rubyfromexcel 0.0.7 → 0.0.9
Sign up to get free protection for your applications and to get access to all the features.
- data/examples/checkpoints/checkpoint/checkpoint0.marshal +0 -0
- data/examples/checkpoints/checkpoint/checkpoint1.marshal +0 -0
- data/examples/checkpoints/checkpoint/checkpoint2.marshal +0 -0
- data/examples/checkpoints/checkpoint/checkpoint3.marshal +0 -0
- data/examples/checkpoints/checkpoint/checkpoint4.marshal +0 -0
- data/examples/checkpoints/checkpoint/checkpoint5.marshal +0 -0
- data/examples/ruby-versions/array-formulas-ruby/sheets/sheet1.rb +59 -0
- data/examples/ruby-versions/array-formulas-ruby/sheets/sheet2.rb +9 -0
- data/examples/ruby-versions/array-formulas-ruby/specs/sheet1_rspec.rb +156 -0
- data/examples/ruby-versions/array-formulas-ruby/specs/sheet2_rspec.rb +8 -0
- data/examples/ruby-versions/array-formulas-ruby/spreadsheet.rb +9 -0
- data/examples/ruby-versions/checkpoint-ruby/sheets/sheet1.rb +307 -0
- data/examples/ruby-versions/checkpoint-ruby/sheets/sheet2.rb +148 -0
- data/examples/ruby-versions/checkpoint-ruby/specs/sheet1_rspec.rb +884 -0
- data/examples/ruby-versions/checkpoint-ruby/specs/sheet2_rspec.rb +412 -0
- data/examples/ruby-versions/checkpoint-ruby/spreadsheet.rb +9 -0
- data/examples/ruby-versions/complex-test-ruby/sheets/sheet1.rb +305 -0
- data/examples/ruby-versions/complex-test-ruby/sheets/sheet2.rb +147 -0
- data/examples/ruby-versions/complex-test-ruby/specs/sheet1_rspec.rb +876 -0
- data/examples/ruby-versions/complex-test-ruby/specs/sheet2_rspec.rb +412 -0
- data/examples/ruby-versions/complex-test-ruby/spreadsheet.rb +9 -0
- data/examples/ruby-versions/namedReferenceTest-ruby/sheets/sheet1.rb +9 -0
- data/examples/ruby-versions/namedReferenceTest-ruby/sheets/sheet2.rb +8 -0
- data/examples/ruby-versions/namedReferenceTest-ruby/specs/sheet1_rspec.rb +16 -0
- data/examples/ruby-versions/namedReferenceTest-ruby/specs/sheet2_rspec.rb +16 -0
- data/examples/ruby-versions/namedReferenceTest-ruby/spreadsheet.rb +9 -0
- data/examples/ruby-versions/pruning-ruby/sheets/sheet1.rb +18 -0
- data/examples/ruby-versions/pruning-ruby/sheets/sheet2.rb +16 -0
- data/examples/ruby-versions/pruning-ruby/sheets/sheet3.rb +7 -0
- data/examples/ruby-versions/pruning-ruby/specs/sheet1_rspec.rb +28 -0
- data/examples/ruby-versions/pruning-ruby/specs/sheet2_rspec.rb +28 -0
- data/examples/ruby-versions/pruning-ruby/specs/sheet3_rspec.rb +8 -0
- data/examples/ruby-versions/pruning-ruby/spreadsheet.rb +9 -0
- data/examples/ruby-versions/sharedFormulaTest-ruby/sheets/sheet1.rb +15 -0
- data/examples/ruby-versions/sharedFormulaTest-ruby/specs/sheet1_rspec.rb +44 -0
- data/examples/ruby-versions/sharedFormulaTest-ruby/spreadsheet.rb +9 -0
- data/examples/ruby-versions/table-test-ruby/sheets/sheet1.rb +17 -0
- data/examples/ruby-versions/table-test-ruby/sheets/sheet2.rb +5 -0
- data/examples/ruby-versions/table-test-ruby/sheets/sheet3.rb +5 -0
- data/examples/ruby-versions/table-test-ruby/specs/sheet1_rspec.rb +20 -0
- data/examples/ruby-versions/table-test-ruby/specs/sheet2_rspec.rb +8 -0
- data/examples/ruby-versions/table-test-ruby/specs/sheet3_rspec.rb +8 -0
- data/examples/ruby-versions/table-test-ruby/spreadsheet.rb +9 -0
- data/examples/sheets/2050Model.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/complex-test/xl/worksheets/sheet3.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/pruning/[Content_Types].xml +2 -0
- data/examples/unzipped-sheets/pruning/docProps/app.xml +2 -0
- data/examples/unzipped-sheets/pruning/docProps/core.xml +2 -0
- data/examples/unzipped-sheets/pruning/docProps/thumbnail.jpeg +0 -0
- data/examples/unzipped-sheets/pruning/xl/_rels/workbook.xml.rels +2 -0
- data/examples/unzipped-sheets/pruning/xl/calcChain.xml +2 -0
- data/examples/unzipped-sheets/pruning/xl/sharedStrings.xml +2 -0
