rubyfromexcel 0.0.17 → 0.0.18
This diff represents the content of publicly available package versions that have been released to one of the supported registries. The information contained in this diff is provided for informational purposes only and reflects changes between package versions as they appear in their respective public registries.
- data/examples/ruby-versions/test1-ruby/sheets/sheet1.rb +7 -0
- data/examples/ruby-versions/test1-ruby/sheets/sheet2.rb +6 -0
- data/examples/ruby-versions/test1-ruby/specs/sheet1_rspec.rb +12 -0
- data/examples/ruby-versions/test1-ruby/specs/sheet2_rspec.rb +12 -0
- data/examples/ruby-versions/test1-ruby/spreadsheet.rb +9 -0
- data/examples/ruby-versions/test2-ruby/sheets/sheet1.rb +1334 -0
- data/examples/ruby-versions/test2-ruby/sheets/sheet2.rb +25 -0
- data/examples/ruby-versions/test2-ruby/sheets/sheet3.rb +3703 -0
- data/examples/ruby-versions/test2-ruby/specs/sheet1_rspec.rb +648 -0
- data/examples/ruby-versions/test2-ruby/specs/sheet2_rspec.rb +24 -0
- data/examples/ruby-versions/test2-ruby/specs/sheet3_rspec.rb +11364 -0
- data/examples/ruby-versions/test2-ruby/spreadsheet.rb +9 -0
- data/examples/sheets/test1.xlsx +0 -0
- data/examples/sheets/test2.xlsx +0 -0
- data/examples/sheets/~$test1.xlsx +0 -0
- data/examples/unzipped-sheets/array-formulas/[Content_Types].xml +2 -0
- data/examples/unzipped-sheets/array-formulas/docProps/app.xml +2 -0
- data/examples/unzipped-sheets/array-formulas/docProps/core.xml +2 -0
- data/examples/unzipped-sheets/array-formulas/docProps/thumbnail.jpeg +0 -0
- data/examples/unzipped-sheets/array-formulas/xl/_rels/workbook.xml.rels +2 -0
- data/examples/unzipped-sheets/array-formulas/xl/calcChain.xml +2 -0
- data/examples/unzipped-sheets/array-formulas/xl/sharedStrings.xml +2 -0
- data/examples/unzipped-sheets/array-formulas/xl/styles.xml +2 -0
- data/examples/unzipped-sheets/array-formulas/xl/theme/theme1.xml +2 -0
- data/examples/unzipped-sheets/array-formulas/xl/workbook.xml +2 -0
- data/examples/unzipped-sheets/array-formulas/xl/worksheets/sheet1.xml +2 -0
- data/examples/unzipped-sheets/array-formulas/xl/worksheets/sheet2.xml +2 -0
- data/examples/unzipped-sheets/checkpoint/[Content_Types].xml +2 -0
- data/examples/unzipped-sheets/checkpoint/docProps/app.xml +2 -0
- data/examples/unzipped-sheets/checkpoint/docProps/core.xml +2 -0
- data/examples/unzipped-sheets/checkpoint/xl/_rels/workbook.xml.rels +2 -0
- data/examples/unzipped-sheets/checkpoint/xl/calcChain.xml +2 -0
- data/examples/unzipped-sheets/checkpoint/xl/charts/chart1.xml +2 -0
- data/examples/unzipped-sheets/checkpoint/xl/charts/chart2.xml +2 -0
- data/examples/unzipped-sheets/checkpoint/xl/comments1.xml +5 -0
- data/examples/unzipped-sheets/checkpoint/xl/comments2.xml +5 -0
- data/examples/unzipped-sheets/checkpoint/xl/drawings/_rels/drawing1.xml.rels +2 -0
- data/examples/unzipped-sheets/checkpoint/xl/drawings/_rels/drawing2.xml.rels +2 -0
- data/examples/unzipped-sheets/checkpoint/xl/drawings/drawing1.xml +2 -0
- data/examples/unzipped-sheets/checkpoint/xl/drawings/drawing2.xml +2 -0
- data/examples/unzipped-sheets/checkpoint/xl/drawings/vmlDrawing1.vml +47 -0
- data/examples/unzipped-sheets/checkpoint/xl/drawings/vmlDrawing2.vml +47 -0
- data/examples/unzipped-sheets/checkpoint/xl/sharedStrings.xml +2 -0
- data/examples/unzipped-sheets/checkpoint/xl/styles.xml +2 -0
- data/examples/unzipped-sheets/checkpoint/xl/theme/theme1.xml +2 -0
- data/examples/unzipped-sheets/checkpoint/xl/workbook.xml +2 -0
- data/examples/unzipped-sheets/checkpoint/xl/worksheets/_rels/sheet1.xml.rels +2 -0
- data/examples/unzipped-sheets/checkpoint/xl/worksheets/_rels/sheet2.xml.rels +2 -0
- data/examples/unzipped-sheets/checkpoint/xl/worksheets/sheet1.xml +2 -0
- data/examples/unzipped-sheets/checkpoint/xl/worksheets/sheet2.xml +2 -0
- data/examples/unzipped-sheets/complex-test/[Content_Types].xml +2 -0
- data/examples/unzipped-sheets/complex-test/docProps/app.xml +2 -0
- data/examples/unzipped-sheets/complex-test/docProps/core.xml +2 -0
- data/examples/unzipped-sheets/complex-test/xl/_rels/workbook.xml.rels +2 -0
- data/examples/unzipped-sheets/complex-test/xl/calcChain.xml +2 -0
- data/examples/unzipped-sheets/complex-test/xl/charts/chart1.xml +2 -0
- data/examples/unzipped-sheets/complex-test/xl/charts/chart2.xml +2 -0
- data/examples/unzipped-sheets/complex-test/xl/comments1.xml +5 -0
- data/examples/unzipped-sheets/complex-test/xl/comments2.xml +5 -0
- data/examples/unzipped-sheets/complex-test/xl/drawings/_rels/drawing1.xml.rels +2 -0
- data/examples/unzipped-sheets/complex-test/xl/drawings/_rels/drawing2.xml.rels +2 -0
- data/examples/unzipped-sheets/complex-test/xl/drawings/drawing1.xml +2 -0
- data/examples/unzipped-sheets/complex-test/xl/drawings/drawing2.xml +2 -0
- data/examples/unzipped-sheets/complex-test/xl/drawings/vmlDrawing1.vml +46 -0
- data/examples/unzipped-sheets/complex-test/xl/drawings/vmlDrawing2.vml +46 -0
- data/examples/unzipped-sheets/complex-test/xl/sharedStrings.xml +2 -0
- data/examples/unzipped-sheets/complex-test/xl/styles.xml +2 -0
- data/examples/unzipped-sheets/complex-test/xl/theme/theme1.xml +2 -0
- data/examples/unzipped-sheets/complex-test/xl/workbook.xml +2 -0
- data/examples/unzipped-sheets/complex-test/xl/worksheets/_rels/sheet1.xml.rels +2 -0
- data/examples/unzipped-sheets/complex-test/xl/worksheets/_rels/sheet2.xml.rels +2 -0
- data/examples/unzipped-sheets/complex-test/xl/worksheets/sheet1.xml +2 -0
- data/examples/unzipped-sheets/complex-test/xl/worksheets/sheet2.xml +2 -0
- data/examples/unzipped-sheets/namedReferenceTest/[Content_Types].xml +2 -0
- data/examples/unzipped-sheets/namedReferenceTest/docProps/app.xml +2 -0
- data/examples/unzipped-sheets/namedReferenceTest/docProps/core.xml +2 -0
- data/examples/unzipped-sheets/namedReferenceTest/docProps/thumbnail.jpeg +0 -0
- data/examples/unzipped-sheets/namedReferenceTest/xl/_rels/workbook.xml.rels +2 -0
- data/examples/unzipped-sheets/namedReferenceTest/xl/calcChain.xml +2 -0
- data/examples/unzipped-sheets/namedReferenceTest/xl/styles.xml +2 -0
- data/examples/unzipped-sheets/namedReferenceTest/xl/theme/theme1.xml +2 -0
- data/examples/unzipped-sheets/namedReferenceTest/xl/workbook.xml +2 -0
- data/examples/unzipped-sheets/namedReferenceTest/xl/worksheets/sheet1.xml +2 -0
- data/examples/unzipped-sheets/namedReferenceTest/xl/worksheets/sheet2.xml +2 -0
- data/examples/unzipped-sheets/sharedFormulaTest/[Content_Types].xml +2 -0
- data/examples/unzipped-sheets/sharedFormulaTest/docProps/app.xml +2 -0
- data/examples/unzipped-sheets/sharedFormulaTest/docProps/core.xml +2 -0
- data/examples/unzipped-sheets/sharedFormulaTest/docProps/thumbnail.jpeg +0 -0
- data/examples/unzipped-sheets/sharedFormulaTest/xl/_rels/workbook.xml.rels +2 -0
- data/examples/unzipped-sheets/sharedFormulaTest/xl/calcChain.xml +2 -0
- data/examples/unzipped-sheets/sharedFormulaTest/xl/styles.xml +2 -0
- data/examples/unzipped-sheets/sharedFormulaTest/xl/theme/theme1.xml +2 -0
- data/examples/unzipped-sheets/sharedFormulaTest/xl/workbook.xml +2 -0
- data/examples/unzipped-sheets/sharedFormulaTest/xl/worksheets/sheet1.xml +2 -0
- data/examples/unzipped-sheets/table-test/[Content_Types].xml +2 -0
- data/examples/unzipped-sheets/table-test/docProps/app.xml +2 -0
- data/examples/unzipped-sheets/table-test/docProps/core.xml +2 -0
- data/examples/unzipped-sheets/table-test/xl/_rels/workbook.xml.rels +2 -0
- data/examples/unzipped-sheets/table-test/xl/calcChain.xml +2 -0
- data/examples/unzipped-sheets/table-test/xl/printerSettings/printerSettings1.bin +0 -0
- data/examples/unzipped-sheets/table-test/xl/sharedStrings.xml +2 -0
- data/examples/unzipped-sheets/table-test/xl/styles.xml +2 -0
- data/examples/unzipped-sheets/table-test/xl/tables/table1.xml +2 -0
- data/examples/unzipped-sheets/table-test/xl/theme/theme1.xml +2 -0
- data/examples/unzipped-sheets/table-test/xl/workbook.xml +2 -0
- data/examples/unzipped-sheets/table-test/xl/worksheets/_rels/sheet1.xml.rels +2 -0
- data/examples/unzipped-sheets/table-test/xl/worksheets/sheet1.xml +2 -0
- data/examples/unzipped-sheets/table-test/xl/worksheets/sheet2.xml +2 -0
- data/examples/unzipped-sheets/table-test/xl/worksheets/sheet3.xml +2 -0
- data/examples/unzipped-sheets/test1/[Content_Types].xml +2 -0
- data/examples/unzipped-sheets/test1/docProps/app.xml +2 -0
- data/examples/unzipped-sheets/test1/docProps/core.xml +2 -0
- data/examples/unzipped-sheets/test1/docProps/thumbnail.jpeg +0 -0
- data/examples/unzipped-sheets/test1/xl/_rels/workbook.xml.rels +2 -0
- data/examples/unzipped-sheets/test1/xl/calcChain.xml +2 -0
- data/examples/unzipped-sheets/test1/xl/sharedStrings.xml +2 -0
- data/examples/unzipped-sheets/test1/xl/styles.xml +2 -0
- data/examples/unzipped-sheets/test1/xl/theme/theme1.xml +2 -0
- data/examples/unzipped-sheets/test1/xl/workbook.xml +2 -0
- data/examples/unzipped-sheets/test1/xl/worksheets/sheet1.xml +2 -0
- data/examples/unzipped-sheets/test1/xl/worksheets/sheet2.xml +2 -0
- data/examples/unzipped-sheets/test2/[Content_Types].xml +2 -0
- data/examples/unzipped-sheets/test2/docProps/app.xml +2 -0
- data/examples/unzipped-sheets/test2/docProps/core.xml +2 -0
- data/examples/unzipped-sheets/test2/xl/_rels/workbook.xml.rels +2 -0
- data/examples/unzipped-sheets/test2/xl/calcChain.xml +2 -0
- data/examples/unzipped-sheets/test2/xl/charts/chart1.xml +2 -0
- data/examples/unzipped-sheets/test2/xl/charts/chart2.xml +2 -0
- data/examples/unzipped-sheets/test2/xl/charts/chart3.xml +2 -0
- data/examples/unzipped-sheets/test2/xl/charts/chart4.xml +2 -0
- data/examples/unzipped-sheets/test2/xl/drawings/_rels/drawing1.xml.rels +2 -0
- data/examples/unzipped-sheets/test2/xl/drawings/drawing1.xml +2 -0
- data/examples/unzipped-sheets/test2/xl/sharedStrings.xml +2 -0
- data/examples/unzipped-sheets/test2/xl/styles.xml +2 -0
- data/examples/unzipped-sheets/test2/xl/tables/table1.xml +2 -0
- data/examples/unzipped-sheets/test2/xl/theme/theme1.xml +2 -0
- data/examples/unzipped-sheets/test2/xl/workbook.xml +2 -0
- data/examples/unzipped-sheets/test2/xl/worksheets/_rels/sheet1.xml.rels +2 -0
- data/examples/unzipped-sheets/test2/xl/worksheets/_rels/sheet3.xml.rels +2 -0
- data/examples/unzipped-sheets/test2/xl/worksheets/sheet1.xml +2 -0
- data/examples/unzipped-sheets/test2/xl/worksheets/sheet2.xml +2 -0
- data/examples/unzipped-sheets/test2/xl/worksheets/sheet3.xml +2 -0
- data/lib/formulae/parse/formula_peg.rb +4 -3
- data/lib/formulae/parse/formula_peg.txt +3 -3
- data/lib/formulae/run/reference.rb +1 -1
- data/spec/formula_peg_spec.rb +13 -0
- metadata +152 -9
