ࡱ>  \pRoy Fan Ba=  = *8X@"1^[SO1^[SO1^[SO1^[SO1^[SO1^[SO1^[SO1.^Times New Roman1^Arial1^[SO1^[SO1 ^[SO1$^[SO1.^Times New Roman1.^Times New Roman1.^Times New Roman1^Arial1^Arial1^Arial1 ^Arial1.^Times New Roman1^[SO1^[SO1^Arial1.^Times New Roman1^Arial+""#,##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_-;_-* "-"??_-;_-@_-"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\)0_  #,##0_  #,##0.0000_  0.0000_  0.000_                    , * + )   x -8 8 +8  x < 0 x  x *x )x  x@ *x x  x@  |  *|  | X  x x x ( 8 (  x@ ( |  ,  x x  x  x  (@@ (  @ 8@  < 8 @  <  x +x H  8@@ (@ (  @ -8@ ( , -8@ )8@ -8 @ ( (  8@@ 8@ 8  @ +x +x +x +x  8@@  8@ )8@ )8@ ( @ )8@ )x@ )x @  )x )8  `'Total Cost and ExpensegLoan and PaymentProfit and Loss@pCash Flow (Total Investment VV"zr83 A@@  Z_X1  7 Annual O&M cost Item \ Years 7/Financial Investment for Zhengzhou NGCC Project 7 1 Sale income 7)Bus-bar tariff including VAT (RMB / KW" h) 7(Bus-bar tariff excluding VAT(RMB / KW" h) 7+ 2 Tax of city construction and education 7 2.1 Tax of city construction 7 2.2 Tax of education 7 3 Total cost 7 4 Total profits 7 5 Income tax 7 6 Profits except tax 7"Annual Operation Hours change -10% 7("Annual Operation Hours change +10% 7(Sale income change 5% 7( O&M cost change 5 7(!Annual Operation Hours change -5% 7(!Annual Operation Hours change +5% 7( O&M cost change -10% 7( O&M cost change +10% 7( O&M cost change -5% 7( O&M cost change +5% 7(Fixed assets investment -10% 7( Fixed assets investment +10% 7( Fixed assets investment -5% 7( Fixed assets investment +5% 7( CERs Price 7( CDM Income 7(Net cash flow with CDM 7(annual operation hours 7( Bus-bar tariff (RMB / KW" h) 7( ReductiontCO2e/a   7(2.1 Fixed assets investment 7(2.3 Circulating fund 7( 2.4 O&M cost 7(*2.5 Tax of city construction and education 7(2.6 Income tax 7(3 Net cash flow  7($Sensitivity analysis for the Project 7(Sale income change 10% 7( O&M cost change 10 7( Item \ Years 7@  1.1 Sale income 7 Item \ Years 7. Electricity generated by the Project10000kWh $%- 7% Electricity supplied to ECG10000kWh $ 7 1 Power generation cost 71.2 Material expenditure 71.3 Water expenditure 71.4 Employee payroll 71.6 Maintenance cost 71.7 Other cost 72 Financial cost 72.1 Interests  7#2.2 Interests for circulating fund 7 Total cost 7 O&M cost 7Note  71. Income tax rate 7 2. Tax rate of city construction 73. Tax rate of education 7% Electricity supplied to CCG10000kWh !$ 71.2 Return of fixed assets  71.3 Return of circulating fund 72.7 Investment tranmission line 7Total 7% Electricity supplied to CCG10000kWh $ 7  Basic Parameters 10000RMB 71 Cash inflow (10000RMB) 72 Cash outflow (10000RMB) 7Fixed investment 71.5 Depreciation cost 71.1 Fuel cost 7 Item \ Years 71 Long-term loan 701.1 Accumulative Capital and Interest of loan  71.1.1 Capital 711.1.2 Interests capitalized during construction  7 1.2 Loan 71.3 Interests 71.4 Payment for interests 71.4 Payment for capital 71.5 Capital and interests 72 Loan of circulating fund 701.1.2 Interests capitalized during constructio  7/2.2 Interests capitalized during construction 7Z >CV[sx o"t 6$;%cc6  '@Vcnd  dMbP?_*+%M6\\Green-capital\hp LaserJet 13XC 4dXXA4DINU"4$]'$IUPH dA4 [e]e] [e]e][SO4P d?QIANTAI<ꁨR>600dpi  d(Wdk.eQev _n Tyi j. m -EXCEL.EXE" dXX??U} :}  '        V-E?E@E@E@E@E@E@E @E"@E$@E&@E(@E*@E,@E.@E0@E1@E2@E3@E4@E5@F6@ W. 33~3J@32A32A32A32A32A32A32A32A32A32A32A32A32A32A32A32A32A32AH2A G/ 33*3̈@D^K=?3GzAL^K=?3GzA3GzA3GzA 3GzA 3GzA  3GzA  3GzA  3GzA  3GzA3GzA3GzA3GzA3GzA3GzA3GzA3GzA3GzAHGzA  G02333333333333333333333H XJ33/3z):N@MbX?oŏ1?D3w;Sh@#MbX?oŏ1?L3w;Sh@3w;Sh@3w;Sh@3w;Sh@  3w;Sh@  3w;Sh@  3w;Sh@  3w;Sh@  3w;Sh@3w;Sh@3w;Sh@3w;Sh@3w;Sh@3w;Sh@3w;Sh@3w;Sh@3w;Sh@Hw;Sh@ X133#3@ <D'3@ <L'3@3@3@3@ 3@  3@  3@  3@  3@ 3@3@3@3@3@3@3@3@H@ X2 33)3= ףpa@333333,@D'3Clcw@333333,@L'3Clcw@3Clcw@3Clcw@3Clcw@ 3Clcw@  3Clcw@  3Clcw@  3Clcw@  3Clcw@ 3Clcw@3Clcw@3Clcw@3Clcw@3Clcw@3Clcw@3Clcw@3Clcw@HClcw@ X3 33-35^I B@ v333333@p= ף?35^I B@ !v333333@p= ף?35^I B@ 35^I B@ 35^I B@ 35^I B@  35^I B@  35^I B@  35^I B@  35^I B@  35^I B@ 35^I B@ 35^I B@ 35^I B@ 35^I B@ 35^I B@ 35^I B@ 35^I B@ 35^I B@ H5^I B@  XI 33f 