- data/examples/unzipped-sheets/pruning/xl/styles.xml +2 -0
- data/examples/unzipped-sheets/pruning/xl/tables/table1.xml +2 -0
- data/examples/unzipped-sheets/pruning/xl/theme/theme1.xml +2 -0
- data/examples/unzipped-sheets/pruning/xl/workbook.xml +2 -0
- data/examples/unzipped-sheets/pruning/xl/worksheets/_rels/sheet2.xml.rels +2 -0
- data/examples/unzipped-sheets/pruning/xl/worksheets/sheet1.xml +2 -0
- data/examples/unzipped-sheets/pruning/xl/worksheets/sheet2.xml +2 -0
- data/examples/unzipped-sheets/pruning/xl/worksheets/sheet3.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/lib/formulae/compile/formula_builder.rb +1 -0
- data/lib/formulae/parse/formula_peg.rb +3 -3
- data/lib/formulae/parse/formula_peg.txt +3 -3
- data/lib/formulae/run/excel_functions.rb +10 -3
- data/spec/excel_functions_spec.rb +21 -0
- data/spec/formula_peg_spec.rb +3 -0
- metadata +156 -3
|
@@ -0,0 +1,47 @@
|
|
|
1
|
+
<xml xmlns:v="urn:schemas-microsoft-com:vml"
|
|
2
|
+
xmlns:o="urn:schemas-microsoft-com:office:office"
|
|
3
|
+
xmlns:x="urn:schemas-microsoft-com:office:excel"
|
|
4
|
+
xmlns:css="http://macVmlSchemaUri">
|
|
5
|
+
<o:shapelayout v:ext="edit">
|
|
6
|
+
<o:idmap v:ext="edit" data="2"/>
|
|
7
|
+
</o:shapelayout><v:shapetype id="_x0000_t202" coordsize="21600,21600" o:spt="202"
|
|
8
|
+
path="m0,0l0,21600,21600,21600,21600,0xe">
|
|
9
|
+
<v:stroke joinstyle="miter"/>
|
|
10
|
+
<v:path gradientshapeok="t" o:connecttype="rect"/>
|
|
11
|
+
</v:shapetype><v:shape id="_x0000_s2050" type="#_x0000_t202" style='position:absolute;
|
|
12
|
+
margin-left:225pt;margin-top:1in;width:91pt;height:57pt;z-index:1;
|
|
13
|
+
visibility:hidden' fillcolor="#ffffa1 [80]" o:insetmode="auto">
|
|
14
|
+
<v:fill color2="#ffffa1 [80]"/>
|
|
15
|
+
<v:shadow on="t" obscured="t"/>
|
|
16
|
+
<v:path o:connecttype="none"/>
|
|
17
|
+
<v:textbox style='mso-direction-alt:auto'>
|
|
18
|
+
<div style='text-align:left'></div>
|
|
19
|
+
</v:textbox>
|
|
20
|
+
<x:ClientData ObjectType="Note">
|
|
21
|
+
<x:MoveWithCells/>
|
|
22
|
+
<x:SizeWithCells/>
|
|
23
|
+
<x:Anchor>
|
|
24
|
+
3, 10, 5, 7, 4, 40, 9, 12</x:Anchor>
|
|
25
|
+
<x:AutoFill>False</x:AutoFill>
|
|
26
|
+
<x:Row>6</x:Row>
|
|
27
|
+
<x:Column>2</x:Column>
|
|
28
|
+
</x:ClientData>
|
|
29
|
+
</v:shape><v:shape id="_x0000_s2051" type="#_x0000_t202" style='position:absolute;
|
|
30
|
+
margin-left:225pt;margin-top:46pt;width:91pt;height:57pt;z-index:2;
|
|
31
|
+
visibility:hidden' fillcolor="#ffffa1 [80]" o:insetmode="auto">
|
|
32
|
+
<v:fill color2="#ffffa1 [80]"/>
|
|
33
|
+
<v:shadow on="t" obscured="t"/>
|
|
34
|
+
<v:path o:connecttype="none"/>
|
|
35
|
+
<v:textbox style='mso-direction-alt:auto'>
|
|
36
|
+
<div style='text-align:left'></div>
|
|
37
|
+
</v:textbox>
|
|
38
|
+
<x:ClientData ObjectType="Note">
|
|
39
|
+
<x:MoveWithCells/>
|
|
40
|
+
<x:SizeWithCells/>
|
|
41
|
+
<x:Anchor>
|
|
42
|
+
3, 10, 3, 7, 4, 40, 7, 12</x:Anchor>
|
|
43
|
+
<x:AutoFill>False</x:AutoFill>
|
|
44
|
+
<x:Row>4</x:Row>
|
|
45
|
+
<x:Column>2</x:Column>
|
|
46
|
+
</x:ClientData>
|
|
47
|
+
</v:shape></xml>
|
|
@@ -0,0 +1,2 @@
|
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
|
2
|
+
<sst xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" count="79" uniqueCount="45"><si><t>Power sector</t></si><si><t>Other</t></si><si><t>Total</t></si><si><t>CO2 price</t></si><si><t>€/tCO2</t></si><si><t>%</t></si><si><t xml:space="preserve"> </t></si><si><t>Change</t></si><si><t>mtCO2</t></si><si><t>mtCO3</t></si><si><t>mtCO4</t></si><si><t>€bn</t></si><si><t>Emissions</t></si><si><t>Proportion auctioned</t></si><si><t>Auction revenues</t></si><si><t>UK - Possible phase III auction revenues</t></si><si><t>EU-27 Emissions</t></si><si><t>2005 UK ETS Emissions</t></si><si><t>2005 EU ETS Emissions</t></si><si><t>Basic UK share of auction revenues</t></si><si><t>Amount of share auctioned in UK</t></si><si><t>Actual UK share of auction revenues</t></si><si><t>UK Auction revenues</t></si><si><t>Note, numbers not checked. Worry about power sector figure. Worry about the UK share of auction revenues.