I}%( HyperlinkuInput ̙ ??v% K Linked Cell }%ANeutral  e%"Normalb Note  wOutput  ???%????????? ???$Percent1Title I}%MTotal %OO? Warning Text %XTableStyleMedium9PivotStyleLight16B s   y9}Ɖ H  dMbP?_*+%Mb\\Redox9\HP LaserJet 3050 SeriC 4dXXA4DINU"4Pr{~$PIUPH dA4 [e]e] [e]e]Tahoma4P d?ADMINISTRATOR<ꁨR>  d j.k m m EXCEL.EXEC:\Program Files\Microsoft Office\OFFICE11\EXCEL.EXE" d??U} C} @%B}  B}  B} B} B}  B}  By  X@        @      ; ;  ; ; ; ; ; Y@ X@ ; ; ; ;  ; ; ;  M K K L W W ~ ? _~ _E@ ~ @ ,g@ g@Z  t~ @ _~ _@ ~ @ _J~ _>@ ~ @ _,__Q?Y_Q?Z   stt XkuvDAAA  ^! r@ D D   kDDDAAA ^& e@ YZ  AwDDAAA g j& r@,Z  ADtt i ~ E@  xxx & ̐@ 3Z  xxx  YQyxx ~ ? ~ 1@Qyxx ~ @ ~ @@Qzx{ ~ @ H~ @Q|}{U ~ @ u~ @Q|x{  ZQ|x{W  h-Q??ZQ|xnW g ~ R@ VkYVd  &@Z kkZ[  ?-QV  ,MbP?MbP?Z ?QVX  -{Gzd??ZQVZ { vq -?QT  &=@ Z kQT w x~ @Qj y z~ @QT  [QT ~ ? ~ .@QTS D lB&8d88j4clfNj2BBBB2eNjRpeFjBB2 w@ ! " # $ % & ' ( ) * + , - . / 0123456789:;<=>?~ @ ~ ? QRRRRR !A"B#B$B%B&B'B(B)B*B+B,B-B.B /Bi0B1B2B3B4B5B6B7B8B9B:B;B<B=B>B?BDlB  @ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_@BABBBCBDBEBFBGBHBIBJBKBLBMBNAOAPAQARASATAUAVAWAXAYAZA[A\A]A^A_ADl `abcdefghijklmnopqrstuvwx`AaAbAcAdAeAfAgAhAiAjAkAlAmAnAoApAqArAsAtAuAvAwAxA6 T M      r    (  n   c 4NChart 26M<] @"  s PP PZaajk""??3PH ,0(  ,'3d23   M4 3Q<00 #REF!Q =0000Q =////Q3_  NM  dR R R R R R "$3S S4ES S 4 3Q<11 #REF!Q =1111Q =////Q3_  NM  dR R R R "%S S4ES S 4 3Q<22 #REF!Q =2222Q =////Q3_ NM   dR R R R "&S S4ES S 4 3Q<33 #REF!Q =3333Q =////Q3_  NM  NdR R R R "'S S4ES S 4D$% 0@3O&)Q4$% M@3O&)Q4FA9{ 3OA< 3 bR RR RV Vdp`&*!  .S S43*{Gz?&*! ! 4523  NM43"  3O B% 03O&,Q423   M4R RR R <@N S S 4S S4S S4% sZ3Og &+Q ,Sensitivity Analysis'R R<S S4DA<  [S S 4e????e????e& > @   7ggD&bb s  ]  dMbP?_*+%MOKIFAX 4500OKIFAX 4500,LocalOn& 4XXA4''''ABOUT OKIDATA|FX-048 200|01.00ZOPTION 0 0" dXX??U} F} `G} G}  @}  }  @}  @$$X@$;$$H$H$H$H$H$H $H $H $H $ $, $,H$   L# b c  d  e@#  f  ! " # $  %  &  '  (  ) * + , - . / 0 1 2 3 4 5 6 7 8 9 l m  n !o "p #v  ~~~!