3@3@3@3@3@3@3@3@3@3@3@3@3@3@3@3:@ 333H X4 3338@3J@3J@3J@3J@3J@3J@3J@3J@3J@3J@3J@3J@3J@3J@3J@3J@3J@3J@3J@ X5 33# 3ĕ@ D' 333333@   L' 333333@  333333@  333333@  333333@  333333@   333333@   333333@   333333@   333333@   333333@  333333@  333333@  333333@  333333@  333333@  333333@  333333@  H33333@  Y62 333333333333333333333H X7 3Z 3Z 3@Z 3Y*@Z 3q./8@Z 3TC5~@Z 3B,ub@Z 3qABȹ@Z 3y-@ Z  3Β@ Z  3K?)@ Z  3ȱju@ Z  3@ Z  3Z 3Z 3Z 3Z 3Z 3Z 3Z 3Z HZ X83Z3Z3Z3ni@Z3ni@Z3ni@Z3ni@Z3ni@Z 3ni@ Z  3ni@ Z  3ni@ Z  3ni@ Z  3ni@ Z 3ni@Z3ni@Z3ni@Z3ni@Z3ni@Z3ni@Z3ni@Z3ni@ZHZ Y9#3  %3  -#3@߾@  %3B{@l3]71@ 3 zL@ 3ދ?@ 3C6T@ 3in @  3, <@  3q50w@  3ߐ-@  3u;9@ 39@ 39@ 39@ 39@ 39F@ 3r@ 3r@ 3r@ Hx]#@ Y:3 %--313H}@%% w13x]#@%% 13x]#@%% 3x]#@3x]#@ 3x]#@  3x]#@  3x]#@  3x]#@  3x]#@  3x]#@3x]#@3x]#@3x]#@3x]#@3x]#@3x]#@3x]#@3x]#@Hx]#@4ZMMMMMMMMMMMMMMMMMMMMMN::::::::::::: BP"XDD#8  !"#$%& :!:":#:$:%:&:x   M M M J J J J J J J        U"                                                IU>@7  ̀(  dMbP?_*+%M6\\Green-capital\hp LaserJet 13XC 4dXXA4DINU"4$]'$IUPH dA4 [e]e] [e]e][SO4P d?QIANTAI<ꁨR>600dpi  d(Wdk.eQev _n Tyi j. m -EXCEL.EXE" dXX??U} ^}  } ` }  }  }  !!!!!!!C!C!C!C !C ! ! ! !!C!C!C!C!C OKP?P@P@P@P@P@P@P @P"@P$@P&@P(@P*@P,@P.@P0@P1@P2@P3@P4@P5@P QC GL4R XM~ 9# @D \nA LծAծ^{AծAծ^|A]}@ ]}@  ]}@  Wz@  v@  0_@ D D S [N4S [O}8g@Dą@D!B>*@  DD,S0_@ - \PB;@B@B@,BBBBBBBBBBBBBBBBBBBSIA4. \Q9B}8g@#DH}?DH}?9Bą@ #DH}?DH}?9Bu!`@ #DH}?DH}?BY*@) LH}?LH}?Bq./8@BTC5~@BB,ub@BqABȹ@ By-@  BΒ@  BK?)@  Bȱju@  B@ BBBBBBBBBS\@ BB \R BB~ B@BY*@ DBq./8@ DBTC5~@  LBB,ub@ BqABȹ@  By-@  BΒ@  BK?)@  Bȱju@  B@B B BBBBBBBS8s@ BB \STBBB@B@B@B@B@B@B@B@B@B@B@ BBBBBBBBBS0 A BBBBBBBBB \T3 B9# @DDDDD3 B\nADDDDD3 BծADDDDD Bծ^{A '  LLLLL BծA  Bծ^|A  B]}@  B]}@   B]}@   BWz@   Bv@   B0_@   BB B  B  BBBBBB SJ/f43A  GU2  S XM~    L M Oz@  @A9@  @A9@  @A9@  @A9@  @A9@  @A9@   @A9@   @A9@   @A9@   @A9@   @A9@  @A9@  @A9@  @A9@  @A9@  @A9@  @A9@  @A9@   SjV@  [N2  S  [V  D @aӯ3@ D! O[@  DD,  S;A`@ \PBB,@B@,BBBBBBBBBBBBBBBBBBBS@ \Q9B#DV/?D V/?9B@aӯ3@#DV/?D V/?9BO[@#DV/?D V/?Bni@- #LV/?LV/?Bni@Bni@Bni@Bni@ Bni@  