ࡱ> GI  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFJKRoot Entry FT5`)EHWorkbookq_SX_DB_CURggDgD0002  \pUser Ba= =hK%8X@"1Arial1Arial1Arial1Arial1Arial1Arial1 Arial1$Arial1Arial1Arial1Arial1h8Cambria1,8Arial18Arial18Arial1Arial1Arial1<Arial1>Arial1?Arial14Arial14Arial1 Arial1 Arial1Arial1Arial1 Arial1Arial1Tahoma"R"\ #,##0;"R"\ \-#,##0!"R"\ #,##0;[Red]"R"\ \-#,##0""R"\ #,##0.00;"R"\ \-#,##0.00'""R"\ #,##0.00;[Red]"R"\ \-#,##0.00=*8_ "R"\ * #,##0_ ;_ "R"\ * \-#,##0_ ;_ "R"\ * "-"_ ;_ @_ .))_ * #,##0_ ;_ * \-#,##0_ ;_ * "-"_ ;_ @_ E,@_ "R"\ * #,##0.00_ ;_ "R"\ * \-#,##0.00_ ;_ "R"\ * "-"??_ ;_ @_ 6+1_ * #,##0.00_ ;_ * \-#,##0.00_ ;_ * "-"??_ ;_ @_ "$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)72_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).)_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)61_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)0.04/_(* #,##0.0_);_(* \(#,##0.0\);_(* "-"??_);_(@_)0+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)83_(* #,##0.000_);_(* \(#,##0.000\);_(* "-"??_);_(@_)94_(* #,##0.000_);_(* \(#,##0.000\);_(* "-"???_);_(@_)3._(* #,##0.0_);_(* \(#,##0.0\);_(* "-"?_);_(@_) 0.0% 0.000000 0.0000000                                                                      ff          P  P         `            a>              `            $   $   $   $`             L   ||X燪}<} \);_(* "ef_(@_);_(}<} \);_(* "ef_(@_);_(}<} \);_(* "ef_(@_);_(}<} \);_(* "ef_(@_);_(}<} \);_(* "ef_(@_);_(}<} \);_(* "ef _(@_);_(}<} \);_(* "L_(@_);_(}<} \);_(* "L_(@_);_(}<} \);_(* "L_(@_);_(}<} \);_(* "L_(@_);_(}<} \);_(* "L_(@_);_(}<} \);_(* "L _(@_);_(}<} \);_(* "23_(@_);_(}<} \);_(* "23_(@_);_(}<} \);_(* "23_(@_);_(}<} \);_(* "23_(@_);_(}<}  \);_(* "23_(@_);_(}<}! \);_(* "23 _(@_);_(}<}" \);_(* "_(@_);_(}<}# \);_(* "_(@_);_(}<}$ \);_(* "_(@_);_(}<}% \);_(* "_(@_);_(}<}& \);_(* "_(@_);_(}<}' \);_(* " _(@_);_(}<}( \);_(* "_(@_);_(}}) }\);_(* "_(@_);_(   }}* \);_(* "_(@_);_(??? ??? ??? ???}(}/ \);_(* "}<}1 a\);_(* "_(@_);_(}<}2 \);_(* "_(@_);_(}<}3 \);_(* "?_(@_);_(}<}4 \);_(* "23_(@_);_(}(}5 \);_(* "}}7 ??v\);_(* "̙_(@_);_(   }<}8 }\);_(* "_(@_);_(}<}9 e\);_(* "_(@_);_(}x}:\);_(* "_(@_);_(  }}; ???\);_(* "_(@_);_(??? ??? ??? ???