~p@  Zd~p@D~p@ L ~p@  ~p@  ~p@  ~p@  ~p@~p@~p@~p@~p@(~p@(~p@(~p@(~p@(~p@(~p@(~p@(~p@(~p@(~p@(~p@(p@("$L~p@(p@(  ~p@(!!p@(""p@(##p@( ###L : t ~~~%~fffffv@Z Z~fffffv@L~fffffv@ ~fffffv@  ~fffffv@  ~fffffv@  ~fffffv@  ~fffffv@ ~fffffv@ ~fffffv@ ~fffffv@ ~fffffv@ ~fffffv@ ~fffffv@ ~fffffv@ ~fffffv@ ~fffffv@ ~fffffv@ ~fffffv@ ~fffffv@ ~fffffv@ ~fffffv@ ~fffffv@ fffffv@ ~fffffv@ fffffv@  ~fffffv@ !fffffv@""fffffv@ !#fffffv@ ## ; @ ~~~2~33333s@ZZZ~33333s@L~33333s@ ~33333s@  ~33333s@  ~33333s@  ~33333s@  ~33333s@~33333s@~33333s@~33333s@~33333s@~33333s@~33333s@~33333s@~33333s@~33333s@~33333s@~33333s@~33333s@~33333s@~33333s@~33333s@33333s@~33333s@33333s@  ~33333s@ !33333s@!"33333s@"#33333s@##  < ~~~3~zG2@ZZ.A'~zG2@,L~zG2@ ~zG2@  ~zG2@  ~zG2@  ~zG2@  ~zG2@~zG2@~zG2@~zG2@~zG2@(~zG2@(~zG2@(~zG2@(~zG2@(~zG2@(~zG2@(~zG2@(~zG2@(~zG2@(~zG2@(~zG2@(~zG2@(~zG2@(~zG2@(  ~zG2@(!!~zG2@(""zG2@(##zG2@( #  = ~~~%~33333N@Z Z~33333N@~33333N@ ~33333N@  ~33333N@  ~33333N@  ~33333N@  ~33333N@~33333N@~33333N@~33333N@~33333N@~33333N@~33333N@~33333N@~33333N@~33333N@~33333N@~33333N@~33333N@~33333N@~33333N@~33333N@~33333N@~33333N@~33333N@  ~33333N@!!~33333N@""33333N@##33333N@ #   ~~~)~33333s^@ZZ ~33333s^@L~33333s^@  ~33333s^@  ~33333s^@  ~33333s^@  ~33333s^@  ~33333s^@~33333s^@~33333s^@~33333s^@~33333s^@~33333s^@~33333s^@~33333s^@~33333s^@~33333s^@~33333s^@~33333s^@~33333s^@~33333s^@~33333s^@~33333s^@~33333s^@~33333s^@~33333s^@  ~33333s^@ !~33333s^@ ""33333s^@ ##33333s^@#  }  ~~~% ~~?5^@ Z Z ~~?5^@ D  ~~?5^@ D  ~~?5^@   #L ~~?5^@   ~~?5^@   ~~?5^@   ~~?5^@   ~~?5^@  ~~?5^@   ~~?5^@  ~~?5^@   ~~?5^@  ~~?5^@   ~~?5^@   ~~?5^@   ~~?5^@   ~~?5^@   ~~?5^@   ~~?5^@   ~~?5^@   ~~?5^@   ~~?5^@   ~~?5^@   ~~?5^@   ~~?5^@   ~~?5^@   !~~?5^@   "~~?5^@ !  #~~?5^@ " {   % (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% (@ Z Z% !(@ !Z Z% "(@ "Z Z% #(@ #Z Z | ~  % "@ Z Z% "@ Z Z% "@ Z Z% "@ Z Z% "@ Z Z% "@ Z Z% "@ Z Z% "@ Z Z% "@ Z Z% "@ Z Z% "@ Z Z% "@ Z Z% "@ Z Z% "@ Z Z% "@ Z Z% "@ Z Z% "@ Z Z% "@ Z Z% "@ Z Z% "@ Z Z% "@ Z Z% "@ Z Z% "@ Z Z% "@ !Z Z% "@ Z Z% "@ Z Z% "@ Z Z% !"