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<worksheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships" xmlns:mc="http://schemas.openxmlformats.org/markup-compatibility/2006" xmlns:mv="urn:schemas-microsoft-com:mac:vml" mc:Ignorable="mv" mc:PreserveAttributes="mv:*"><dimension ref="B1:P46"/><sheetViews><sheetView tabSelected="1" topLeftCell="A22" workbookViewId="0"><selection activeCell="H29" sqref="H29"/></sheetView></sheetViews><sheetFormatPr baseColWidth="10" defaultColWidth="8.7109375" defaultRowHeight="13"/><cols><col min="1" max="1" width="2.5703125" style="1" customWidth="1"/><col min="2" max="2" width="28.42578125" style="1" customWidth="1"/><col min="3" max="3" width="8.140625" style="1" customWidth="1"/><col min="4" max="5" width="9.7109375" style="1" customWidth="1"/><col min="6" max="13" width="6.42578125" style="1" customWidth="1"/><col min="14" max="16384" width="8.7109375" style="1"/></cols><sheetData><row r="1" spans="2:15"><c r="B1" s="30" t="s"><v>23</v></c><c r="C1" s="30"/><c r="D1" s="30"/><c r="E1" s="30"/></row><row r="2" spans="2:15"><c r="D2" s="1" t="s"><v>36</v></c></row><row r="3" spans="2:15"><c r="D3" s="1" t="s"><v>35</v></c><c r="O3" s="34" t="s"><v>28</v></c></row><row r="4" spans="2:15"><c r="B4" s="7" t="s"><v>16</v></c><c r="C4" s="7" t="s"><v>26</v></c><c r="D4" s="7" t="s"><v>37</v></c><c r="E4" s="7" t="s"><v>38</v></c><c r="F4" s="7"><v>2013</v></c><c r="G4" s="7"><v>2014</v></c><c r="H4" s="7"><v>2015</v></c><c r="I4" s="7"><v>2016</v></c><c r="J4" s="7"><v>2017</v></c><c r="K4" s="7"><v>2018</v></c><c r="L4" s="7"><v>2019</v></c><c r="M4" s="7"><v>2020</v></c><c r="N4" s="7"/><c r="O4" s="7" t="s"><v>7</v></c></row><row r="5" spans="2:15"><c r="B5" s="11" t="s"><v>0</v></c><c r="C5" s="11"><v>1150</v></c><c r="D5" s="11"><v>50</v></c><c r="E5" s="11"><v>50</v></c><c r="F5" s="20"><f>+(C5+D5+E5)*0.9</f><v>1125</v></c><c r="G5" s="4"><f>F5*(1-$O$5)</f><v>1102.5</v></c><c r="H5" s="4"><f t="shared" ref="H5:M7" si="0">G5*(1-$O$5)</f><v>1080.45</v></c><c r="I5" s="4"><f t="shared" si="0"/><v>1058.8410000000001</v></c><c r="J5" s="4"><f t="shared" si="0"/><v>1037.66418</v></c><c r="K5" s="4"><f t="shared" si="0"/><v>1016.9108964</v></c><c r="L5" s="4"><f t="shared" si="0"/><v>996.57267847199989</v></c><c r="M5" s="4"><f t="shared" si="0"/><v>976.64122490255988</v></c><c r="N5" s="3" t="s"><v>8</v></c><c r="O5" s="22"><v>0.02</v></c></row><row r="6" spans="2:15"><c r="B6" s="11" t="s"><v>27</v></c><c r="C6" s="11"><v>350</v></c><c r="D6" s="11"/><c r="E6" s="11"/><c r="F6" s="20"><f>+(C6+D6+E6)*0.95</f><v>332.5</v></c><c r="G6" s="4"><f>F6*(1-$O$5)</f><v>325.84999999999997</v></c><c r="H6" s="4"><f t="shared" si="0"/><v>319.33299999999997</v></c><c r="I6" s="4"><f t="shared" si="0"/><v>312.94633999999996</v></c><c r="J6" s="4"><f t="shared" si="0"/><v>306.68741319999998</v></c><c r="K6" s="4"><f t="shared" si="0"/><v>300.55366493599996</v></c><c r="L6" s="4"><f t="shared" si="0"/><v>294.54259163727994</v></c><c r="M6" s="4"><f t="shared" si="0"/><v>288.65173980453432</v></c><c r="N6" s="3" t="s"><v>8</v></c><c r="O6" s="22"><v>0.01</v></c></row><row r="7" spans="2:15"><c r="B7" s="15" t="s"><v>39</v></c><c r="C7" s="15"><v>550</v></c><c r="D7" s="15"><v>100</v></c><c r="E7" s="15"><v>100</v></c><c r="F7" s="20"><f>+(C7+D7+E7)*0.95</f><v>712.5</v></c><c r="G7" s="4"><f>F7*(1-$O$5)</f><v>698.25</v></c><c r="H7" s="4"><f t="shared" si="0"/><v>684.28499999999997</v></c><c r="I7" s="4"><f t="shared" si="0"/><v>670.59929999999997</v></c><c r="J7" s="4"><f t="shared" si="0"/><v>657.18731400000001</v></c><c r="K7" s="4"><f t="shared" si="0"/><v>644.04356772000006</v></c><c r="L7" s="4"><f t="shared" si="0"/><v>631.16269636560003</v></c><c r="M7" s="4"><f t="shared" si="0"/><v>618.53944243828801</v></c><c r="N7" s="3" t="s"><v>8</v></c><c r="O7" s="10"><v>0.01</v></c></row><row r="8" spans="2:15"><c r="B8" s="13" t="s"><v>2</v></c><c r="C8" s="13"/><c r="D8" s="13"/><c r="E8" s="13"/><c r="F8" s="6"><f>+SUM(F5:F7)</f><v>2170</v></c><c r="G8" s="6"><f t="shared" ref="G8:M8" si="1">+SUM(G5:G7)</f><v>2126.6</v></c><c r="H8" s="6"><f t="shared" si="1"/><v>2084.0679999999998</v></c><c r="I8" s="6"><f t="shared" si="1"/><v>2042.3866400000002</v></c><c r="J8" s="6"><f t="shared" si="1"/><v>2001.5389072</v></c><c r="K8" s="6"><f t="shared" si="1"/><v>1961.5081290559999</v></c><c r="L8" s="6"><f t="shared" si="1"/><v>1922.27796647488</v></c><c r="M8" s="6"><f t="shared" si="1"/><v>1883.8324071453821</v></c><c r="N8" s="3" t="s"><v>8</v></c><c r="O8" s="21"/></row><row r="10" spans="2:15"><c r="B10" s="7" t="s"><v>29</v></c><c r="C10" s="7"/><c r="D10" s="7"/><c r="E10" s="7"/><c r="F10" s="7"><f>F4</f><v>2013</v></c><c r="G10" s="7"><f t="shared" ref="G10:M10" si="2">G4</f><v>2014</v></c><c r="H10" s="7"><f t="shared" si="2"/><v>2015</v></c><c r="I10" s="7"><f t="shared" si="2"/><v>2016</v></c><c r="J10" s="7"><f t="shared" si="2"/><v>2017</v></c><c r="K10" s="7"><f t="shared" si="2"/><v>2018</v></c><c r="L10" s="7"><f t="shared" si="2"/><v>2019</v></c><c r="M10" s="7"><f t="shared" si="2"/><v>2020</v></c><c r="N10" s="7"/></row><row r="11" spans="2:15"><c r="B11" s="11" t="s"><v>0</v></c><c r="C11" s="11"/><c r="D11" s="11"/><c r="E11" s="11"/><c r="F11" s="23"><v>0</v></c><c r="G11" s="12"><f>F11</f><v>0</v></c><c r="H11" s="12"><f t="shared" ref="H11:M11" si="3">G11</f><v>0</v></c><c r="I11" s="12"><f t="shared" si="3"/><v>0</v></c><c r="J11" s="12"><f t="shared" si="3"/><v>0</v></c><c r="K11" s="12"><f t="shared" si="3"/><v>0</v></c><c r="L11" s="12"><f t="shared" si="3"/><v>0</v></c><c r="M11" s="12"><f t="shared" si="3"/><v>0</v></c><c r="N11" s="11" t="s"><v>5</v></c></row><row r="12" spans="2:15"><c r="B12" s="11" t="str"><f>+$B$6</f><v>Leakage sectors</v></c><c r="C12" s="11"/><c r="D12" s="11"/><c r="E12" s="11"/><c r="F12" s="23"><v>0.9</v></c><c r="G12" s="23"><f t="shared" ref="G12:M12" si="4">+F12+$O$12</f><v>0.875</v></c><c r="H12" s="23"><f t="shared" si="4"/><v>0.85</v></c><c r="I12" s="23"><f t="shared" si="4"/><v>0.82499999999999996</v></c><c r="J12" s="23"><f t="shared" si="4"/><v>0.79999999999999993</v></c><c r="K12" s="23"><f t="shared" si="4"/><v>0.77499999999999991</v></c><c r="L12" s="23"><f t="shared" si="4"/><v>0.74999999999999989</v></c><c r="M12" s="23"><f t="shared" si="4"/><v>0.72499999999999987</v></c><c r="N12" s="11"/><c r="O12" s="36"><v>-2.5000000000000001E-2</v></c></row><row r="13" spans="2:15"><c r="B13" s="15" t="s"><v>1</v></c><c r="C13" s="15"/><c r="D13" s="15"/><c r="E13" s="15"/><c r="F13" s="23"><v>0.8</v></c><c r="G13" s="16"><f t="shared" ref="G13:L13" si="5">F13+$O$13</f><v>0.68571428571428572</v></c><c r="H13" s="16"><f t="shared" si="5"/><v>0.5714285714285714</v></c><c r="I13" s="16"><f t="shared" si="5"/><v>0.45714285714285707</v></c><c r="J13" s="16"><f t="shared" si="5"/><v>0.34285714285714275</v></c><c r="K13" s="16"><f t="shared" si="5"/><v>0.22857142857142845</v></c><c r="L13" s="16"><f t="shared" si="5"/><v>0.11428571428571416</v></c><c r="M13" s="16"><v>0</v></c><c r="N13" s="15" t="s"><v>5</v></c><c r="O13" s="19"><f>(M13-F13)/(M10-F10)</f><v>-0.1142857142857143</v></c></row><row r="14" spans="2:15"><c r="B14" s="15" t="s"><v>43</v></c><c r="C14" s="15"/><c r="D14" s="15"/><c r="E14" s="15"/><c r="F14" s="23"><f>+(F6*F12+F7*F13)/(F6+F7)</f><v>0.83181818181818179</v></c><c r="G14" s="23"><f t="shared" ref="G14:M14" si="6">+(G6*G12+G7*G13)/(G6+G7)</f><v>0.74594155844155852</v></c><c r="H14" s="23"><f t="shared" si="6"/><v>0.66006493506493502</v></c><c r="I14" s="23"><f t="shared" si="6"/><v>0.57418831168831164</v></c><c r="J14" s="23"><f t="shared" si="6"/><v>0.4883116883116882</v></c><c r="K14" s="23"><f t="shared" si="6"/><v>0.40243506493506487</v></c><c r="L14" s="23"><f t="shared" si="6"/><v>0.31655844155844137</v></c><c r="M14" s="23"><f t="shared" si="6"/><v>0.23068181818181807</v></c><c r="N14" s="15"/><c r="O14" s="19"/></row><row r="15" spans="2:15"><c r="B15" s="13" t="s"><v>30</v></c><c r="C15" s="13"/><c r="D15" s="13"/><c r="E15" s="13"/><c r="F15" s="14"><f t="shared" ref="F15:M15" si="7">((F11*F5)+(F12*F6)+(F13*F7))/F8</f><v>0.40057603686635945</v></c><c r="G15" s="14"><f t="shared" si="7"/><v>0.35922070441079662</v></c><c r="H15" s="14"><f t="shared" si="7"/><v>0.31786537195523373</v></c><c r="I15" s="14"><f t="shared" si="7"/><v>0.27651003949967079</v></c><c r="J15" s="14"><f t="shared" si="7"/><v>0.23515470704410793</v></c><c r="K15" s="14"><f t="shared" si="7"/><v>0.19379937458854504</v></c><c r="L15" s="14"><f t="shared" si="7"/><v>0.15244404213298213</v></c><c r="M15" s="14"><f t="shared" si="7"/><v>0.11108870967741932</v></c><c r="N15" s="13" t="s"><v>5</v></c></row><row r="16" spans="2:15"><c r="B16" s="11"/><c r="C16" s="11"/><c r="D16" s="11"/><c r="E16" s="11"/><c r="F16" s="37"/><c r="G16" s="37"/><c r="H16" s="37"/><c r="I16" s="37"/><c r="J16" s="37"/><c r="K16" s="37"/><c r="L16" s="37"/><c r="M16" s="37"/><c r="N16" s="11"/></row><row r="17" spans="2:16"><c r="B17" s="11" t="s"><v>44</v></c><c r="C17" s="11"/><c r="D17" s="11"/><c r="E17" s="11"/><c r="F17" s="37"><f>1-F14</f><v>0.16818181818181821</v></c><c r="G17" s="37"><f t="shared" ref="G17:M17" si="8">1-G14</f><v>0.25405844155844148</v></c><c r="H17" s="37"><f t="shared" si="8"/><v>0.33993506493506498</v></c><c r="I17" s="37"><f t="shared" si="8"/><v>0.42581168831168836</v></c><c r="J17" s="37"><f t="shared" si="8"/><v>0.51168831168831175</v></c><c r="K17" s="37"><f t="shared" si="8"/><v>0.59756493506493513</v></c><c r="L17" s="37"><f t="shared" si="8"/><v>0.68344155844155863</v></c><c r="M17" s="37"><f t="shared" si="8"/><v>0.7693181818181819</v></c><c r="N17" s="11"/></row><row r="18" spans="2:16"><c r="B18" s="7" t="s"><v>32</v></c><c r="C18" s="7"/><c r="D18" s="7"><v>2010</v></c><c r="E18" s="7"/><c r="F18" s="7"><f>F10</f><v>2013</v></c><c r="G18" s="7"><f t="shared" ref="G18:M18" si="9">G10</f><v>2014</v></c><c r="H18" s="7"><f t="shared" si="9"/><v>2015</v></c><c r="I18" s="7"><f t="shared" si="9"/><v>2016</v></c><c r="J18" s="7"><f t="shared" si="9"/><v>2017</v></c><c r="K18" s="7"><f t="shared" si="9"/><v>2018</v></c><c r="L18" s="7"><f t="shared" si="9"/><v>2019</v></c><c r="M18" s="7"><f t="shared" si="9"/><v>2020</v></c><c r="N18" s="7"/></row><row r="19" spans="2:16"><c r="B19" s="11" t="s"><v>32</v></c><c r="D19" s="11"><f>+(2100+100)*0.935+150</f><v>2207</v></c><c r="E19" s="11"/><c r="F19" s="38"><f>+D19*(1-3*O19)</f><v>2091.7946000000002</v></c><c r="G19" s="38"><f>+F19*(1-$O$19)</f><v>2055.3973739600001</v></c><c r="H19" s="38"><f t="shared" ref="H19:M19" si="10">+G19*(1-$O$19)</f><v>2019.6334596530962</v></c><c r="I19" s="38"><f t="shared" si="10"/><v>1984.4918374551323</v></c><c r="J19" s="38"><f t="shared" si="10"/><v>1949.961679483413</v></c><c r="K19" s="38"><f t="shared" si="10"/><v>1916.0323462604017</v></c><c r="L19" s="38"><f t="shared" si="10"/><v>1882.6933834354709</v></c><c r="M19" s="38"><f t="shared" si="10"/><v>1849.9345185636937</v></c><c r="N19" s="11"/><c r="O19" s="36"><v>1.7399999999999999E-2</v></c><c r="P19" s="1" t="s"><v>33</v></c></row><row r="20" spans="2:16"><c r="B20" s="11" t="s"><v>31</v></c><c r="C20" s="11"/><c r="D20" s="11"/><c r="E20" s="11"/><c r="F20" s="38"><f>+$F$6*F12+$F$7*F13*F$19/F$8</f><v>848.70756774193546</v></c><c r="G20" s="38"><f t="shared" ref="G20:M20" si="11">+$F$6*G12+$F$7*G13*G$19/G$8</f><v>763.15062483664065</v></c><c r="H20" s="38"><f t="shared" si="11"/><v>677.17994597320001</v></c><c r="I20" s="38"><f t="shared" si="11"/><v>590.79387952103366</v></c><c r="J20" s="38"><f t="shared" si="11"/><v>503.99076799798542</v></c><c r="K20" s="38"><f t="shared" si="11"/><v>416.76894805089819</v></c><c r="L20" s="38"><f t="shared" si="11"/><v>329.12675043612882</v></c><c r="M20" s="38"><f t="shared" si="11"/><v>241.06249999999994</v></c><c r="N20" s="11"/></row><row r="21" spans="2:16"><c r="B21" s="11" t="s"><v>34</v></c><c r="C21" s="11"/><c r="D21" s="11"/><c r="E21" s="11"/><c r="F21" s="38"><f>+F19-F20</f><v>1243.0870322580647</v></c><c r="G21" s="38"><f t="shared" ref="G21:M21" si="12">+G19-G20</f><v>1292.2467491233595</v></c><c r="H21" s="38"><f t="shared" si="12"/><v>1342.4535136798963</v></c><c r="I21" s="38"><f t="shared" si="12"/><v>1393.6979579340987</v></c><c r="J21" s="38"><f t="shared" si="12"/><v>1445.9709114854277</v></c><c r="K21" s="38"><f t="shared" si="12"/><v>1499.2633982095035</v></c><c r="L21" s="38"><f t="shared" si="12"/><v>1553.5666329993421</v></c><c r="M21" s="38"><f t="shared" si="12"/><v>1608.8720185636937</v></c><c