</t></si><si><t>Carbon Price</t></si><si><t>Price per allowance</t></si><si><t>2005-6</t></si><si><t>Leakage sectors</t></si><si><t>Annual</t></si><si><t>Proportion allocated for free</t></si><si><t>Total free allocation, % emissions</t></si><si><t>Total free allocation, MtCO2</t></si><si><t>Total allowances</t></si><si><t>Note: 1720 "based on current scope"</t></si><si><t>Volume available for auctioning</t></si><si><t>Additions</t></si><si><t>Expansion</t></si><si><t>Phase II</t></si><si><t>Phase III</t></si><si><t>Other sectors</t></si><si><t>Total revenue from auctions</t></si><si><t>EU-27 Auction volumes- bought into proportion to net shortfall</t></si><si><t>Revenues</t></si><si><t>Average non-power sectors</t></si><si><t>Proportion auctioned, other sectors</t></si></sst>
|
|
@@ -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"><numFmts count="1"><numFmt numFmtId="164" formatCode="0.0"/></numFmts><fonts count="9" x14ac:knownFonts="1"><font><sz val="10"/><name val="Verdana"/></font><font><sz val="10"/><name val="Verdana"/></font><font><sz val="8"/><name val="Verdana"/></font><font><b/><sz val="10"/><name val="Verdana"/></font><font><sz val="10"/><name val="Verdana"/></font><font><sz val="10"/><color indexed="22"/><name val="Verdana"/></font><font><sz val="10"/><color indexed="10"/><name val="Verdana"/><family val="2"/></font><font><sz val="8"/><color indexed="81"/><name val="Tahoma"/></font><font><b/><sz val="8"/><color indexed="81"/><name val="Tahoma"/></font></fonts><fills count="6"><fill><patternFill patternType="none"/></fill><fill><patternFill patternType="gray125"/></fill><fill><patternFill patternType="solid"><fgColor indexed="9"/><bgColor indexed="64"/></patternFill></fill><fill><patternFill patternType="solid"><fgColor indexed="22"/><bgColor indexed="64"/></patternFill></fill><fill><patternFill patternType="solid"><fgColor indexed="44"/><bgColor indexed="64"/></patternFill></fill><fill><patternFill patternType="solid"><fgColor indexed="43"/><bgColor indexed="64"/></patternFill></fill></fills><borders count="3"><border><left/><right/><top/><bottom/><diagonal/></border><border><left/><right/><top style="thin"><color auto="1"/></top><bottom style="thin"><color auto="1"/></bottom><diagonal/></border><border><left/><right/><top/><bottom style="thin"><color auto="1"/></bottom><diagonal/></border></borders><cellStyleXfs count="2"><xf numFmtId="0" fontId="0" fillId="0" borderId="0"/><xf numFmtId="9" fontId="1" fillId="0" borderId="0" applyFont="0" applyFill="0" applyBorder="0" applyAlignment="0" applyProtection="0"/></cellStyleXfs><cellXfs count="40"><xf numFmtId="0" fontId="0" fillId="0" borderId="0" xfId="0"/><xf numFmtId="0" fontId="0" fillId="2" borderId="0" xfId="0" applyFill="1"/><xf numFmtId="9" fontId="0" fillId="2" borderId="0" xfId="1" applyFont="1" applyFill="1"/><xf numFmtId="0" fontId="0" fillId="2" borderId="0" xfId="0" applyFill="1" applyBorder="1"/><xf numFmtId="1" fontId="0" fillId="2" borderId="0" xfId="0" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="0" fillId="2" borderId="2" xfId="0" applyFill="1" applyBorder="1"/><xf numFmtId="1" fontId="0" fillId="2" borderId="2" xfId="0" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="3" fillId="3" borderId="1" xfId="0" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="1" fontId="0" fillId="5" borderId="0" xfId="0" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="0" fillId="5" borderId="0" xfId="0" applyFill="1" applyBorder="1"/><xf