@!Z Z% ""@"Z Z% #"@#Z Z   # $י@  %  $י@   # - $י@   $י@   $י@   $י@   $י@  $י@   $י@   $י@  $י@   $י@(   $י@(  $י@(   $י@(  $י@(   $י@(  $י@(   $י@(  $י@(   $י@(  $י@(   $י@(  $י@(   $י@(   $י@(   $י@(!  !$י@( "  "$י@(#  #$י@( #     < ףp@  # #-LL < ףp@   < ףp@  < ףp@   < ףp@   < ףp@   < ףp@   < ףp@   < ףp@   < ףp@   < ףp@   < ףp@(   < ףp@(  < ףp@(   < ףp@(  < ףp@(   < ףp@(  < ףp@(   < ףp@(  < ףp@(   < ףp@(  < ףp@(   < ףp@(  < ףp@(   < ףp@(  < ףp@( !  < ףp@(   !< ףp@( #  "< ףp@( "  #< ףp@( Nlqqmmmnnnnnnnnnnnnnnnnnnnnnnnnnnnnnn# rrrrrrrrrr prr(M3T^#  R r #  n n  n !!n #n  4 #   !! "" #           '    UT   X-0  .00      ZO                                            !!  ""  ##                   IU        d                        !!  ""  ##e>@A 2##7ggD& s  :r<  dMbP?_*+%M Amyuni Document Converter 300d8 _ 4A4<<DPCAwww.;http://;file://;mailto:;https://;ftp://d" d??U} D} D}  G}  D$$X@$@$@$I$I$I$I$I$I $I $I $I $ $I$I$I$$I $,$ L# ^   `  s@#    ! " # $  %  &  '  (  ) * + , - . / 0 1 2 3 4 5 6 7 8 9 l m  n !o "p #v  cccE@ZcE@ LcE@cE@  cE@  cE@  cE@  cE@  cE@cE@cE@cE@LcE@cE@cE@cE@cE@cE@cE@cE@cE@cE@cE@cE@cE@"LcE@cE@  cE@!!cE@""cE@##E@D"  cZcZcZcp@Zcp@ Lcp@ cp@  cp@  cp@  cp@  cp@( cp@( cp@(cp@(cp@(cp@(cp@(cp@(cp@(cp@(cp@(cp@(cp@(cp@(cp@(cp@(cp@(cp@(cp@( cp@( !cp@( "cp@(!#p@ #D"  cco_Q?Zo_Q?Lo_Q?o_Q? o_Q?  o_Q?  o_Q?  o_Q?  o_Q?o_Q?o_Q?o_Q?o_Q?o_Q?o_Q?o_Q?o_Q?o_Q?o_Q?Lo_Q?o_Q?o_Q?o_Q?o_Q?o_Q?o_Q?o_Q?  o_Q?!!o_Q?""o_Q?##_Q?D"~ ? A cc.c DDZ.cnn@DDZ.cnn@ DDZ.cnn@DDZ. cnn@ D D Z. cnn@ D D Z. cnn@ D D Z. cnn@ D D Z. cnn@ D D Z.cnn@ DDZ.cnn@ DDZ.cnn@ DDZ.cnn@ DDZ.cnn@ DDZ.cnn@ DDZ.cnn@ DDZ.cnn@ DDZ.cnn@ DDZ.cnn@ DDZ.cnn@ DDZ.cnn@ DDZ.cnn@ DDZ.cnn@ DDZ.cnn@ DDZ.cnn@ DDZ.cnn@ DDZ.cnn@  DDZ. cnn@ D D Z.!cnn@ D!D!Z."cnn@ "D"D"Z.