}-}= \);_(* "}P}> \);_(* "_(@_);_( }(}? \);_(* "}(}V\);_(* " 20% - Accent1H 20% - Accent1 ef  20% - Accent2H" 20% - Accent2 ef  20% - Accent3H& 20% - Accent3 ef  20% - Accent4H* 20% - Accent4 ef  20% - Accent5H. 20% - Accent5 ef  20% - Accent6H2 20% - Accent6  ef  40% - Accent1H 40% - Accent1 L  40% - Accent2H# 40% - Accent2 L湸  40% - Accent3H' 40% - Accent3 L  40% - Accent4H+ 40% - Accent4 L  40% - Accent5H/ 40% - Accent5 L  40% - Accent6H3 40% - Accent6  Lմ  60% - Accent1H 60% - Accent1 23  60% - Accent2H$ 60% - Accent2 23ٗ  60% - Accent3H( 60% - Accent3 23֚  60% - Accent4H, 60% - Accent4 23  60% - Accent5H0 60% - Accent5 23 ! 60% - Accent6H4 60% - Accent6  23  "Accent1<Accent1 O  #Accent2<!Accent2 PM  $Accent3<%Accent3 Y  %Accent4<)Accent4 d  &Accent5<-Accent5 K  'Accent6<1Accent6  F (Bad4Bad  ) Calculation| Calculation  } * Check Cellz Check Cell  ????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextB5Explanatory Text 0 : Followed Hyperlink 1Good6Good  a2 Heading 1B Heading 1 I}O3 Heading 2B Heading 2 I}?4 Heading 3B Heading 3 I}235 Heading 44 Heading 4 I}6( Hyperlink 7InputpInput ̙ ??v 8 Linked CellF Linked Cell } 9Neutral<Neutral  e"Normal :Noteb Note   ;OutputrOutput  ???????????? ???<$Percent =Title1Title I}% >TotalHTotal OO? Warning Text: Warning Text XTableStyleMedium9PivotStyleLight16d ddd;@d dd d`@ calculations} scenarioseSheet2Sheet3H   3  @@  D?COSTSREVENUEyearCapitalcarbon revenuekWhsubtotalMWCASH FLOW WITHOUT CDM carbon priceCASH FLOW WITH CDMIRR WITHOUT CDM IRR WITH CDMTotal $10 0.247 $30 0.247 $30 0.295 $50 0.247 $50 0.295(All) $10 0.239 $10 0.295 $30 0.239 $50 0.239Bulb Programmebulbshrsyears $C$11:$C$12$C$11:$C$12 by$C$37 Energy Efficient Lighting as CDM CFL power Incand power Elec savingsUse/day Baseline EFtCO2/MWhLifeProgramme sizeTECHNICAL ASSUMPTIONS Capital cost euro/tonneEMISSIONS SAVINGSCERstCO2FINANCIAL ANALYSISPROJECT FINANCIAL ASSUMPTIONSCDM FINANCIAL ASSUMPTIONStransaction costeurosannual M&V cost"including validation, registrationincluding SOP, Adaptation LevyCDM M&VElectricity cost euros/kWhenergy savingsProgramme Costeuros/yrCDM transaction costB/ 0V00/(1{12a2%cc PK![Content_Types].xmlj0Eжr(΢Iw},-j4 wP-t#bΙ{UTU^hd}㨫)*1P' ^W0)T9<l#$yi};~@(Hu* Dנz/0ǰ $ X3aZ,D0j~3߶b~i>3\`?/[G\!-Rk.sԻ..a濭?PK!֧6 _rels/.relsj0 }Q%v/C/}(h"O = C?hv=Ʌ%[xp{۵_Pѣ<1H0ORBdJE4b$q_6LR7`0̞O,En7Lib/SeеPK!kytheme/theme/themeManager.xml M @}w7c(EbˮCAǠҟ7՛K Y, e.|,H,lxɴIsQ}#Ր ֵ+!,^$j=GW)E+& 8PK!ÄA theme/theme/theme1.xmlYOoE#F{oc'NjGuرhF[xw;23NjHH q　Jĥ|@_73xM6{o~(fIyWk"޽aJCR$'Mnlu"^T$}*OIB.bQn̖kC 0>ACMȉ<&J &M5BNe tY>?#!mfKx=[Ԃu}ˆ ~umoLz^W/}ةLo;9iwk/_tV[,ac߬56YvYp1ϡAz 9ۮ7ެe ."Zk1~EȰ RӔ/x$( :7vʗsSj{"bF^x^xz?