numFmtId="10" fontId="0" fillId="5" borderId="0" xfId="1" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="4" fillId="2" borderId="0" xfId="0" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="9" fontId="4" fillId="2" borderId="0" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="4" fillId="2" borderId="2" xfId="0" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="9" fontId="4" fillId="2" borderId="2" xfId="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="4" fillId="5" borderId="0" xfId="0" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="9" fontId="4" fillId="5" borderId="0" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="1" fontId="4" fillId="2" borderId="0" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="1" fontId="4" fillId="2" borderId="2" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="10" fontId="5" fillId="2" borderId="0" xfId="1" applyNumberFormat="1" applyFont="1" applyFill="1"/><xf numFmtId="0" fontId="0" fillId="4" borderId="0" xfId="0" applyFill="1" applyBorder="1"/><xf numFmtId="10" fontId="0" fillId="4" borderId="2" xfId="0" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="10" fontId="0" fillId="4" borderId="0" xfId="0" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="9" fontId="4" fillId="4" borderId="0" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="4" fillId="4" borderId="2" xfId="0" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="10" fontId="1" fillId="5" borderId="0" xfId="1" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="1" fontId="0" fillId="4" borderId="0" xfId="0" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="164" fontId="4" fillId="2" borderId="0" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="164" fontId="4" fillId="5" borderId="0" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="164" fontId="4" fillId="2" borderId="2" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="6" fillId="2" borderId="0" xfId="0" applyFont="1" applyFill="1"/><xf numFmtId="1" fontId="0" fillId="4" borderId="2" xfId="0" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="9" fontId="0" fillId="4" borderId="0" xfId="0" applyNumberFormat="1" applyFill="1"/><xf numFmtId="0" fontId="0" fillId="4" borderId="0" xfId="0" applyFill="1"/><xf numFmtId="0" fontId="3" fillId="2" borderId="0" xfId="0" applyFont="1" applyFill="1"/><xf numFmtId="9" fontId="0" fillId="2" borderId="0" xfId="0" applyNumberFormat="1" applyFill="1"/><xf numFmtId="10" fontId="0" fillId="2" borderId="0" xfId="0" applyNumberFormat="1" applyFill="1"/><xf numFmtId="9" fontId="4" fillId="2" borderId="0" xfId="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="1" fontId="4" fillId="2" borderId="0" xfId="1" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="3" fillId="2" borderId="0" xfId="0" applyFont="1" applyFill="1" applyBorder="1"/></cellXfs><cellStyles count="2"><cellStyle name="Normal" xfId="0" builtinId="0"/><cellStyle name="Percent" xfId="1" builtinId="5"/></cellStyles><dxfs count="0"/><tableStyles count="0" defaultTableStyle="TableStyleMedium9" defaultPivotStyle="PivotStyleMedium4"/></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="5" lowestEdited="4" rupBuild="20412"/><workbookPr showInkAnnotation="0" autoCompressPictures="0"/><bookViews><workbookView xWindow="400" yWindow="220" windowWidth="12220" windowHeight="9700"/></bookViews><sheets><sheet name="EU" sheetId="1" r:id="rId1"/><sheet name="OLD UK" sheetId="4" r:id="rId2"/></sheets><definedNames><definedName name="Power_sector">'OLD UK'!$C$18</definedName></definedNames><calcPr calcId="140001" concurrentCalc="0"/><extLst><ext uri="{7523E5D3-25F3-A5E0-1632-64F254C22452}" xmlns:mx="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
|
+