#cnn@ "D#D#Z ; G ccc  -cQN ';G@ cQN ';G@ cQN ';G@  cQN ';G@ cQN ';G@  cQN ';G@  cQN ';G@  cQN ';G@( cQN ';G@( cQN ';G@( cQN ';G@( cQN ';G@(cQN ';G@( cQN ';G@(cQN ';G@(cQN ';G@( cQN ';G@(cQN ';G@(cQN ';G@(cQN ';G@( cQN ';G@(cQN ';G@(cQN ';G@( cQN ';G@(" -cQN ';G@( cQN ';G@(  cQN ';G@( !cQN ';G@("cQN ';G@(##QN ';G@ " % ## q H cc8c "DZZZ8cVbD79@"DZZZ8cVbD79@"DZZZ8cVbD79@ "DZZZ8 cVbD79@ "D ZZZ8 cVbD79@ "D ZZZ8 cVbD79@ "D ZZZ8 cVbD79@ "D ZZZ8 cVbD79@ "D ZZZ8cVbD79@ "DZZZ8cVbD79@ "DZZZ8cVbD79@ "DZZZ8cVbD79@ "DZZZ8cVbD79@ "DZZZ8cVbD79@ "DZZZ8cVbD79@ "DZZZ8cVbD79@ "DZZZ8cVbD79@ "DZZZ8cVbD79@ "DZZZ8cVbD79@ "DZZZ8cVbD79@ "DZZZ8cVbD79@ "DZZZ8cVbD79@ "DZZZ8cVbD79@ "DZZZ8cVbD79@ "DZZZ8cVbD79@ "DZZZ8cVbD79@ "DZZZ8 cVbD79@ "D ZZZ8!cVbD79@ !"D!ZZZ8"cVbD79@ ""D"ZZZ8#cVbD79@ #"D#ZZZ r   cc8 c "DZZZ8 cLY4@"DZZZ8 cLY4@"DZZZ8 cLY4@"DZZZ8 cLY4@ "D ZZZ8 cLY4@"D ZZZ8 cLY4@ "D ZZZ8 cLY4@ "D ZZZ8 cLY4@  "D ZZZ8 cLY4@  "DZZZ8 cLY4@ "DZZZ8 cLY4@ "DZZZ8 cLY4@ "DZZZ8 cLY4@ "DZZZ8 cLY4@ "DZZZ8 cLY4@ "DZZZ8 cLY4@ "DZZZ8 cLY4@ "DZZZ8 cLY4@ "DZZZ8 cLY4@ "DZZZ8 cLY4@ "DZZZ8 cLY4@ "DZZZ8 cLY4@ "DZZZ8 cLY4@ "DZZZ8 cLY4@ "DZZZ8 cLY4@ "DZZZ8 cLY4@ "DZZZ8 cLY4@ !"D ZZZ8 !cLY4@ #"D!ZZZ8 "cLY4@ "D"ZZZ8 #cLY4@ !"D#ZZZ~ @ >  cc cZ  c$י@Z  c$י@ Z  c$י@ Z  c$י@Z  c$י@ Z  c$י@ Z  c$י@ Z  c$י@  Z  c$י@ Z  c$י@  Z  c$י@ Z  c$י@ Z  c$י@ Z  c$י@ Z  c$י@ Z  c$י@ Z  c$י@ Z  c$י@ Z  c$י@ Z  c$י@ Z  c$י@ Z  c$י@ Z  c$י@ Z  c$י@ Z  c$י@ Z  c$י@ Z  c$י@ !Z  !c$י@ Z ! "c$י@  Z " #$י@ "Z #~ @ B  cc c  LLL colL@   colL@   colL@   colL@   colL@   colL@   colL@   colL@(   colL@(   colL@(   colL@(   colL@(  colL@(  colL@(  colL@(   colL@(   colL@(  colL@(  colL@(   colL@(  colL@(  colL@(   colL@(  colL@(   #LLL colL@("  colL@(   colL@(   !colL@( !  "colL@( "  #olL@( # ~ @ C  cc#   D Z# :"^@  D Z# :"^@ D Z# :"^@ D Z :"^@  L :"^@  :"^@   :"^@  :"^@(  :"^@(  :"^@(   :"^@(  :"^@(  :"^@(   :"^@(   :"^@(  :"^@(  :"^@(  :"^@(   :"^@(  :"^@(   :"^@(  :"^@(   :"^@(  :"^@ D # :"^@  D Z# :"^@  D Z :"^@ D  !:"^@ #D  ":"^@ "D ! #:"^@ #D "~ @ D  cc    # LL  @    @    @    @    @    @    @    @(   @(   @(   @(    @(    @(   @(   @(   @(   @(   @(   @(   @(    @(    @(   @(   @(   @( !   @(   @( #  ! @(#  " @( #  # @(! ~ @  cc#c D Z#cKAf@ D Z#cKAf@ D Z#cKAf@ D Z# cKAf@ D Z# cKAf@ D Z# cKAf@ D Z# cKAf@ D Z# cKAf@  D Z#cKAf@  D Z#cKAf@  D Z#cKAf@  D Z#cKAf@  D Z#cKAf@  D Z#cKAf@  D Z#cKAf@  D Z#cKAf@  D Z#cKAf@  D Z#cKAf@  D Z#cKAf@  D Z#cKAf@  D Z#cKAf@  D Z#cKAf@  D Z#cKAf@  D Z#cKAf@  D Z#cKAf@  D Z#cKAf@  D Z# cKAf@  D Z#!cKAf@ ! D !Z#"cKAf@ " D "Z##KAf@ # D #Z~  @ E cc!c  D DcY`ԣ@ LLcY`ԣ@ cY`ԣ@ cY`ԣ@  cY`ԣ@  cY`ԣ@ cY`ԣ@  cY`ԣ@( cY`ԣ@(cY`ԣ@(cY`ԣ@( cY`ԣ@( cY`ԣ@( cY`ԣ@( cY`ԣ@( cY`ԣ@( cY`ԣ@( cY`ԣ@(cY`ԣ@( cY`ԣ@(cY`ԣ@( cY`ԣ@(cY`ԣ@( cY`ԣ@( # LLcY`ԣ@( cY`ԣ@( cY`ԣ@( !!cY`ԣ@( "cY`ԣ@(!#Y`ԣ@("~ "@ F cc#c DZ #cY`ԣ@ DZ #cY`ԣ@ DZ #cY`ԣ@ DZ # cY`ԣ@ D Z # cY`ԣ@ D Z # cY`ԣ@ D Z # cY`ԣ@ D Z # cY`ԣ@  D Z #cY`ԣ@  DZ #cY`ԣ@  DZ #cY`ԣ@  DZ #cY`ԣ@  DZ #cY`ԣ@  DZ #cY`ԣ@  DZ #cY`ԣ@  DZ #cY`ԣ@  DZ #cY`ԣ@  DZ #cY`ԣ@  DZ #cY`ԣ@  DZ #cY`ԣ@  DZ #cY`ԣ@  DZ #cY`ԣ@  DZ #cY`ԣ@  DZ #cY`ԣ@  DZ #cY`ԣ@  DZ #cY`ԣ@  DZ # cY`ԣ@  D Z #!cY`ԣ@ ! D!Z #"cY`ԣ@ " D"Z ##Y`ԣ@ # D#Z ~ $@ I ! DD  LL           (( (((((( ( (( ( ( ((((!# LL( (" ("!(#"(##(FE,M|^8@%N???D99 # F       #    " 4             <  #"       #                           ""  !#                                           !!  ""  ##                  A    tp:  ! /;m  !tps  #"/  ##        "                                                ##                    #   !"                   !    !  #" !           ##>@A   2##7ggDggh/h& s  _Ġ  dMbP?_*+%;MbHP LaserJet 3050 Series PCL 6C 4dXXA4DINU"4Pr{~$PIUPH dA4 [e]e] [e]e]Tahoma4P d?ADMINISTRATOR<ꁨR>  d j.k m m EXCEL.EXEC:\Program Files\Microsoft Office\OFFICE11\EXCEL.EXE" dXX??U} N} N}  G}  N}  N}  N}  N--X@-;-;-@-@-:@-:@-@-@ -@ -@ -@ -@ -@-@ -Y0-Y-J--J -J-;-;-;-;-; ^, ^ _  `  aR,    ! " # $  %  &  '  (  ) * + , - . / 0 1 2 3 4 5 6 7 8 9 l m  n !o "p #v$,  JJJE@ZJE@LJE@JE@  JE@  JE@  JE@  JE@  JE@JE@JE@JE@JE@JE@JE@JE@JE@JE@JE@JE@JE@JE@JE@eE@fE@"LeE@fE@  eE@!!fE@""fE@##E@D"$,~ ? K 'DDDLLLnn@nn@nn@ nn@  nn@  nn@  nn@  nn@ nn@nn@ nn@(nn@(nn@(nn@(nn@( nn@( nn@( LLLnn@(nn@( nn@( nn@( nn@( nn@( 'nn@ DD"D'nn@ DDD'nn@ DD$D' nn@ D D D '!nn@ "D!D&D!'"nn@ "D"D'D"##_o@ %##$,? A JZJZJZJnn@ZJnn@ZJnn@Z Jnn@ Z  Jnn@ Z  Jnn@ Z  Jnn@ Z  Jnn@ Z Jnn@ZJnn@ZJnn@ ZJnn@ ZJnn@ ZJnn@ ZJnn@ ZJnn@ ZJnn@ ZJnn@ ZJnn@ ZJnn@ ZJnn@ ZJnn@ Zenn@ Zfnn@ Zenn@ Zfnn@ Z enn@  Z !fnn@ !Z!"fnn@ "Z"#nn@ #Z#$,~ ^@ T JJJJJJJJJJJJJJJJJJJJJJJJJeeeeeee"2#Gz@Z ZZ$,~ @`@ L JJJJJJJJJJJJJJJJJJJJJJJJJeeef!Z ~  e!f"Z "f#Z ~ #E@$,~ @ M #6=((@ % 9b->@ -ʉ>@F乛@F乛ܗ@#F乛ܗ@  %  F乛ܗ@  F乛ܗ@  F乛ܗ@  F乛ܗ@  F乛ܗ@ F乛ܗ@F乛ܗ@F乛ܗ@(F乛ܗ@(F乛ܗ@(F乛ܗ@(F乛ܗ@(F乛ܗ@(F乛ܗ@(F乛ܗ@(F乛ܗ@(F乛ܗ@(F乛ܗ@(F乛ܗ@(F乛ܗ@(F乛ܗ@(" -F乛ܗ@(F乛ܗ@( F乛ܗ@( !F乛ܗ@(!"F乛ܗ@("##F乛ܗ@ # % ##$,~ @j@ ] ' J6=((@Z TD<ȡ?' J9b->@Z f?' Jʉ>@ Z O)Y? JJJJJJJJJJJJJJJJJJJJJJefefeff# $, @ N  JJJJE@JJJJJJJJJJJJJJJJJJJJJefefeff# $, ffffff@ O  JJ JZ  J< ףp@Z  J< ףp@Z  J< ףp@ Z  J< ףp@ Z  J< ףp@ Z  J< ףp@"Z  J< ףp@#Z  J< ףp@ Z  J< ףp@ Z  J< ףp@ Z  J< ףp@ Z  J< ףp@ Z  J< ףp@ Z  J< ףp@ Z  J< ףp@ Z  J< ףp@ Z  J< ףp@ Z  J< ףp@ Z  J< ףp@ Z  J< ףp@ Z  J< ףp@ Z  J< ףp@ Z  e< ףp@ Z  f< ףp@ Z  e< ףp@ Z  f< ףp@ Z  e< ףp@ Z  !f< ףp@ !Z ! "f< ףp@ Z " #< ףp@ "Z # $,~ n@ G  JJ JZ JQN ';G@Z JQN ';G@Z JQN ';G@ Z JQN ';G@ Z  JQN ';G@ Z  JQN ';G@ Z  JQN ';G@ Z  JQN ';G@Z  JQN ';G@ Z JQN ';G@ Z JQN ';G@ Z JQN ';G@ Z JQN ';G@ Z JQN ';G@ Z JQN ';G@ Z JQN ';G@ Z JQN ';G@ Z JQN ';G@ Z JQN ';G@ Z JQN ';G@ Z JQN ';G@ Z JQN ';G@ Z eQN ';G@ Z fQN ';G@ Z eQN ';G@ !Z fQN ';G@ Z eQN ';G@  Z  !fQN ';G@ !Z! "fQN ';G@ !Z" #QN ';G@ #Z# $,~ @ C  JJ JZ  J:"^@Z  J:"^@Z  J:"^@Z  J:"^@ Z  J:"^@ Z  J:"^@ Z  J:"^@ Z  J:"^@ Z  J:"^@Z  J:"^@Z  J:"^@ Z  J:"^@ Z  J:"^@ Z  J:"^@ Z  J:"^@ Z  J:"^@ Z  J:"^@ Z  J:"^@ Z  J:"^@ Z  J:"^@ Z  J:"^@ Z  J:"^@ Z  e:"^@ Z  f:"^@ Z  e:"^@ Z  f:"^@ Z  e:"^@ #Z  !f:"^@ !Z ! "f:"^@ "Z " #:"^@ #Z # $,~ @ P !6=((  DD!9b->  DD!ʉ>  DD#;X@ LL#;@#;@  #;@  #;@  #;@  #;@  #;@ #;@#;@#;@(#;@(#;@(#;@(#;@(#;@(#;@(#;@(#;@(#;@(#;@(#;@(#;@(#;@(" LL#;@(#;@( #;@( !#;@(!"#;@("!#h`@ # D#D#$,\gggggggggggggggggggggggggggggggggg, Q hhh+hQuAZ:#J{/? hQuADhQuA L hQuA  hQuA D  hQuA  hQuA  hQuA hQuAhQuA hQuA( hQuA( hQuA( hQuA( hQuA( hQuA( hQuA( hQuA( hQuA( hQuA( hQuA(<hhhhhhhh#$, R J @J @ LJ @J @J @J @  J @  J @  J @  J @   L J @ J @ J @ J @ J @ J @ J @ J @ J @ J @ J @ J @ J @ J @ J @DJ @DJ @"LJ @J @ J @!J @ "J @!