ࡱ>    !"#$%&'()*+,-./1Root Entry\ob$OSL5 /r0@PerfectOffice_MAIN& LZSummaryInformation(8PerfectOffice_OBJECTS, /r /r 0$D 033@ 033D 033D 033D 033D 033D 033@ 3.D033D 133@133@133@133@133@3033@ 3033@ 133@133@3033@ 3033@ 133D133D3033D 3033D 033@ 033D 133@133@3033@ 3033@ 133D133D3033D 3033D 133D3033D 3033D 3033@ 133D1D133D3033D 1D30D 1D30D 1D30D 30D 1D30D 30D 1UD30UD 30UD 1U33D30U33D 133D3033D 1D033@ 30D 30D 130D033D 3000D 3003D 033@ 033@ 033D 033D 033D 033D P300DP300D033@ 033D 3000D 3003D 0D 30D 0D 30D 30D 0D 30D 30D 130D1D133D133D3033D 1D1D033@ 1D133@033@ 133@133@033@ 033@ 033@ 033@ 0D 30D 30D 033@ 0D 0D 0D 0D 30D d7KY!_d<  ?l($(  A)   ?      wY@W swW H H H (p lwwwwwwwwgt?ww@ H H H (p lwwwwwwwGpY@W swW X H X p lwwwwwwwwwwwwwwwwwwwwwwww>>w7 7 wwwwgpQpvww7 7 wwwwg!pQpvwwwwwwwG!pQpvwwwwwwwwwwwwwwww'!pQpvwgpwwwww lwwwwwH(%pww lww'wwO8pwww7|*`*``۞s.YAqwwwG!pQpvwg"x ZZuwxzxZ r'| z|sx|'OjUEhHZ HZ XMLhJ LLH OOh |wwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwww*'""" "   1  $ (       Tq  d2X, X1Axis? Ts  d2X, Y1Axis?  Tt  d2X, Y2Axis? }j  d2X, 1PaneLeftWallRightWallBaseSeriesSeriesLabel?  Ym  d2X,  X1Title? Yo  d2X,  YLM +/3$ Arial(Sn2 3$Arial(Sn2 3$ Arial(Sn2 3$ Arial(Sn2 3$ Arial(Sn2 3@S Normal Comma Currency Percent Fixed DateHeading 1Heading 2 Total Comma0 Currency0033@ R033@ 2033@ B033@ 033@  033@ 033@ 033@ 0 33@ P033@ 0033@ 033@ 0033@ 00 33@ T0 33@ 30 33@ 033@ P033@ 033@ 033@ 033@ P033@ 0033@ A033@ 033@ 033@ 3033@  233@0 233@A 233@ 233@P 233@033@ D033@  233@A 233@B 233@B033@ @ 233@@033@  2U33D033@  233D133D 2U33D033@ 033@ 0A33@ 033@ 033@ 0@33@ 033@ 033@ @ 233@A 233@@033@ B 233@A0P33@ 033D 033D 0A33D 033D 033D 0@33D 033D 033D @ 233DA 233D@033D B 233DA0P33D 133D 233@033@ P033@ 0 233@0033@ A 233@ 233@P 233@033@ 30P33@  233D033D P033D 0 233D0033D A 233D 233DP 233D033D 30P33D A 233DA"133DA133DAg233DAf133DA133DA133D033D 033D 3033D 0D 30D 133D033D 0D 0A33D 033D  233D0@33D 033D P033D 0 233D0033D A 233D 233DA133DP 233D033D 30D 0P33D 0D 30D A0P33D 033@ 033@ 0D 0D 033D 30D A033D 033@ 30D A0D 0D 133D033D 0D 0D 0 33D  233D0D 0<33D P0033D 0 2033D00033D A 2033D 2033DA1033DP 2033D0033D 300D A00D 0D 0D 00D 00D 300D A00D 03D 033@ 00D 00D 03D 133D033D 0D 00D 033@  233D0D 00D 033D P033D 0 233D0033D A 233DA133DP 233D033D 30D 03D A033@ 1D 2D0D P0D 0 2D00D A 2DA1DP 2D0D 30D 0D A0D 0D 0D 0D  2 D0D P0<D 0 20D000D A 20D 20DA10DP 20D00D 300D 00D A0D 03D 0D 00D  2 0D00D P0<0D 0 20D000D A 20D 20DA10DP 20D00D 300D 00D A03D 033D 033D 033D 0 33D 033D 0<33D 0033D @ 2033DA 2033D@0033D B 2033DA033D A0033D 03D 0D 0D  2 0D0D 0D P0<0D 0 20D000D A 20D 20DA10DP 20D00D 300D 0D 00D 00D 03D 03D  20DP000D 030D010DP300D10D30D 30D 033@ 033D 033D 033D 033D 033@ 133@04D 1.D0D 06D 0D1Title? HYp  d2X,  Y2Title? Tl  d2X, Legend? }Z   Title?$ArialP Arial "]Z  %&'( @@0d  $ ArialY@4 L$ ArialY@4 L  LB  (%&'( 0d an i m$ ArialY@4 L$ ArialY@4 L  B "!  "^ N Rddư> R n2  ?  2H #  `    " f " g i2 "   xA x -/g " 0d <H   lu vH R Z6Target T1 Tariff$u<7~7(( !|0$ 5B!!!!! ! !!!  F F!!BTariff Calculation Using Chabot Profitability Index Method+Adapted by Paul Gipe, pgipe@igc.orgHB88 Arial|"Enter Data in These Cells.31Average Weighted Cost of Capital Before TaxHB88!  