ࡱ>    !"#$%&'()*+,.Root Entry\ob$OSL5Po-@PerfectOffice_MAIN& CTSummaryInformation(8PerfectOffice_OBJECTS,PoPo 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@ 033D 033D 033@ 033@ 033D 0D d7KY!_d<  ?$[($(  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*'""" "  C  ;$ (       Tq  d2X, X1Axis? Ts  d2X, Y1Axis?  Tt  d2X, Y2Axis? }j  d2X, 1PaneLeftWallRightWallBaseSeriesSeriesLabel?  Ym  d2X,  X1Title?  @8 n2  ?  EH #  i    ) f ) g i2 )     -/g ) LM ./3$ Arialx8n2 3$Arialx8n2 3$ Arialx8n2 3$ Arialx8n2 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 0D 0$D 033@0d <H   lu vH 8$@@6Target T1 Tariff$u<7~7%((-.|0$5<..... .... FFF--F..QTariff Calculation Using Chabot Profitability Index Method for CaliforniaHF<<? Arial@+Adapted by Paul Gipe, pgipe@igc.orgHB88 Arial"Enter Data in These Cells.31Average Weighted Cost of Capital Before TaxHB88!  Arial 89Equity9Return on Equity 9Debt 9Interest on Debt 9Nominal AWCC 9Inflation AAWCC real Rotor Diameter1Rated CapacitySpecific Installed CostInstalled Cost Annual Expenses TermDiscount Rate (AWCC)Specific Yield%Capital Recovery Factor (n,t)"Profitability Index TargetCost of EnergySimple Payback9Note: Before tax, 100% Adjustment with Inflation.|-Note: For more information on the Profitability Index Method contact Bernard Chabot, ADEME, bernard.chabot@ademe.fr.. CAUTION: Do not use this spreadsheet for program design. Please contact Bernard Chabot for pricing workshops and detailed tariff design.HB.88  Arial ` H 8 8 9ROE 8  8  8  8  Qt ` P ` Ius I 8 Kom n t Eas Kd PI T1 !SPBT - . ` h X `k?sp= ף? }?   Q?6 ̡E?"     sQ?2 (:٩?     );CY@  &  ZKa@$U?wKA $U?@ {Gz? (:٩? Mq?9       C u빔?/     5-{1b @!     - .  m2HB88 Arial kW $/m2HB88 Arial '$/kW years realkWh/m2/yrHF<< Arial@ NPV/I $/kWh yearsYieldskWh/m2/y uu빔? ! " #  $R % & ' ( )L *~ + - .  '+1-C8 '($C8*$C9)+($C10*$C11) '(C12-C13)/(1+C13)'((+B17/2)^2)*@PI'+C18/C17+'4%-6.8% of 70% (Deutsche WindGuard)D'(C22*(1+C22)^C21)/(((1+C22)^C21)-1) Function of AWCC & Term.#'((1+C25)*C24+C20)*(C19/C23) ^$/kWhPI Target  !; u빔?"; y?#; "?$; W?%; ?&; @*E?'; hJN?(; WG ?); Jg?*; OiA#9?+hl? - .     ?!; M~?"; 7hq?#; Uz?$; `O?%; /,S4?&; po!RAӸ?'; )~?(; (%u?); l$p?*; :N?+"a>? - .   ?!; :+B?"; H?#; KuS?$; 3G{?%; &yػ?&; Wa?'; Q m*?(; +޷?); 7nȶ?*; V\ʵ?+Ze? - . `   333333?!; r?"; E=?#; {qD)?$; ?8?%; jtܻ|?&; en?'; F܉?(; cWF?); z< ?*; ]qj?+O? - .  - .  `Teq and T2 Tariffs$u<7~7(%  % ( $%FECalculation of Constant Equivalent Tariff (Teq) and Tariff T2 Example OnlyTerm of Fixed Price, T1(! CRF During Fixed Price Period, j 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  2 U333333?     2 U333333?     2U̬?     2U333333?     2U?     2U̼?     2U?     2U333333?     2U?     2U?     2Uefffff?     2U?     2U133333?     2U?     2U?      333333?; 333333?; 333333?; 333333?; 333333?   ! Eas  ! Yield ! kWh/m2/yr          9 R k        3  L e ~   jCRF(t,j) 1/CRFCRF(t,j)Years 1-j ! T1    u빔? u빔? u빔?u빔?u빔?u빔?u빔?u빔?u빔?u빔?u빔?u빔?u빔?u빔?u빔?u빔? u빔?u빔?u빔?u빔?u빔? @OĽ?;       ,tk, @    w?   ! Teq    ! $/kWhB  u빔?.     B N߾?.     B }%6?.     BaҘ?.     Bخ?.     B/y?.     BYC+?.     B+{?.     B?Xm?.     Byr7?.     B2X/"/?.     B耱kl̹?.     B.8n?.     BΏԝ?.     BG?.     Bjim?.     B z< ?.     B!]?.     B^qj?.     B-,G?.     BO?.      years   Years j-n ! T2    ! $/kWh@  u빔?,    @ N~?,    @