r="N21" s="11"/></row><row r="23" spans="2:16"><c r="B23" s="7" t="s"><v>24</v></c><c r="C23" s="7"/><c r="D23" s="7"/><c r="E23" s="7"/><c r="F23" s="7"><f>F10</f><v>2013</v></c><c r="G23" s="7"><f t="shared" ref="G23:M23" si="13">G10</f><v>2014</v></c><c r="H23" s="7"><f t="shared" si="13"/><v>2015</v></c><c r="I23" s="7"><f t="shared" si="13"/><v>2016</v></c><c r="J23" s="7"><f t="shared" si="13"/><v>2017</v></c><c r="K23" s="7"><f t="shared" si="13"/><v>2018</v></c><c r="L23" s="7"><f t="shared" si="13"/><v>2019</v></c><c r="M23" s="7"><f t="shared" si="13"/><v>2020</v></c><c r="N23" s="7"/></row><row r="24" spans="2:16"><c r="B24" s="13" t="s"><v>25</v></c><c r="C24" s="13"/><c r="D24" s="13"/><c r="E24" s="13"/><c r="F24" s="24"><v>25</v></c><c r="G24" s="13"><f t="shared" ref="G24:M24" si="14">+F24*(1+$O$24)</f><v>26.25</v></c><c r="H24" s="13"><f t="shared" si="14"/><v>27.5625</v></c><c r="I24" s="13"><f t="shared" si="14"/><v>28.940625000000001</v></c><c r="J24" s="13"><f t="shared" si="14"/><v>30.387656250000003</v></c><c r="K24" s="13"><f t="shared" si="14"/><v>31.907039062500004</v></c><c r="L24" s="13"><f t="shared" si="14"/><v>33.502391015625008</v></c><c r="M24" s="13"><f t="shared" si="14"/><v>35.177510566406262</v></c><c r="N24" s="13" t="s"><v>4</v></c><c r="O24" s="35"><v>0.05</v></c></row><row r="25" spans="2:16"><c r="B25" s="1" t="s"><v>40</v></c><c r="F25" s="1"><f>+F24*F21</f><v>31077.175806451618</v></c><c r="G25" s="1"><f t="shared" ref="G25:M25" si="15">+G24*G21</f><v>33921.477164488184</v></c><c r="H25" s="1"><f t="shared" si="15"/><v>37001.374970802142</v></c><c r="I25" s="1"><f t="shared" si="15"/><v>40334.489963836524</v></c><c r="J25" s="1"><f t="shared" si="15"/><v>43939.667005718358</v></c><c r="K25" s="1"><f t="shared" si="15"/><v>47837.055811647129</v></c><c r="L25" s="1"><f t="shared" si="15"/><v>52048.196807571956</v></c><c r="M25" s="1"><f t="shared" si="15"/><v>56596.112433019705</v></c></row><row r="27" spans="2:16"><c r="B27" s="7" t="s"><v>41</v></c><c r="C27" s="7"/><c r="D27" s="7"/><c r="E27" s="7"/><c r="F27" s="7"><f>F10</f><v>2013</v></c><c r="G27" s="7"><f t="shared" ref="G27:M27" si="16">G10</f><v>2014</v></c><c r="H27" s="7"><f t="shared" si="16"/><v>2015</v></c><c r="I27" s="7"><f t="shared" si="16"/><v>2016</v></c><c r="J27" s="7"><f t="shared" si="16"/><v>2017</v></c><c r="K27" s="7"><f t="shared" si="16"/><v>2018</v></c><c r="L27" s="7"><f t="shared" si="16"/><v>2019</v></c><c r="M27" s="7"><f t="shared" si="16"/><v>2020</v></c><c r="N27" s="7"/></row><row r="28" spans="2:16"><c r="B28" s="11" t="s"><v>0</v></c><c r="C28" s="11"/><c r="D28" s="11"/><c r="E28" s="11"/><c r="F28" s="17"><f>+F5*(1-F11)*(F$19/F$8)</f><v>1084.4557258064517</v></c><c r="G28" s="17"><f t="shared" ref="G28:M28" si="17">+G5*(1-G11)*(G$19/G$8)</f><v>1065.5861961774194</v></c><c r="H28" s="17"><f t="shared" si="17"/><v>1047.0449963639326</v></c><c r="I28" s="17"><f t="shared" si="17"/><v>1028.8264134271999</v></c><c r="J28" s="17"><f t="shared" si="17"/><v>1010.9248338335667</v></c><c r="K28" s="17"><f t="shared" si="17"/><v>993.33474172486262</v></c><c r="L28" s="17"><f t="shared" si="17"/><v>976.05071721884997</v></c><c r="M28" s="17"><f t="shared" si="17"/><v>959.06743473924212</v></c><c r="N28" s="11"/></row><row r="29" spans="2:16"><c r="B29" s="11" t="str"><f>+$B$6</f><v>Leakage sectors</v></c><c r="C29" s="11"/><c r="D29" s="11"/><c r="E29" s="11"/><c r="F29" s="17"><f>+F6*(1-F12)*(F$19/F$8)</f><v>32.051691451612903</v></c><c r="G29" s="17"><f t="shared" ref="G29:M29" si="18">+G6*(1-G12)*(G$19/G$8)</f><v>39.367490025443544</v></c><c r="H29" s="17"><f t="shared" si="18"/><v>46.418994838801012</v></c><c r="I29" s="17"><f t="shared" si="18"/><v>53.213188383373513</v></c><c r="J29" s="17"><f t="shared" si="18"/><v>59.756890177717516</v></c><c r="K29" s="17"><f t="shared" si="18"/><v>66.05676032470339</v></c><c r="L29" s="17"><f t="shared" si="18"/><v>72.11930299450394</v></c><c r="M29" s="17"><f t="shared" si="18"/><v>77.950869834639533</v></c><c r="N29" s="11"/></row><row r="30" spans="2:16"><c r="B30" s="15" t="s"><v>1</v></c><c r="C30" s="15"/><c r="D30" s="15"/><c r="E30" s="15"/><c r="F30" s="17"><f>+F7*(1-F13)*(F$19/F$8)</f><v>137.36439193548387</v></c><c r="G30" s="17"><f t="shared" ref="G30:M30" si="19">+G7*(1-G13)*(G$19/G$8)</f><v>212.10239523912443</v></c><c r="H30" s="17"><f t="shared" si="19"/><v>284.19792758449597</v></c><c r="I30" s="17"><f t="shared" si="19"/><v>353.72031928306586</v></c><c r="J30" s="17"><f t="shared" si="19"/><v>420.73728798597023</v></c><c r="K30" s="17"><f t="shared" si="19"/><v>485.31497381414727</v></c><c r="L30" s="17"><f t="shared" si="19"/><v>547.51797375419324</v></c><c r="M30" s="17"><f t="shared" si="19"/><v>607.40937533485339</v></c><c r="N30" s="15"/></row><row r="31" spans="2:16"><c r="B31" s="13" t="s"><v>2</v></c><c r="C31" s="13"/><c r="D31" s="13"/><c r="E31" s="13"/><c r="F31" s="18"><f>+SUM(F28:F30)</f><v>1253.8718091935484</v></c><c r="G31" s="18"><f t="shared" ref="G31:M31" si="20">+SUM(G28:G30)</f><v>1317.0560814419875</v></c><c r="H31" s="18"><f t="shared" si="20"/><v>1377.6619187872295</v></c><c r="I31" s="18"><f t="shared" si="20"/><v>1435.7599210936394</v></c><c r="J31" s="18"><f t="shared" si="20"/><v>1491.4190119972543</v></c><c r="K31" s="18"><f t="shared" si="20"/><v>1544.7064758637134</v></c><c r="L31" s="18"><f t="shared" si="20"/><v>1595.6879939675471</v></c><c r="M31" s="18"><f t="shared" si="20"/><v>1644.4276799087349</v></c><c r="N31" s="13"/></row><row r="32" spans="2:16"><c r="B32" s="11"/><c r="C32" s="11"/><c r="D32" s="11"/><c r="E32" s="11"/><c r="F32" s="17"/><c r="G32" s="17"/><c r="H32" s="17"/><c r="I32" s="17"/><c r="J32" s="17"/><c r="K32" s="17"/><c r="L32" s="17"/><c r="M32" s="17"/><c r="N32" s="11"/></row><row r="33" spans="2:14"><c r="B33" s="39" t="s"><v>42</v></c><c r="C33" s="11"/><c r="D33" s="11"/><c r="E33" s="11"/><c r="F33" s="17"/><c r="G33" s="17"/><c r="H33" s="17"/><c r="I33" s="17"/><c r="J33" s="17"/><c r="K33" s="17"/><c r="L33" s="17"/><c r="M33" s="17"/><c r="N33" s="11"/></row><row r="34" spans="2:14"><c r="B34" s="11" t="s"><v>0</v></c><c r="C34" s="11"/><c r="D34" s="11"/><c r="E34" s="11"/><c r="F34" s="17"><f>+F28*F24</f><v>27111.393145161292</v></c><c r="G34" s="17"><f t="shared" ref="G34:M34" si="21">+G28*G24</f><v>27971.637649657259</v></c><c r="H34" s="17"><f t="shared" si="21"/><v>28859.177712280893</v></c><c r="I34" s="17"><f t="shared" si="21"/><v>29774.879421091558</v></c><c r="J34" s="17"><f t="shared" si="21"/><v>30719.636345122799</v></c><c r="K34" s="17"><f t="shared" si="21"/><v>31694.370406353544</v></c><c r="L34" s="17"><f t="shared" si="21"/><v>32700.032779347144</v></c><c r="M34" s="17"><f t="shared" si="21"/><v>33737.604819435837</v></c><c r="N34" s="11"/></row><row r="35" spans="2:14"><c r="B35" s="11" t="s"><v>39</v></c><c r="C35" s="11"/><c r="D35" s="11"/><c r="E35" s="11"/><c r="F35" s="17"><f>+(F29+F30)*F24</f><v>4235.4020846774192</v></c><c r="G35" s="17"><f t="shared" ref="G35:M35" si="22">+(G29+G30)*G24</f><v>6601.0844881949097</v></c><c r="H35" s="17"><f t="shared" si="22"/><v>9112.628924292123</v></c><c r="I35" s="17"><f t="shared" si="22"/><v>11776.910045309047</v></c><c r="J35" s="17"><f t="shared" si="22"/><v>14601.091916164401</v></c><c r="K35" s="17"><f t="shared" si="22"/><v>17592.639459126676</v></c><c r="L35" s="17"><f t="shared" si="22"/><v>20759.3303334919</v></c><c r="M35" s="17"><f t="shared" si="22"/><v>24109.267266244624</v></c><c r="N35" s="11"/></row><row r="36" spans="2:14"><c r="B36" s="11"/><c r="C36" s="11"/><c r="D36" s="11"/><c r="E36" s="11"/><c r="F36" s="17"/><c r="G36" s="17"/><c r="H36" s="17"/><c r="I36" s="17"/><c r="J36" s="17"/><c r="K36" s="17"/><c r="L36" s="17"/><c r="M36" s="17"/><c r="N36" s="11"/></row><row r="37" spans="2:14"><c r="B37" s="11"/><c r="C37" s="11"/><c r="D37" s="11"/><c r="E37" s="11"/><c r="F37" s="17"/><c r="G37" s="17"/><c r="H37" s="17"/><c r="I37" s="17"/><c r="J37" s="17"/><c r="K37" s="17"/><c r="L37" s="17"/><c r="M37" s="17"/><c r="N37" s="11"/></row><row r="39" spans="2:14"><c r="B39" s="1" t="s"><v>17</v></c><c r="F39" s="33"><v>242</v></c><c r="G39" s="1" t="s"><v>8</v></c><c r="H39" s="34"/><c r="N39" s="1" t="s"><v>6</v></c></row><row r="40" spans="2:14"><c r="B40" s="1" t="s"><v>18</v></c><c r="F40" s="33"><v>1785</v></c><c r="G40" s="1" t="s"><v>8</v></c></row><row r="41" spans="2:14"><c r="B41" s="1" t="s"><v>19</v></c><c r="F41" s="2"><f>F39/F40</f><v>0.13557422969187674</v></c></row><row r="42" spans="2:14"><c r="B42" s="1" t="s"><v>20</v></c><c r="F42" s="32"><v>0.9</v></c></row><row r="43" spans="2:14"><c r="B43" s="1" t="s"><v>21</v></c><c r="F43" s="2"><f>F42*F41</f><v>0.12201680672268907</v></c></row><row r="45" spans="2:14"><c r="B45" s="7" t="s"><v>22</v></c><c r="C45" s="7"/><c r="D45" s="7"/><c r="E45" s="7"/><c r="F45" s="7"><f>F$4</f><v>2013</v></c><c r="G45" s="7"><f t="shared" ref="G45:M45" si="23">G$4</f><v>2014</v></c><c r="H45" s="7"><f t="shared" si="23"/><v>2015</v></c><c r="I45" s="7"><f t="shared" si="23"/><v>2016</v></c><c r="J45" s="7"><f t="shared" si="23"/><v>2017</v></c><c r="K45" s="7"><f t="shared" si="23"/><v>2018</v></c><c r="L45" s="7"><f t="shared" si="23"/><v>2019</v></c><c r="M45" s="7"><f t="shared" si="23"/><v>2020</v></c><c r="N45" s="7"/></row><row r="46" spans="2:14"><c r="B46" s="13" t="s"><v>2</v></c><c r="C46" s="13"/><c r="D46" s="13"/><c r="E46" s="13"/><c r="F46" s="29"><f>$F$43*F31</f><v>152.99343419739765</v></c><c r="G46" s="29"><f t="shared" ref="G46:M46" si="24">$F$43*G31</f><v>160.70297733224922</v></c><c r="H46" s="29"><f t="shared" si="24"/><v>168.09790807387034</v></c><c r="I46" s="29"><f t="shared" si="24"/><v>175.18684079226591</v></c><c r="J46" s="29"><f t="shared" si="24"/><v>181.97818532941287</v></c><c r="K46" s="29"><f t="shared" si="24"/><v>188.48015150874889</v></c><c r="L46" s="29"><f t="shared" si="24"/><v>194.70075354965363</v></c><c r="M46" s="29"><f t="shared" si="24"/><v>200.64781438886411</v></c><c r="N46" s="13" t="s"><v>11</v></c></row></sheetData><sheetCalcPr fullCalcOnLoad="1"/><phoneticPr fontId="2" type="noConversion"/><pageMargins left="0.75" right="0.75" top="1" bottom="1" header="0.5" footer="0.5"/><drawing r:id="rId1"/><legacyDrawing r:id="rId2"/><extLst><ext xmlns:mx="http://schemas.microsoft.com/office/mac/excel/2008/main" uri="http://schemas.microsoft.com/office/mac/excel/2008/main"><mx:PLV Mode="0" OnePage="0" WScale="0"/></ext></extLst></worksheet>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<worksheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships" xmlns:mc="http://schemas.openxmlformats.org/markup-compatibility/2006" xmlns:mv="urn:schemas-microsoft-com:mac:vml" mc:Ignorable="mv" mc:PreserveAttributes="mv:*"><dimension ref="B1:L22"/><sheetViews><sheetView workbookViewId="0"><selection activeCell="B1" sqref="B1"/></sheetView></sheetViews><sheetFormatPr baseColWidth="10" defaultColWidth="8.7109375" defaultRowHeight="13"/><cols><col min="1" max="1" width="2.5703125" style="1" customWidth="1"/><col min="2" max="2" width="19.42578125" style="1" bestFit="1" customWidth="1"/><col min="3" max="16384" width="8.7109375" style="1"/></cols><sheetData><row r="1" spans="2:12"><c r="B1" s="30"/></row><row r="2" spans="2:12"><c r="B2" s="1" t="s"><v>15</v></c></row><row r="4" spans="2:12"><c r="B4" s="7" t="s"><v>12</v></c><c r="C4" s="7"><v>2013</v></c><c r="D4" s="7"><v>2014</v></c><c r="E4" s="7"><v>2015</v></c><c r="F4" s="7"><v>2016</v></c><c