ࡱ> ;bd:  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`acdefghijklmnopqrstuvwxyz{|}~Root Entry F\<CWorkbookg_VBA_PROJECT_CUR"P:i0iVBA P=iPi \pzhang-xu Ba=-.8/:1;=7< ThisWorkbook==x<8X@"1[SO1[SO1[SO1[SO1[SO1[SO1[SO1[SO1ўSO1 [SO1$[SO1" N[_GB23121ўSO1ўSO1ўSO1.@Times New Roman1ўSO1h[SO1hfN1fN1@fN1NSeeO1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1NSe[SO1.Times New Roman1.Times New Roman1NSe[SO1.Times New Roman1[SO1.Times New Roman1. Times New Roman1.Times New Roman1.Times New Roman1.Times 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]\(\$#,##0.00\)+""#,##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;_D 0;_d 0.00_ 0.0;_d0.00;_d"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\) 0.0_  0.0% 0.00000_  0.0000_  0.000_  0.000000_ 0.00;[Red]0.000_  0;[Red]0 0.00000000_  0.0000000_  0.0;[Red]0.00.000;[Red]0.0000.0000;[Red]0.00000.00000;[Red]0.000000.000000;[Red]0.0000000.0000000;[Red]0.00000000.00000000;[Red]0.000000000.00_ ;[Red]\-0.00\  0;_ 0;_ 0.000%0.0_ ;[Red]\-0.0\ 0_ ;[Red]\-0\  0;_ 0;_0.0;_0.00;_0.000_ ;[Red]\-0.000\ 0.0000_ ;[Red]\-0.0000\  0.0000%0.00_);[Red]\(0.00\) 0;_ 0;_ 0;_ 0;_!0.000000000;[Red]0.000000000 0;_                   , * + )      @ @ -          8        8  X     8@ @ 8@ @ 8@ 8@ 8@ @ 8 8@ @ |@ @ 8@ @ 8@ @ 8@ @ 8  @ @ @@ @ @ @ @ - @@ - @ @ x@ @ - x@ @ - @ @ - @ @ - @ @ @ @ - @ @ - 8@ @ 8@@  <@ @ 8@ 8@ @ 8@@ 8@ @ 8@ @ x@@ , x@ @ , x@ @ 8@ @ 8@ @ 8@ @ x@ @ ,  8@ @ 8@ @ 8@ @ x@ @ x @ 8@ @  8@ @ <@ @ < @ x@ @ , 8@ 8@@ 8 @  |@@ ,  | @ ,  8@ @ #8  <  |  |@ @ ,  |@ @ , |@ @ <@ @ |@ @ ,  |@ @  <@ @  |@ @ , |@@  x@  x @  |@ @ <@ @ |@ @ , |@ @ <@ @ |@ @ , $ $    <@ @  <@ @ 1<@ @ |@ @ -  <@ @ |@ @ X x@ % x@ @ |@ @ , <@ @  |@ @ ,  <@ @  |@ @ |@ @ ,  <@ @  |@ @ <@ @ # @ @ , @ @ @ @ @ @ @ @ ,   @ @ , @ @  @ @  @@ , @@ @ @ - @ @ - @ @ @ @ , @ @ @ @ , @ @  @ @ , 8@  @ @ @ @, @@ - @@ - @ @ @ @ @ @ @ @  @ @ -   %8 x@ , |@ @ , |@ @ , 8@ @ |@@ |@ @ , 8@ @  8 <@ |@ @ 8@ 8@ @ | @ - <@ @  8@ @ <@ @ <@ @ <@ @  |@ @ 7 <@ @  8   8@ @ 8@ @  8@@ 8@ 8 @ 8@@ 8@ 8 @ <@ @ #  8@ @  8@  8@ <@ @ 8@ @ 8@ 8 @ 8@ |@ @ (@ 8@@ 8@ x@ @ ,  <@@  < @ <@ @ 8@ 8 @ 8 8 <@@ <@ < @ 8@ <@@ < @ <@ @ 8@@ 8@ 8 @ 8@ @  @ @   @ @ @ @   @ @ @ @ @ @ <@ < @ 1<@ @ 8@ @ " 8 8@ @ 8@ 8@@ 8@ 8 @    8@@ 8@ 8 @ $8 $x 8@ @ 8@ @ 8@ <@ @ <@ @ <@ @ x@ @ 8@ @ 8@ 8@  `} Instruction Cash Flow=Investment Plan]Operation cost9wCost and Income"G)Plan for Repayment of LoanܝRepayment of Principal$Application of Fund Balance Sheet+Sensitivity AnalysisBSummary of IndicatorsVV + L20070614 Tagake Hydropower Station Finance Analysis ENG with CERs Final.xls Instruction Cash FlowInvestment PlanOperation CostCost and IncomePlan for Repayment of LoanRepayment of PrincipalApplication of Fund Balance SheetSensitivity AnalysisSummary of Indicatorsh   ;/  ;  ;  ;  ;   ;   ;   ;" %xDepreciation will be provided on a straight-line basis from the first year of production period by straight line method.QRatio of original value of fixed assets to total investment (dynamic investment).AThe residual value of fixed assets will be recovered at one time.@Provide for depreciation based on original value of fixed assets8Calculate based on single rate.(composite of many loans) 7#Price of electricity (tax included)Including price differences.dInterest incurred during construction period will be included in the original value of fixed assets.Rate of loss/gainSales tax and surcharges%2. Additional urban construction tax 3. Education surcharges Income tax rate Reserves Calculation parameters+Accumulated net cash flows after income tax$Period (years) for repayment of loan&Static investment recovery period (Pt)!Rate of earnings on capital (ROE)! Return on total investment (ROI)Composite tax rateRate of Sales taxVAT surcharges+Ratio of EBIT to interest included in cost.URatio of EBIT+ depreciation +amortization to interest payable and principal repayableh/year 7 10,000kWh 7year 7 RMB Yuan/kwhTon/year RMB Yuan/tonYearRMB Yuan 10,000RMB Yuan 10,000 7(2)(3)(4)+20% 7+15% 7+10% 7+5% 7-5% 7-10% 7-15% 7-20% 72.1.12.1.2FIRR 71.51.71.81.92.42.52.62.72.8% 72.8.31.1.11.1.22.3.12.3.22.3.32.3.42.3.52.3.62.1.3.Taohuashan Hydropower Station Finance Analysis 7No. 7Items 7Remarks 7!Calculate based on compound rate.Total dynamic investment:Total static investment:,Interest incurred during construction periodUnit 7`! 7Number of installed generatorTotal capacityUnit investment:Effective power factorEffective power generated Power supply0Loss in Transmission and Transformation Network Cost of ProductionPayroll 1. Number of employees 2. Annual average payrollEmployee welfare 1. Employee s insurance  2. Welfare fund 3. Education fund 1. Cost of overhaul  2. Cost of materials  3. Other expenses Unit: kwh production costRMB 10,000 yuan 7kW 7*Original value of constitued fixed assets. 77Undistributed profits (available for repayment of loan)Depreciable life/Base of depreciation cost for repayment of loan9Residual value after depreciation (including differences)1Depreciation cost available for repayment of loanUndistributed profits%Base of profits for repayment of loan'Profits available for repayment of loan$Cost available for repayment of loanURemaining amount of cost available for repayment of loan after repayment of principalBeginning bal. of loan@Repayment of principal and payment of interest in current period Principal Payment of interestEnding bal. of loan%Sources of fund for repayment of loan5Interest included in cost (Equal payment of interest)4Years for repayment of loan during production period,Repayment of loan in the end of current year9Accumulated repayment of loan in the end of current year<Years for repayment of loan ( including construction period)Interest coverage rate (ICR)Debt coverage ratio(DSCR)Sub-total of fund sourcesProfit on sale Depreciation costAmortization of cost+Investment in fixed assets (long term loan) Loan (financing)FLoan and interest incurred during construction period (long term loan)!Interest income included in cost (Residual value of fixed assets recovered!Sub-total of application of fund Investment in fixed assets(Interest paid during construction period3Provision of reserves and legal public welfare fund1Repayment of loan and payment of interest thereonRepayment of long-term loan%Payment of interest on long-term loan&Payment of interest on short-term loan Surplus fundsOperation Period (year) 7Accumulated surplus fundsAnnual Unitilization(hours) 7 Without CERs 7Basic parametersInstalled capacity 7Annual utilization hours 7Effective power factor 7"Rate of power consumption by plant 7?General loss in Transmission and Transformation of electricity  7Electricity supplied to grid 7&The operating period of power station  7!Depreciable life of fixed assets  7!1. Formation rate of fixed assets 792. Residual value rate of fixed assets after depreciation$3. Depreciation rate of fixed assets 7Rate on long-term loan0Rate on short-term loan (loan of current assets) 7 Grid price 7Emission reduction of CO2 7Unit income from CERs  7Period of income from CERs  7Income from CERs 7a! 7/Investment in construction and Sources of fund # Of whitch `$Total static investment:  7Self-raised capital'2. Used for investment in fixed assets)Long-term loan2. Interest on long-term loanSConstruction period is not included in the operating period of power station (year)(Total Investment) 71Statement of Sensitivity Analysis and Calculation 7Fluctuate indexes 7Base 7#Estimated Grid Price (RMB yuan/kWh) 7'Static Total Investment(RMB 10,000yuan) 7%Annual Operating Cost(RMB 10,000yuan) 7Note: 7Table 9 7|Table 8 7No. 7Items 7Value at the end of period 7Construction Period (year) 7Operation Period (year) 7Asset 7Total of floating capital 7Floating capital 7The project on constructing 7Net value of fixed asset 7#Intangible assets & Deferred assets 7&Public welfare fund and a reserve fund 7Balance sheet(2.1+2.2) 7Total Long-Term Liabilities 7.Total short-Term Liabilities(floating capital) 7Owner's Equity 71Self-raising of funds(investment of fixed assets) 7'Self-raising of funds(floating capital) 7Capital reserve 7Unappropriated profits 7Other income (CERs) 7Calculation indexes 7Assets Liabilities Ratio (LOAR) 7Owner's equity 7The rate of total value 7Table 7 7Total 71.1 71.2 71.3 71.4 71.4.1 70 Capital (paid up capital,including subproject) 71.4.2 71.6 7 Other (CERs) 7floating capital recovered 72.1 72.1.1 7= Self-raised Capital (paid up capital,including subproject ) 72.1.2 72.2 7floating capital 7 Income tax 72.8.1 72.8.2 < 7Calculation Indexes 7Accumulated surplus funds 7;of whitch:1 Residue depraciation cost after loan repayment  76 2 Residue benefits after loan repayment 7< 3 Residue other benefits after loan repayment 7Note: 7cThe floating capitals of Accumulated surplus funds are not received by the end of operation period. 