Arial| 89Equity9Return on Equity 9Debt 9Interest on Debt 9Nominal AWCC 9Inflation AAWCC real Rotor Diameter1Rated CapacitySpecific Installed CostInstalled Cost Annual Expenses TermDiscount Rate (AWCC)Specific Yield%Capital Recovery Factor (n,t)"Profitability Index TargetCost of EnergySimple Payback 9Note: Before tax, 100% Adjustment with Inflation.| Note: For more information on the Profitability Index Method contact Bernard Chabot, ADEME, bernard.chabot@ademe.fr.! CAUTION: Do not use this spreadsheet for program design. Please contact Bernard Chabot for pricing workshops and detailed tariff design.HB!88 | ` H 8 8 9ROE 8  8  8  8  Qt ` R ` Ius I 8 Kom n t Eas Kd PI T1 !SPBT     ! ` h X `k?s? }?   Q?6 ~jt?"     sQ?2 ^rݦ?     )uj@  &  2 r J$UL $4LA $U܀@ {Gz? ^rݦ? &M *bT?9       C F! ?/     5-JgC3%!@!     (   !  m2 kW $/m2 '$/kW years realkWh/m2/y NPV/I $/kWh years   !  '+1-C8 '($C8*$C9)+($C10*$C11) '(C12-C13)/(1+C13)'((+B17/2)^2)*@PI'+C18/C17+'4%-6.8% of 70% (Deutsche WindGuard)D'(C22*(1+C22)^C21)/(((1+C22)^C21)-1) Function of AWCC & Term.#'((1+C25)*C24+C20)*(C19/C23)   !     !   ! `   !    !  `  h  0Teq and T2 Tariffs$u<7~7(%  % % !):+: *++++++ FF''F((F))F**F++ECalculation of Constant Equivalent Tariff (Teq) and Tariff T2  Term of Fixed Price, T1(! CRF During Fixed Price Period, j Target TargetF' Tariff T2 is a linear interpolation between the values of Eas.)( Teq=((1+PI)*CRF(t,n)+Kom)*Ius/Eas[)! Teq=((1+B12)*Target T1 Tariff:C$24+Target T1 Tariff:C$20)*Target T1 Tariff:C$19/C12/* T2=CRF(t,j)*(Teq/CRF(t,n))-(T1/CRF(t,j)J+! T2=+E$6*((+E12/Target T1 Tariff:C$24)-(Target T1 Tariff:C$26/E$4))    PI  B 2 E __?     2 E __?     2PuPu?     2__?     2ܶm۶m?     2QuPu?     2433333?     2__?     2?     2ݶm۶m?     2++?     2QuPu?     2BA?      333333? 333333? 333333? 333333? 333333? 333333? 333333? 333333?! 333333?" 333333?# 333333?$ 333333?% 333333? ' ( ) * +     Eas  Yield kWh/m2/y  J &  R ?  Z X q   B       9 R k          3 ! L "e #~ $ % ' ( ) * +  jCRF(t,j) 1/CRFCRF(t,j) Years 1-j  T1    e F! ? e F! ? e F! ?M F! ?M F! ?M F! ?M F! ?F! ?F! ?F! ?F! ?F! ?F! ?F! ?F! ?F! ?F! ?F! ?F! ?F! ?F! ? F! ?!e F! ?"F! ?#F! ?$F! ?%F! ? ' ( ) * +  Orȵ5!?;       ,*IM!@    U吀?      Teq    $/kWhB e G! ?.     B e H)Zn?.     B e A?.     BM Nnm?.     BM $ہB?.     BM &?.     BM )$KgP1?.     BK第?.     BZ>U?.     BNc?.     Bu Ͻ?.     BO#C?.     B-Pu?.     Bk*aMC?.     B'Z9 λ?.     BI ?.     BhW?.     B񭵃?.     B7M=?.     B0^i?.     Bͳ(1.շ?.     B WӞJG?.     B!e Iڿ?.     B"ao>?.     B# K0µ?.     B$ebL?.     B%Tkڴ?.      ' ( ) * +  years    Years j-n  T2    $/kWh@ e H! ?,    @ e ;$?,    @ e )Z?,    @M 8ÊE?,    @M Tx?,    @M uNt?,    @M g94Ň?,    @%iu?,    @FEWu?,    @ʅ?,    @X27?,    @?Ҹ?,    @>C ?,    @Oag{P?,    @?,    @r}?,    @Cpj?,    @oѬ f?,    @$X&^n?,    @Â?,    @]-Qa?,    @ vdݘ?,    @!e 6TMk?,    @"\ki z?,    @#?,    @$]?,    @%)|xH?,     ' ( ) * +  X  X  X OXdd "Group14?Group1 \* /MOh+'0 `lx C\ Paul GipeL~p Paul Gipem186@0KLV@ ZPQuattro Pro for Windows 7ELnn: ? ms ms ms