r="G4" s="7"><v>2017</v></c><c r="H4" s="7"><v>2018</v></c><c r="I4" s="7"><v>2019</v></c><c r="J4" s="7"><v>2020</v></c><c r="K4" s="7"/><c r="L4" s="7" t="s"><v>7</v></c></row><row r="5" spans="2:12"><c r="B5" s="11" t="s"><v>0</v></c><c r="C5" s="26"><v>163.25</v></c><c r="D5" s="4"><f t="shared" ref="D5:J5" si="0">C5*(1-$L$5)</f><v>160.40944999999999</v></c><c r="E5" s="4"><f t="shared" si="0"/><v>157.61832557</v></c><c r="F5" s="4"><f t="shared" si="0"/><v>154.87576670508201</v></c><c r="G5" s="4"><f t="shared" si="0"/><v>152.1809283644136</v></c><c r="H5" s="4"><f t="shared" si="0"/><v>149.53298021087281</v></c><c r="I5" s="4"><f t="shared" si="0"/><v>146.93110635520364</v></c><c r="J5" s="4"><f t="shared" si="0"/><v>144.3745051046231</v></c><c r="K5" s="3" t="s"><v>8</v></c><c r="L5" s="22"><v>1.7399999999999999E-2</v></c></row><row r="6" spans="2:12"><c r="B6" s="15" t="s"><v>1</v></c><c r="C6" s="8"><f t="shared" ref="C6:J6" si="1">C7-C5</f><v>134.16697500000004</v></c><c r="D6" s="8"><f t="shared" si="1"/><v>131.83246963500005</v></c><c r="E6" s="8"><f t="shared" si="1"/><v>129.53858466335103</v></c><c r="F6" s="8"><f t="shared" si="1"/><v>127.28461329020871</v></c><c r="G6" s="8"><f t="shared" si="1"/><v>125.06986101895905</v></c><c r="H6" s="8"><f t="shared" si="1"/><v>122.89364543722914</v></c><c r="I6" s="8"><f t="shared" si="1"/><v>120.75529600662136</v></c><c r="J6" s="8"><f t="shared" si="1"/><v>118.65415385610618</v></c><c r="K6" s="9" t="s"><v>9</v></c><c r="L6" s="25"><f>-((J6/C6)^(1/(J4-C4))-1)</f><v>1.7400000000000082E-2</v></c></row><row r="7" spans="2:12"><c r="B7" s="13" t="s"><v>2</v></c><c r="C7" s="31"><f>278.35*(1+AVERAGE(6.6%,7.1%))</f><v>297.41697500000004</v></c><c r="D7" s="6"><f>C7*(1-$L$7)</f><v>292.24191963500004</v></c><c r="E7" s="6"><f t="shared" ref="E7:J7" si="2">D7*(1-$L$7)</f><v>287.15691023335103</v></c><c r="F7" s="6"><f t="shared" si="2"/><v>282.16037999529073</v></c><c r="G7" s="6"><f t="shared" si="2"/><v>277.25078938337265</v></c><c r="H7" s="6"><f t="shared" si="2"/><v>272.42662564810195</v></c><c r="I7" s="6"><f t="shared" si="2"/><v>267.686402361825</v></c><c r="J7" s="6"><f t="shared" si="2"/><v>263.02865896072927</v></c><c r="K7" s="5" t="s"><v>10</v></c><c r="L7" s="21"><v>1.7399999999999999E-2</v></c></row><row r="9" spans="2:12"><c r="B9" s="7" t="s"><v>13</v></c><c r="C9" s="7"><f t="shared" ref="C9:J9" si="3">C4</f><v>2013</v></c><c r="D9" s="7"><f t="shared" si="3"/><v>2014</v></c><c r="E9" s="7"><f t="shared" si="3"/><v>2015</v></c><c r="F9" s="7"><f t="shared" si="3"/><v>2016</v></c><c r="G9" s="7"><f t="shared" si="3"/><v>2017</v></c><c r="H9" s="7"><f t="shared" si="3"/><v>2018</v></c><c r="I9" s="7"><f t="shared" si="3"/><v>2019</v></c><c r="J9" s="7"><f t="shared" si="3"/><v>2020</v></c><c r="K9" s="7"/></row><row r="10" spans="2:12"><c r="B10" s="11" t="s"><v>0</v></c><c r="C10" s="23"><v>1</v></c><c r="D10" s="12"><f t="shared" ref="D10:J10" si="4">C10</f><v>1</v></c><c r="E10" s="12"><f t="shared" si="4"/><v>1</v></c><c r="F10" s="12"><f t="shared" si="4"/><v>1</v></c><c r="G10" s="12"><f t="shared" si="4"/><v>1</v></c><c r="H10" s="12"><f t="shared" si="4"/><v>1</v></c><c r="I10" s="12"><f t="shared" si="4"/><v>1</v></c><c r="J10" s="12"><f t="shared" si="4"/><v>1</v></c><c r="K10" s="11" t="s"><v>5</v></c></row><row r="11" spans="2:12"><c r="B11" s="15" t="s"><v>1</v></c><c r="C11" s="23"><v>0.2</v></c><c r="D11" s="16"><f t="shared" ref="D11:I11" si="5">C11+$L$11</f><v>0.31428571428571428</v></c><c r="E11" s="16"><f t="shared" si="5"/><v>0.4285714285714286</v></c><c r="F11" s="16"><f t="shared" si="5"/><v>0.54285714285714293</v></c><c r="G11" s="16"><f t="shared" si="5"/><v>0.65714285714285725</v></c><c r="H11" s="16"><f t="shared" si="5"/><v>0.77142857142857157</v></c><c r="I11" s="16"><f t="shared" si="5"/><v>0.8857142857142859</v></c><c r="J11" s="16"><v>1</v></c><c r="K11" s="15" t="s"><v>5</v></c><c r="L11" s="19"><f>(J11-C11)/(J9-C9)</f><v>0.1142857142857143</v></c></row><row r="12" spans="2:12"><c r="B12" s="13" t="s"><v>2</v></c><c r="C12" s="14"><f t="shared" ref="C12:J12" si="6">((C10*C5)+(C11*C6))/C7</f><v>0.63911414269478051</v></c><c r="D12" s="14"><f t="shared" si="6"/><v>0.6906692651669547</v></c><c r="E12" s="14"><f t="shared" si="6"/><v>0.74222438763912901</v></c><c r="F12" s="14"><f t="shared" si="6"/><v>0.79377951011130321</v></c><c r="G12" s="14"><f t="shared" si="6"/><v>0.84533463258347752</v></c><c r="H12" s="14"><f t="shared" si="6"/><v>0.89688975505565172</v></c><c r="I12" s="14"><f t="shared" si="6"/><v>0.9484448775278258</v></c><c r="J12" s="14"><f t="shared" si="6"/><v>1</v></c><c r="K12" s="13" t="s"><v>5</v></c></row><row r="14" spans="2:12"><c r="B14" s="7"/><c r="C14" s="7"><f t="shared" ref="C14:J14" si="7">C9</f><v>2013</v></c><c r="D14" s="7"><f t="shared" si="7"/><v>2014</v></c><c r="E14" s="7"><f t="shared" si="7"/><v>2015</v></c><c r="F14" s="7"><f t="shared" si="7"/><v>2016</v></c><c r="G14" s="7"><f t="shared" si="7"/><v>2017</v></c><c r="H14" s="7"><f t="shared" si="7"/><v>2018</v></c><c r="I14" s="7"><f t="shared" si="7"/><v>2019</v></c><c r="J14" s="7"><f t="shared" si="7"/><v>2020</v></c><c r="K14" s="7"/></row><row r="15" spans="2:12"><c r="B15" s="13" t="s"><v>3</v></c><c r="C15" s="24"><v>20</v></c><c r="D15" s="13"><f t="shared" ref="D15:J15" si="8">C15</f><v>20</v></c><c r="E15" s="13"><f t="shared" si="8"/><v>20</v></c><c r="F15" s="13"><f t="shared" si="8"/><v>20</v></c><c r="G15" s="13"><f t="shared" si="8"/><v>20</v></c><c r="H15" s="13"><f t="shared" si="8"/><v>20</v></c><c r="I15" s="13"><f t="shared" si="8"/><v>20</v></c><c r="J15" s="13"><f t="shared" si="8"/><v>20</v></c><c r="K15" s="13" t="s"><v>4</v></c></row><row r="17" spans="2:11"><c r="B17" s="7" t="s"><v>14</v></c><c r="C17" s="7"><f t="shared" ref="C17:J17" si="9">C9</f><v>2013</v></c><c r="D17" s="7"><f t="shared" si="9"/><v>2014</v></c><c r="E17" s="7"><f t="shared" si="9"/><v>2015</v></c><c r="F17" s="7"><f t="shared" si="9"/><v>2016</v></c><c r="G17" s="7"><f t="shared" si="9"/><v>2017</v></c><c r="H17" s="7"><f t="shared" si="9"/><v>2018</v></c><c r="I17" s="7"><f t="shared" si="9"/><v>2019</v></c><c r="J17" s="7"><f t="shared" si="9"/><v>2020</v></c><c r="K17" s="7"/></row><row r="18" spans="2:11"><c r="B18" s="11" t="s"><v>0</v></c><c r="C18" s="27"><f t="shared" ref="C18:J20" si="10">C10*C5*C$15/1000</f><v>3.2650000000000001</v></c><c r="D18" s="27"><f t="shared" si="10"/><v>3.208189</v></c><c r="E18" s="27"><f t="shared" si="10"/><v>3.1523665113999999</v></c><c r="F18" s="27"><f t="shared" si="10"/><v>3.0975153341016401</v></c><c r="G18" s="27"><f t="shared" si="10"/><v>3.0436185672882718</v></c><c r="H18" s="27"><f t="shared" si="10"/><v>2.990659604217456</v></c><c r="I18" s="27"><f t="shared" si="10"/><v>2.9386221271040727</v></c><c r="J18" s="27"><f t="shared" si="10"/><v>2.8874901020924617</v></c><c r="K18" s="11" t="s"><v>11</v></c></row><row r="19" spans="2:11"><c r="B19" s="15" t="s"><v>1</v></c><c r="C19" s="28"><f t="shared" si="10"/><v>0.5366679000000002</v></c><c r="D19" s="28"><f t="shared" si="10"/><v>0.82866123770571465</v></c><c r="E19" s="28"><f t="shared" si="10"/><v>1.1103307256858661</v></c><c r="F19" s="28"><f t="shared" si="10"/><v>1.3819472300079803</v></c><c r="G19" s="28"><f t="shared" si="10"/><v>1.6437753162491764</v></c><c r="H19" s="28"><f t="shared" si="10"/><v>1.8960733867458215</v></c><c r="I19" s="28"><f t="shared" si="10"/><v>2.1390938149744363</v></c><c r="J19" s="28"><f t="shared" si="10"/><v>2.3730830771221236</v></c><c r="K19" s="15" t="s"><v>11</v></c></row><row r="20" spans="2:11"><c r="B20" s="13" t="s"><v>2</v></c><c r="C20" s="29"><f t="shared" si="10"/><v>3.8016679</v></c><c r="D20" s="29"><f t="shared" si="10"/><v>4.0368502377057141</v></c><c r="E20" s="29"><f t="shared" si="10"/><v>4.2626972370858667</v></c><c r="F20" s="29"><f t="shared" si="10"/><v>4.4794625641096211</v></c><c r="G20" s="29"><f t="shared" si="10"/><v>4.6873938835374487</v></c><c r="H20" s="29"><f t="shared" si="10"/><v>4.8867329909632771</v></c><c r="I20" s="29"><f t="shared" si="10"/><v>5.0777159420785081</v></c><c r="J20" s="29"><f t="shared" si="10"/><v>5.2605731792145853</v></c><c r="K20" s="13" t="s"><v>11</v></c></row><row r="22" spans="2:11"><c r="K22" s="1" t="s"><v>6</v></c></row></sheetData><sheetCalcPr fullCalcOnLoad="1"/><phoneticPr fontId="2" type="noConversion"/><pageMargins left="0.75" right="0.75" top="1" bottom="1" header="0.5" footer="0.5"/><drawing r:id="rId1"/><legacyDrawing r:id="rId2"/><extLst><ext xmlns:mx="http://schemas.microsoft.com/office/mac/excel/2008/main" uri="http://schemas.microsoft.com/office/mac/excel/2008/main"><mx:PLV Mode="0" OnePage="0" WScale="0"/></ext></extLst></worksheet>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<Types xmlns="http://schemas.openxmlformats.org/package/2006/content-types"><Default Extension="xml" ContentType="application/xml"/><Override PartName="/xl/workbook.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.sheet.main+xml"/><Override PartName="/xl/styles.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.styles+xml"/><Default Extension="jpeg" ContentType="image/jpeg"/><Default Extension="rels" ContentType="application/vnd.openxmlformats-package.relationships+xml"/><Override PartName="/docProps/app.xml" ContentType="application/vnd.openxmlformats-officedocument.extended-properties+xml"/><Override PartName="/xl/theme/theme1.xml" ContentType="application/vnd.openxmlformats-officedocument.theme+xml"/><Override PartName="/xl/worksheets/sheet1.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.worksheet+xml"/><Override PartName="/docProps/core.xml" ContentType="application/vnd.openxmlformats-package.core-properties+xml"/><Override PartName="/xl/calcChain.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.calcChain+xml"/><Override PartName="/xl/worksheets/sheet2.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.worksheet+xml"/></Types>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<Properties xmlns="http://schemas.openxmlformats.org/officeDocument/2006/extended-properties" xmlns:vt="http://schemas.openxmlformats.org/officeDocument/2006/docPropsVTypes"><Application>Microsoft Macintosh Excel</Application><DocSecurity>0</DocSecurity><ScaleCrop>false</ScaleCrop><HeadingPairs><vt:vector size="2" baseType="variant"><vt:variant><vt:lpstr>Worksheets</vt:lpstr></vt:variant><vt:variant><vt:i4>2</vt:i4></vt:variant></vt:vector></HeadingPairs><TitlesOfParts><vt:vector size="2" baseType="lpstr"><vt:lpstr>Sheet1</vt:lpstr><vt:lpstr>Sheet1 (2)</vt:lpstr></vt:vector></TitlesOfParts><Company></Company><LinksUpToDate>false</LinksUpToDate><SharedDoc>false</SharedDoc><HyperlinksChanged>false</HyperlinksChanged><AppVersion>12.0000</AppVersion></Properties>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<cp:coreProperties xmlns:cp="http://schemas.openxmlformats.org/package/2006/metadata/core-properties" xmlns:dc="http://purl.org/dc/elements/1.1/" xmlns:dcterms="http://purl.org/dc/terms/" xmlns:dcmitype="http://purl.org/dc/dcmitype/" xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance"><dc:creator>Thomas Counsell</dc:creator><cp:lastModifiedBy>Thomas Counsell</cp:lastModifiedBy><dcterms:created xsi:type="dcterms:W3CDTF">2010-03-12T06:41:48Z</dcterms:created><dcterms:modified xsi:type="dcterms:W3CDTF">2010-03-12T06:49:44Z</dcterms:modified></cp:coreProperties>
|
Binary file