Bni@  Bni@  Bni@  Bni@ Bni@Bni@Bni@9Bni@#DV/?D V/?9Bni@#DV/?D V/?9Bni@#DV/?D V/?9Bni@#DV/?D V/?9Bni@#DV/?D V/?BS< @@ BB \R BBBBni@DBni@ LBni@Bni@Bni@ Bni@  Bni@  Bni@  Bni@  Bni@ Bni@Bni@Bni@Bni@DBni@DBni@DBni@DBni@DBS;@  BB \S.BBBBBBBBBBBBBBBBBBBB~ BAABSGz@BBBBBBBBB ]TT 'LLLLLTM Oz@ T@A9@ T@A9@ T@A9@ T@A9@ T@A9@ T@A9@  T@A9@  T@A9@  T@A9@  T@A9@  T@A9@ T@A9@ T@A9@ T@A9@ T@A9@ T@A9@ T@A9@ T@A9@  TTUjV@*hFFyvcc}0 j2    B>@7    dMbP?_*+%M6\\Green-capital\hp LaserJet 13XC 4dXXA4DINU"4$]'$IUPH dA4 [e]e] [e]e][SO4P d?QIANTAI<ꁨR>600dpi  d(Wdk.eQev _n Tyi j. m -EXCEL.EXE" dXX??U} ,}  $$@$,@$@$@$;@$@$@$@$@ $@ $ $@ $ $ DE?E@E@E@E@E@E@E @E"@E$@E&@E(@E*@E,@E.@E0@E1@E2@E3@E4@E5@F6@ G?3Z3Z3̈@Z3GzAZ3GzAZ3GzAZ3GzAZ3GzAZ 3GzA Z  3GzA Z  3GzA Z  3GzA Z  3GzA Z 3GzAZ3GzAZ3GzAZ3GzAZ3GzAZ3GzAZ3GzAZ3GzAZHGzAZ# G%3R!u?DQ?033333333333333333333H G~ IA@033333333333333333333H J3%3D(\?3l+@L(\?3NS@3NS@3NS@3NS@ 3NS@ 3NS@  3NS@  3NS@  3NS@  3NS@3NS@3NS@3NS@3NS@3NS@3NS@3NS@3NS@HNS@ J3!3 DD3ť*͗@ LL3#ťϓv@3#ťϓv@3#ťϓv@3#ťϓv@3#ťϓv@ 3#ťϓv@  3#ťϓv@  3#ťϓv@  3#ťϓv@  3#ťϓv@ 3#ťϓv@3#ťϓv@3#ťϓv@3#ťϓv@3#ťϓv@3#ťϓv@3#ťϓv@3#ťϓv@H#ťϓv@ K3/3(\?DQ?3*nRx@#(\?LQ?3 l@3 l@3 l@3 l@3 l@ 3 l@  3 l@  3 l@  3 l@  3 l@ 3 l@3 l@3 l@3 l@3 l@3 l@3 l@3 l@H l@ K 3/3(\?DQ?/3̏e@(\?DQ?3ƒ'|@#(\?LQ?3ƒ'|@3ƒ'|@3ƒ'|@3ƒ'|@ 3ƒ'|@  3ƒ'|@  3ƒ'|@  3ƒ'|@  3ƒ'|@ 3ƒ'|@3ƒ'|@3ƒ'|@3ƒ'|@3ƒ'|@3ƒ'|@3ƒ'|@3ƒ'|@Hƒ'|@ J 3 Z3 Z3@߾@ Z3B{@ Z3]71@ Z3 zL@ Z3ދ?@ Z3C6T@ Z 3in @ Z  3, <@ Z  3q50w@ Z  3ߐ-@ Z  3u;9@ Z 39@ Z39@ Z39@ Z39@ Z39F@ Z3r@ Z3r@ Z3r@ ZHx]#@ Z J ' 3 DDD 3   LLL 3,z ' 3@! DDD' 3m4@ DDD 3@ۭ@   3ʔ@   3`C>ʫ@   3=V@   3TL@   3AM@   38,(@   3 1`u@   3Pe@   3Pe@   3Pe@   3Pe@   3Pe0`@   32]xXM@   32]xXM@   32]xXM@  ' HnPVQ@ DDD J % 3D Q?% 3D Q? 33 3nS*0@  LQ? 3&Ax@  3F@   3imfW@  3g˧Rk@   3e)GP=@   3CDI@   3S@   3~]@  3=R/@  3=R/@  3=R/@  3=R/@  3:G?@  3pO @  3pO @  3pO @  HrąY@  L  MS   LL M   M,z   M@!   Mȱk,@   M:@   MF @   M۾T@   ML ʨ@   ML@   M5@   M&FB@   Mhm@   M(U8r@   M(U8r@   M(U8r@   M(U8r@   M3|n@   MפP@   MפP@   MפP@   N5n@   ;;< =<~ >@@ ==~ >@ ?