7Table 6 7 Parameter 7VLong-term loan and repayment of principal and payment of interest (Compound rate= %) 71.2.1 71.2.2 7]Short-term loan and repayment of principal and payment of interest (Simple interest rate= %) 7 Other (CERs) 7 Plan years for repayment of loan 7Table 5 7"Depreciation cost of power station 74Factor of depreciation cost for repayment of loan(*) 7* 7Depreciation cost of subproject 7*Factor of profits for repayment of loan(*) 7Table 4 7Installed capacity (kW) 7,Income of power sales(RMB ten thousand yuan) 75Total cost of power generation(RMB ten thousand yuan) 7 Water charges  7# Cost of operation and maintenance 7 of which: For Power station 7" For subproject 7 Payroll and welfare 7, Other expenses(insurance for fixed assets) 7 Amortization costs 7 Depreciation cost 7 Interest expense 7Sales tax and surcharge 7 VAT 7# Additional urban construction tax 7 Education surcharge 7Profit on sale 7 Income tax  7"Profits available for distribution 7Reserves 7 Welfare funds 7Profits payable ( capital %) 7!Accumulated undistributed profits 7<Operating cost(excluding depreciation cost) (RMB Yuan/ kwh) 7Composite cost(RMB yuan/kWh) 7-Rate of earnings on Self-raised capital (ROE) 7&Total return on total investment (ROI) 7Table 3 7Calculated value 7Quota 7Basic parameter 7unit installed capacity 7Investment in fixed assets 7yuan 7Annual utilization hours  7h 7Power generation (10,000kWh) 7Power consumption by plant 7% 7Electricity Suppplied 7 10,000kWh 7a! 7RMB 10,000 yuan 7Person 7 yuan/year 7)Proportion in total payroll of employees. 7 4.Housing Provident Fund  7!Operation and maintenance expense 7,General value calculated according to stages 7b! 7  Yuan/kwh 78Depreciation cost and interest payable are not included. 7c! 7'Annual expenses of subproject operation 7!Ratio in investment of subproject 7Table 2 7s Unit10,000yuan 7sNo. 7sItems 7s Parameters 7sRemarks 7sBasic Parameters 7s(Operating period of power station (year) 7sSConstruction period is not included in the operating period of power station (year) 7s'Depreciable life of fixed assets (year) 7s|Depreciation will be provided for on a straight-line basis from the first year of production period by straight line method. 7sFormation rate of fixed assets 7sQRatio of original value of fixed assets to total investment (dynamic investment). 7s#Residual value rate of fixed assets 7sAThe residual value of fixed assets will be recovered at one time. 7s!Depreciation rate of fixed assets 7s@Provide for depreciation based on original value of fixed assets 7sRate on long-term loan 7s Rate on construction period loan 7sICalculate based on compound rate.(General interest rate of many projects) 7sEstimated Grid Price(yuan/kWh) 7swith VAT 7s subproject 7sPMatch with electricity transforming project,formation rate of fixed assets is 1. 7s(Annual Operation and Maintence Cost Rate 7sRatio of subproject investment. 7sTotal 7sConstruction Period (Year) 7s*Including price difference and subproject. 7sFloating Capital 7sFinance 7s Self-raised capital 7s Used as Floating Capital 7s$ Used as fixed assets investment 7s" Used as subproject investment 7s,Match with electricity transforming project. 7s Long-term loan 7s2.2.1 7s Capital for long-term loan 7s$Used for investment of fixed assets. 7s2.2.2 7s( Interest on construction period loan 7s Loan of current funds 7sUsed for floating capital. 7sOriginal value of fixed assets 7sNote: 7s1. Original value of fixed assets=investment of fixed assets+ interest incurred during construction period-investment in intangible assets and deferred assets. 7s2. Current loan is used as current funds. The interest is calculated based on the first year of production period.Current funds don t constitute fixed assets. 7sw3. Interest of long-term loan is calculated based on 1/2 in the current year, based on the whole year in the next year. 7s Calculation of other income CERs 7sIncome 7sState and UN tax rate 7s%VAT and additional composite tax rate 7s+ VAT 17% Urban construction 5% Education 3%. 7sIncome tax rate 7s" Annual reduction of CO2 (ton/year)! 7sUnit return (RMB Yuan/t) 7s Annual income 7sIncome after state and UN tax 7sIncome after VAT and surcharges 7sIncome after income tax 7sPeriod of CERs income (year) 7sTable 1 7sTotal  7sBasic parameter 7sInstalled Capacity(kW) 7sUtilization hours (h) 7sPower generation(10000kWh) 7sSales of electricity (10000kWh) 7sEstimated Grid price(yuan/kWh) 7scash inflows (CI) 7sIncome of sal<2 ing power 7s(Residual value of fixed assets recovered 7sFloating Capital recovered 7s Other(CERs) 7sSubtotal of cash inflows 7sCash outflows(CO) 7s,Investment in fixed assets(Total investment) 7s"Floating Capital(Total investment) 7sAnnual Operatiing Cost 7sSales tax and surcharges 7s Income tax 7sSubtotal of cash outflows 7s Net cash flows before income tax 7s,Accumulated net cash flows before income tax 7sNet cash flows after income tax 7s+Accumulated net cash flows after income tax 7sCalculation indexes 7s(1) 7sNet financial present value 7s Discount factor(Ic= ) 7s" Net present value FNPV= 7sFinancial IRR (FIRR after tax) 7sDiscount factor(i= ) 7s Discount factor(i= ) 7sDCalculation parameters for static investment recovery period (years) 7sBStatic investment recovery period ( including construction period) 7sFinancial IRR(FIRR) 7sConstruction period (year) 7Operation period (year) 7Operation (year) 7Table 10 7Calculation indexes 7RMB 10000/year 7- a$Interest incurred during construction period 7 RMB Yuan 10,000 7  b$Floating capital 7RMB Yuan 10,000 7Formation rate of fixed assets 7#of which: 1. Used as current funds  7=Including investment for electricity transforming subproject. 7#Used for investment in fixed assets 7%of which: 1. Fund from long-term loan 7Short-term loan 7 Investment per kW: 7 RMB Yuan/kw 7b! 7% 7Of which: 1.VAT rate 7&Reserves provided on profits after tax 7Welfare funds  7Profits payable ( capital %) 7 RMB Yuan/kWh 7)calculation according to the sales income 7Insurance for fixed assets 7,Insure fixed assets based on original value. 7c! 7/Internal return rate of full investment (FIRR ) 7Interest coverage rate (ICR> 1) 7Debt coverage ratio(DSCR> 1) 7dividing EBIT by self capital 7"dividing EBIT by Total investment  7 Note 7H/ 1]q25q35R445a56678K c9' :~ 3< q=5r>6?@mB1DETF8HI`bK&LuMxN_P R8LTUoWXw mZ [c \ g^_BAb debGgEil1nfo pr" tu>w(xl mz cc  8y  dMbP?_*+%&i4F?'i4F?(M&d2?)M&d2?MHP LaserJet 10204 4XX?\.?~?F@D `FSDDMHP LaserJet 1020 -(d" d `? `?U} } }  } } !} " 8" C@ #@ D p5 '6 @7 @5 6,-,,,,,,,, 7 (>@  55 77 7 Sheet1bb.  /ʉc{5  dMbP?_*+% &C&P&i4F?'i4F?(M&d2?)\.?MHP LaserJet 10204 4XX???DV SDDMHP LaserJet 1020 -(d" U,, `? `?U} } *}  }  } !@ } "# } $ /%%@%@%@%@%@%@%@%@%@ %@ %@ %@ %@ %@%@%@%@%@%@%@%@%@%@%@%@%@%@%@%@%@%@%@P``$ oG 0%1Z @-Cash Flows (Total Investment)@OLTaohuashan Hydropower Station Finance Analysis-Cash Flows (Total Investment)  H 0DOLTaohuashan Hydropower Station Finance Analysis-Cash Flows (Total Investment) 0!D OLTaohuashan Hydropower Station Finance Analysis-Cash Flows (Total Investment)$P``$ 3 4 p     0DOperation period (year)0 D Operation period (year)$ ?Z @Z @Z 7?!Z   B7@ !Z   B7@ !Z   B7 @ !Z   B7 @ !Z   B7 @ !Z   B7 @ !Z   B7 @ !Z   B7"@ ! Z    B7$@ ! Z    B7&@ ! Z    B7(@ ! Z    B7*@ ! Z    B7,@ !Z   B7.@ !Z   B70@ !Z   B71@ !Z   B72@ !Z   B73@ !Z   B74@ !Z   B75@ !Z   B76@ !Z   B77@ !Z   B78@ !Z   B79@ !Z   B7:@ !Z   B7 ;@ !Z   B7!<@ !!Z   B7"=@ "!Z   B7#>@ #!Z   B$ q 0r@Z 9@ #D  : B9@#D  : B9@ #D  : B9 @ #D   : B9 @ #D   : B9 @ #D   : B9 @ #D   : B9 @#D   : B9@#D  : B9@#D  : B9@#D  : B9@#D  : B9@#D  : B9@#D  : B9@#D  : B9@#D  : B9@#D  : B9@#D  : B9@#D  : B9@#D  : B9@#D  : B9@#D  : B9@#D  : B9@#D  : B9@#D  : B9@ #D  : B9 @!#D   : B9!@"#D!  : B9"@##D"  : B9#@#D#  : B$ 0sJ@Z  9J@#D  :  B9J@#D  :  B9J@ #D  :  B9 J@ #D   :  B9 J@ #D   :  B9 J@ #D   :  B9 J@ #D   :  B9 J@#D   :  B9J@#D  :  B9J@#D  :  B9J@#D  :  B9J@#D  :  B9J@#D  :  B9J@#D  :  B9J@#D  :  B9J@#D  :  B9J@#D  :  B9J@#D  :  B9J@#D  :  B9J@#D  :  B9J@#D  :  B9J@#D  :  B9J@#D  :  B9J@#D  :  B9J@#D  :  B9J@ #D  :  B9 J@!#D   :  B9!J@"#D!  :  B9"J@##D"  :  B9#J@#D#  :  B$ 0t#A %#0 91@ #D  :  B91@#D  :  B91@ #D  :  B9 1@ #D   :  B9 1@ #D   :  B9 1@ #D   :  B9 1@ #D   :  B9 1@#D   :  B91@#D  :  B91@#D  :  B91@#D  :  B91@#D  :  B91@#D  :  B91@#D  :  B91@#D  :  B91@#D  :  B91@#D  :  B91@#D  :  B91@#D  :  B91@#D  :  B91@#D  :  B91@#D  :  B91@#D  :  B91@#D  :  B91@#D  :  B91@ #D  :  B9 1@!#D   :  B9!1@"#D!  :  B9"1@##D"  :  B9#1@#D#  :  B$ 0u#@  %#0 9@ #D  : B9@ #D  : B9@ #D  : B9 @ #D   : B9 @ #D   : B9 @ #D   : B9 @ #D   : B9 @ #D   : B9@ #D  : B9@ #D  : B9@ #D  : B9@ #D  : B9@ #D  : B9@ #D  : B9@ #D  : B9@ #D  : B9@ #D  : B9@ #D  : B9@ #D  : B9@ #D  : B9@ #D  : B9@ #D  : B9@ #D  : B9@ #D  : B9@ #D  : B9@ #D  : B9 @ #D   : B9!@ !#D!  : B9"@ "#D"  : B9#@ ##D#  : B$ 0v ʡE? Z  ///7 ʡE? !D  $  B ʡE? + #!L  , B ʡE?  ʡE?   ʡE?   ʡE?   ʡE?   ʡE?   ʡE?  ʡE?  ʡE?  ʡE?  ʡE?  ʡE?  ʡE?  ʡE?  ʡE?  ʡE?  ʡE?  ʡE?  ʡE?  ʡE?  ʡE?  ʡE?  ʡE?  ʡE?  ʡE?   !ʡE?!  "ʡE?"  #ʡE?#  $~ J? 0wL bbbb/bbbbbbbbbbbbbbbbbbbbbbbbbbbb/$~ J[@ 0x# b @! % #0 bbb= b= ףpV@'D D D B= b= ףpV@ 'D D D B b= ףpV@  1 #'L LL B b= ףpV@   b= ףpV@   b= ףpV@   b= ףpV@   b= ףpV@   b= ףpV@   b= ףpV@   b= ףpV@   b= ףpV@   b= ףpV@   b= ףpV@   b= ףpV@   b= ףpV@   b= ףpV@   b= ףpV@   b= ףpV@   b= ףpV@   b= ףpV@   b= ףpV@   b= ףpV@   b= ףpV@   b= ףpV@   b= ףpV@   b= ףpV@   !b= ףpV@ !  "b= ףpV@ "  #b= ףpV@ #  $~ J^@ 0y# Q?! % #0 E  /DZ  Z Z  BE  /DZ  Z Z  BE  /DZ  Z Z  BE /D Z  Z Z  BE /D Z  Z Z  BE /D Z  Z Z  BE /D Z  Z Z  BE /D Z  Z Z  BE  /DZ  Z Z  BE  /DZ  Z Z  BE  /DZ  Z Z  BE  /DZ  Z Z  BE  /DZ  Z Z  BE  /DZ  Z Z  BE  /DZ  Z Z  BE  /DZ  Z Z  BE  /DZ  Z Z  BE  /DZ  Z Z  BE  /DZ  Z Z  BE  /DZ  Z Z  BE  /DZ  Z Z  BE  /DZ  Z Z  BE  /DZ  Z Z  BE  /DZ  Z Z  BE  /DZ  Z Z  BE  /DZ  Z Z  BE /D Z  Z Z  BE ! !/D!Z  Z Z  BE " "/D"Z  Z Z  BE #Q? #/D#Z  Z Z  B $~ J@`@ 0z# b333333)@ % #0 bbb= b'DZ  : B= b'DZ  : B= b'DZ  : B= b 'D Z  : B= b 'D Z  : B= b 'D Z  : B= b 'D Z  : B= b 'D Z  : B= b'DZ  : B= b'DZ  : B= b'DZ  : B= b'DZ  : B= b'DZ  : B= b'DZ  : B= b'DZ  : B= b'DZ  : B= b'DZ  : B= b'DZ  : B= b'DZ  : B= b'DZ  : B= b'DZ  : B= b'DZ  : B= b'DZ  : B= b'DZ  : B= b'DZ  : B= b'DZ  : B= b 'D Z  : B= !b!'D!Z  : B= "b"'D"Z  : B= #b333333)@#'D#Z  : B $~ Ja@ 0{#b@ %#0 bbbJd@4DZ / DB$ : . BJd@4DZ / DB$ : . BJd@4DZ / DB$ : . BJ d@ 4D Z / D B$ : . BJ d@ 4D Z / D B$ : . BJ d@ 4D Z / D B$ : . BJ d@ 4D Z / D B$ : . BJ d@ 4D Z / D B$ : . BJd@4DZ / DB$ : . BJd@4DZ / DB$ : . BJd@4DZ / DB$ : . BJd@4DZ / DB$ : . BJd@4DZ / DB$ : . BJd@4DZ / DB$ : . BJd@4DZ / DB$ : . BJd@4DZ / DB$ : . BJd@4DZ / DB$ : . BJd@4DZ / DB$ : . BJd@4DZ / DB$ : . BJd@4DZ / DB$ : . BJd@4DZ / DB$ : . BJ4DZ / DB$ : . BJ4DZ / DB$ : . BJ4DZ / DB$ : . BJ4DZ / DB$ : . BJ4DZ / DB$ : . BJ  4D Z / D B$ : . BJ!!4D!Z / D!B$ : . BJ""4D"Z / D"B$ : . BJ##4D#Z / D#B$ : . B$J 0|#b= ף@ %#0 bbb#b= ףp@ % hb= ףp@# -hb= ףp@ b= ףp@  b= ףp@  b= ףp@  b= ףp@  b= ףp@ b= ףp@b= ףp@b= ףp@b= ףp@b= ףp@b= ףp@b= ףp@b= ףp@b= ףp@b= ףp@b= ףp@b= ףp@b= ףp@b= ףpV@b= ףpV@b= ףpV@b= ףpV@b= ףpV@ b= ףpV@ !b= ףpV@!"b= ףpV@"#bQ@#$PJJbbbb$~ J@ 0}Lbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb$~ J@j@ 0~#bQ@! %@Z@Z ףp=@ZDcbbbbbbbbbbbbbbbbbbbbbbbbbbbbb$~ Jk@ 0#b333333)@ %ZZ333333)@ZDcbbbbbbbbbbbbbbbbbbbbbbbbbbbbb$~ Jl@ 0#b]@ %# bbbJQd@4DZZZ B7Qd@!D $ BQd@+#!L , B Qd@  Qd@  Qd@  Qd@  Qd@ Qd@Qd@Qd@Qd@Qd@Qd@Qd@Qd@Qd@Qd@Qd@Qd@Qd@Qd@Qd@Qd@Qd@Qd@ Qd@ !Qd@!"Qd@"#Qd@#$~ Jn@ 0#b@ %# bbbbףp= m@Z bףp= m@Z bףp= m@Z  bףp= m@ Z  bףp= m@ Z  bףp= m@ Z   bףp= m@ Z   bףp= m@ Z  bףp= m@Z  bףp= m@Z  bףp= m@Z bףp= m@Z bףp= m@Z bףp= m@Z bףp= m@Z bףp= m@Z bףp= m@Z bףp= m@Z bףp= m@Z bףp= m@Z bףp= m@Z bףp= m@Z bףp= m@Z bףp= m@Z bףp= m@Z bףp= m@Z  bףp= m@ Z !bףp= m@!Z "bףp= m@"Z  #bףp= m@#Z !$~ J@ 0#b\Ͳ@! %# bbbbQ @Z bQ @Z bQ @Z  bQ @ Z  bQ @ Z  bQ @ Z   bQ @ Z   bQ @ Z  bQVh@Z  bQVh@Z  bQVh@Z bQVh@Z bQVh@Z bQVh@Z bQVh@Z bQVh@Z bQVh@Z bQVh@Z bQVh@Z bQVh@Z bQVh@Z bQVh@Z bQVh@Z bQVh@Z bQVh@Z b(\r@Z  b(\r@ Z !b(\r@!Z "b(\r@"Z  #bGzJr@#Z !$J 0#b @ %h#b@ %h#b@ %h#b= ףp@ %hbRyy@  -hbRyy@bRyy@ bRyy@  bRyy@  bRyy@  bRyy@  bRyy@ bQ@# -hbQ@bQ@bQ@bQ@bQ@bQ@bQ@bQ@bQ@bQ@bQ@bQ@bQ@bQ@bQ@bQ@bQ@ bQ@ !bQ@!"bQ@"#b{Gƅ@#$PJJbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb/$~ J@ 0'b=@@DDD'DDD'DDD'= ףpDDD'Q@DDDQ@#LLLQ@ Q@  Q@  Q@  Q@  Q@ Q@Q@Q@Q@Q@Q@Q@Q@Q@Q@Q@Q@Q@ףp= @ףp= @ףp= @ףp= @ףp= @  ףp= @!!ףp= @""ףp= @##p@$~ J@ 0bD!{ DD!Q DD=p= ٹ'D DD B)\u1#'L LL BGzT  fffff  q= #j  (\/  RYl  (\2@̽@\(1@Rk@p= @Q@=@ ףp3@HzG@Q>\@(\p@`@= ף@{G@1o@{G@I@@ףp=@  (\R@!!Gy@""3333Z@##=@$~ J@ 0!b(\@ DD!$ DD$# LL= ףp$)\@$)\@$)\@$ )\@$  )\@$  )\@$  )\@$  )\@$ (\3@$(\3@$(\3@$(\3@$(\3@$(\3@$(\3@$(\3@$(\3@$(\3@$(\3@$(\3@$(\3@$(\@$(\@$(\@$(\@$(\˂@$ (\˂@$ !(\˂@$!"(\˂@$"#(\K@$#$~ J@ 0/D!{ DD!Q  DD=Gܹ'D DD B ףp='1#'L LL B' Qת' ףp= '  Q'  zGQo'  Y@' GzF@' Gz@'R뼪@'{Gİ@'L+@'Q@'q= #@'(\^@' ףp}@'3333@'\H@'Q@'GzT@'ףp=@'n@')\U@'R,@'{GaY@' p= @'!fffffY@' "{G@'!#(\@'"$PJJ//////////////////////////////////$J 0L/$  0L/$D{lTT$g}y@lx Tly;;TiTh %@!%@"%@#%@$%@%%@&%@'%@(%@)%@*%@+%@.%@ / 0~ $@O ,eX? 9D !D DAQ BO Biq? 9D !D DAQ BO {/L ?+9D !D DAQ BV B`"? @D (D DDAQ B Bi?  J #@L (LLLAQ B Mb?   h"l?   B`"?   MSt$?   y&1?   ;On?   [ Ac?   Ciq?   ZB>?   T?   _Q?    Q?   sF?   !rh?   &S?   DJ?   o?   F_?   Cl?   k ?    h"lxz?   Oe?   v?   T㥛 ?   -!lV? !  ![B>٬? "  "0*D? #  #J4?%  $!/ !0#!@ %!!#!GzY!!!!#! LL!q= #Ĩ!!\( !!(\@!!!p= י@!!!̺@! !! ףp= @! !! ~@! !! Gz$|@! !! ̔y@! !! ףp=Bw@!!!QUq@!!!Qo@!!!(\¥l@!!!\( j@!!!̬g@!!!= ףpe@!!!{Gc@!!!Ra@!!!{G*`@!!!(\e]@!!!)\Z@!!!QNX@!!!fffffV@!!!ףp= 7P@!!!yM@!!!GzJ@!!!YH@!!RB@! !! {G:A@!!!!!GzT?@!"!!"(\<@!#!!#\(:@!!$ "" "0L"/$#/ #0~ #&@O#<,?#9D !D#DAQ BO# -?#9D !D#DAQ BO#ڊe? 9D !D#DAQ BV#?#@D (D#DDAQ B#ˡE?##J###@L (LLLAQ B#!uq?# ## <,?# ## io?# ## ho?# ## Ciq?# ## TN?###_LJ?###{Gz?###V-?###n?###C6?###gs?###jM?###`TR'?###X9v?###F_?### yǹ?###H}8?###LJ?###HPsײ?###~k ?###Tt$?### q?###EԨ?# ## V_?#!##!<,?#"##"V-?#####|a2U? ##$$/ $0#$p= B@& %$$#$(\3$$$#! LL$R$$= ףp̞$$$)\څ@$$Q@$${Gἁ@ $$ ףp= @ $$ ףp= |@ $$ Gzy@ $$ ףp= _w@ $$ ףp=u@$$q= ףo@$$\(l@$$Gz>i@$$= ףpf@$$|d@$$p= sb@$$`@$$ףp= ]@$$QZ@$$QNX@$$U@$$̼S@$$ףp= Q@$$\(I@$$QKG@$$D@$$fffffB@$$Q+=@ $$ HzG:@!$$!333337@"$$"Y5@#$$#333333@$$$% %0%"~j?O%%䃞?%9D !D%DAQ BO%(?%9D !D%DAQ BO%K=U?#9D !D%DAQ BV%S:?%@D (D%DDAQ B%Af?%%J%%#@L (LLLAQ B%ho?% %% ea?% %% y):?% %% X?% %% tV?% %% Q?%%%a+e?%%%}?5^I?%%%&S?%%%7d?%%%?%%%Oec?%%%UN@?%%% Q?%%%H.?%%%?߾?%%%}8gD?%%%Aǘ?%%%{Gz?%%%;On?%%%ǘ?%%%}b٭?%%%zG?%%% 0*?% %% (\¥?%!%%!@߾?%"%%""u?%#%%#X9v?#%%$& &0#&Q8(+ %&&#&Gz0&&&&#! LL&(G&&&{Gᶞ&&&= ףpDž@&&& ףp=@&&&ףp= @& && fffff@& && fffff|@& && p= ׻y@& && (w@& && t@&&&n@&&&q= ףk@&&&Qh@&&&(\of@&&&1d@&&&fffff.b@&&&Q]`@&&&zGq]@&&&zGZ@&&&W@&&& ףp=zU@&&&(\RS@&&&QhQ@&&&QKI@&&&p= F@&&&\(|D@&&&RqB@&&&p= c<@& && (\9@&!&&!Hz7@&"&&"q= ף4@&#&&#p= #3@&&&$ '# '#'@) %''#h ''0'8''#.L L B$ , B'0 ''0 '' 0 '' 0 '' 0 '' @'' 0''0''0''0''0'' 0''0''0''0''0'' 0''$0''(0'',0''00''40''80''<0 ''@0!'' D0"''!H0#''"L0'#''#P0'''$ (#()\@* %((#h (D(QT0(.D D B$ $ B(X0((8((#.L L B$ , B(p\0( (( `0( (( \d0( (( \h0( (( )\@( (( l0(((p0(((t0(((px0((( |0((( 0(((f0(((̈0(((0(((p0(((̔0((((0(((Q0(((\0(((0(((Q0(((0(((װ0(((Q0( (( 0(!((!Q0("(("f0(#((#0((($ )#)zGQo( %))# )D)p0).D D B$ $ B)=0))8)) .L L B$ , B)0) ))  0) )) 0) )) f0) )) zGQo) )) f0)))0)))z0)))0))8))#.L L B$ , B)0)))0)))0)))0)))0)))0)))0))) 0)))f0)))0)))0)))(0))) 0)))$0)))(0) )) G,0)!))!\00)"))"G40)#))#80)))$* *08*b{Gz$@*"%BD'D)AD( *bbb*<0Construction Period %@B@@ years + Operation Period @D'@A@@ years + |@D)@A@@|@D(@A@@ = @D*@A@@ years@[XConstruction Period 3 years + Operation Period 7 years + |-250.54|1061.74 = 10.24 yearsB*/$ +$ +0>+ͪV?(D#D$D$D&AD%D# ++0D#dA@% + @D$@A@@ (@D$@A@@ + |@D&@A@@|)(@D%d@A@@ - @@D#d@@)% = @D+d@A@@%@9611% + 36.03 (36.03 + |-12.11|)(11.1 - 11)% = 11.07%B+/$.+/TalTaXa;V   .         D$ A  D& A  D% @ @  d  D    @ @ y @       ! " !#          #                                                               !  "  !#                   ws nco   cas fte tax  A d n low nco    ula !xes " !#(    nci  t v 7  oun Ic= 7  res   PV=  F IRR ter 7  unt =    nt      ! "on  !#s f   in rec #iod"    s4! ati! ent!  pe! clu! #tru$ iod$ $ #5+  IR+  >@UZ   r++ '*** ')    #7 Sheet2bb,ggh'h+h'h  0B:SmZ  dMbP?_*+% &C&P+3 &M&d2?'M&d2?(\.?)~?MHP LaserJet 10204C  4 4XX  H@SDDMHP LaserJet 1020 -(d" d ,, `? `?U} # } @$! }  ! } ! } ! } 9! }  ! 0@,@,@,@,@,@,@,@,@ ,@ ,@ ,@ ,@ ,@@,@,@,$,$,$,$$,$,$,$,$,$,$,$,$,$,$ l190#Z @-Investment Plan@A>Taohuashan Hydropower Station Finance Analysis-Investment Plan""" 42 3 4 5 6  7 28~ >@ 9  0:~ 9@ ;  0<(QI&?DDD =  0>~  ?  0@{Gz? D A  3B H}? fH g 0C V/? fD g 3E ʡE? fF ee G 0@  wH xxy 3I  wJ xxy 3 4 K L  6 ?@@~ ? 5I#Rٿ@ %#Gzf@ %h#R@ %h#{Gaj@ %h~ J[@ 5J#Q@ %'@DDD'@DDD' ףp=@DDD 6M~ J^@ 5K#33333o}@ %Q:@DQa@DQr@D~ J@`@ 5N#333333)@ %! DD! DD!333333)@ DD~ J@ 7O#Rٿ@p/ %)Gzf@)$$$B)R@$$$B){Gaj@$$$B~ J@j@ 8P@ -#l@ %#@ %#Ȁ@ % J- 3Q)\(@ ~ o@ J. 3RR@l@@@! DD JC 3S ~  6T~ Jk@ 3Up= ѹ@!\(@ DD!R@ DD!Q8$@ DD9 JV 3Wq= ף@Ȍ@@: A X JY 3Z33333o}@%bQ:@DD 3bQa@$$DBD =bQr@'$$$$DBD ~ l@ 7[)\($@ ~ @ 6\ 7]~ Ih'Abbb9Dl$HHDbDYHHHD@T6a|eee ,@!,@",@#,@$@%,@&,@',@(,@),@*,@+,@,,@-,@.,@/ :^ j_ jjjjj!; !j`!jjjjj"; "ja"jjjjj#;````` $b$ %/3 %4% %c% %6% &7 &fd&g~ &h@&iY&fh0C State and UN tax rates are both @D&d@@%.@&#State and UN tax rates are both 2%.