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<Relationships xmlns="http://schemas.openxmlformats.org/package/2006/relationships"><Relationship Id="rId3" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/theme" Target="theme/theme1.xml"/><Relationship Id="rId4" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/styles" Target="styles.xml"/><Relationship Id="rId5" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/calcChain" Target="calcChain.xml"/><Relationship Id="rId1" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/worksheet" Target="worksheets/sheet1.xml"/><Relationship Id="rId2" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/worksheet" Target="worksheets/sheet2.xml"/></Relationships>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<styleSheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main"><fonts count="2"><font><sz val="10"/><name val="Verdana"/></font><font><sz val="8"/><name val="Verdana"/></font></fonts><fills count="2"><fill><patternFill patternType="none"/></fill><fill><patternFill patternType="gray125"/></fill></fills><borders count="1"><border><left/><right/><top/><bottom/><diagonal/></border></borders><cellStyleXfs count="1"><xf numFmtId="0" fontId="0" fillId="0" borderId="0"/></cellStyleXfs><cellXfs count="1"><xf numFmtId="0" fontId="0" fillId="0" borderId="0" xfId="0"/></cellXfs><cellStyles count="1"><cellStyle name="Normal" xfId="0" builtinId="0"/></cellStyles><dxfs count="0"/><tableStyles count="0" defaultTableStyle="TableStyleMedium9"/></styleSheet>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<a:theme xmlns:a="http://schemas.openxmlformats.org/drawingml/2006/main" name="Office Theme"><a:themeElements><a:clrScheme name="Office"><a:dk1><a:sysClr val="windowText" lastClr="000000"/></a:dk1><a:lt1><a:sysClr val="window" lastClr="FFFFFF"/></a:lt1><a:dk2><a:srgbClr val="1F497D"/></a:dk2><a:lt2><a:srgbClr val="EEECE1"/></a:lt2><a:accent1><a:srgbClr val="4F81BD"/></a:accent1><a:accent2><a:srgbClr val="C0504D"/></a:accent2><a:accent3><a:srgbClr val="9BBB59"/></a:accent3><a:accent4><a:srgbClr val="8064A2"/></a:accent4><a:accent5><a:srgbClr val="4BACC6"/></a:accent5><a:accent6><a:srgbClr val="F79646"/></a:accent6><a:hlink><a:srgbClr val="0000FF"/></a:hlink><a:folHlink><a:srgbClr val="800080"/></a:folHlink></a:clrScheme><a:fontScheme name="Office"><a:majorFont><a:latin typeface="Cambria"/><a:ea typeface=""/><a:cs typeface=""/><a:font script="Jpan" typeface="MS Pゴシック"/><a:font script="Hang" typeface="맑은 고딕"/><a:font script="Hans" typeface="宋体"/><a:font script="Hant" typeface="新細明體"/><a:font script="Arab" typeface="Times New Roman"/><a:font script="Hebr" typeface="Times New Roman"/><a:font script="Thai" typeface="Tahoma"/><a:font script="Ethi" typeface="Nyala"/><a:font script="Beng" typeface="Vrinda"/><a:font script="Gujr" typeface="Shruti"/><a:font script="Khmr" typeface="MoolBoran"/><a:font script="Knda" typeface="Tunga"/><a:font script="Guru" typeface="Raavi"/><a:font script="Cans" typeface="Euphemia"/><a:font script="Cher" typeface="Plantagenet Cherokee"/><a:font script="Yiii" typeface="Microsoft Yi Baiti"/><a:font script="Tibt" typeface="Microsoft Himalaya"/><a:font script="Thaa" typeface="MV Boli"/><a:font script="Deva" typeface="Mangal"/><a:font script="Telu" typeface="Gautami"/><a:font script="Taml" typeface="Latha"/><a:font script="Syrc" typeface="Estrangelo Edessa"/><a:font script="Orya" typeface="Kalinga"/><a:font script="Mlym" typeface="Kartika"/><a:font script="Laoo" typeface="DokChampa"/><a:font script="Sinh" typeface="Iskoola Pota"/><a:font script="Mong" typeface="Mongolian Baiti"/><a:font script="Viet" typeface="Times New Roman"/><a:font script="Uigh" typeface="Microsoft Uighur"/></a:majorFont><a:minorFont><a:latin typeface="Calibri"/><a:ea typeface=""/><a:cs typeface=""/><a:font script="Jpan" typeface="MS Pゴシック"/><a:font script="Hang" typeface="맑은 고딕"/><a:font script="Hans" typeface="宋体"/><a:font script="Hant" typeface="新細明體"/><a:font script="Arab" typeface="Arial"/><a:font script="Hebr" typeface="Arial"/><a:font script="Thai" typeface="Tahoma"/><a:font script="Ethi" typeface="Nyala"/><a:font script="Beng" typeface="Vrinda"/><a:font script="Gujr" typeface="Shruti"/><a:font script="Khmr" typeface="DaunPenh"/><a:font script="Knda" typeface="Tunga"/><a:font script="Guru" typeface="Raavi"/><a:font script="Cans" typeface="Euphemia"/><a:font script="Cher" typeface="Plantagenet Cherokee"/><a:font script="Yiii" typeface="Microsoft Yi Baiti"/><a:font script="Tibt" typeface="Microsoft Himalaya"/><a:font script="Thaa" typeface="MV Boli"/><a:font script="Deva" typeface="Mangal"/><a:font script="Telu" typeface="Gautami"/><a:font script="Taml" typeface="Latha"/><a:font script="Syrc" typeface="Estrangelo Edessa"/><a:font script="Orya" typeface="Kalinga"/><a:font script="Mlym" typeface="Kartika"/><a:font script="Laoo" typeface="DokChampa"/><a:font script="Sinh" typeface="Iskoola Pota"/><a:font script="Mong" typeface="Mongolian Baiti"/><a:font script="Viet" typeface="Arial"/><a:font script="Uigh" typeface="Microsoft Uighur"/></a:minorFont></a:fontScheme><a:fmtScheme name="Office"><a:fillStyleLst><a:solidFill><a:schemeClr val="phClr"/></a:solidFill><a:gradFill rotWithShape="1"><a:gsLst><a:gs pos="0"><a:schemeClr val="phClr"><a:tint val="50000"/><a:satMod val="300000"/></a:schemeClr></a:gs><a:gs pos="35000"><a:schemeClr val="phClr"><a:tint val="37000"/><a:satMod val="300000"/></a:schemeClr></a:gs><a:gs pos="100000"><a:schemeClr val="phClr"><a:tint val="15000"/><a:satMod val="350000"/></a:schemeClr></a:gs></a:gsLst><a:lin ang="16200000" scaled="1"/></a:gradFill><a:gradFill rotWithShape="1"><a:gsLst><a:gs pos="0"><a:schemeClr val="phClr"><a:tint val="100000"/><a:shade val="100000"/><a:satMod val="130000"/></a:schemeClr></a:gs><a:gs pos="100000"><a:schemeClr val="phClr"><a:tint val="50000"/><a:shade val="100000"/><a:satMod val="350000"/></a:schemeClr></a:gs></a:gsLst><a:lin ang="16200000" scaled="0"/></a:gradFill></a:fillStyleLst><a:lnStyleLst><a:ln w="9525" cap="flat" cmpd="sng" algn="ctr"><a:solidFill><a:schemeClr val="phClr"><a:shade val="95000"/><a:satMod val="105000"/></a:schemeClr></a:solidFill><a:prstDash val="solid"/></a:ln><a:ln w="25400" cap="flat" cmpd="sng" algn="ctr"><a:solidFill><a:schemeClr val="phClr"/></a:solidFill><a:prstDash val="solid"/></a:ln><a:ln w="38100" cap="flat" cmpd="sng" algn="ctr"><a:solidFill><a:schemeClr val="phClr"/></a:solidFill><a:prstDash val="solid"/></a:ln></a:lnStyleLst><a:effectStyleLst><a:effectStyle><a:effectLst><a:outerShdw blurRad="40000" dist="20000" dir="5400000" rotWithShape="0"><a:srgbClr val="000000"><a:alpha val="38000"/></a:srgbClr></a:outerShdw></a:effectLst></a:effectStyle><a:effectStyle><a:effectLst><a:outerShdw blurRad="40000" dist="23000" dir="5400000" rotWithShape="0"><a:srgbClr val="000000"><a:alpha val="35000"/></a:srgbClr></a:outerShdw></a:effectLst></a:effectStyle><a:effectStyle><a:effectLst><a:outerShdw blurRad="40000" dist="23000" dir="5400000" rotWithShape="0"><a:srgbClr val="000000"><a:alpha val="35000"/></a:srgbClr></a:outerShdw></a:effectLst><a:scene3d><a:camera prst="orthographicFront"><a:rot lat="0" lon="0" rev="0"/></a:camera><a:lightRig rig="threePt" dir="t"><a:rot lat="0" lon="0" rev="1200000"/></a:lightRig></a:scene3d><a:sp3d><a:bevelT w="63500" h="25400"/></a:sp3d></a:effectStyle></a:effectStyleLst><a:bgFillStyleLst><a:solidFill><a:schemeClr val="phClr"/></a:solidFill><a:gradFill rotWithShape="1"><a:gsLst><a:gs pos="0"><a:schemeClr val="phClr"><a:tint val="40000"/><a:satMod val="350000"/></a:schemeClr></a:gs><a:gs pos="40000"><a:schemeClr val="phClr"><a:tint val="45000"/><a:shade val="99000"/><a:satMod val="350000"/></a:schemeClr></a:gs><a:gs pos="100000"><a:schemeClr val="phClr"><a:shade val="20000"/><a:satMod val="255000"/></a:schemeClr></a:gs></a:gsLst><a:path path="circle"><a:fillToRect l="50000" t="-80000" r="50000" b="180000"/></a:path></a:gradFill><a:gradFill rotWithShape="1"><a:gsLst><a:gs pos="0"><a:schemeClr val="phClr"><a:tint val="80000"/><a:satMod val="300000"/></a:schemeClr></a:gs><a:gs pos="100000"><a:schemeClr val="phClr"><a:shade val="30000"/><a:satMod val="200000"/></a:schemeClr></a:gs></a:gsLst><a:path path="circle"><a:fillToRect l="50000" t="50000" r="50000" b="50000"/></a:path></a:gradFill></a:bgFillStyleLst></a:fmtScheme></a:themeElements><a:objectDefaults><a:spDef><a:spPr/><a:bodyPr/><a:lstStyle/><a:style><a:lnRef idx="1"><a:schemeClr val="accent1"/></a:lnRef><a:fillRef idx="3"><a:schemeClr val="accent1"/></a:fillRef><a:effectRef idx="2"><a:schemeClr val="accent1"/></a:effectRef><a:fontRef idx="minor"><a:schemeClr val="lt1"/></a:fontRef></a:style></a:spDef><a:lnDef><a:spPr/><a:bodyPr/><a:lstStyle/><a:style><a:lnRef idx="2"><a:schemeClr val="accent1"/></a:lnRef><a:fillRef idx="0"><a:schemeClr val="accent1"/></a:fillRef><a:effectRef idx="1"><a:schemeClr val="accent1"/></a:effectRef><a:fontRef idx="minor"><a:schemeClr val="tx1"/></a:fontRef></a:style></a:lnDef></a:objectDefaults><a:extraClrSchemeLst/></a:theme>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<workbook xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships"><fileVersion appName="xl" lastEdited="4" lowestEdited="4" rupBuild="4505"/><workbookPr date1904="1" showInkAnnotation="0" autoCompressPictures="0"/><bookViews><workbookView xWindow="-20" yWindow="-20" windowWidth="20760" windowHeight="14600" tabRatio="500" activeTab="1"/></bookViews><sheets><sheet name="Sheet1" sheetId="1" r:id="rId1"/><sheet name="Sheet1 (2)" sheetId="2" r:id="rId2"/></sheets><definedNames><definedName name="OneAnd2">Sheet1!$A$2:$A$3</definedName><definedName name="Reference.2">Sheet1!$A$3</definedName><definedName name="ReferenceOne" localSheetId="1">'Sheet1 (2)'!$A$1</definedName><definedName name="ReferenceOne">Sheet1!$A$2</definedName></definedNames><calcPr calcId="130407" concurrentCalc="0"/><extLst><ext xmlns:mx="http://schemas.microsoft.com/office/mac/excel/2008/main" uri="http://schemas.microsoft.com/office/mac/excel/2008/main"><mx:ArchID Flags="2"/></ext></extLst></workbook>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<worksheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships" xmlns:mc="http://schemas.openxmlformats.org/markup-compatibility/2006" xmlns:mv="urn:schemas-microsoft-com:mac:vml" mc:Ignorable="mv" mc:PreserveAttributes="mv:*"><dimension ref="A2:A5"/><sheetViews><sheetView workbookViewId="0"><selection activeCell="A4" sqref="A4:A5"/></sheetView></sheetViews><sheetFormatPr baseColWidth="10" defaultRowHeight="13"/><sheetData><row r="2" spans="1:1"><c r="A2"><v>1</v></c></row><row r="3" spans="1:1"><c r="A3"><v>2</v></c></row><row r="4" spans="1:1"><c r="A4"><f>ReferenceOne</f><v>1</v></c></row><row r="5" spans="1:1"><c r="A5"><f>Reference.2</f><v>2</v></c></row></sheetData><phoneticPr fontId="1" type="noConversion"/><pageMargins left="0.75" right="0.75" top="1" bottom="1" header="0.5" footer="0.5"/><pageSetup paperSize="10" orientation="portrait" horizontalDpi="4294967292" verticalDpi="4294967292"/><extLst><ext xmlns:mx="http://schemas.microsoft.com/office/mac/excel/2008/main" uri="http://schemas.microsoft.com/office/mac/excel/2008/main"><mx:PLV Mode="0" OnePage="0" WScale="0"/></ext></extLst></worksheet>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<worksheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships" xmlns:mc="http://schemas.openxmlformats.org/markup-compatibility/2006" xmlns:mv="urn:schemas-microsoft-com:mac:vml" mc:Ignorable="mv" mc:PreserveAttributes="mv:*"><dimension ref="A1:A3"/><sheetViews><sheetView tabSelected="1" view="pageLayout" workbookViewId="0"><selection activeCell="B5" sqref="B5"/></sheetView></sheetViews><sheetFormatPr baseColWidth="10" defaultRowHeight="13"/><sheetData><row r="1" spans="1:1"><c r="A1"><v>5</v></c></row><row r="2" spans="1:1"><c r="A2"><f>ReferenceOne</f><v>5</v></c></row><row r="3" spans="1:1"><c r="A3"><f>SUM(OneAnd2)</f><v>3</v></c></row></sheetData><phoneticPr fontId="1" type="noConversion"/><pageMargins left="0.75" right="0.75" top="1" bottom="1" header="0.5" footer="0.5"/><pageSetup paperSize="10" orientation="portrait" horizontalDpi="4294967292" verticalDpi="4294967292"/><extLst><ext xmlns:mx="http://schemas.microsoft.com/office/mac/excel/2008/main" uri="http://schemas.microsoft.com/office/mac/excel/2008/main"><mx:PLV Mode="1" OnePage="0" WScale="0"/></ext></extLst></worksheet>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<Types xmlns="http://schemas.openxmlformats.org/package/2006/content-types"><Default Extension="xml" ContentType="application/xml"/><Override PartName="/xl/workbook.