# @#D"$, S )JDD 'J LL 'JJ=ۤܗ@J=ۤܗ@J=ۤܗ@  J=ۤܗ@  J=ۤܗ@   LL ' J=ۤܗ@   J=ۤܗ@   J=ۤܗ@ J=ۤܗ@ J=ۤܗ@ J=ۤܗ@( J=ۤܗ@( J=ۤܗ@( J=ۤܗ@( J=ۤܗ@( J=ۤܗ@( J=ۤܗ@( J=ۤܗ@( J=ۤܗ@( J=ۤܗ@( J=ۤܗ@(  J J  J #LL 'J J  J !J "J#"$, U !6=((  DD9b->  LLʉ>O@ On@!On@  On@ On@  On@ On@   LL On@  On@  On@  On@( On@(  On@( On@(  On@( On@(  On@( On@(  On@( On@(  On@(  #;@(  #;@(  #;@( # LL#;@( #;@(  #;@( #!#;@( ""#;@( ##h`@($,$,gg $, aaa gg  8U@pAFw_[[`BcB$  #         g  ,               U"    "  #! " !#  ##  !  "!                                                            "!  ""  "#         IU        d                  !!  "  ##  !  "!  e    !#                                ! "                                         #" #>@A 2##7ggD& s  +oo  dMbP?_*+%M Amyuni Document Converter 300d8 _ 4,A4<<DPCAwww.;http://;file://;mailto:;https://;ftp://d" d,??U} @}  }  }  } @ }  +, ,, ,, JY@Y@ ,@ @  ;0 , , , %qUa?;#B>BBBB %P?;#B>BBBBABBBBBABBBBB DBBB O\ PBBBB \~ BBBB `~ BBBB b~  BBBB ]~  BBBB ABBBBB   $ $@$@ \j ó?‘n?qUa? VL?GT(? `z- ?1ˬ?qUa?m8 ?MY1? bg*<?kO?qUa?ҡ?ƶ_Գ? ]YHҹ?W'k?qUa?p?$hֳ?ABBBBBABBBBBABBBBBABBBBBABBBBBABBBBBABBBBBABBBBBABBBBBABBBBBABBBBBABBBBBABBBBBABBBBBDlII"....."6hhhh !"#$%&'()* ABBBBB!ABBBBB"ABBBBB#ABBBBB$ABBBBB%ABBBBB&ABBBBB'ABBBBB(ABBBBB)ABBBBB*ABBBBB  B0(  n  c 4NChart 2#]@'  s PP PZaajk"'??3PH@00(  03d23   M4 3Q: $Total investmentQ ;Q ; Q3_  NM  dR R R R R R "$S S4ES S 4 3Q: "Annual O&M CostQ ;Q ; Q3_  NM  dR R R R "%S S4ES S 4 3Q: TarrifQ ;Q ; Q3_ NM   dR R R R "&S S4ES S 4 3Q: 6Annual electricity outputQ ;Q ; Q3_  NM  NdR R R R "'S S4ES S 4D$% 0@3O&-Q4$% M@3O&-Q4FA 3O  3 bR RR RV Vdp`&.!  .S S43*)\(?&.! ! 4523  NM43" y  h3Ox "% 03O&,Q423   M4R RR R <?jh?:-?_#L?N S S 4S S4S S4% {Z3O 7v&/Q ,Sensitivity Analysis'R R<:M ?a*Ӄ?S S4D  +&?hp?9X ?Vw? [S S 4eee& >@   7ggD&r Oh+'0@HXh JamesUserMicrosoft Excel@R~ @sY՜.+,D՜.+,t0 PXl t|  Microsoft' Basic ParametersTotal Cost and ExpenseProfit and Loss Project IRRIRR and Sensitivity Analysis P <D_NewReviewCycle  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry F@pHWorkbookSummaryInformation(DocumentSummaryInformation8