&g' 'fe'g'h9m4?'i 'ff'g( (fg(g~ (h@@ (i~ )/? )fh)g~ )`}@)#)zG"@+ D)Z)~ */@ *fi*g~ *T@ *~ +/@ +fj+g%+Qs@,D)D*' +~ ,/@ ,fk,g1,Q*s@-D+D&D& ,~ -/@ -fl-g&-p= Ko@.D,D' -~ ./@ .fm.g&.d@&D-D(.m.0WD/@years' income are: @@D.D/@@ ten thousand yuan.@2/21years' income are: 3522.75 ten thousand yuan..~ //@ /fn/g~ /5@ /$,0,,$VV@oD_k`    e a 75  and @ D @+  th an. yu  #n  H@     & M>@  ?**++ **++%% ..,,,,--..-- )))) &&&&$$//////%%..,,--''(())"" &&!!%%**++  &(''((''((7 Sheet3bb,  4b'q>u  dMbP?_*+%? &C&P+4 &M&d2?'\.?(\.?)~?MHP LaserJet 10204 4XX?M&d2?M&d2?H @DF,g  FDv SDDMHP LaserJet 1020 -(d" d XX `?jZ?U}  } $ }  }   }  } ) }   4?@@@,@,@,@,@,@,@ ,@ ,@ ,@ ,@ ,@,@,@,@,@@,@,@,@,@,@,@,@,@,@,@,@,@,@ 80"Z @-Operation Cost@@=Taohuashan Hydropower Station Finance Analysis-Operation Cost <E =F <L > > >G ?M @EEEE~ ? 5N >L~ @ >> 5 <b~ @ >> 5O <b!>@ DD <<~ <@ 5 <aQ@Z < Ac~ <@ 5P <% fffffǷ@DD' <~ <@ 5 <~ J@ <~ <@ A <% 1@ D D' <A < 5Q <9~ ? <A~ <@ 5R <! 1@ D D  << 5 <9~ ? <~ <@ 5S <&@D D << 5T < ~ @ <~ < @ 5! <"&L@DD A ?# BUE)33333a@!$$$B ~ <? 5V <$%3333333@DD' < 5W <%~ 0@ < 5X <&~ p@ ~ <@ 5Y <$#R"@ % #\(\?  %h '< 5Z <$!Q@ DD~ A@< 5[ <$!Q@ DD~ ,@< 5\ <$!RQ? DD~ ?< 5( <$! DD~  ~ <@ 5) <$#(\O\@# %h < 5] <$!,S@ DD~ ? F*< 5^ <$%333333@DD'~ @P0:D %D@ yuan per kW.@B5 yuan per kW.< 5_ <$%= ףp=>@DD'~ 8@80"@D@ yuan per kW.@24 yuan per kW.D lT.FBYcaFaB]BbBbaaBBcccc_g @!,)",)#,)$,@%,@&,@',@(,@),@*,@+@,,@-,@.,@/?@0?@1?@2?@3?@  !?+ !B` !C,=!J4?'D DDB! !G-">H #. #D/ #E$+# ;D###Z  #I0$).))))%&'()*+,-./0123,| x /% %     @  B!  # ?M&>@   %% &&..++((''**,,--))7 Sheet8bb,ggDggh'h@  )[|  dMbP?_*+%  &C&P+5 &M&d2?'M&d2?(~?)~?MHP LaserJet 1020  4 4XX        SDDMHP LaserJet 1020 -(d" _,, `? `?U} } 2} }  }  @ } !} " )((@((@(@(@(@(@(@(@ (@ (@ (@ (@ (@(@(@(@(@(@(@(@(@(@(@(@(@(@(@(@(@(@(@V' 9<0#Z @-Cost and Income@A>Taohuashan Hydropower Station Finance Analysis-Cost and Income  0DA>Taohuashan Hydropower Station Finance Analysis-Cost and Income <0D A>Taohuashan Hydropower Station Finance Analysis-Cost and Income&'V'       0 DOperation (year) 0 DOperation (year)&'/?Z/@Z/@Z/@Z /@Z  /@ Z  /@ Z  / @ Z  /"@ Z /$@ Z/&@Z/(@Z/*@Z/,@Z/.@Z/0@Z/1@Z/2@Z/3@Z/4@Z/5@Z/6@Z/7@Z/8@Z/9@Z/:@Z/;@Z /<@Z! /=@ Z"!/>@!Z#"'J 0 J//@ 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#"'~ J? 0Jb @  -9b= ףpV@#D :  B7b= ףpV@!D $ Bb= ףpV@+!!L , Bb= ףpV@b= ףpV@ b= ףpV@  b= ףpV@  b= ףpV@  b= ףpV@  b= ףpV@ b= ףpV@b= ףpV@b= ףpV@b= ףpV@b= ףpV@b= ףpV@b= ףpV@b= ףpV@b= ףpV@b= ףpV@b= ףpV@b= ףpV@b= ףpV@b= ףpV@b= ףpV@b= ףpV@b= ףpV@b= ףpV@ b= ףpV@ !b= ףpV@!"'~ J@ 0Jbףp= @1b= ףpq@% % $B1b= ףpq@% % $Bb= ףpq@%!--, Bb= ףpq@b= ףpq@ b= ףpq@  b= ףpq@  b= ףpq@  b}@  b}@ b}@b}@b}@b}@b}@b}@b}@b}@b}@b}@b}@b}@b}@b}@b}@bd@bd@bd@ bd@ !b\(e@!"'~ J@j@ 0MbP?b_@?bQ@ )D DZ B?bQ@ )D DZ B?bQ@ )D DZ B?bQ@ )D DZ B?bQ@ )D DZ B? bQ@ )D  DZ B? bQ@ )D  DZ B? bQ@ )D  DZ B? bQ@ )D  DZ B? bQ@ )D  DZ B?bQ@ )D DZ B?bQ@ )D DZ B?bQ@ )D DZ B?bQ@ )D DZ B?bQ@ )D DZ B?bQ@ )D DZ B?bQ@ )D DZ B?bQ@ )D DZ B?bQ@ )D DZ B?bQ@ )D DZ B?bQ@ )D DZ B?bQ@ )D DZ B?bQ@ )D DZ B?bQ@ )D DZ B?bQ@ )D DZ B?bQ@ )D DZ B?bQ@ )D DZ B?bQ@ )D DZ B? bQ@ )D  DZ B?!bQ@ !)D! DZ B"'~ Jk@ 0 J bfffff@"# b(\O\@  %  b(\O\@   ! - b(\O\@   b(\O\@   b(\O\@   b(\O\@   b(\O\@   b(\O\@   b(\O\@   b(\O\@   b(\O\@   b(\O\@   b(\O\@   b(\O\@   b(\O\@   b(\O\@   b(\O\@   b(\O\@   b(\O\@   b(\O\@   b(\O\@   b(\O\@   b(\O\@   b(\O\@   b(\O\@   b(\O\@   b(\O\@   b(\O\@   b(\O\@   !b(\O\@ !  "' J 0 J bfffff@ 9 b(\O\@ #D  : B9 b(\O\@ #D  : B9 b(\O\@ #D  : B9 b(\O\@ #D  : B9 b(\O\@ #D  : B9 b(\O\@ #D   : B9 b(\O\@ #D   : B9 b(\O\@ #D   : B9 b(\O\@ #D   : B9 b(\O\@ #D   : B9 b(\O\@ #D  : B9 b(\O\@ #D  : B9 b(\O\@ #D  : B9 b(\O\@ #D  : B9 b(\O\@ #D  : B9 b(\O\@ #D  : B9 b(\O\@ #D  : B9 b(\O\@ #D  : B9 b(\O\@ #D  : B9 b(\O\@ #D  : B9 b(\O\@ #D  : B9 b(\O\@ #D  : B9 b(\O\@ #D  : B9 b(\O\@ #D  : B9 b(\O\@ #D  : B9 b(\O\@ #D  : B9 b(\O\@ #D  : B9 b(\O\@ #D  : B9 b(\O\@ #D   : B9 !b(\O\@ !#D!  : B "' J 0 J b9 b #D  :# B9 b #D  :# B9 b #D  :# B9 b #D  :# B9 b #D  :# B9 b #D   :# B9 b #D   :# B9 b #D   :# B9 b #D   :# B9 b #D   :# B9 b #D  :# B9 b #D  :# B9 b #D  :# B9 b #D  :# B9 b #D  :# B9 b #D  :# B9 b #D  :# B9 b #D  :# B9 b #D  :# B9 b #D  :# B9 b #D  :# B9 b #D  :# B9 b #D  :# B9 b #D  :# B9 b #D  :# B9 b #D  :# B9 b #D  :# B9 b #D  :# B9 b #D   :# B9 !b !#D!  :# B "'~ Jl@ 0 J bfffffҊ@A b\(<@ +D ZZ BA b\(<@ +D ZZ BA b\(<@ +D ZZ BA b\(<@ +D ZZ BA b\(<@ +D ZZ BA b\(<@ +D  ZZ BA b\(<@ +D  ZZ BA b\(<@ +D  ZZ BA b\(<@ +D  ZZ BA b\(<@ +D  ZZ BA b\(<@ +D ZZ BA b\(<@ +D ZZ BA b\(<@ +D ZZ BA b\(<@ +D ZZ BA b\(<@ +D ZZ BA b\(<@ +D ZZ BA b\(<@ +D ZZ BA b\(<@ +D ZZ BA b\(<@ +D ZZ BA b\(<@ +D ZZ BA b\(<@ +D ZZ BA b\(<@ +D ZZ BA b\(<@ +D ZZ BA b\(<@ +D ZZ BA b\(<@ +D ZZ BA b\(<@ +D ZZ BA b\(<@ +D ZZ BA b\(<@ +D ZZ BA b\(<@ +D  ZZ BA !b\(<@ !+D! ZZ B "'~ Jn@ K~ ?# b33333@ % !? bGz.3@)D ZD  B? bGz.3@)D ZD  B? bGz.3@)D ZD  B? bGz.3@)D ZD  B? bGz.3@)D ZD  B? bGz.3@ )D  ZD  B? bGz.3@ )D  ZD  B? bGz.3@ )D  ZD  B? bGz.3@ )D  ZD  B? bGz.3@ )D  ZD  B? bGz.3@)D ZD  B? bGz.3@)D ZD  B? bGz.3@)D ZD  B? bGz.3@)D ZD  B? bGz.3@)D ZD  B? bGz.3@)D ZD  B? bGz.3@)D ZD  B? bGz.3@)D ZD  B? bGz.3@)D ZD  B? bGz.3@)D ZD  B? bGz.3@)D ZD  B? bGz.3@)D ZD  B? bGz.3@)D ZD  B? bGz.3@)D ZD  B? bGz.3@)D ZD  B? bGz.3@)D ZD  B? bGz.3@)D ZD  B? bGz.3@)D ZD  B? bGz.3@ )D  ZD  B? !bGz.3@!)D! ZD  B "'~ J@       !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcefghijklmnopqrstuvwxyz{|}~KRbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb'~ J@p@ K#b@  %!#b,s@ %b,s@! -b,s@b,s@b,s@  b,s@  b,s@  b,s@  b,s@  b,s@b,s@b,s@b,s@b,s@b,s@b,s@b,s@b,s@b,s@b,s@b,s@b,s@b,s@b,s@b,s@bbb  b!!b"'J 0#b@ %!b,s@Z b,s@Z b,s@Z b,s@Z b,s@Z  b,s@ Z  b,s@ Z   b,s@ Z   b,s@ Z   b,s@ Z  b,s@Z  b,s@Z b,s@Z b,s@Z b,s@Z b,s@Z b,s@Z b,s@Z b,s@Z b,s@Z b,s@Z b,s@Z b,s@Z b,s@Z b,s@Z bZ bZ bZ  b Z !b!Z  "'J 0#b  %!bZ bZ bZ bZ bZ  b Z  b Z   b Z   b Z   b Z  bZ  bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ  b Z !b!Z  "'~ Jp@ Kb(\8@ -bfffff"@Zbfffff"@Zbfffff"@Zbfffff"@Zbfffff"@Z bfffff"@ Z  bfffff"@ Z  bfffff"@ Z  bHzG? Z  bHzG? Z bHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?Z bHzG? Z !b= ףp=%@!Z!"'~ J@ K!9m4? DDb@#bףp= m@ %hbףp= m@! -hbףp= m@bףp= m@bףp= m@ bףp= m@  bףp= m@  bףp= m@  bףp= m@  bףp= m@ bףp= m@bףp= m@bףp= m@bףp= m@bףp= m@bףp= m@bףp= m@bףp= m@bףp= m@bףp= m@bףp= m@bףp= m@bףp= m@bףp= m@bףp= m@bףp= m@bףp= m@bףp= m@ bףp= m@ !bףp= m@!"'~ J`s@ K~ 1@b@!q= ףk@ DD!q= ףk@ DDq= ףk@! LLq= ףk@q= ףk@ q= ףk@  q= ףk@  q= ףk@  q= ףk@  q= ףk@ q= ףk@q= ףk@q= ףk@q= ףk@q= ףk@q= ףk@q= ףk@q= ףk@q= ףk@q= ףk@q= ףk@q= ףk@q= ףk@q= ףk@q= ףk@q= ףk@q= ףk@q= ףk@ q= ףk@ !q= ףk@!"'~ Jt@ K~ @b̼t@!Q&@ DDQ&@! LLQ&@Q&@Q&@ Q&@  Q&@  Q&@  Q&@  Q&@ Q&@Q&@Q&@Q&@Q&@Q&@Q&@Q&@Q&@Q&@Q&@Q&@Q&@Q&@Q&@Q&@Q&@Q&@ Q&@ !Q&@!"'~ Jt@ K ~ @bfffffh@!(\@ DD(\@! LL(\@(\@(\@ (\@  (\@  (\@  (\@  (\@ (\@(\@(\@(\@(\@(\@(\@(\@(\@(\@(\@(\@(\@(\@(\@(\@(\@(\@ (\@ !(\@!"'~ J@ K bQ}@'b(\$@DDDb(\$@!LLLb(\$@b(\$@b(\$@ b(\$@  b(\$@  b(\$@  bQp@  bQp@ bQp@bQp@bQp@bQp@bQp@bQp@bQp@bQp@bQp@bQp@bQp@bQp@bQp@bQp@bQp@bQ@bQ@bQ@ bQ@ !bGz@!"'~ J@ L ~ @@b\Ͳ@#Q @  LLQ @Q @Q @Q @  Q @ ! Q @ D D Q @    LL QVh@   QVh@ QVh@ QVh@ QVh@ QVh@ QVh@ QVh@ QVh@! LLQVh@QVh@QVh@QVh@QVh@QVh@QVh@QVh@(\r@(\r@(\r@  (\r@!!GzJr@"'~ J@ K /b= ף@ b(\@! LLb(\@b(\@b(\@b(\@ b(\@  b(\@  b(\@  bzGx@  bzGx@ bzGx@bzGx@bzGx@bzGx@bzGx@bzGx@bzGx@bzGx@bzGx@bzGx@bzGx@bzGx@bzGx@bzGx@bzGx@bףp= ǂ@bףp= ǂ@bףp= ǂ@ bףp= ǂ@ !bףp= @!"'~ J@ K ~ $@bfffff@!Gz? DDGz?! LLGz?Gz?Gz? Gz?  Gz?  Gz?  p= C@  p= C@ p= C@p= C@p= C@p= C@p= C@p= C@p= C@p= C@p= C@p= C@p= C@p= C@p= C@p= C@p= C@Q N@Q N@Q N@ Q N@ !GzM@!"'~ J`@ K~ @b{G~@!(\? DD(\?! LL(\?!(\? DD(\?  (\?  (\?  (\?  Q3@  Q3@Q3@Q3@Q3@Q3@Q3@Q3@Q3@Q3@Q3@Q3@Q3@Q3@Q3@Q3@Q3@ ףp= >@ ףp= >@ ףp= >@  ףp= >@!!(\µ=@"'~ J@ K~ bA+DZ Z  BA+DZ Z  BA+DZ Z  BA+DZ Z  BA+DZ Z  BA  +D Z Z  BA  +D Z Z  BA  +D Z Z  BA  +D Z Z  BA  +D Z Z  BA+DZ Z  BA+DZ Z  BA+DZ Z  BA+DZ Z  BA+DZ Z  BA+DZ Z  BA+DZ Z  BA+DZ Z  BA+DZ Z  BA+DZ Z  BA+DZ Z  BA+DZ Z  BA+DZ Z  BA+DZ Z  BA+DZ Z  BA+DZ Z  BA+DZ Z  BA+DZ Z  BA  +D Z Z  BA!!+D!Z Z  B"'~ J@ 0dJb33339@"bq= ףp@! LLLLbq= ףp@bq= ףp@bq= ףp@bq= ףp@ bq= ףp@  bq= ףp@  ! !LLLL bq= ףp@   bGzu@   bGzu@  bGzu@ bGzu@ bGzu@ bGzu@ bGzu@ bGzu@ bGzu@ bGzu@ bGzu@ bGzu@ bGzu@ bGzu@ bGzu@ bGzu@ bGzu@ b@ b@ b@  b@  !b\(@! "'/ 0J#b33339@  %!B7bq= ףp@!D $ B=bq= ףp'@'DDD BbGz1@1 'LLL Bbq= ףp7@bL=@  bGzA@  b(\D@  bq= ףpG@  b(\w@  bQw@b{G{@1!'LLL Bb@bQ@bQ@bHz.@b ףp=^@bL@b(\@bRk>@bGzޯ@bQE?@bL@bGzT߳@b(\/@bq= c@bq= #~@bq= |@bq= ף{@  bq= cz@!!b33339@"'VJ0Jbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb'DlZZR= }}qAr(==T;&  (R &uG (@!(@"(@#(@((@ 3 71 2ı.n?!% !h%!B* ׁsF? DDZ* ׁsF? DDZ* ׁsF? DDZ* ׁsF? DDZ* ׁsF? DDZ* ׁsF? D D Z* ׁsF? D D Z* ׁsF? D D Z* n? D D Z* n? D D Z* n? DDZ* n? DDZ* n? DDZ* n? DDZ* n? DDZ* n? DDZ* n? DDZ* n? DDZ* n? DDZ* n? DDZ* n? DDZ* n? DDZ* n? DDZ* n? DDZ* n? DDZ* n? DDZ* n? DDZ* n? DDZ* n? !D D Z* !