>~,ɸ7Gg_zy5^|?}V I򋧿>O~I|SQ>19D{<Ÿ8ߊaG@tOE*\ʻ/ yToN:"1Q(v; y4<$jbRa|PŻǴI Y3wJG݈8b2(<& QHT^w/B(`Z!94[Mc˴j`jG7;Q]o YC5*CocU 9 IQ/ RV+`%*;æWѼ9/#~7qZ$*cߓrUngN>%OOi Dh[BvoLJƌB6>p&>w O]>_x.eywQ,5,^<ؾt&9 ԔEЇIIqhJ#f6kAS&2D)p3ӕ5teO`jvzEOG)9cshger-# ~fu-ԙՍh&9܊- 6 AлY3hX"M$#Fz6#b.w*lyhĭɾ̮]nR3+=,)'Kak.zi X 8Ka6!_ 5[ M܆< kW Ds/Z/j@&8?&5- C⫲K3Zw1K|D!`~J0A?Uֶy&,Xg1K#[y$[BTV)bBRvVt=낕@[\׶Dž8d4~_@`rx \kp*O69mY&ԧ HE]HKN!Vj%2BƣJԊ=" u\ӵC&Y0>g4&oN)j rihr"VTU,koy#ŬjQJpRk3܎Ws;ɢ!JT~u "֠ۀW_ Nq֙4)ڬuZˋw֒TvќXHegvtm,{2Da*20V=CoOQ2'@C8D.IrG[Ȥiࠆ)d͛|?&f9>b|w##(ɇ"C *_p=ce΂aenv*Wm瓗{varAˇ$IDpKs6* ʢG0egAnlCYt֏$Ysă)2|FS` uz'Xr*󠍒F`Bi m/Ҷj9Xrmox86tFo˜ b`>ASDbƟPK! ѐ'theme/theme/_rels/themeManager.xml.relsM 0wooӺ&݈Э5 6?$Q ,.aic21h:qm@RN;d`o7gK(M&$R(.1r'JЊT8V"AȻHu}|$b{P8g/]QAsم(#L[PK-![Content_Types].xmlPK-!֧6 +_rels/.relsPK-!kytheme/theme/themeManager.xmlPK-!ÄA theme/theme/theme1.xmlPK-! ѐ' theme/theme/_rels/themeManager.xml.relsPK]   ,]r|  dMbP?_*+%&?'?(?)?MHP Photosmart C3100 series on C 4dXXA4DINU"4 5TIUPHdA4 4 [none] [none]Arial4P d?ADMINISTRATOR<Automatic>R 44300dpiFast/Economical PrintingdMicrosoft Office ExcelType new Quick Set name herexB xB tI {C zE uD EXCEL.EXEC:\Program Files\Microsoft Office\Office12\EXCEL.EXEIPACDRWDSGATCAPI;F4E8Q;Ki݅&E%9xȡ" dXX??&U} } I } m}  }  } $ $$v /$10 0.247Randall Spalding-Fecher/Created by Randall Spalding-Fecher on 4/24/2001 0.24710'' `$30 0.247Randall Spalding-Fecher`Created by Randall Spalding-Fecher on 4/24/2001 Modified by Randall Spalding-Fecher on 4/24/2001 0.24730''v /$50 0.247Randall Spalding-Fecher/Created by Randall Spalding-Fecher on 4/24/2001 0.24750'' `$10 0.295Randall Spalding-Fecher`Created by Randall Spalding-Fecher on 4/24/2001 Modified by Randall Spalding-Fecher on 4/24/2001 0.29510''v /$30 0.295Randall Spalding-Fecher/Created by Randall Spalding-Fecher on 4/24/2001 0.29530'' `$10 0.239Randall Spalding-Fecher`Created by Randall Spalding-Fecher on 4/24/2001 Modified by Randall Spalding-Fecher on 4/24/2001 0.23910''v /$30 0.239Randall Spalding-Fecher/Created by Randall Spalding-Fecher on 4/24/2001 0.23930''v /$50 0.239Randall Spalding-Fecher/Created by Randall Spalding-Fecher on 4/24/2001 0.23950''v /$50 0.295Randall Spalding-Fecher/Created by Randall Spalding-Fecher on 4/24/2001 0.29550'',h      R! Q*   S)~ AOA  S" !@333333@ DD#3O> S㥋? S# S!