>~ @@&@kP<  . Q Q        #       U"                                                                    IU      >@7  Aj*qS  dMbP?_*+%M6\\Green-capital\hp LaserJet 13XC 4dXXA4DINU"4$]'$IUPH dA4 [e]e] [e]e][SO4P d?QIANTAI<ꁨR>600dpi  d(Wdk.eQev _n Tyi j. m -EXCEL.EXE" dXX??U} }  }  }  }  } ` }  } ` }  A@     @ ! -6000000000000000000000000 -E6 1  ,+!?!@!@!@!@!@!@! @!"@!$@!&@!(@!*@!,@!.@!0@!1@!2@!3@!4@!5@!6@ !  ,D",Z",Z"̈@Z"GzA(Z"GzAZ"GzAZ"GzAZ"GzA Z "GzA Z  "GzA Z  "GzA Z  "GzA Z  "GzAZ "GzAZ"GzAZ"GzAZ"GzAZ"GzAZ"GzAZ"GzAZ"GzAZ"GzA/Z "  , ~ _A@4```###################  6F#%  % %  -%l+@ %NS@%NS@%NS@%NS@%NS@ %NS@  %NS@  %NS@  %NS@  %NS@ %NS@%NS@%NS@%NS@%NS@%NS@%NS@%NS@#%NS@ %  %& 2,"Z"Z"l+@Z"NS@Z"NS@Z"NS@Z"NS@Z"NS@Z "NS@ Z  "NS@ Z  "NS@ Z  "NS@ Z  "NS@ Z "NS@Z"NS@Z"NS@Z"NS@Z"NS@Z"NS@Z"NS@Z"NS@Z"NS@Z "  A@0 """""""""""""""""""""~ "J@ "  AA0 """""""""""""""""""""~ "@ "  $G# %u@ % # %QM@ % # %i5@ % # %D`@ % # %w%a@ %  %CT@   - %@  %2@  %2$@   %wT@   %D@q@   %o@   %_@   %iŌ@  %iŌ@  %iŌ@  %iŌ@  %TO{@  %_F@  %_F@  %_F@ # %e.K@ %  %& '" 3Z@30@3@0 33""""""""""""""""""  'W 3}8g@Z 3ą@Z 3B>*@Z0 33""""""""""""""""""  '#""@"@0""""""""""""""""""""  '$"Z"Z"H}@Z"x]#@Z"x]#@Z"x]#@Z"x]#@Z"x]#@Z "x]#@ Z  "x]#@ Z  "x]#@ Z  "x]#@ Z  "x]#@ Z "x]#@Z"x]#@Z"x]#@Z"x]#@Z"x]#@Z"x]#@Z"x]#@Z"x]#@Z"x]#@Z "  '%"Z"Z"ť*͗@Z"#ťϓv@Z"#ťϓv@Z"#ťϓv@Z"#ťϓv@Z"#ťϓv@Z "#ťϓv@ Z  "#ťϓv@ Z  "#ťϓv@ Z  "#ťϓv@ Z  "#ťϓv@ Z "#ťϓv@Z"#ťϓv@Z"#ťϓv@Z"#ťϓv@Z"#ťϓv@Z"#ťϓv@Z"#ťϓv@Z"#ťϓv@Z"#ťϓv@Z "  '&" Z " Z " Z " Z "nS*0@ Z "&Ax@ Z "F@ Z "imfW@ Z  "g˧Rk@ Z  "e)GP=@ Z  "CDI@ Z  "S@ Z  "~]@ Z "=R/@ Z "=R/@ Z "=R/@ Z "=R/@ Z ":G?@ Z "pO @ Z "pO @ Z "pO @ Z "rąY@ Z  "  8B ""~"@"Y@"Y@"Y@"Y@"Y@"Y@"Y@"Y@"Y@"Y@"Y@"Y@"Y@"Y@"Y@"Y@"Y@"Y@"Y@ "  6'%u LL%QM%(1@%nPVQ@%zM@%ӳOX@%@%[@/ %4@  %K]@  %:8@  %Z@  %z~fu@ %lU;@%lU;@%lU;@%lU;@% zT@%.'@%.'@%.'@%IA@%#(5%\?1 %B>89""""""""""""""""""""")*(89""""""""""""""""""""")*(89""""""""""""""""""""") (89""""""""""""""""""""") ( +(6""""""""""""""""""""") ( ,)%"?D"?L"?<ߩ@"?\rܙ@@"?\rܙ@@"?\rܙ@@"?\rܙ@@"?\rܙ@@ "?\rܙ@@  "?\rܙ@@  "?\rܙ@@  "?\rܙ@@  "?\rܙ@@ "?\rܙ@@"?\rܙ@@"?\rܙ@@"?\rܙ@@"?\rܙ@@"?\rܙ@@"?\rܙ@@"?\rܙ@@"?