_L?!D!D!Z "'! !3!71!R!u?%!!!h%!B#!Zd;?  DZ#!Zd;?! DZ#!Zd;?! DZ#!Zd;?! DZ#!Zd;?! DZ#! Zd;?! D Z#! Zd;?! D Z#! Zd;?! D Z#! W[잼?! D Z#! W[잼?! D Z#!W[잼?! DZ#!W[잼?! DZ#!W[잼?! DZ#!W[잼?! DZ#!W[잼?! DZ#!W[잼?! DZ#!W[잼?! DZ#!W[잼?! DZ#!W[잼?! DZ#!W[잼?! DZ#!W[잼?! DZ#!W[잼?! DZ#!W[잼?! DZ#!W[잼?! DZ#!W[잼?! DZ#!n?! DZ#!n?! DZ#!n?! DZ#! n?!! D Z#!!_L?! D!Z!"'" "5"7:"v?\$DDZZZ2"ŏ1w-!o?"DDZZ2"ŏ1w-!o?"DDZZ2"ŏ1w-!o?"DDZZ2"ŏ1w-!o?"DDZZ2"ŏ1w-!o?" DDZZ2" ŏ1w-!o?" D D Z Z2" ŏ1w-!o?" D D Z Z2" ŏ1w-!o?" D D Z Z2" ]Fx ?" D D Z Z2" ]Fx ?"D D Z Z2"]Fx ?"DDZZ2"]Fx ?"DDZZ2"]Fx ?"DDZZ2"]Fx ?"DDZZ2"]Fx ?"DDZZ2"]Fx ?"DDZZ2"]Fx ?"DDZZ2"]Fx ?"DDZZ2"]Fx ?"DDZZ2"]Fx ?"DDZZ2"]Fx ?"DDZZ2"]Fx ?"DDZZ2"]Fx ?"DDZZ2"]Fx ?"DDZZ2"]Fx ?"DDZZ2"Zd;O?"DDZZ2"Zd;O?"DDZZ2"Zd;O?" DDZZ2" Zd;O?"!D D Z Z2"!u?D!D!Z!Z""'# #5#/8#1%?"DDDZZN#bbbbbbbbbbbbbbbbbbbbbbbbbbbbbb'B(++++++++++++++++++++++++++++++!PT  + + + + + '                 M Las 0           !  "  #  !     #                                                                                   ws nco   cas fte tax  A d n low nco !!    ula  xes    (      nci  t v  7    oun  Ic=  7    res    PV=    F  IRR  ter  7    unt  =       nt  !  !  on  s f  in rec iod   s ati ent  pe  clu tru iod    IR   s str rio    era od    ati   ! " abl #!7  ati s  RMB ar   r n  d  n s i r   RMB 000   at ca l 7  n 1 7  !tio " fi #!s!  of   Us ren    clu stm lec  ran  sub    ed  tme ed   % hic d f ter   t-t    nve r k ! "  #!/kw  b     1.    ser  ded ts     elf    Pro ble l  7  n/k   ion g t es  ! "  #!ran# xed   ! ,;" ure!" set!" !n o<# alu>@ Z    ! #7 Sheet4bb,ggh7h !   "c.  dMbP?_*+% &C&P+8 &\.?'\.?(~?)~?MHP LaserJet 10204 4XX???h SDDMHP LaserJet 1020 -(d" d,, `? `?U} } =}  } "!!@!@!@!@!@!@!@!@ !* !@ !@ !@ !@!@!@!@!@!@!@!@!@!@!@!@!@!@!@!@!@!@ D 0.Z @-Plan for Repayment of Loan@LITaohuashan Hydropower Station Finance Analysis-Plan for Repayment of Loan  0DLITaohuashan Hydropower Station Finance Analysis-Plan for Repayment of Loan40D LITaohuashan Hydropower Station Finance Analysis-Plan for Repayment of Loan H`    @//////////////////// /?Z/@Z/@Z/@Z /@Z /@Z  /@ Z  / @ Z  /"@ Z /$@ Z /&@ Z/(@Z/*@Z/,@Z/.@Z/0@Z/1@Z/2@Z/3@Z/4@Z/5@Z/6@Z/7@Z/8@Z/9@Z/:@Z/;@Z /<@Z!/=@Z" />@ Z#~ ? 5D///////////////////////////////  5e/;/?%DZ  $ B;/@%DZ  $ B;/@%DZ  $ B;/@%DZ  $ B;/@%DZ  $ B;/@%DZ  $ B; /@ %D Z  $  B; / @ %D Z  $  B; /"@ %D Z  $  B; /$@ %D Z  $  B; /&@ %D Z  $  B;/(@%DZ  $ B;/*@%DZ  $ B;/,@%DZ  $ B;/.@%DZ  $ B;/0@%DZ  $ B;/1@%DZ  $ B;/2@%DZ  $ B;/3@%DZ  $ B;/4@%DZ  $ B;/5@%DZ  $ B;/6@%DZ  $ B;/7@%DZ  $ B;/8@%DZ  $ B;/9@%DZ  $ B;/%DZ  $ B;/%DZ  $ B;/%DZ  $ B;/%DZ  $ B; / %D Z  $  B 5f#b@ % hNb,s@ 8D  Z Z Z  BNb,s@ 8D  Z Z Z  BNb,s@ 8D  Z Z Z  BNb,s@ 8D  Z Z Z  BNb,s@ 8D  Z Z Z  BNb,s@ 8D  Z Z Z  BN b,s@ 8D   Z Z Z  BN b,s@ 8D   Z Z Z  BN b,s@ 8D   Z Z Z  BN b,s@ 8D   Z Z Z  BN b,s@ 8D   Z Z Z  BNb,s@ 8D  Z Z Z  BNb,s@ 8D  Z Z Z  BNb,s@ 8D  Z Z Z  BNb,s@ 8D  Z Z Z  BNb,s@ 8D  Z Z Z  BNb,s@ 8D  Z Z Z  BNb,s@ 8D  Z Z Z  BNb,s@ 8D  Z Z Z  BNb,s@ 8D  Z Z Z  BNb,s@ 8D  Z Z Z  BNb,s@ 8D  Z Z Z  BNb,s@ 8D  Z Z Z  BNb,s@ 8D  Z Z Z  BNb,s@ 8D  Z Z Z  BNb 8D  Z Z Z  BNb 8D  Z Z Z  BNb 8D  Z Z Z  BNb 8D  Z Z Z  BN b8D   Z Z Z  B 5g#Q?  % hC-DZ  Z D BC -DZ  Z D BC -DZ  Z D BC -DZ  Z D BC -DZ  Z D BC -DZ  Z D BC -D Z  Z D BC -D Z  Z D BC -D Z  Z D BC -D Z  Z D BC -D Z  Z D BC -DZ  Z D BC -DZ  Z D BC -DZ  Z D BC -DZ  Z D BC -DZ  Z D BC -DZ  Z D BC-DZ  Z D BC-DZ  Z D BC-DZ  Z D BC-DZ  Z D BC-DZ  Z D BC-DZ  Z D BC-DZ  Z D BC-DZ  Z D BC-DZ  Z D BC-DZ  Z D BC-DZ  Z D BC -DZ  Z D BC Q?-D Z  Z D B 5 < ????????? 7 ? !D   $  B7 ? !D   $  B ?  +  !L  , B ?   ?   ?   ?   ?   ?   ?   ?   ?   ?   ?   ?   ?                  5h b@   -h> b,s@(D * DD  B b,s@ 2  (L* LL B b,s@  b,s@  b,s@  b,s@  b,s@   b,s@   b,s@   b,s@   b,s@  2 (L* LL B b,s@  b,s@  b,s@  b,s@  b,s@  b,s@  b,s@  b,s@  b,s@  b,s@   b,s@   b,s@   b,s@   b,s@  b  b  b  b  b  H 1Jbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb ~ @ 5D bbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb  5e b; ?%DZ  $ B; @%DZ  $ B; @%DZ  $ B; @%DZ  $ B; @%DZ  $ B; @%DZ  $ B; @ %D Z  $  B; @ %D Z  $  B; "@ %D Z  $  B; $@ %D Z  $  B; &@ %D Z  $  B; (@%DZ  $ B; *@%DZ  $ B; ,@%DZ  $ B; .@%DZ  $ B; 0@%DZ  $ B; 1@%DZ  $ B; 2@%DZ  $ B; 3@%DZ  $ B; 4@%DZ  $ B; 5@%DZ  $ B; 6@%DZ  $ B; 7@%DZ  $ B; 8@%DZ  $ B; 9@%DZ  $ B; :@%DZ  $ B; ;@%DZ  $ B; <@%DZ  $ B; =@%DZ  $ B; >@ %D Z  $  B 5fb Ab+D  ZZ  BAb+D  ZZ  BAb+D  ZZ  BAb+D  ZZ  BAb+D  ZZ  BAb +D  ZZ  BA b +D  ZZ  BA b +D  ZZ  BA b +D  ZZ  BA b +D  ZZ  BA b+D  ZZ  BAb+D  ZZ  BAb+D  ZZ  BAb+D  ZZ  BAb+D  ZZ  BAb+D  ZZ  BAb+D  ZZ  BAb+D  ZZ  BAb+D  ZZ  BAb+D  ZZ  BAb+D  ZZ  BAb+D  ZZ  BAb+D  ZZ  BAb+D  ZZ  BAb+D  ZZ  BAb+D  ZZ  BAb+D  ZZ  BAb+D  ZZ  BAb +D  ZZ  BA b +D  ZZ  B 5gDbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb  5<T@T@T@T@T@T@T@T@ 7 ? !D   $  B ?  + !L  , B ? ? ? ? ? ? ? ? ? ? ? ? ? 7?!D   $ B? ? ? ? ?   ?  5hb >b (D* DD Bb2 (L* LL Bbbbb b  b  b  b  b bbbbbbbbb bbbbbbbbb b H/Jb////////////////////////////// ~ @ 5iDb//////////////////////////////  5jb :b$D*  :  B:b$D*  :  B:b$D*  :  B:b$D*  :  B:b$D*  :  B:b$D*  :   B: b $D*  :   B: b $D*  :   B: b $D*  :   B: b $D*  :   B: b $D*  :  B:b$D*  :  B:b$D*  :  B:b$D*  :  B:b$D*  :  B:b$D*  :  B:b$D*  :  B:b$D*  :  B:b$D*  :  B:b$D*  :  B:b$D*  :  B:b$D*  :  B:b$D*  :  B:b$D*  :  B:b$D*  :  B:b$D*  :  B:b$D*  :  B:b$D*  :  B:b$D*  :   B: b $D*  : ! B 5<???????? 7 ? !D   $  B ?  + !L  , B ?  ? ? ? ? ? ? ? ? ? ? ? ? ? ? ? ? ? ?  ?   5kb  !b DDb  LLbbbb  b  b b  b  b bbbbbbbb b bbbbbb b b b  b H/Jb////////////////////////////// ~ /@ 0b@ bd@Zbd@Zbd@Zbd@Z bd@Z bd@Z  bd@ Z  bd@ Z  bd@ Z bd@ Z bd@ Zbd@Zbd@Zbd@Zbd@Zbd@Zbd@Zbd@Zbd@Zbd@Zbd@ZbZbZbZbZbZbZ bZ!bZ" b Z#H/Jbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb ~ /@ 5lb(\o@ 8b̨}@ "$$ $$$$Bb̨}@, ",,,,,,Bb̨}@b̨}@b̨}@b̨}@  b̨}@  b̨}@  b̨}@  b̨}@  b̨}@b̨}@b̨}@b̨}@b̨}@b̨}@b̨}@b̨}@b̨}@b̨}@b̨}@b,s@b,s@b,s@b,s@bbbb  bQ? /Jb B////////////////////////////// ~ /@ 5m{Ga Jh4ZDZZ BJ33333m4ZDZZ BJGznq4ZDZZ BJGz$t4ZDZZ BJ{Gw4ZDZZ BJQ z 4Z DZ Z  BJ @} 4Z D Z Z  BJ = ףpQ 4Z D Z Z  BJ  4Z D Z Z  BJ  4Z D Z Z  BJ 4ZD ZZ BJ4ZDZZ BJ4ZDZZ BJ4ZDZZ BJ4ZDZZ BJ4ZDZZ BJ4ZDZZ BJ4ZDZZ BJ4ZDZZ BJ4ZDZZ BJ4ZDZZ BJ4ZDZZ BJ4ZDZZ BJ4ZDZZ BJ4ZDZZ BJ4ZDZZ BJ4ZDZZ BJ4ZDZZ BJ 4Z DZ Z  BJ 4Z!D Z!Z! B+ ++@eDL|d XLdM`i2Ld{MLL*s_ !@!+4 +   # Z !  f @  ?  h        M Las 0                                                                       !  "  #                            ws nco   cas fte tax  A ! d n  low nco   ula xes  (   nci  t v 7  oun Ic= 7  res   PV=  F IRR ter ! 7  unt =    nt       on   s f  in rec iod   s ati ent  pe clu  tru iod    IR   s str rio    era  od     ati    abl 7  ati s  RMB ar   r n !d "n # s>@  B   7 Sheet10bb,  !  dMbP?_*+%  &C&P+11 &M&d2?'M&d2?(~?)~?MHP LaserJet 10204 4XXd2?~?~?F@8, FSDDMHP LaserJet 1020 -(d" Z,, `? `?U} } D} }  } } !%%@%%@%@%@%@%@%@%@ %@ %@ %@ %@ %@%@%@%@%@%@%@%@%@%@%@%@%@%@%@%@%@%@%@P`$ `0JZ @7-Statement of Repayment of Loan and Payment of Interest@heTaohuashan Hydropower Station Finance Analysis-Statement of Repayment of Loan and Payment of Interest&0DheTaohuashan Hydropower Station Finance Analysis-Statement of Repayment of Loan and Payment of Interest($P`$       `0DOperation period (year)  D $/?Z/@Z/@Z/@Z /@Z  /@ Z  /@ Z  / @ Z  /"@ Z /$@ Z/&@Z/(@Z/*@Z/,@Z/.@Z/0@Z/1@Z/2@Z/3@Z/4@Z/5@Z/6@Z/7@Z/8@Z/9@Z/:@Z/;@Z /<@Z! /=@ Z"!/>@!Z# "$~ J? 59H}? #D : BJbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb$~ J[@ 5n /bp= ѹ@Z7 ףp/@ !D   $ Bp= g@ +!!L  ,B\(v@ \@  33333@  QM@  p= %@                         ! ! "$~ J^@ 5o/#b ףp=y@ %!# ףp=y@  % # ףp=y@  % # ףp=y@  % # ףp=y@  %  ףp=y@ ! - ףp=y@  ףp=y@  ףp=y@                         ! ! "$ J 5p/#b(\ѹ@  %!C @-D DD DB33333C@7!-L L LLB= ףp@q= ף@p= U@ \(ڋ@  t@  33333'@       !! "$ J 5q # b{Gႜ@  % ! ! (\w@ DD! (\^u@ DD! Gzr@ DD! Hzp@ DD (\rj@  ! LL zGad@   = ףp[@   GzL@                                                !!  "$ J 5r /b(  ףp/@DD D( p= g@DD D( \(v@DD D( \@DD D 33333@  !LLL QM@   p= %@   (\ſ                                                !!  "$P JJ/b$~ J? 5 V/?Z J b$~ J[@ 5n /b9 )\($@ #D : B7 )\($@!D $ B )\($@ + !!L , B )\($@  )\($@  )\($@   )\($@   )\($@   )\($@   )\($@   )\($@  )\($@  )\($@  )\($@  )\($@  )\($@  )\($@  )\($@  )\($@  )\($@  )\($@  )\($@  )\($@  )\($@  )\($@  )\($@  )\($@  )\($@  )\($@   !)\($@!  "$~ J^@ 5o/#bHzG:@ %! HzG?! -HzG?HzG?HzG?HzG? HzG?  HzG?  HzG?  HzG?  HzG? HzG?HzG?HzG?HzG?HzG?HzG?HzG?HzG?HzG?HzG?HzG?HzG?HzG?HzG?HzG?HzG?HzG?HzG? HzG? != ףp=%@! "$ J 5p~ /#b)\($@ %! ='DZ  : B='DZ  : B='DZ  : B='DZ  : B='DZ  : B=  'D Z  : B=  'D Z  : B=  'D Z  : B= 'D Z  : B=  'D Z  : B= 'DZ  : B='DZ  : B='DZ  : B='DZ  : B='DZ  : B='DZ  : B='DZ  : B='DZ  : B='DZ  : B='DZ  : B='DZ  : B='DZ  : B='DZ  : B='DZ  : B='DZ  : B='DZ  : B='DZ  : B='DZ  : B= 'D Z  : B=!)