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.sheet.main+xml"/><Override PartName="/xl/styles.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.styles+xml"/><Default Extension="jpeg" ContentType="image/jpeg"/><Default Extension="rels" ContentType="application/vnd.openxmlformats-package.relationships+xml"/><Override PartName="/xl/theme/theme1.xml" ContentType="application/vnd.openxmlformats-officedocument.theme+xml"/><Override PartName="/xl/worksheets/sheet1.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.worksheet+xml"/><Override PartName="/docProps/core.xml" ContentType="application/vnd.openxmlformats-package.core-properties+xml"/><Override PartName="/xl/calcChain.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.calcChain+xml"/><Override PartName="/docProps/app.xml" ContentType="application/vnd.openxmlformats-officedocument.extended-properties+xml"/></Types>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<Properties xmlns="http://schemas.openxmlformats.org/officeDocument/2006/extended-properties" xmlns:vt="http://schemas.openxmlformats.org/officeDocument/2006/docPropsVTypes"><Application>Microsoft Macintosh Excel</Application><DocSecurity>0</DocSecurity><ScaleCrop>false</ScaleCrop><HeadingPairs><vt:vector size="2" baseType="variant"><vt:variant><vt:lpstr>Worksheets</vt:lpstr></vt:variant><vt:variant><vt:i4>1</vt:i4></vt:variant></vt:vector></HeadingPairs><TitlesOfParts><vt:vector size="1" baseType="lpstr"><vt:lpstr>Sheet1</vt:lpstr></vt:vector></TitlesOfParts><Company></Company><LinksUpToDate>false</LinksUpToDate><SharedDoc>false</SharedDoc><HyperlinksChanged>false</HyperlinksChanged><AppVersion>12.0000</AppVersion></Properties>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<cp:coreProperties xmlns:cp="http://schemas.openxmlformats.org/package/2006/metadata/core-properties" xmlns:dc="http://purl.org/dc/elements/1.1/" xmlns:dcterms="http://purl.org/dc/terms/" xmlns:dcmitype="http://purl.org/dc/dcmitype/" xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance"><dc:creator>Thomas Counsell</dc:creator><cp:lastModifiedBy>Thomas Counsell</cp:lastModifiedBy><dcterms:created xsi:type="dcterms:W3CDTF">2010-03-05T08:00:27Z</dcterms:created><dcterms:modified xsi:type="dcterms:W3CDTF">2010-03-05T08:01:03Z</dcterms:modified></cp:coreProperties>
|
Binary file
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<Relationships xmlns="http://schemas.openxmlformats.org/package/2006/relationships"><Relationship Id="rId3" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/styles" Target="styles.xml"/><Relationship Id="rId4" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/calcChain" Target="calcChain.xml"/><Relationship Id="rId1" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/worksheet" Target="worksheets/sheet1.xml"/><Relationship Id="rId2" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/theme" Target="theme/theme1.xml"/></Relationships>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<styleSheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main"><fonts count="2"><font><sz val="10"/><name val="Verdana"/></font><font><sz val="8"/><name val="Verdana"/></font></fonts><fills count="2"><fill><patternFill patternType="none"/></fill><fill><patternFill patternType="gray125"/></fill></fills><borders count="1"><border><left/><right/><top/><bottom/><diagonal/></border></borders><cellStyleXfs count="1"><xf numFmtId="0" fontId="0" fillId="0" borderId="0"/></cellStyleXfs><cellXfs count="1"><xf numFmtId="0" fontId="0" fillId="0" borderId="0" xfId="0"/></cellXfs><cellStyles count="1"><cellStyle name="Normal" xfId="0" builtinId="0"/></cellStyles><dxfs count="0"/><tableStyles count="0" defaultTableStyle="TableStyleMedium9"/></styleSheet>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<a:theme xmlns:a="http://schemas.openxmlformats.org/drawingml/2006/main" name="Office Theme"><a:themeElements><a:clrScheme name="Office"><a:dk1><a:sysClr val="windowText" lastClr="000000"/></a:dk1><a:lt1><a:sysClr val="window" lastClr="FFFFFF"/></a:lt1><a:dk2><a:srgbClr val="1F497D"/></a:dk2><a:lt2><a:srgbClr val="EEECE1"/></a:lt2><a:accent1><a:srgbClr val="4F81BD"/></a:accent1><a:accent2><a:srgbClr val="C0504D"/></a:accent2><a:accent3><a:srgbClr val="9BBB59"/></a:accent3><a:accent4><a:srgbClr val="8064A2"/></a:accent4><a:accent5><a:srgbClr val="4BACC6"/></a:accent5><a:accent6><a:srgbClr val="F79646"/></a:accent6><a:hlink><a:srgbClr val="0000FF"/></a:hlink><a:folHlink><a:srgbClr val="800080"/></a:folHlink></a:clrScheme><a:fontScheme name="Office"><a:majorFont><a:latin typeface="Cambria"/><a:ea typeface=""/><a:cs typeface=""/><a:font script="Jpan" typeface="MS Pゴシック"/><a:font script="Hang" typeface="맑은 고딕"/><a:font script="Hans" typeface="宋体"/><a:font script="Hant" typeface="新細明體"/><a:font script="Arab" typeface="Times New Roman"/><a:font script="Hebr" typeface="Times New Roman"/><a:font script="Thai" typeface="Tahoma"/><a:font script="Ethi" typeface="Nyala"/><a:font script="Beng" typeface="Vrinda"/><a:font script="Gujr" typeface="Shruti"/><a:font script="Khmr" typeface="MoolBoran"/><a:font script="Knda" typeface="Tunga"/><a:font script="Guru" typeface="Raavi"/><a:font script="Cans" typeface="Euphemia"/><a:font script="Cher" typeface="Plantagenet Cherokee"/><a:font script="Yiii" typeface="Microsoft Yi Baiti"/><a:font script="Tibt" typeface="Microsoft Himalaya"/><a:font script="Thaa" typeface="MV Boli"/><a:font script="Deva" typeface="Mangal"/><a:font script="Telu" typeface="Gautami"/><a:font script="Taml" typeface="Latha"/><a:font script="Syrc" typeface="Estrangelo Edessa"/><a:font script="Orya" typeface="Kalinga"/><a:font script="Mlym" typeface="Kartika"/><a:font script="Laoo" typeface="DokChampa"/><a:font script="Sinh" typeface="Iskoola Pota"/><a:font script="Mong" typeface="Mongolian Baiti"/><a:font script="Viet" typeface="Times New Roman"/><a:font script="Uigh" typeface="Microsoft Uighur"/></a:majorFont><a:minorFont><a:latin typeface="Calibri"/><a:ea typeface=""/><a:cs typeface=""/><a:font script="Jpan" typeface="MS Pゴシック"/><a:font script="Hang" typeface="맑은 고딕"/><a:font script="Hans" typeface="宋体"/><a:font script="Hant" typeface="新細明體"/><a:font script="Arab" typeface="Arial"/><a:font script="Hebr" typeface="Arial"/><a:font script="Thai" typeface="Tahoma"/><a:font script="Ethi" typeface="Nyala"/><a:font script="Beng" typeface="Vrinda"/><a:font script="Gujr" typeface="Shruti"/><a:font script="Khmr" typeface="DaunPenh"/><a:font script="Knda" typeface="Tunga"/><a:font script="Guru" typeface="Raavi"/><a:font script="Cans" typeface="Euphemia"/><a:font script="Cher" typeface="Plantagenet Cherokee"/><a:font script="Yiii" typeface="Microsoft Yi Baiti"/><a:font script="Tibt" typeface="Microsoft Himalaya"/><a:font script="Thaa" typeface="MV Boli"/><a:font script="Deva" typeface="Mangal"/><a:font script="Telu" typeface="Gautami"/><a:font script="Taml" typeface="Latha"/><a:font script="Syrc" typeface="Estrangelo Edessa"/><a:font script="Orya" typeface="Kalinga"/><a:font script="Mlym" typeface="Kartika"/><a:font script="Laoo" typeface="DokChampa"/><a:font script="Sinh" typeface="Iskoola Pota"/><a:font script="Mong" typeface="Mongolian Baiti"/><a:font script="Viet" typeface="Arial"/><a:font script="Uigh" typeface="Microsoft Uighur"/></a:minorFont></a:fontScheme><a:fmtScheme name="Office"><a:fillStyleLst><a:solidFill><a:schemeClr val="phClr"/></a:solidFill><a:gradFill rotWithShape="1"><a:gsLst><a:gs pos="0"><a:schemeClr val="phClr"><a:tint val="50000"/><a:satMod val="300000"/></a:schemeClr></a:gs><a:gs pos="35000"><a:schemeClr val="phClr"><a:tint val="37000"/><a:satMod val="300000"/></a:schemeClr></a:gs><a:gs pos="100000"><a:schemeClr val="phClr"><a:tint val="15000"/><a:satMod val="350000"/></a:schemeClr></a:gs></a:gsLst><a:lin ang="16200000" scaled="1"/></a:gradFill><a:gradFill rotWithShape="1"><a:gsLst><a:gs pos="0"><a:schemeClr val="phClr"><a:tint val="100000"/><a:shade val="100000"/><a:satMod val="130000"/></a:schemeClr></a:gs><a:gs pos="100000"><a:schemeClr val="phClr"><a:tint val="50000"/><a:shade val="100000"/><a:satMod val="350000"/></a:schemeClr></a:gs></a:gsLst><a:lin ang="16200000" scaled="0"/></a:gradFill></a:fillStyleLst><a:lnStyleLst><a:ln w="9525" cap="flat" cmpd="sng" algn="ctr"><a:solidFill><a:schemeClr val="phClr"><a:shade val="95000"/><a:satMod val="105000"/></a:schemeClr></a:solidFill><a:prstDash val="solid"/></a:ln><a:ln w="25400" cap="flat" cmpd="sng" algn="ctr"><a:solidFill><a:schemeClr val="phClr"/></a:solidFill><a:prstDash val="solid"/></a:ln><a:ln w="38100" cap="flat" cmpd="sng" algn="ctr"><a:solidFill><a:schemeClr val="phClr"/></a:solidFill><a:prstDash val="solid"/></a:ln></a:lnStyleLst><a:effectStyleLst><a:effectStyle><a:effectLst><a:outerShdw blurRad="40000" dist="20000" dir="5400000" rotWithShape="0"><a:srgbClr val="000000"><a:alpha val="38000"/></a:srgbClr></a:outerShdw></a:effectLst></a:effectStyle><a:effectStyle><a:effectLst><a:outerShdw blurRad="40000" dist="23000" dir="5400000" rotWithShape="0"><a:srgbClr val="000000"><a:alpha val="35000"/></a:srgbClr></a:outerShdw></a:effectLst></a:effectStyle><a:effectStyle><a:effectLst><a:outerShdw blurRad="40000" dist="23000" dir="5400000" rotWithShape="0"><a:srgbClr val="000000"><a:alpha val="35000"/></a:srgbClr></a:outerShdw></a:effectLst><a:scene3d><a:camera prst="orthographicFront"><a:rot lat="0" lon="0" rev="0"/></a:camera><a:lightRig rig="threePt" dir="t"><a:rot lat="0" lon="0" rev="1200000"/></a:lightRig></a:scene3d><a:sp3d><a:bevelT w="63500" h="25400"/></a:sp3d></a:effectStyle></a:effectStyleLst><a:bgFillStyleLst><a:solidFill><a:schemeClr val="phClr"/></a:solidFill><a:gradFill rotWithShape="1"><a:gsLst><a:gs pos="0"><a:schemeClr val="phClr"><a:tint val="40000"/><a:satMod val="350000"/></a:schemeClr></a:gs><a:gs pos="40000"><a:schemeClr val="phClr"><a:tint val="45000"/><a:shade val="99000"/><a:satMod val="350000"/></a:schemeClr></a:gs><a:gs pos="100000"><a:schemeClr val="phClr"><a:shade val="20000"/><a:satMod val="255000"/></a:schemeClr></a:gs></a:gsLst><a:path path="circle"><a:fillToRect l="50000" t="-80000" r="50000" b="180000"/></a:path></a:gradFill><a:gradFill rotWithShape="1"><a:gsLst><a:gs pos="0"><a:schemeClr val="phClr"><a:tint val="80000"/><a:satMod val="300000"/></a:schemeClr></a:gs><a:gs pos="100000"><a:schemeClr val="phClr"><a:shade val="30000"/><a:satMod val="200000"/></a:schemeClr></a:gs></a:gsLst><a:path path="circle"><a:fillToRect l="50000" t="50000" r="50000" b="50000"/></a:path></a:gradFill></a:bgFillStyleLst></a:fmtScheme></a:themeElements><a:objectDefaults><a:spDef><a:spPr/><a:bodyPr/><a:lstStyle/><a:style><a:lnRef idx="1"><a:schemeClr val="accent1"/></a:lnRef><a:fillRef idx="3"><a:schemeClr val="accent1"/></a:fillRef><a:effectRef