@2@  DD#WhUMu? Q? S% ~ @@ S$ !AߌA DD0TOn\@DDDm8AAAAAAAAAAAAAAAAAAAAAAAAA S( A @T @ A6AAAAAAAAAAAAAAAAAAAAAAAA S& S' EU?8 AAAAAAAAAAAAAAAAAAAAAAAAA SSE8 AAAAAAAAAAAAAAAAAAAAAAAAA Q1 E8 AAAAAAAAAAAAAAAAAAAAAAAAA S+ S4! A@w+A D D~ @@8 AAAAAAAAAAAAAAAAAAAAAAAAA S< S=~ Aj@: @AAAAAAAAAAAAAAAAAAAAAAAAA S9 S:~ D@8AAAAAAAAAAAAAAAAAAAAAAAAAA8AAAAAAAAAAAAAAAAAAAAAAAAA Q2<A@AAAAAAAAAAAAAAAAAAAAAAAAA S3 S4~ Aj@ U68AAAAAAAAAAAAAAAAAAAAAAAAA S5 S4~ Aj@ U78AAAAAAAAAAAAAAAAAAAAAAAAA  S,~ A$@8AAAAAAAAAAAAAAAAAAAAAAAAA SE8AAAAAAAAAAAAAAAAAAAAAAAAA Q- SE8AAAAAAAAAAAAAAAAAAAAAAAAA S. S/%A\6@#DD 8AAAAAAAAAAAAAAAAAAAAAAAAA SSA8AAAAAAAAAAAAAAAAAAAAAAAAA Q0 SA8AAAAAAAAAAAAAAAAAAAAAAAAA CC ?@@@@@@ @"@$@&@(@*@,@.@0@1@2@3@4@5@6@7@8@9@ Q<AAAAAAAAAAAAAAAAAAAAAAAAAAA A@w+A'D :AAAAAAAAAAAAAAAAAAAAAAAAAA S>Aj@D:AAAAAAAAAAAAAAAAAAAAAAAAAA S<A~ Aj@Aj@DAj@DAj@DAj@DAj@ D Aj@ D, AAAAAAAAAAAAAAAAAAA S8 FAAj@ DAj@ DAj@ DAj@ DAj@ DAj@ D Aj@ D, AAAAAAAAAAAAAAAAAAABX**hh*zjLThfFNttfJXLXNkk !"#$%&'()*+ # B.A %m BO@    -m BO@*  BO@(  BO@(  BO@(  BO@(  BO@( , BBBBBBBBBBBBBBBBBBA<!AAAAAAAAAAAAAAAAAAAAAAAAAAA "Q<"AAAAAAAAAAAAAAAAAAAAAAAAAAA #S;#A!#A!5A ' DD#A!5A(#### L#A!5A(###A!5A(###A!5A(###A!5A(# ## A!5A('#,# AAAAAAAAAAAAAAAAAAA $$A!$A46A% DD$A46A%$$$  DD$A46A%$$A46A%$$A46A%$$A46A%$$ A46A% $,$ AAAAAAAAAAAAAAAAAAA %%A%BM c:A((%%%  LL%BM c:A($%%BM c:A($%%BM c:A($%%BM c:A($%%BM c:A($ %% BM c:A($%,% BBBBBBBBBBBBBBBBBBA<&AAAAAAAAAAAAAAAAAAAAAAAAAAA 'Q'A@w+ D'A!5A #D#'A!5A('''' L'A!5A('''A!5A('''A!5A('''A!5A(' '' A!5A((',' AAAAAAAAAAAAAAAAAAA (Q (A.(((  LL(AM ?9A((AM ?9A((AM ?9A((AM ?9A((AM ?9A ((AM ?9A( (( AM ?9A+(,( AAAAAAAAAAAAAAAAAAA)Q<)AAAAAAAAAAAAAAAAAAAAAAAAAAA *Q #*Vsx•?$ %'' B>:*AAAAAAAAAAAAAAAAAAAAAAAAAA +Q #+V:+AAAAAAAAAAAAAAAAAAAAAAAAAA Y@N:@:@JPJsPH0(  >@A O(**+ggD   ~  dMbP?_*+%&?'?(?)?"??&U} }        P L G H G H IM-V=? JN? JNZ CM? JNsP? JNG8l? J Nd\? J NcVm? J N8? K OHD?`   (  R   C ]F !  d =   PivotTable1Data      $C$37ZOT7 7   PivotTable1 >@  ggD  w  dMbP?_*+%&?'?(?)?"??&U>@ggD    dMbP?_*+%&?'?(?)?"??&U>@ggD  ,   Randall Spalding-Fecher" ;@ $C$11:$C$12 $10 0.247 $30 0.247 $50 0.247 $10 0.295 $30 0.295 $10 0.239 $30 0.239 $50 0.239 $50 0.295$C$11:$C$12 byRandall Spalding-Fecher! res $C$37?G8l?8?Z CM?d\?-V=?sP?cVm?HD? SummaryInformation(DocumentSummaryInformation8 0CompObjrOh+'0@Hht Randall Spalding-Fecher Microsoft Excel@wX@fD՜.+,0 PXx  University of Cape Town  calculations scenariosSheet2Sheet3  Worksheets F&Microsoft Office Excel 2003 WorksheetBiff8Excel.Sheet.89q