\($@ 'D!Z  : B "$ J 5q/#b3333330@ %! HzG? LLHzG?HzG?HzG?HzG? HzG?  HzG?  HzG?  HzG?  HzG?    LLHzG? HzG? HzG? HzG? HzG? HzG? HzG? HzG? HzG? HzG?! LLHzG?HzG?HzG?HzG?HzG?HzG?HzG?HzG? HzG? !HzG?! "$J 5r /b')\($@ D DD)\($@ LLL)\($@ )\($@ )\($@  )\($@  )\($@  )\($@  )\($@  )\($@ )\($@ )\($@ )\($@ )\($@ )\($@ )\($@ )\($@ )\($@ )\($@ )\($@ )\($@ )\($@ )\($@ )\($@ )\($@ ')\($@ D DD')\($@ D DD')\($@ D DD' )\($@ !D D D '!D !D!D! "$PJJ/b$~ J@ 5s/#b{Ga@ %#bfffff{@ %h#bfffff{@ %hbfffff{@! -hbfffff{@bfffff{@ bfffff{@  bfffff{@  bfffff{@  bzG e@  bzG e@ bzG e@bzG e@bzG e@#bzG e@ %h#bzG e@ %h#bzG e@ %h#bzG e@ %h#bzG e@ %hbzG e@bzG e@bzG e@bHzG?bHzG?bHzG?bHzG?bHzG?bHzG?bHzG? bHzG? !b= ףp=%@! "$~ J@j@ 5h/#b,@  %! Cb,s@-DD Z Z  BCb,s@-DD Z Z  BCb,s@-DD Z Z  BCb,s@-DD Z Z  BCb,s@ -DD Z Z  BC b,s@ -D D Z Z  BC b,s@ -D D Z Z   BC b,s@ -D D Z Z   BC b -D D Z Z   BC b-D D Z Z   BCb-DD Z Z   BCb-DD Z Z  BCb-DD Z Z  BCb-DD Z Z  BCb-DD Z Z  BCb-DD Z Z  BCb-DD Z Z  BCb-DD Z Z  BCb-DD Z Z  BCb-DD Z Z  BCb-DD Z Z  BCb-DD Z Z  BCb-DD Z Z  BCb-DD Z Z  BCb-DD Z Z  BCb-DD Z Z  BCb-DD Z Z  BCb -DD Z Z  BC b!-D D Z Z  BC!b-D!D Z Z   B "$~ Jk@ 5k#b %! ;b%DD  :  B;b%DD  :  B;b%DD  :  B;b%DD  :  B;b%DD  :  B; b %D D  :  B; b %D D  :   B; b %D D  :   B; b %D D  :   B; b %D D  :   B;b%DD  :   B;b%DD  :  B;b%DD  :  B;b%DD  :  B;b%DD  :  B;b%DD  :  B;b%DD  :  B;b%DD  :  B;b%DD  :  B;b%DD  :  B;b%DD  :  B;b%DD  :  B;b%DD  :  B;b%DD  :  B;b%DD  :  B;b%DD  :  B;b%DD  :  B;b%DD  :  B; b %D D  :  B;!b!%D!D  :   B "$~ Jl@ 5t~ U@#b(\8@ %! Hbfffff"@2DD DB$ $ $Bbfffff"@<!2LL LB$ , ,Bbfffff"@bfffff"@bfffff"@  bfffff"@  bfffff"@  bfffff"@  bHzG?  bHzG?bHzG?bHzG?bHzG?bHzG?bHzG?bHzG?bHzG?bHzG?bHzG?bHzG?bHzG?bHzG?bHzG?bHzG?bHzG?bHzG?bHzG?bHzG?  bHzG?!!b= ףp=%@ "$~ Jn@ 5/1b@%!>0%!BYbd@Zbd@Zbd@Zbd@Z bd@Z  bd@ Z  bd@ Z  bd@ Z  bd@ Z bd@ Zbd@Zbd@Zbd@Zbd@Zbd@Zbd@Zbd@Zbd@Zbd@Zbd@Zbd@ZbZbZbZbZbZbZ bZ! b Z"!b!Z# "$PJJ/bbbbbbbbbbbbbbbbbbbbbbbbbbbbb$~ J@ 5uL/bbbbbbbbbbbbbbbbbbbbbbbbbbbbb$~ J`s@ 5~  @#b @ %!h08!.L L B$ , B0000  0  0  @  0  0000000000000000000  0!!0 "$~ Jt@ 5v#bfffff{@ %!hb08!.L L B$ , Bb0b30b\ 0b$0  b(0  b(,0  bfffff{@  bz00  bz40bz80bz<0bz@0bzD0bzH0bzL0bzP0bzT0bzX0bz\0bz`0b3d0b3h0b3l0b3p0bGt0bGx0bG|0  bG0!!bG0 "$~ Jt@ 5w/#(\ſ %!h8!.L L B$ , B      (\ſ      !! "$PJJ/$  5x/Tb&@>D&; BDDD B 0D Construction Period ;@B@@ years + Operation Period @@D@@ years + (@D@A@@ @@D@@ ) years = @D@A@@ years@@B^[Construction Period 3 years + Operation Period 8 years + (-0.17 1054.85) years = 11 yearsF       $ 5y/Eb(\@p/D%!D BLbףp= ?!6D ZDDD  BLb(\@6D ZDDD  BLb)\(@6D ZDDD  BLb@6D ZDDD  BLbp= ף @ 6D ZDDD  BL b@ 6D Z D D D  BL b)\(@ 6D Z D D D  BL bQk*@ 6D Z D D D  BL b 6D Z D D D  BL b6D Z D D D  BLb6D ZDDD  BLb6D ZDDD  BLb6D ZDDD  BLb6D ZDDD  BLb6D ZDDD  BLb6D ZDDD  BLb6D ZDDD  BLb6D ZDDD  BLb6D ZDDD  BLb6D ZDDD  BLb6D ZDDD  BLb6D ZDDD  BLb6D ZDDD  BLb6D ZDDD  BLb6D ZDDD  BLb6D ZDDD  BLb6D ZDDD  BLb 6D ZDDD  BL b!6D Z D D D  BL!b6D !Z!D!D!D ! B "$D6qlTT):b0,TEJ?TRpITl?;;TJ %@ 5z /E b)\(?/D% !D BT b)\(? >D&Z Z DDD BT b)\(? >D&Z Z DDD BT b)\(? >D&Z Z DDD BT b)\(? >D&Z Z DDD BT b)\(? >D&Z Z DDD BT b)\(? >D &Z  Z  D D D  BT b)\(? >D &Z  Z  D D D  BT b)\(? >D &Z  Z  D D D  BT b >D &Z  Z  D D D  BT b >D &Z  Z  D D D  BT b >D&Z Z DDD BT b >D&Z Z DDD BT b >D&Z Z DDD BT b >D&Z Z DDD BT b >D&Z Z DDD BT b >D&Z Z DDD BT b >D&Z Z DDD BT b >D&Z Z DDD BT b >D&Z Z DDD BT b >D&Z Z DDD BT b >D&Z Z DDD BT b >D&Z Z DDD BT b >D&Z Z DDD BT b >D&Z Z DDD BT b >D&Z Z DDD BT b >D&Z Z DDD BT b >D&Z Z DDD BT b >D&Z Z DDD BT b !>D &Z  Z  D D D  BT !b>D!&Z !Z !D!D!D! B "$     Z  ! !! " yea s + n P  @ yea D A  @  yea D A      r  @ B      ! "  #!                                ! "  #!$           9     :  !>@<Z Z    !  7 Sheet6bb,  ()=  dMbP?_*+%  &C&P+14 &M&d2?'M&d2?(~?)~?MHP LaserJet 10204 4XX???(2 SDDMHP LaserJet 1020 -(d" Z,, `? `?U} } 6}  } #} $())@))@)@)@)+)+)+)+ )+ )+ )+ )+ )+)+)+)+)+)+)+)+)+)+)+)+)+)+)+)+)+)+)+X``( G@01Z @-Statement of Application Fund@OLTaohuashan Hydropower Station Finance Analysis-Statement of Application Fund  0DOLTaohuashan Hydropower Station Finance Analysis-Statement of Application Fundx0 D OLTaohuashan Hydropower Station Finance Analysis-Statement of Application Fund$(X``(         0DOperation Period (year)D0 D Operation Period (year)$(  /?Z/@Z/@Z/?Z/@Z/@Z /@ Z  /@ Z  /@ Z  /@ Z  / @ Z /"@Z/$@Z/&@Z/(@Z/*@Z/,@Z/.@Z/0@Z/1@Z/2@Z/3@Z/4@Z/5@Z/6@Z/7@Z/8@Z/9@Z/:@Z /;@ Z !/<@!Z!"/=@"Z"#/>@#Z#$(~ ? 5{#Hz@ %#1bGzf@% % 1bR@% % 1bHz.Q@% % 1bQ@% % bQ@%#-- bQ@ bQ@  bQ@  bQ@  bQ@  bQ@ bQ@bQ@bQ@bQ@bQ@bQ@bQ@bQ@bQ@bQ@bQ@bQ@bQ@bףp= @bףp= @bףp= @bףp= @bףp= @ bףp= @ !bףp= @!"bףp= @"#bp@#$(  5|#bQ}@ %# bbbb(\$@Z b(\$@Z b(\$@Z  b(\$@ Z  b(\$@ Z  b(\$@ Z   b(\$@ Z   b(\$@ Z  bQp@Z  bQp@Z  bQp@Z bQp@Z bQp@Z bQp@Z bQp@Z bQp@Z bQp@Z bQp@Z bQp@Z bQp@Z bQp@Z bQp@Z bQp@Z bQp@Z bQp@Z bQ@Z  bQ@ Z !bQ@!Z "bQ@"Z  #bGz@#Z !$(  5}#b@  %# bbbb,s@ Z b,s@ Z b,s@ Z  b,s@ Z  b,s@ Z  b,s@ Z   b,s@ Z   b,s@ Z  b,s@ Z  b,s@ Z  b,s@ Z b,s@ Z b,s@ Z b,s@ Z b,s@ Z b,s@ Z b,s@ Z b,s@ Z b,s@ Z b,s@ Z b,s@ Z b,s@ Z b,s@ Z b,s@ Z b,s@ Z b Z  b Z !b !Z "b "Z  #b #Z !$(  5~#$ %hRbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb( 5# bQ@  % ! b@ D D ! b@ D D ! b ףp=@ D D L bbbbbbbbbbbbbbbbbbbbbbbbbbbbbb( 5# bR@ % % l@ ZZ% @ ZZ% p= ׳@ ZZL bbbbbbbbbbbbbbbbbbbbbbbbbbbbbb( 5# bq= ף@ %  Ȍ@ Z  @ Z  zGɠ@ Z L bbbbbbbbbbbbbbbbbbbbbbbbbbbbbb( 0 5# b33333o}@ %  Q:@ Z  Qa@ Z  Qr@ Z L bbbbbbbbbbbbbbbbbbbbbbbbbbbbbb( 5# b@ % # bbb bd@Z bd@Z bd@Z bd@ Z  bd@ Z  bd@ Z  bd@ Z  bd@ Z  bd@Z bd@Z bd@Z bd@Z bd@Z bd@Z bd@Z bd@Z bd@Z bd@Z bd@Z bd@Z bd@Z bZ bZ bZ bZ bZ b Z  !b!Z! "b"Z" #b#Z# $( 1 5#b(\8@ %# bbbbfffff"@Zbfffff"@Zbfffff"@Z bfffff"@ Z bfffff"@ Z bfffff"@ Z  bfffff"@ Z  bfffff"@ Z bHzG?Z bHzG?Z bHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?Z bHzG? Z!bHzG?!Z"bHzG?"Z #b= ףp=%@#Z!$( 2 5#Q? %# 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 "#Q?#Z #$( 3 5#b333333)@ %# bbbbZ bZ bZ  b Z  b Z  b Z  b Z  b Z bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ  b Z !b!Z !"b"Z "#b333333)@#Z #$(XMbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb(~ @ 5#Gz[@ %#(bGzf@ %$BbR@ # - , Bb{Gaj@ bGz@ bGz@ bGz@  bGz@  bGz@  bGz@  bGz@  bGz@ bo@ bo@ bo@ bo@ bo@ bo@ bo@ bo@ bo@ bo@ bo@ bo@ bo@ bo@ bo@ bo@ bo@ bGz*x@  bGz*x@ !bGz*x@ !"bGz*x@ "#bRx@ #$(  5#bQ@ %!b@ DD!b@ DD!b ףp=@ DDLbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb(  5#bR@  %bl@ Lb@bp= ׳@Lbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb(  5#bq= ף@  %bȌ@b@bzGɠ@Lbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb(  5#b33333o}@ %bQ:@bQa@bQr@Lbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb( 4 5#b333333)@ %bZ bZ b333333)@Z Lbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb( 5 Mb\Ͳ@ -! bbbbQ @Z bQ @Z bQ @Z  bQ @ Z  bQ @ Z  bQ @ Z   bQ @ Z   bQ @ Z  bQVh@Z  bQVh@Z  bQVh@Z bQVh@Z bQVh@Z bQVh@Z bQVh@Z bQVh@Z bQVh@Z bQVh@Z bQVh@Z bQVh@Z bQVh@Z bQVh@Z bQVh@Z bQVh@Z bQVh@Z b(\r@Z  b(\r@ Z !b(\r@!Z "b(\r@"Z  #bGzJr@#Z !$( 6Mt0Z!Profits payable ( capital %)b# bbbbZ bZ bZ  b Z  b Z  b Z   b Z   b Z  bZ  bZ  bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ  b Z !b!Z "b"Z  #b#Z !$( 7 5bR@ bbb%b{Gz?Z Z %b{Gz?Z Z %b{Gz?Z Z % b{Gz? Z Z % b{Gz? Z Z % b{Gz? Z  Z  % b{Gz? Z  Z  % b{Gz? Z  Z  %bfffffM@Z  Z  %bfffffM@Z  Z  %bfffffM@Z Z %bfffffM@Z Z %bfffffM@Z Z %bfffffM@Z Z %bfffffM@Z Z %bfffffM@Z Z %bfffffM@Z Z %bfffffM@Z Z %bfffffM@Z Z %bfffffM@Z Z %bfffffM@Z Z %bfffffM@Z Z %bfffffM@Z Z %bfffffM@Z Z %bfffffM@Z Z %bQV@Z Z % bQV@ Z Z %!bQV@!Z Z %"bQV@"Z  Z  %#bHzGV@#Z !Z !$( 8 5b ףp=y@ bbbb ףp=y@# LLb ףp=y@b ףp=y@ b ףp=y@  b ףp=y@  b ףp=y@  b ףp=y@  b ףp=y@ bbbbbbbbbbbbbbbbbb b !b!"b"#b#$(  5b(\ѹ@ b @Zb33333C@Zb= ףp@Z bq= ף@ Z bp= U@ Z b\(ڋ@ Z  bt@ Z  b33333'@ Z bZ bZ bZbZbZbZbZbZbZbZbZbZbZbZbZbZbZbZ b Z!b!Z"b"Z #b#Z!$(  5b{Gႜ@ b(\w@Z b(\^u@Z bGzr@Z  bHzp@ Z  b(\rj@ Z  bzGad@ Z  b= ףp[@ Z  bGzL@ Z bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ bZ  b Z !b!Z "b"Z #b#Z !$( : 5bHzG:@  bHzG?ZbHzG?ZbHzG?Z bHzG? Z bHzG? Z bHzG? Z  bHzG? Z  bHzG? Z bHzG?Z bHzG?Z bHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?ZbHzG?Z bHzG? Z!bHzG?!Z"bHzG?"Z #b= ףp=%@#Z!$(XMbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb(DVl\\,eEEEEEE\Xu-=== )+!)+")+#)+$)+%)*')@  5# (\@ % #! ! DD! ! DD! 333333)! DD q= ףp@!  # LL q= ףp@!  q= ףp@!  q= ףp@!   q= ףp@!   q= ףp@!   q= ףp@!   q= ףp@!   q= ףT@!  q= ףT@!  q= ףT@!  q= ףT@!  q= ףT@!  q= ףT@!  q= ףT@!  q= ףT@!  q= ףT@!  q= ףT@!  q= ףT@!  q= ףT@!  q= ףT@!  q= ף@!  q= ף@!  q= ף@!  q= ף@   @!  @!   !@!!  "@!"  #p= -@!#  $(!  !5#!b(\@ %!!#B! D !!  