idx="2"><a:schemeClr val="accent1"/></a:effectRef><a:fontRef idx="minor"><a:schemeClr val="lt1"/></a:fontRef></a:style></a:spDef><a:lnDef><a:spPr/><a:bodyPr/><a:lstStyle/><a:style><a:lnRef idx="2"><a:schemeClr val="accent1"/></a:lnRef><a:fillRef idx="0"><a:schemeClr val="accent1"/></a:fillRef><a:effectRef idx="1"><a:schemeClr val="accent1"/></a:effectRef><a:fontRef idx="minor"><a:schemeClr val="tx1"/></a:fontRef></a:style></a:lnDef></a:objectDefaults><a:extraClrSchemeLst/></a:theme>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<workbook xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships"><fileVersion appName="xl" lastEdited="4" lowestEdited="4" rupBuild="4505"/><workbookPr date1904="1" showInkAnnotation="0" autoCompressPictures="0"/><bookViews><workbookView xWindow="-20" yWindow="-20" windowWidth="20760" windowHeight="14600" tabRatio="500"/></bookViews><sheets><sheet name="Sheet1" sheetId="1" r:id="rId1"/></sheets><calcPr calcId="130407" concurrentCalc="0"/><extLst><ext xmlns:mx="http://schemas.microsoft.com/office/mac/excel/2008/main" uri="http://schemas.microsoft.com/office/mac/excel/2008/main"><mx:ArchID Flags="2"/></ext></extLst></workbook>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<worksheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships" xmlns:mc="http://schemas.openxmlformats.org/markup-compatibility/2006" xmlns:mv="urn:schemas-microsoft-com:mac:vml" mc:Ignorable="mv" mc:PreserveAttributes="mv:*"><dimension ref="A1:A10"/><sheetViews><sheetView tabSelected="1" view="pageLayout" workbookViewId="0"><selection activeCell="B5" sqref="B5"/></sheetView></sheetViews><sheetFormatPr baseColWidth="10" defaultRowHeight="13"/><sheetData><row r="1" spans="1:1"><c r="A1"><v>1</v></c></row><row r="2" spans="1:1"><c r="A2"><f>A1*2</f><v>2</v></c></row><row r="3" spans="1:1"><c r="A3"><f t="shared" ref="A3:A9" si="0">A2*2</f><v>4</v></c></row><row r="4" spans="1:1"><c r="A4"><f t="shared" si="0"/><v>8</v></c></row><row r="5" spans="1:1"><c r="A5"><f t="shared" si="0"/><v>16</v></c></row><row r="6" spans="1:1"><c r="A6"><f t="shared" si="0"/><v>32</v></c></row><row r="7" spans="1:1"><c r="A7"><f t="shared" si="0"/><v>64</v></c></row><row r="8" spans="1:1"><c r="A8"><f t="shared" si="0"/><v>128</v></c></row><row r="9" spans="1:1"><c r="A9"><f t="shared" si="0"/><v>256</v></c></row><row r="10" spans="1:1"><c r="A10"><f>A9*2</f><v>512</v></c></row></sheetData><phoneticPr fontId="1" type="noConversion"/><pageMargins left="0.75" right="0.75" top="1" bottom="1" header="0.5" footer="0.5"/><pageSetup paperSize="10" orientation="portrait" horizontalDpi="4294967292" verticalDpi="4294967292"/><extLst><ext xmlns:mx="http://schemas.microsoft.com/office/mac/excel/2008/main" uri="http://schemas.microsoft.com/office/mac/excel/2008/main"><mx:PLV Mode="1" OnePage="0" WScale="0"/></ext></extLst></worksheet>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<Types xmlns="http://schemas.openxmlformats.org/package/2006/content-types"><Default Extension="bin" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.printerSettings"/><Override PartName="/xl/theme/theme1.xml" ContentType="application/vnd.openxmlformats-officedocument.theme+xml"/><Override PartName="/xl/styles.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.styles+xml"/><Override PartName="/xl/tables/table1.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.table+xml"/><Default Extension="rels" ContentType="application/vnd.openxmlformats-package.relationships+xml"/><Default Extension="xml" ContentType="application/xml"/><Override PartName="/xl/workbook.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.sheet.main+xml"/><Override PartName="/docProps/app.xml" ContentType="application/vnd.openxmlformats-officedocument.extended-properties+xml"/><Override PartName="/xl/worksheets/sheet2.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.worksheet+xml"/><Override PartName="/xl/worksheets/sheet3.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.worksheet+xml"/><Override PartName="/xl/worksheets/sheet1.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.worksheet+xml"/><Override PartName="/xl/calcChain.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.calcChain+xml"/><Override PartName="/xl/sharedStrings.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.sharedStrings+xml"/><Override PartName="/docProps/core.xml" ContentType="application/vnd.openxmlformats-package.core-properties+xml"/></Types>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<Properties xmlns="http://schemas.openxmlformats.org/officeDocument/2006/extended-properties" xmlns:vt="http://schemas.openxmlformats.org/officeDocument/2006/docPropsVTypes"><Application>Microsoft Excel</Application><DocSecurity>0</DocSecurity><ScaleCrop>false</ScaleCrop><HeadingPairs><vt:vector size="2" baseType="variant"><vt:variant><vt:lpstr>Worksheets</vt:lpstr></vt:variant><vt:variant><vt:i4>3</vt:i4></vt:variant></vt:vector></HeadingPairs><TitlesOfParts><vt:vector size="3" baseType="lpstr"><vt:lpstr>Sheet1</vt:lpstr><vt:lpstr>Sheet2</vt:lpstr><vt:lpstr>Sheet3</vt:lpstr></vt:vector></TitlesOfParts><Company>DECC</Company><LinksUpToDate>false</LinksUpToDate><SharedDoc>false</SharedDoc><HyperlinksChanged>false</HyperlinksChanged><AppVersion>12.0000</AppVersion></Properties>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<cp:coreProperties xmlns:cp="http://schemas.openxmlformats.org/package/2006/metadata/core-properties" xmlns:dc="http://purl.org/dc/elements/1.1/" xmlns:dcterms="http://purl.org/dc/terms/" xmlns:dcmitype="http://purl.org/dc/dcmitype/" xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance"><dc:creator>Dr Thomas Counsell</dc:creator><cp:lastModifiedBy>Dr Thomas Counsell</cp:lastModifiedBy><dcterms:created xsi:type="dcterms:W3CDTF">2010-01-07T07:48:46Z</dcterms:created><dcterms:modified xsi:type="dcterms:W3CDTF">2010-01-07T07:52:39Z</dcterms:modified></cp:coreProperties>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<Relationships xmlns="http://schemas.openxmlformats.org/package/2006/relationships"><Relationship Id="rId3" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/worksheet" Target="worksheets/sheet3.xml"/><Relationship Id="rId7" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/calcChain" Target="calcChain.xml"/><Relationship Id="rId2" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/worksheet" Target="worksheets/sheet2.xml"/><Relationship Id="rId1" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/worksheet" Target="worksheets/sheet1.xml"/><Relationship Id="rId6" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/sharedStrings" Target="sharedStrings.xml"/><Relationship Id="rId5" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/styles" Target="styles.xml"/><Relationship Id="rId4" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/theme" Target="theme/theme1.xml"/></Relationships>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<styleSheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main"><fonts count="1"><font><sz val="10"/><color theme="1"/><name val="Arial"/><family val="2"/></font></fonts><fills count="2"><fill><patternFill patternType="none"/></fill><fill><patternFill patternType="gray125"/></fill></fills><borders count="1"><border><left/><right/><top/><bottom/><diagonal/></border></borders><cellStyleXfs count="1"><xf numFmtId="0" fontId="0" fillId="0" borderId="0"/></cellStyleXfs><cellXfs count="2"><xf numFmtId="0" fontId="0" fillId="0" borderId="0" xfId="0"/><xf numFmtId="0" fontId="0" fillId="0" borderId="0" xfId="0" applyNumberFormat="1"/></cellXfs><cellStyles count="1"><cellStyle name="Normal" xfId="0" builtinId="0"/></cellStyles><dxfs count="1"><dxf><numFmt numFmtId="0" formatCode="General"/></dxf></dxfs><tableStyles count="0" defaultTableStyle="TableStyleMedium9" defaultPivotStyle="PivotStyleLight16"/></styleSheet>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<table xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" id="1" name="Table1" displayName="Table1" ref="B2:D5" totalsRowShown="0"><autoFilter ref="B2:D5"/><tableColumns count="3"><tableColumn id="1" name="Column A"/><tableColumn id="2" name="Column B "/><tableColumn id="3" name="Column C" dataDxfId="0"><calculatedColumnFormula>[Column A]+[[Column B ]]</calculatedColumnFormula></tableColumn></tableColumns><tableStyleInfo name="TableStyleMedium9" showFirstColumn="0" showLastColumn="0" showRowStripes="1" showColumnStripes="0"/></table>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<a:theme xmlns:a="http://schemas.openxmlformats.org/drawingml/2006/main" name="Office Theme"><a:themeElements><a:clrScheme name="Office"><a:dk1><a:sysClr val="windowText" lastClr="000000"/></a:dk1><a:lt1><a:sysClr val="window" lastClr="FFFFFF"/></a:lt1><a:dk2><a:srgbClr val="1F497D"/></a:dk2><a:lt2><a:srgbClr val="EEECE1"/></a:lt2><a:accent1><a:srgbClr val="4F81BD"/></a:accent1><a:accent2><a:srgbClr val="C0504D"/></a:accent2><a:accent3><a:srgbClr val="9BBB59"/></a:accent3><a:accent4><a:srgbClr val="8064A2"/></a:accent4><a:accent5><a:srgbClr val="4BACC6"/></a:accent5><a:accent6><a:srgbClr val="F79646"/></a:accent6><a:hlink><a:srgbClr val="0000FF"/></a:hlink><a:folHlink><a:srgbClr val="800080"/></a:folHlink></a:clrScheme><a:fontScheme name="Office"><a:majorFont><a:latin typeface="Cambria"/><a:ea typeface=""/><a:cs typeface=""/><a:font script="Jpan" typeface="MS Pゴシック"/><a:font script="Hang" typeface="맑은 고딕"/><a:font script="Hans" typeface="宋体"/><a:font script="Hant" typeface="新細明體"/><a:font script="Arab" typeface="Times New Roman"/><a:font script="Hebr" typeface="Times New Roman"/><a:font script="Thai" typeface="Tahoma"/><a:font script="Ethi" typeface="Nyala"/><a:font script="Beng" typeface="Vrinda"/><a:font script="Gujr" typeface="Shruti"/><a:font script="Khmr" typeface="MoolBoran"/><a:font script="Knda" typeface="Tunga"/><a:font script="Guru" typeface="Raavi"/><a:font script="Cans" typeface="Euphemia"/><a:font script="Cher" typeface="Plantagenet Cherokee"/><a:font script="Yiii" typeface="Microsoft Yi Baiti"/><a:font script="Tibt" typeface="Microsoft Himalaya"/><a:font script="Thaa" typeface="MV Boli"/><a:font script="Deva" typeface="Mangal"/><a:font script="Telu" typeface="Gautami"/><a:font script="Taml" typeface="Latha"/><a:font script="Syrc" typeface="Estrangelo Edessa"/><a:font script="Orya" typeface="Kalinga"/><a:font script="Mlym" typeface="Kartika"/><a:font script="Laoo" typeface="DokChampa"/><a:font script="Sinh" typeface="Iskoola Pota"/><a:font script="Mong" typeface="Mongolian Baiti"/><a:font script="Viet" typeface="Times New Roman"/><a:font script="Uigh" typeface="Microsoft Uighur"/></a:majorFont><a:minorFont><a:latin typeface="Calibri"/><a:ea typeface=""/><a:cs typeface=""/><a:font script="Jpan" typeface="MS Pゴシック"/><a:font script="Hang" typeface="맑은 고딕"/><a:font script="Hans" typeface="宋体"/><a:font script="Hant" typeface="新細明體"/><a:font script="Arab" typeface="Arial"/><a:font script="Hebr" typeface="Arial"/><a:font script="Thai" typeface="Tahoma"/><a:font script="Ethi" typeface="Nyala"/><a:font script="Beng" typeface="Vrinda"/><a:font script="Gujr" typeface="Shruti"/><a:font script="Khmr" typeface="DaunPenh"/><a:font script="Knda" typeface="Tunga"/><a:font script="Guru" typeface="Raavi"/><a:font script="Cans" typeface="Euphemia"/><a:font script="Cher" typeface="Plantagenet Cherokee"/><a:font script="Yiii" typeface="Microsoft Yi Baiti"/><a:font script="Tibt" typeface="Microsoft Himalaya"/><a:font script="Thaa" typeface="MV Boli"/><a:font script="Deva" typeface="Mangal"/><a:font script="Telu" typeface="Gautami"/><a:font