\rܙ@@ "( ,*%"?D"?L"g25@"}O@"}O@"}O@"}O@"}O@ "}O@  "}O@  "}O@  "}O@  "}O@ "}O@"}O@"}O@"}O@"}O@"}O@"}O@"}O@"}O@ "( ,>"u"(DD?DDD"QM2(LL?LLL"'³"ʮb@"h,@"פzO@"'?C@"wsE@  "Y5ɿ@  ":=@  "gҹR@  "|0@  "K>ܪ6@"rG3@"rG3@"rG3@"rG3@":K@" :@" :@" :@"(f@"#(ٜ[ ˩?2 %B> ,>"u(DD?DDD"QM2(LL?LLL"<"[?@"m*oPY @"]y$a@"Mڂh6@"=p@  "-x`@  "bt@  " :H@  "@  "@"#owt@"#owt@"#owt@"#owt@"#h\@"H@"H@"H@"|m@"#(K04 ?2 %B> ,%" ?D"?L"g25@"}O@"}O@"}O@"}O@"}O@  "}O@  "}O@  "}O@  "}O@  "}O@"}O@"}O@"}O@"}O@"}O@"}O@"}O@"}O@"}O@ "( ,%"?D"?L"?<ߙ@"?\rܙ@@"?\rܙ@@"?\rܙ@@"?\rܙ@@"?\rܙ@@  "?\rܙ@@  "?\rܙ@@  "?\rܙ@@  "?\rܙ@@  "?\rܙ@@"?\rܙ@@"?\rܙ@@"?\rܙ@@"?\rܙ@@"?\rܙ@@"?\rܙ@@"?\rܙ@@"?\rܙ@@"?\rܙ@@ "( ,>"u(DD?DDD"QM2(LL?LLL"وy"Z:@"59@"8 ,> "u(DD?DDD "QM  2 (LL?LLL "TLih   "A@   "y)@   "j_@   "\NJ@   " Mڥ@   ">j-@   "/n@   "$ .Sa@   ",f8@   "4@   "\Z<~W@   "\Z<~W@   "\Z<~W@   "\Z<~W@   "֙q4X@   "S$b@   "S$b@   "S$b@   "0ܙ@  "# (9R?2 % B>8!,"""""""""""""""""""""""(D8lHHT^^^b<<<<HBBBB"#$%&'()@*+,-./01236789:;<=>?@  ",+""uD?D""QM""""L?L"""m=""""5%o@""""Ijm@""""S2/, @""""]{@""""hǮI@" "" "3rdp@" "" "S|`1@" "" "s0%@" "" "@" "" "Euc@""""7K))@""""7K))@""""7K))@""""7K))@""""Y|tA@""""@""""@""""@""+""Zv98@"D?D""#"(˾"Kx?3 %""B> #,#"u####L?L#"QM###".c###"wv}@###"AI#Ñ@###"aS5p0@###"]E@###"g n@# ## "qgU @# ## "{͡@# ## "3JJ@# ## "!: @# ## "A͇@###"[7M@###"[7M@###"[7M@###"[7M@###"j[@###"'3s@###"'3s@###"'3s@##+#"wﳐ@#D?D#"##(Ekr?3 %##B> $,$"u$$$$L?L$"QM$$$"%$$$"̮F;x@$$$" v@$$$"s?B@$$$"ً@$$$"'?R@$ $$ "2$@$ $$ "6< qG@$ $$ "VFq/@$ $$ "vP @$ $$ "Z=Vl@$$$"[?2@$$$"[?2@$$$"[?2@$$$"[?2@$$$" %,%"u%%%%L?L%"QM%%%"+,܌%%%".fg@%%%"^@%%%"~_n'@%%%"Z/@%%%"d@% %% "ޱ&E@% %% "s@% %% "4A@% %% ">X*@% %% "^ھv~@%%%"xwI|kD@%%%"xwI|kD@%%%"xwI|kD@%%%"xwI|kD@%%%":?]@%%%"?}a@%%%"?}a@%%%"?}a@%%+%"z@%D?D%"#%(=ҧ?3 %%%B>8&,"""""""""""""""""""""""( ','"u''''L?L'"j'''"0['''"nPVQ@'''"zM@''"ӳOX@'''"@'''"[@' '' "4@' '' "K]@' '' ":8@' '' "Z@' '' "z~fu@'''"lU;@'''"lU;@'''"lU;@'''"lU;@'''" zT@'''".'@'''".'@'''".'@'''"IA@'''"#'(,?1 %''B> (,("u)((((LL?(" g((("P$((("nPVQ@((("zM@((("ӳOX@((("@((("[@( (( "4@( (( "K]@( (( ":8@( (( "Z@( (( "z~fu@((("lU;@((("lU;@((("lU;@((("lU;@(((" zT@(((".'