D!D !!333333)! D!D e!q= ףp@OD7DZ $ D!D D!" Bk!q= ףp'@UD=DZD!D D!D D!" Bk!Gz1@ UD=DZD!D D!D D!" Bk! q= ףp7@ UD =D ZD!D D!D D!" Bk! L=@ UD =D ZD! D D! D D!" Bk! GzA@ UD =D ZD! D D! D D!" Bk! (\D@ UD =D ZD! D D! D D!" Bk! q= ףpG@UD =D ZD! D D! D D!" Bk!Hzˊ@UD=DZD! D D! D D!" Bk!\(@UD=DZD!D D!D D!" Bk! ףp=]@UD=DZD!D D!D D!" Bk!fffff@UD=DZD!D D!D D!" Bk!z@UD=DZD!D D!D D!" Bk!(\.@UD=DZD!D D!D D!" Bk!= ףX@UD=DZD!D D!D D!" Bk!Q@UD=DZD!D D!D D!" Bk!@UD=DZD!D D!D D!" Bk!Hzؿ@UD=DZD!D D!D D!" Bk!{G@UD=DZD!D D!D D!" Bk!R@UD=DZD!D D!D D!" Bk!)\5@UD=DZD!D D!D D!" Bk!@UD=DZD!D D!D D!" Bk!ףp= /@UD=DZD!D D!D D!" Bk!Gztp@UD=DZD!D D!D D!" Bk!Qޱ@UD=DZD!D D!D D!" Bk!Q>@ UD=DZD!D D!D D!" Bk! Q@!UD =D ZD!D D!D D!" Bk!!Q@"UD!=D!ZD! D !D! D !D!" Bk!"Q^@#UD"=D"ZD!!D "D!!D "D!" Bk!#(\@ UD#=D#ZD!"D #D!"D #D!" B!$("  "N)"Q_@DDZR"(#  #N%#b33339@!ZZR#($  $N#$b @" D ZR$( % %T%('+ x t$ '           B ?  (2       M Las 0                 ! " !#                                 ! " !#                                     ws nco   cas fte  tax ! "A #d n low nco! ! ! ula! xes! ! (! ! ! nci! t v! 7! ! oun! Ic=! 7! ! res!  ! PV=! ! F! IRR! ter! 7! ! unt! = ! !!! ""! ##nt "  "# $ >@<Z   J # $  7 Sheet5bb,ggh7h   !y%%  dMbP?_*+%  &C&P+17 &M&d2?'M&d2?(~?)~?MHP LaserJet 10204 4XXSDDMHP LaserJet 1020 -(d" ZX `? `?U} } &}  } }  }  } } } !((@(@(@(@(@(@(@(@(@ (@ (@ (@ (@ (@(@(@(@(@(@(@(@(@(@(@(@(@(@(@(@V``' D0.Z @-Statement of Balance Sheet@LITaohuashan Hydropower Station Finance Analysis-Statement of Balance Sheet  H0 DLITaohuashan Hydropower Station Finance Analysis-Statement of Balance Sheet0D LITaohuashan Hydropower Station Finance Analysis-Statement of Balance Sheet$'V``'        p0DOperation Period (year)0D Operation Period (year)$' /?Z/@Z/@Z/?Z/@Z/@Z /@ Z  /@ Z  /@ Z  /@ Z  / @ Z /"@Z/$@Z/&@Z/(@Z/*@Z/,@Z/.@Z/0@Z/1@Z/2@Z/3@Z/4@Z/5@Z/6@Z/7@Z/8@Z/9@Z/:@Z /;@ Z !/<@!Z!"/=@"Z"#/>@#Z#$'~ J? J3bY=@p, %@#@Z@%#BYbGzf@#!,-BbGz$@bRٿ@b(\­@bف@b= ףU@ bz*@  bQ@  b)\5Ҹ@  bL@  bq= cz@ bQx@b̌@b{G@b)\µF@bQ@b(\o@b@bq= ׃ @bHz#@bQ<@b(\"V@b̬o@bp= 7@b{GN@bR@b)\5@b@b= ףP@ b{G@ !b\@!"b{GѨ@"#bY=@#$'~ J[@ J3b(<@%@#@Z@%#BYb#! -hbb333333)@b(\u2@bRQ8@ bGz.>@  bQB@  b33333D@  bzGG@  b(\J@  b= ףpM@ bGz0@ b(\B@ b= ףpv@ b˩@ b{Ga@ b)\:@ bףp=e@ bQ@ b3333@ bzG@ bHz@ bQ8@ b(\@ b@ bp= W5@ b{Gv@ bR+@ bR@  bR@ !bRK@ !"bR@ "#b(<@ #$' J; JbbZ#b DZ#b333333)@ DZ7333333)@!D $ B7333333)@!D $ B333333)@+#!L , B 333333)@  333333)@  333333)@  333333)@  333333)@ 333333)@333333)@333333)@333333)@333333)@333333)@333333)@333333)@333333)@333333)@333333)@333333)@333333)@333333)@333333)@333333)@333333)@333333)@ 333333)@ !333333)@!"333333)@"#333333)@#$' J< 03b(\@%@#@Z@%#BY b9bq= ףp@#D :! B9bq= ףp'@#D :! B9bGz1@#D :! B9 bq= ףp7@ #D  :!  B9 bL=@ #D  :!  B9 bGzA@ #D  :!  B9 b(\D@ #D  :!  B9 bq= ףpG@ #D  :!  B9bHzˊ@#D :! B9b\(@#D :! B9b ףp=]@#D :! B9bfffff@#D :! B9bz@#D :! B9b(\.@#D :! B9b= ףX@#D :! B9bQ@#D :! B9b@#D :! B9bHzؿ@#D      !"#$%&'()*+,-./0123456789EM=>?@ABCDFOGHIJKLN_PXQRSTUVWY^Z\]`ajcdefghi[kl :! B9b{G@#D :! B9bR@#D :! B9b)\5@#D :! B9b@#D :! B9bףp= /@#D :! B9bGztp@#D :! B9bQޱ@#D :! B9bQ>@#D :! B9 bQ@ #D  :!  B9!bQ@!#D! :!! B9"bQ^@"#D" :!" B9#b(\@##D# :!# B$'~ J^@ 0 b% bGzf@ ZZ+ bGz$@ D ZZ+ bͿ@ D ZZJ bbbbbb////////////////////////'~ J@`@ J ^ Qü@ HD0D D Z Z Z Z  Bd Q@ ND6D D D Z Z Z Z  Bd Q]@ ND6D D D Z Z Z Z  Bd R*@ ND 6D D D Z Z Z Z  Bd Q@ ND 6D D D Z Z Z Z  Bd QŶ@ ND 6D D D Z Z Z Z  Bd Q@ ND 6D D D Z  Z  Z  Z   Bd Q_@ ND 6D D D Z  Z  Z  Z   Bd R,@ ND6D D D Z  Z  Z  Z   Bd Q@ ND6D D D Z  Z  Z  Z   Bd Qǰ@ ND6D D D Z  Z  Z  Z   Bd ףp= )@ ND6D D D Z Z Z Z  Bd = ףpì@ ND6D D D Z Z Z Z  Bd p= ]@ ND6D D D Z Z Z Z  Bd  ףp=@ ND6D D D Z Z Z Z  Bd q= ף@ ND6D D D Z Z Z Z  Bd ףp= -@ ND6D D D Z Z Z Z  Bd = ףpǠ@ ND6D D D Z Z Z Z  Bd HzÜ@ ND6D D D Z Z Z Z  Bd Gz@ ND6D D D Z Z Z Z  Bd zG-@ ND6D D D Z Z Z Z  Bd \(Č@ ND6D D D Z Z Z Z  Bd (\-@ ND6D D D Z Z Z Z  Bd Q.s@ ND6D D D Z Z Z Z  Bd Q? ND6D D D Z Z Z Z  Bd Q? ND6D D D Z Z Z Z  Bd Q? ND 6D D D Z Z Z Z  Bd !Q? !ND!6D D D !Z Z Z Z  Bd "Q? "ND"6D !D !D "Z Z Z Z  Bd # #ND#6D "D "D #Z  Z  Z  Z   B $'~ Ja@ 03 b33333o}@%@#@Z@% #BY bbb? b33333o}@ )DD Z B7 b33333o}@ !D $  B b33333o}@  + #!L , B b33333o}@   b33333o}@   b33333o}@   b33333o}@   b33333o}@   b33333o}@   b33333o}@   b33333o}@   b33333o}@   b33333o}@   b33333o}@   b33333o}@   b33333o}@   b33333o}@   b33333o}@   b33333o}@   b33333o}@   b33333o}@   b33333o}@   b33333o}@   b33333o}@   b33333o}@   b33333o}@   b33333o}@   !b33333o}@ !  "b33333o}@ "  #b33333o}@ #  $'~ J? 03 bR@%@#@Z@% #BY bbb9 b{Gz? #D : B? b{Gz@)DD Z B? bQ@)DD Z B? b{Gz@ )D D Z  B? b@ )D D Z  B? bQ@ )D D Z  B? bףp= @ )D D Z  B? b{Gz @ )D D Z  B? b(\P@)DD Z B? b(\µ_@)DD Z B? bGzDg@)DD Z B? bGzn@)DD Z B? bp= s@)DD Z B? bq= ףv@)DD Z B? b= ףpuz@)DD Z B? b ףp=*~@)DD Z B? bQ@)DD Z B? bRɂ@)DD Z B? bQ@)DD Z B? bQ~@)DD Z B? bQY@)DD Z B? bQ3@)DD Z B? bR @)DD Z B? bQ@)DD Z B? bQ@)DD Z B? b{GI@)DD Z B? bfffff@ )D D Z  B? !bR@!)D!D Z! B? "b= ףp@")D"D !Z" B? #bR@#)D#D "Z# B $'V JJbbbbbbbbbb////////////////////////'~ J@ 0b\(@5#!+L -w ,BGz?@R۹@:@Rq@ ףp=@  Ƭ@  (\1@  q= ףu@  Gzv@  )\($@)\($@)\($@)\($@)\($@)\($@)\($@)\($@)\($@)\($@)\($@)\($@)\($@)\($@)\($@)\($@)\($@)\($@)\($@  )\($@!!)\($@"")\($@##$'~ J@j@ 0b\(@Z#Gz?@ DZ#p= ѹ@ DZ ףp/@Z p= g@Z \(v@Z  \@ Z  33333@ Z  QM@ Z  p= %@ Z  (\ſ Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z   Z !!Z ""Z ##Z !$'~ Jk@ 0bZZ)\($@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")\($@Z #'VJJbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb'~ Jl@ 03bY=@%@#@Z@%#BY#bl@ %hb(@# -hb@b(\Ν@b(\ @bfffff@ b ףp=@  b{Gʭ@  b4@  b ףp}@  b(\Op@ bq= c@bQxֺ@b̌ @b{G<@bGڷ@bQe@b(\@by@bq= @bHz7@bQQ@b(\j@b,@bp= I@b{G@bR+@b)\՚@bffffF@ bp= @ !bq= @!"b(L@"#bY=@#$' J= 03bR@ %@#@Z@%#BY%bl@ZZ+b(@DZZ+bR@DZZbR@+#!L , BbR@bR@  bR@  bR@  bR@  bR@  bR@bR@bR@bR@bR@bR@bR@bR@bR@bR@bR@bR@bR@bR@bR@bR@bR@bR@bR@  bR@!!bR@""bR@##bR@$' J> 0bbZ#b DZ#b)\(@ DZ?b)\(@)DDZ B?b)\(@)DDZ B?b)\(@ )DDZ B? b)\(@ )D DZ B? b)\(@ )D D Z B? b)\(@ )D D Z  B? b)\(@ )D D Z  B? b)\(@)D D Z  B?b)\(@)DD Z  B?b)\(@)DDZ  B?b)\(@)DDZ B?b)\(@)DDZ B?b)\(@)DDZ B?b)\(@)DDZ B?b)\(@)DDZ B?b)\(@)DDZ B?b)\(@)DDZ B?b)\(@)DDZ B?b)\(@)DDZ B?b)\(@)DDZ B?b)\(@)DDZ B?b)\(@)DDZ B?b)\(@)DDZ B?b)\(@)DDZ B?b)\(@)DDZ B?b)\(@ )DDZ B? b)\(@!)D DZ B?!b)\(@")D!D Z B?"b)\(@#)D"D!Z  B?#b333333)@)D#D"Z! B$' J? 03{Ga@%@#@Z@%#BY Jh@4DDZ  BJfffffN{@4DDZ  BJ ףp=^@ 4DDZ  BJ ףp=8@ 4D DZ  BJ )\@ 4D D Z  BJ p= {@ 4D D Z  BJ Q@ 4D D Z   BJ {Ga@4D D Z   BJ{Ga@4DD Z   BJ{Ga@4DDZ   BJ{Ga@4DDZ   BJ{Ga@4DDZ  BJ{Ga@4DDZ  BJ{Ga@4DDZ  BJ{Ga@4DDZ  BJ{Ga@4DDZ  BJ{Ga@4DDZ  BJ{Ga@4DDZ  BJ{Ga@4DDZ  BJ{Ga@4DDZ  BJ{Ga@4DDZ  BJ{Ga@4DDZ  BJ{Ga@4DDZ  BJ{Ga@4DDZ  BJ{Ga@4DDZ  BJ{Ga@ 4DDZ  BJ {Ga@!4D DZ  BJ!{Ga@"4D!D Z  BJ"{Ga@#4D"D!Z  BJ#{Ga@#4D#D"Z   B$' J@ 03bR@ %@#@Z@%#BY bbbb{Gz?D b{Gz@#LbQ@  b{Gz@  b@ bQ@  bףp= @  b{Gz @b(\P@b(\µ_@bGzDg@bGzn@bp= s@bq= ףv@b= ףpuz@b ףp=*~@bQ@bRɂ@bQ@bQ~@bQY@bQ3@bR @bQ@ bQ@b{GI@ bfffff@ !bR@!"b= ףp@"#bR@#$' JA 03b33339@%@#@Z@%#BY bbbbq= ףp@Zbq= ףp'@ZbGz1@ Z bq= ףp7@ Z bL=@Z bGzA@ Z  b(\D@ Z  bq= ףpG@Z b(\w@Z bQw@Z b{G{@Zb@ZbQ@ZbQ@ZbHz.@Zb ףp=^@ZbL@Zb(\@ZbRk>@ZbGzޯ@ZbQE?@ZbL@ZbGzT߳@Zb(\/@Zbq= c@ Zbq= #~@ Z bq= |@!Z!bq= ף{@"Z"bq= cz@ Z #b33339@Z!$' JB 0#b@ %#B bbbHbd@2DZB$ : BNbt@8DZB$DZ BNbt@ 8DZB$DZ B? b@ )D DZ B? b6@ )D D Z B? bt@ )D D Z  B? bY@ )D D Z  B? b@)D D Z  B?b@)DD Z  B?b6@)DDZ  B?b՜@)DDZ B?bt@)DDZ B?b @)DDZ B?bY@)DDZ B?b@)DDZ B?b@)DDZ B?bG@)DDZ B?b@)DDZ B?b@)DDZ B?b6@)DDZ B?b@)DDZ B?b@)DDZ B?b@)DDZ B?b@)DDZ B?b@)DDZ B?b@ )DDZ B? b@!)D DZ B?!b@")D!D Z B?"b@#)D"D!Z  B?#b@)D#D"Z! B$'VJJbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb'  0#s? %#BJ6?4DD B$DD Bܵ|?># 4LL B$LL Bs?y):?fj+?N@a?  OjM?  d`TR?  Qkw?  QI?  H}]?-C6Z?~jtX?ǺV?_LU?a2U0*S?/nR?MbP?MbP?H}M?H}M?-C6J?-C6J?-C6J?ǺF?ǺF?ǺF?ǺF?ǺF? a2U0*C? !a2U0*C?!"a2U0*C?"#$' 0St$?1#!'LLL B( ?2U0*?,eX?a2U0*?b=y? a+e?  ͪV?  X2ı.?  =U?  [ A? q?ʡE?#?|гY?gj+?I.!?+?+? -? -?8EGr?8EGr?8EGr?ё\C?ё\C?ё\C?ё\C?ё\C?  s?!!s?""s?##?#$' 0/!?# DD?  LL????  ?  ? ?   # LL ?   ? ? ? ? ? ? ? ? ? ? ? ? ? ? ? ? ? ?  ?   ?! !?" "? #? $'>/0ZZ*cj IZpZZ *SfZh @ + 6   !               M Las 0                !! "" ##                                                              !  "  #   " !" #  #                    ws nco   cas fte tax  A d n low  nco ! "  ula xes  $ "(  #! nci" t v>@<Z R   # 7 Sheet9bb,  0;@  dMbP?_*+% &C&10&P+20 &~?'~?(M&d2?)M&d2?MHP LaserJet 1020ormation.xls]4 4,XDocumentSummSDDMHP LaserJet 1020 -(d" _,, `? `?U} } } h&x(h@@@@@ @ @ @ @ @,,,h@x@  N0 8Z @%-Sensitivity Analysis and Calculation@VSTaohuashan Hydropower Station Finance Analysis-Sensitivity Analysis and Calculation%%% $&lllllmmmmnmmmmll $ OE   P k% k& o' o(~  p  o)  o*  o+  o, G~ ?  qʡE?Z rGz?  LLr-?rV-?ry&1?  sʡE?  rn?  r|?5^?  rS㥛?  rrh|?  / tu\C?ul g?ugDio?u cZB>? vH.!? u.n? u'1Z? u&S? uoŏ? ~ @  z@Z{@  LL{:@{z@{v@  |@ {w@ {@  {x@  {@    / } u?5^I ? u&? u'1Z? uoʡ? vH.!? u):? u9#? u\C? u<,Ԛ? ~ @  . zd@ Z Z Z  ~h@8    LL ~g@   ~f@   ~e@   d@   ~c@   ~b@   ~a@   ~`@     / t u䃞ͪϵ? u?~ u!@ u0' ? vH.!? uK? u|Pk? u4@? u 0*? ~ @   zJ@ Z & ~`@D D ~b@    LL ~@   ~@   J@   ~@   ~@   ~2@   ~ԥ@     / t upΈ? ul g? uV}b? u0*D? vH.!? ugs? uH}8g? uΈ ? u"u?  & (0Z* 20With @Z/@@(years CERs, FIRR of total investment is:@Z+d@A@@%0@Bs820With 21years CERs, FIRR of total investment is:11.07%0$   (2T6*68` "`     ,   o  ta  ve nt>@          7 Sheet7bb,ggh'h   >0GGUe  dMbP?_*+% &C&P+21 &M&d2?'M&d2?(M&d2?)M&d2?MHP LaserJet 10202 4 4XXdzyI`SDDMHP LaserJet 1020 -(d" _,, `? `?U} } `&}  }  } @f} >@@x@@@**** * * @ @ @@@@@@@@@@x@@@@@@@@@` ?!0)Z @-Summary of Indicators@GDTaohuashan Hydropower Station Finance Analysis-Summary of Indicators ` QE RF QL Q QG SM T ddd~ Q? U ^b@6Z~ Q@ U ^J@Z ~ Q@ V 9!Y@0 Z d~ Q@ V 9!? Zd~ Q@ V 9! @ Zd ~ Q@ V ^ L@Z ~ Q@ V Q />@%Z  V~ Q @ V R /9@Z  V Q V /9!  GzW@  Z d VQ V /9!  Z d VQ V /9! @ Z d V~ Q"@ V /9!  ףp= @ Z d [H~ Q$@ W /9! = ףp=@  Z d [~ Q&@ X _!ʡE? Z  V~ Q(@ X _9"`}@#D :)BJ~ Q*@ V _"T@=Z*J~ Q,@ V _9 5@ #D :/BJ~ Q.@ V _ d@ Z .gJ!0QD <Income after tax0@Z.@B@Income after tax021years' income are: 3522.75 ten thousand yuan. Y T ddd~ Q? VI _ bRٿ@Z /Q V _!bQ@Z  VQ Z _b33333o}@Z /Q Z _b333333)@Z /~ /@ V _ bQ@7Z  V~ /@ V _b@:Z // V _b)\(@!Z /D lF,UUYYYUYYYYY]]YqUq=,UUQQYU @!@"@#@$@%@&x@'@(@)@*@+@,@-@.@/@0@1@2x@3@4@5@6@7@8@9@:@;@<@=@ / V _% bR@$ZZ X~ !/@ !V !_ !bp= ѹ@"Z  !V"/ "V "_"bq= ף@Z "/#/ #V #_#b33333o}@Z  #VK~ $/@ $V $_$b)\($@Z$J~ %/@ %V %_%bfffffǷ@Z %/& 'Y 'T 'ddd~ (Q? (V (/!(b\(\2@# Z d (V)Q )V )/!)b1@* Z d )V*Q *V */!*b@+ Z d *V+Q +V +/!+b@, Z d +V~ ,Q@ ,V ,/!,b@@( Z dA,V("05+Z@b_z :B Income tax ~ -Q@ -V -_!-_$@. Z d -V~ .Q@ .V ._!._@/ Z d.V~ /Q@ /V /_!/_) Z d/V~ 0/@0V@"0 Z Water charges 0_0_MbP?0Z 0V~ 1/@ 1V 1_!1_?- Z d 1V2 3Y 3T 3ddd~ 4\? 4V 4_4@;Z!d4#d"0N%Total investment, discount rate Ic = @Z d@@ %0@W*Total investment, discount rate Ic = 10 %0~ 5\@ 5 59?5p= #&@5)Z* Z+dBw5#"04aD5 LReturn rate after-tax with @Z/@@ years CERs@B+(Return rate after-tax with 21 years CERs~ 6\@6 69!6(\!@1 Z  dX6`#07BD -#Return rate after-tax without CERs.B&#Return rate after-tax without CERs.6]~ 7\@ 7V 7Q7b&@Z}7$X#0,g Including ;@B@@ years Construction Period0@O&Including 3 years Construction Period0~ 8\@ 8V 8Q8a{Gz$@̟ Z*8%~ 9\@ 9V9/9/(\@<Z 9]~ :\@ :V:/:b)\(?9Z  :U~ ;\ @ ;V ;/9!;b 2@8 Z "d ;U~ <\"@ <V </9!<b{Gz@4 Z #d <] ==&#0D F 1^2 and 4^9 indicators in calculation parameters are indicators with @Z/@@ years' CERs@BT 1^2 and 4^9 indicators in calculation parameters are indicators with 21 years' CERs =&&&@mD]YQUUU,]YYY]YY],UUU]] &  d  in to n  ul  n # me$  a % nd), or0 th4 ye76  C8  w 9 @: @< yea>@ 777:==&&2256787 Sheet12bb, ThisWorkbook!jWW1cSheet1"Sheet8 2  !#$%&'()*+,-./013456789:;<=>?@ACDEFGHIJKLMNOPQSTUVWXYZ[\]^_`acdefghijklmnopqstuvwxyz{|}~_#xME (SLSS<N0{00020819-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "ThisWorkbook" Bas0{00020P819-0C$0046} |GlobalSpacFalse dCreatablPredeclaIdTru BExposeTemplateDerivBustomizD2_xMEx @h csj ¼ƣʱ: 2006-7-22 14"   &( P X`p Macro1 Macro csj ¼ƣʱ: 2006-7-22oAttribute VB_Name = "ģ1" Sub Macro1(X) L.Descriptionp csj ¼ʱ: 2006-7-22ProcDataOInvoke_FuncO \n146' | 'l! B End _d#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et1" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2_V#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et8" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2_ѣ#xME (Sheet2BSheet3RSheet4bSheet10rSLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et2" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2_#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et3" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2_|!#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et4" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2_#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "Sheet10" Basx0{00020820- C$0046} |GlobaBlSpacFalse dCre atablPr@edeclaI"dTru BExposeTemplateDer iv$BustomizD2_\#xME (Sheet6 Sheet7Sheet12 Sheet5SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et6" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2_<#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et7" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2_#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "Sheet12" Basx0{00020820- C$0046} |GlobaBlSpacFalse dCre atablPr@edeclaI"dTru BExposeTemplateDer iv$BustomizD2_(#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et5" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2_ #xME (Sheet9_VBA_PROJECTb\dirPROJECTwm$SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et9" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD20* pHd VBAProject4@j = r  1 H J< rstdole>stdole h%^*\G{00020430-C 0046}#2.0#0#C:\WINDOWS\syst em32\e2.tlb#OLE Automation`EOffDicEOficEE2DF8D04C-5BFA-101B-BDE5EAAC42Egram Files\CommonMicrosoft Shared\OFFICE11\MSO.0DLL#M 1@1.0 Ob LibraryKMSF &e2.tlb#OLE Automation(*\G{2DF8D04C-5BFA-101B-BDE5-00AA0044DE52}#2.3#0#C:\Proorms>SFrms3D452EE1-E08F`A-8-02608C@4D0BB4SFM20L'B _&/;"1jIqAHq00}#0Bq# 0@FB2522-5497-44FD-b6-7FCE70B044BDH.DOCUME~1\ADMINILOCALSTemp\Excel8.0À[0.exd\5#.E .`M  _ThisWorkbooPkGTiEdWBgkboPk 2 QHB1%B,!("B+Bģ1GB`!jWW1@2/ 0 !* {Sheet@ A~Seit 2?,d+& 8G, 8 L8 V 2 2 2 2 "6Tѣ 3 3 3M 3 4 4 4 4 |! AE0GBIB0@288T666M6\ 7 7 7 7 < &T©*U'_*E_5]5Y:5]5_PF(999N9 icrosoft Forms 2.0 Object LiThisWorkbookThisWorkbookSheet8Sheet8Sheet1Sheet1ģ1!jWW1Sheet2Sheet2Sheet3Sheet3Sheet4Sheet4Sheet6Sheet6Sheet7Sheet7Sheet10Sheet10Sheet5Sheet5Sheet12Sheet12Sheet9Sheet9!jWW10c480e1PROJECT&SummaryInformation(DocumentSummaryInformation8CompObj j  ID="{51076973-AE89-41F4-A7B5-3FD969DFE71D}" Document=ThisWorkbook/&H00000000 Document=Sheet8/&H00000000 Document=Sheet1/&H00000000 Module=ģ1 Document=Sheet2/&H00000000 Document=Sheet3/&H00000000 Document=Sheet4/&H00000000 Document=Sheet6/&H00000000 Document=Sheet7/&H00000000 Document=Sheet10/&H00000000 Document=Sheet5/&H00000000 Document=Sheet12/&H00000000 Document=Sheet9/&H00000000 Name="VBAProject" HelpContextID="0" VersionCompatible32="393222000" CMG="7C7E8BCDFB81FF81FF81FF81FF" DPB="3436C395C34CC44CC44C" GC="ECEE1B5D6B146C146CEB" [Host Extender Info] &H00000001={3832D640-CF90-11CF-8E43-00A0C911005A};VBE;&H00000000 &H00000002={00020818-0000-0000-C000-000000000046};Excel8.0;&H00000000 [Workspace] ThisWorkbook=0, 0, 607, 444, C Sheet8=0, 0, 0, 0, C Sheet1=0, 0, 0, 0, C ģ1=108, 140, 953, 590, Sheet2=54, 70, 899, 520, Z Sheet3=0, 0, 0, 0, C Sheet4=0, 0, 0, 0, C Sheet6=81, 105, 926, 555, Sheet7=135, 175, 938, 625, Sheet10=0, 0, 0, 0, C Sheet5=0, 0, 0, 0, C Sheet12ay *\G{000204EF-0000-0000-C000-000000000046}#4.0#9#C:\PROGRA~1\COMMON~1\MICROS~1\VBA\VBA6\VBE6.DLL#Visual Basic For Applications*\G{00020813-0000-0000-C000-000000000046}#1.5#0#C:\Program Files\Microsoft Office\OFFICE11\EXCEL.EXE#Microsoft Excel 11.0 Object Library*\G{00020430-0000-0000-C000-000000000046}#2.0#0#C:\WINDOWS\system32\stdole2.tlb#OLE Automation(*\G{2DF8D04C-5BFA-101B-BDE5-00AA0044DE52}#2.3#0#C:\Program Files\Common Files\Microsoft Shared\OFFICE11\MSO.DLL#Microsoft Office 11.0 Object Library*\G{0D452EE1-E08F-101A-852E-02608C4D0BB4}#2.0#0#C:\WINDOWS\system32\FM20.DLL#Microsoft Forms 2.0 Object Library*\G{B25B2522-5497-44FD-8D06-7FCE70B044BD}#2.0#0#C:\DOCUME~1\ADMINI~1\LOCALS~1\Temp\Excel8.0\MSForms.exd#Microsoft Forms 2.0 Object Library.E .`M    1 H  _ ThisWorkbook0b480e1f9eThisWorkbook%!jWW10c480e1f9e!jWW1 Sheet10d480e1f9e Sheet1d0% Sheet80e480e1f9e Sheet8VH% Sheet20f480e1f9e! Sheet2ѣ`% Sheet30g480e1f9e# Sheet3x% Sheet40h480e1f9e% Sheet4|!%Sheet100i480e1f9e'Sheet10% Sheet60j480e1f9e) Sheet6\% Sheet70k480e1f9e+ Sheet7<%Sheet120l480e1f9e-Sheet12% Sheet50m480e1f9e/ Sheet5(% Sheet90n480e1f9e1 Sheet9 %@`0 xHS8}_D"P318FmRΐ:/ݾ*Ay|5J}EdZ]Ck.#}+*"iJ2jq4@Cɒi3MB[Pf(V O n'"nY0#JDJ] !sObjBʺ{exA Fh arD{bE >i/*N5iY_T'Excel+`VBA`Win16~`Win32`Mac`VBA6#` VBAProject`stdole``Officeu`MSFormsC` ThisWorkbook|` _Evaluate`ģ1c`Macro1N`Sheet1`Sheet8`Sheet2`Sheet3`Sheet4`Sheet10 P`Sheet6`Sheet7`Sheet12"P`Sheet5`Sheet9`!#%') + - / 1 =0, 0, 0, 0, C Sheet9=0, 0, 0, 0, C Oh+'0HP\l csjUserMicrosoft Excel@Vl@8H@n^i՜.+,0 PXp x csjԹ  Instruction Cash FlowInvestment PlanOperation costCost and IncomePlan for Repayment of LoanRepayment of PrincipalApplication of FundBalance SheetSensitivity AnalysisSummary of Indicators'Investment Plan'!Print_Area#'Application of Fund'!Print_Titles'Balance Sheet'!Print_Titles'Cash Flow'!Print_Titles'Cost and Income'!Print_TitlesInstruction!Print_Titles*'Plan for Repayment of Loan'!Print_Titles&'Repayment of Principal'!Print_Titles   Χ FMicrosoft Office Excel Biff8Excel.Sheet.89q