script="Taml" typeface="Latha"/><a:font script="Syrc" typeface="Estrangelo Edessa"/><a:font script="Orya" typeface="Kalinga"/><a:font script="Mlym" typeface="Kartika"/><a:font script="Laoo" typeface="DokChampa"/><a:font script="Sinh" typeface="Iskoola Pota"/><a:font script="Mong" typeface="Mongolian Baiti"/><a:font script="Viet" typeface="Arial"/><a:font script="Uigh" typeface="Microsoft Uighur"/></a:minorFont></a:fontScheme><a:fmtScheme name="Office"><a:fillStyleLst><a:solidFill><a:schemeClr val="phClr"/></a:solidFill><a:gradFill rotWithShape="1"><a:gsLst><a:gs pos="0"><a:schemeClr val="phClr"><a:tint val="50000"/><a:satMod val="300000"/></a:schemeClr></a:gs><a:gs pos="35000"><a:schemeClr val="phClr"><a:tint val="37000"/><a:satMod val="300000"/></a:schemeClr></a:gs><a:gs pos="100000"><a:schemeClr val="phClr"><a:tint val="15000"/><a:satMod val="350000"/></a:schemeClr></a:gs></a:gsLst><a:lin ang="16200000" scaled="1"/></a:gradFill><a:gradFill rotWithShape="1"><a:gsLst><a:gs pos="0"><a:schemeClr val="phClr"><a:shade val="51000"/><a:satMod val="130000"/></a:schemeClr></a:gs><a:gs pos="80000"><a:schemeClr val="phClr"><a:shade val="93000"/><a:satMod val="130000"/></a:schemeClr></a:gs><a:gs pos="100000"><a:schemeClr val="phClr"><a:shade val="94000"/><a:satMod val="135000"/></a:schemeClr></a:gs></a:gsLst><a:lin ang="16200000" scaled="0"/></a:gradFill></a:fillStyleLst><a:lnStyleLst><a:ln w="9525" cap="flat" cmpd="sng" algn="ctr"><a:solidFill><a:schemeClr val="phClr"><a:shade val="95000"/><a:satMod val="105000"/></a:schemeClr></a:solidFill><a:prstDash val="solid"/></a:ln><a:ln w="25400" cap="flat" cmpd="sng" algn="ctr"><a:solidFill><a:schemeClr val="phClr"/></a:solidFill><a:prstDash val="solid"/></a:ln><a:ln w="38100" cap="flat" cmpd="sng" algn="ctr"><a:solidFill><a:schemeClr val="phClr"/></a:solidFill><a:prstDash val="solid"/></a:ln></a:lnStyleLst><a:effectStyleLst><a:effectStyle><a:effectLst><a:outerShdw blurRad="40000" dist="20000" dir="5400000" rotWithShape="0"><a:srgbClr val="000000"><a:alpha val="38000"/></a:srgbClr></a:outerShdw></a:effectLst></a:effectStyle><a:effectStyle><a:effectLst><a:outerShdw blurRad="40000" dist="23000" dir="5400000" rotWithShape="0"><a:srgbClr val="000000"><a:alpha val="35000"/></a:srgbClr></a:outerShdw></a:effectLst></a:effectStyle><a:effectStyle><a:effectLst><a:outerShdw blurRad="40000" dist="23000" dir="5400000" rotWithShape="0"><a:srgbClr val="000000"><a:alpha val="35000"/></a:srgbClr></a:outerShdw></a:effectLst><a:scene3d><a:camera prst="orthographicFront"><a:rot lat="0" lon="0" rev="0"/></a:camera><a:lightRig rig="threePt" dir="t"><a:rot lat="0" lon="0" rev="1200000"/></a:lightRig></a:scene3d><a:sp3d><a:bevelT w="63500" h="25400"/></a:sp3d></a:effectStyle></a:effectStyleLst><a:bgFillStyleLst><a:solidFill><a:schemeClr val="phClr"/></a:solidFill><a:gradFill rotWithShape="1"><a:gsLst><a:gs pos="0"><a:schemeClr val="phClr"><a:tint val="40000"/><a:satMod val="350000"/></a:schemeClr></a:gs><a:gs pos="40000"><a:schemeClr val="phClr"><a:tint val="45000"/><a:shade val="99000"/><a:satMod val="350000"/></a:schemeClr></a:gs><a:gs pos="100000"><a:schemeClr val="phClr"><a:shade val="20000"/><a:satMod val="255000"/></a:schemeClr></a:gs></a:gsLst><a:path path="circle"><a:fillToRect l="50000" t="-80000" r="50000" b="180000"/></a:path></a:gradFill><a:gradFill rotWithShape="1"><a:gsLst><a:gs pos="0"><a:schemeClr val="phClr"><a:tint val="80000"/><a:satMod val="300000"/></a:schemeClr></a:gs><a:gs pos="100000"><a:schemeClr val="phClr"><a:shade val="30000"/><a:satMod val="200000"/></a:schemeClr></a:gs></a:gsLst><a:path path="circle"><a:fillToRect l="50000" t="50000" r="50000" b="50000"/></a:path></a:gradFill></a:bgFillStyleLst></a:fmtScheme></a:themeElements><a:objectDefaults/><a:extraClrSchemeLst/></a:theme>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<workbook xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships"><fileVersion appName="xl" lastEdited="4" lowestEdited="4" rupBuild="4505"/><workbookPr defaultThemeVersion="124226"/><bookViews><workbookView xWindow="120" yWindow="45" windowWidth="14175" windowHeight="5325"/></bookViews><sheets><sheet name="Sheet1" sheetId="1" r:id="rId1"/><sheet name="Sheet2" sheetId="2" r:id="rId2"/><sheet name="Sheet3" sheetId="3" r:id="rId3"/></sheets><calcPr calcId="125725"/></workbook>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<Relationships xmlns="http://schemas.openxmlformats.org/package/2006/relationships"><Relationship Id="rId2" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/table" Target="../tables/table1.xml"/><Relationship Id="rId1" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/printerSettings" Target="../printerSettings/printerSettings1.bin"/></Relationships>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<worksheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships"><dimension ref="B2:D5"/><sheetViews><sheetView tabSelected="1" workbookViewId="0"><selection activeCell="B15" sqref="B15"/></sheetView></sheetViews><sheetFormatPr defaultRowHeight="12.75"/><cols><col min="2" max="2" width="11.28515625" customWidth="1"/><col min="3" max="3" width="11.85546875" customWidth="1"/><col min="4" max="4" width="11.28515625" customWidth="1"/></cols><sheetData><row r="2" spans="2:4"><c r="B2" t="s"><v>0</v></c><c r="C2" t="s"><v>1</v></c><c r="D2" t="s"><v>2</v></c></row><row r="3" spans="2:4"><c r="B3"><v>1</v></c><c r="C3"><v>2</v></c><c r="D3" s="1"><f>[Column A]+[[Column B ]]</f><v>3</v></c></row><row r="4" spans="2:4"><c r="B4"><v>3</v></c><c r="C4"><v>4</v></c><c r="D4" s="1"><f>[Column A]+[[Column B ]]</f><v>7</v></c></row><row r="5" spans="2:4"><c r="B5"><v>5</v></c><c r="C5"><v>6</v></c><c r="D5" s="1"><f>[Column A]+[[Column B ]]</f><v>11</v></c></row></sheetData><pageMargins left="0.7" right="0.7" top="0.75" bottom="0.75" header="0.3" footer="0.3"/><pageSetup paperSize="9" orientation="portrait" r:id="rId1"/><tableParts count="1"><tablePart r:id="rId2"/></tableParts></worksheet>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<worksheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships"><dimension ref="A1"/><sheetViews><sheetView workbookViewId="0"><selection activeCell="B5" sqref="B5"/></sheetView></sheetViews><sheetFormatPr defaultRowHeight="12.75"/><sheetData/><pageMargins left="0.7" right="0.7" top="0.75" bottom="0.75" header="0.3" footer="0.3"/></worksheet>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<worksheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships"><dimension ref="A1"/><sheetViews><sheetView workbookViewId="0"/></sheetViews><sheetFormatPr defaultRowHeight="12.75"/><sheetData/><pageMargins left="0.7" right="0.7" top="0.75" bottom="0.75" header="0.3" footer="0.3"/></worksheet>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<Types xmlns="http://schemas.openxmlformats.org/package/2006/content-types"><Default Extension="xml" ContentType="application/xml"/><Default Extension="rels" ContentType="application/vnd.openxmlformats-package.relationships+xml"/><Default Extension="jpeg" ContentType="image/jpeg"/><Override PartName="/xl/workbook.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.sheet.main+xml"/><Override PartName="/xl/worksheets/sheet1.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.worksheet+xml"/><Override PartName="/xl/worksheets/sheet2.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.worksheet+xml"/><Override PartName="/xl/theme/theme1.xml" ContentType="application/vnd.openxmlformats-officedocument.theme+xml"/><Override PartName="/xl/styles.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.styles+xml"/><Override PartName="/xl/sharedStrings.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.sharedStrings+xml"/><Override PartName="/xl/calcChain.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.calcChain+xml"/><Override PartName="/docProps/core.xml" ContentType="application/vnd.openxmlformats-package.core-properties+xml"/><Override PartName="/docProps/app.xml" ContentType="application/vnd.openxmlformats-officedocument.extended-properties+xml"/></Types>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<Properties xmlns="http://schemas.openxmlformats.org/officeDocument/2006/extended-properties" xmlns:vt="http://schemas.openxmlformats.org/officeDocument/2006/docPropsVTypes"><Application>Microsoft Macintosh Excel</Application><DocSecurity>0</DocSecurity><ScaleCrop>false</ScaleCrop><HeadingPairs><vt:vector size="2" baseType="variant"><vt:variant><vt:lpstr>Worksheets</vt:lpstr></vt:variant><vt:variant><vt:i4>2</vt:i4></vt:variant></vt:vector></HeadingPairs><TitlesOfParts><vt:vector size="2" baseType="lpstr"><vt:lpstr>结果</vt:lpstr><vt:lpstr>Sheet2</vt:lpstr></vt:vector></TitlesOfParts><Company></Company><LinksUpToDate>false</LinksUpToDate><SharedDoc>false</SharedDoc><HyperlinksChanged>false</HyperlinksChanged><AppVersion>14.0300</AppVersion></Properties>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<cp:coreProperties xmlns:cp="http://schemas.openxmlformats.org/package/2006/metadata/core-properties" xmlns:dc="http://purl.org/dc/elements/1.1/" xmlns:dcterms="http://purl.org/dc/terms/" xmlns:dcmitype="http://purl.org/dc/dcmitype/" xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance"><dc:creator>Thomas Counsell</dc:creator><cp:lastModifiedBy>Thomas Counsell</cp:lastModifiedBy><dcterms:created xsi:type="dcterms:W3CDTF">2012-02-16T10:39:25Z</dcterms:created><dcterms:modified xsi:type="dcterms:W3CDTF">2012-02-16T10:49:08Z</dcterms:modified></cp:coreProperties>
|
Binary file
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<Relationships xmlns="http://schemas.openxmlformats.org/package/2006/relationships"><Relationship Id="rId3" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/theme" Target="theme/theme1.xml"/><Relationship Id="rId4" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/styles" Target="styles.xml"/><Relationship Id="rId5" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/sharedStrings" Target="sharedStrings.xml"/><Relationship Id="rId6" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/calcChain" Target="calcChain.xml"/><Relationship Id="rId1" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/worksheet" Target="worksheets/sheet1.xml"/><Relationship Id="rId2" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/worksheet" Target="worksheets/sheet2.xml"/></Relationships>
|
@@ -0,0 +1,2 @@
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
2
|
+
<styleSheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" xmlns:mc="http://schemas.openxmlformats.org/markup-compatibility/2006" mc:Ignorable="x14ac" xmlns:x14ac="http://schemas.microsoft.com/office/spreadsheetml/2009/9/ac"><fonts count="2" x14ac:knownFonts="1"><font><sz val="12"/><color theme="1"/><name val="Calibri"/><family val="2"/><scheme val="minor"/></font><font><sz val="12"/><color theme="1"/><name val="宋体"/><family val="2"/><charset val="134"/></font></fonts><fills count="2"><fill><patternFill patternType="none"/></fill><fill><patternFill patternType="gray125"/></fill></fills><borders count="1"><border><left/><right/><top/><bottom/><diagonal/></border></borders><cellStyleXfs count="1"><xf numFmtId="0" fontId="0" fillId="0" borderId="0"/></cellStyleXfs><cellXfs count="2"><xf numFmtId="0" fontId="0" fillId="0" borderId="0" xfId="0"/><xf numFmtId="0" fontId="1" fillId="0" borderId="0" xfId="0" applyFont="1"/></cellXfs><cellStyles count="1"><cellStyle name="Normal" xfId="0" builtinId="0"/></cellStyles><dxfs count="0"/><tableStyles count="0" defaultTableStyle="TableStyleMedium9" defaultPivotStyle="PivotStyleMedium4"/></styleSheet>
|