@(((".'@(((".'@((("IA@((("#((ڎѼ?1 %((B> ),)"u))))L?L)"&?Ʒ)))"c)))"nPVQ@)))"zM@)))"ӳOX@)))"@)))"[@) )) "4@) )) "K]@) )) ":8@) )) "Z@) )) "z~fu@)))"lU;@)))"lU;@)))"lU;@)))"lU;@)))" zT@)))".'@)))".'@)))".'@)))"IA@)))"#)(S狱?1 %))B> *,*"u****L?L*"Zr1R***"[Pl***"nPVQ@***"zM@***"ӳOX@***"@***"[@* ** "4@* ** "K]@* ** ":8@* ** "Z@* ** "z~fu@***"lU;@***"lU;@***"lU;@***"lU;@***" zT@***".'@***".'@***".'@***"IA@***"#*(:Z??1 %**B> +7 ~+ ? @ @ @ @ @ @ @ "@ $@ &@ (@ *@ ,@ .@ 0@ 1@ 2@ 3@ 4@ + ( ,-!),4.ͪ?D ),4.ͪ?D ~ ,4\A,4\%A D,,4\%A,D,,4\%A,,,,L,4\%A,,,4\%A, ,, 4\%A, ,, 4\%A, ,, 4\%A, ,, 4\%A, ,, 4\%A,,,4\%A,,,4\%A,,,4\%A,,,4\%A,,,4\%A,,,4\%A,,,4\%A,,,4\%A,,,4\%A,, ,4( --~ -.!@4-......................( .-#. , D,P'#. . D,U'#. Z@ D,U'. Z@.... LU'. Z@... Z@... Z@... Z@. .. Z@. .. Z@. .. Z@. .. Z@. .. Z@... Z@... Z@... Z@... Z@... Z@... Z@... Z@... Z@... Z@. . ( /-/ u//// LL/ QM/// hH/// l>@/// |=@/// :f@/// z@/ /!/ K@ D.D/ mK @/ // 'ӗV@/ // <19@/ // \;0Q@/ // |E}3@/// ⏂@/// ⏂@/// ⏂@/// ⏂@/// "r@/// >E<@/// >E<@/// >E<@/// Yj @/// #/(:嶂T?" %//B>0-05$535@05&†W?,0  1/H1*,?2D'1*S狱?'D)1*5%\?)D1*:Z??D*1*ڎѼ?'D(,1  2/2*ٜ[ ˩?*D2*Zoi\?D2*5%\?3D12*9R?D 2*K04 ?%D,2  3/3*˾"Kx?$D"3*jWdlݳ?#D$3*5%\?`D23*=ҧ? D%3*Ekr?D#3 6 7 8 9 : ; < = > ? @ >N(0,<    Tn 8 ?                   U"                                                                  IU    d              " e ' , . .. . / 1 (  j  0NMM?5PdN]`  M6\\Green-capital\hp LaserJet 13XC 4dXXA4DINU"4$]'$IUPH dA4 [e]e] [e]e][SO4P d?QIANTAI<ꁨR>600dpi  d(Wdk.eQev _n Tyi j. m -EXCEL.EXE" dXX??3` s# ` s# ` s# )3d23 M NM4 3Q:1 $Fixed investmentQ ;11Q~ ;00Q3_4E4 3Q:2 0annual operation hoursQ ;22Q~ ;00Q3_4E4 3Q:3 "Annual O&M costQ ;33Q~ ;00Q3_4E4D$% M3O& Q4$% M3O& Q4FA] Y 3Ohg 3*& 43*{Gz??{Gz?& ! M4% Pe"MZ3O& Q  IRR'4523  O43d" @ 3OAh% M3O&Q423 M NM44444eee >@   7ggh'h Oh+'0@HT` x hjfhjfMicrosoft Excel@}8BY@J_!՜.+,0  PXh px lyuan Total Cost and ExpenseLoan and PaymentProfit and LossCash Flow (Total Investment   !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FlWorkbookxSummaryInformation(DocumentSummaryInformation8