<Relationships xmlns="http://schemas.openxmlformats.org/package/2006/relationships"><Relationship Id="rId1" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/drawing" Target="../drawings/drawing1.xml"/><Relationship Id="rId2" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/vmlDrawing" Target="../drawings/vmlDrawing1.vml"/><Relationship Id="rId3" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/comments" Target="../comments1.xml"/></Relationships>
|
|
@@ -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="rId1" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/drawing" Target="../drawings/drawing2.xml"/><Relationship Id="rId2" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/vmlDrawing" Target="../drawings/vmlDrawing2.vml"/><Relationship Id="rId3" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/comments" Target="../comments2.xml"/></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" xmlns:xdr="http://schemas.openxmlformats.org/drawingml/2006/spreadsheetDrawing" xmlns:x14="http://schemas.microsoft.com/office/spreadsheetml/2009/9/main" xmlns:mc="http://schemas.openxmlformats.org/markup-compatibility/2006" mc:Ignorable="x14ac" xmlns:x14ac="http://schemas.microsoft.com/office/spreadsheetml/2009/9/ac"><dimension ref="B1:P46"/><sheetViews><sheetView tabSelected="1" topLeftCell="A22" workbookViewId="0"><selection activeCell="O28" sqref="O28"/></sheetView></sheetViews><sheetFormatPr baseColWidth="10" defaultColWidth="8.7109375" defaultRowHeight="13" x14ac:dyDescent="0"/><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"/><c r="O27" s="1"><f>'OLD UK'!N17</f><v>10</v></c></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$8)</f><v>1065.5861961774194</v></c><c r="H28" s="17"><f t="shared" si="17"/><v>1047.0449963639326</v></c><c r="I28" s="17"><f t="shared" si="17"/><v>1028.8264134271999</v></c><c r="J28" s="17"><f t="shared" si="17"/><v>1010.9248338335667</v></c><c r="K28" s="17"><f t="shared" si="17"/><v>993.33474172486262</v></c><c r="L28" s="17"><f t="shared" si="17"/><v>976.05071721884997</v></c><c r="M28" s="17"><f t="shared" si="17"/><v>959.06743473924212</v></c><c r="N28" s="11"/><c r="O28" s="1"><f>Power_sector</f><v>3.2650000000000001</v></c></row><row r="29" spans="2:16"><c r="B29" s="11" t="str"><f>+$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><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 uri="{64002731-A6B0-56B0-2670-7721B7C09600}" xmlns:mx="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:xdr="http://schemas.openxmlformats.org/drawingml/2006/spreadsheetDrawing" xmlns:x14="http://schemas.microsoft.com/office/spreadsheetml/2009/9/main" xmlns:mc="http://schemas.openxmlformats.org/markup-compatibility/2006" mc:Ignorable="x14ac" xmlns:x14ac="http://schemas.microsoft.com/office/spreadsheetml/2009/9/ac"><dimension ref="B1:N22"/><sheetViews><sheetView workbookViewId="0"><selection activeCell="C18" sqref="C18"/></sheetView></sheetViews><sheetFormatPr baseColWidth="10" defaultColWidth="8.7109375" defaultRowHeight="13" x14ac:dyDescent="0"/><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$5)</f><v>160.40944999999999</v></c><c r="E5" s="4"><f t="shared" si="0"/><v>157.61832557</v></c><c r="F5" s="4"><f t="shared" si="0"/><v>154.87576670508201</v></c><c r="G5" s="4"><f t="shared" si="0"/><v>152.1809283644136</v></c><c r="H5" s="4"><f t="shared" si="0"/><v>149.53298021087281</v></c><c r="I5" s="4"><f t="shared" si="0"/><v>146.93110635520364</v></c><c r="J5" s="4"><f t="shared" si="0"/><v>144.3745051046231</v></c><c r="K5" s="3" t="s"><v>8</v></c><c r="L5" s="22"><v>1.7399999999999999E-2</v></c></row><row r="6" spans="2:12"><c r="B6" s="15" t="s"><v>1</v></c><c r="C6" s="8"><f t="shared" ref="C6:J6" si="1">C7-C5</f><v>134.16697500000004</v></c><c r="D6" s="8"><f t="shared" si="1"/><v>131.83246963500005</v></c><c r="E6" s="8"><f t="shared" si="1"/><v>129.53858466335103</v></c><c r="F6" s="8"><f t="shared" si="1"/><v>127.28461329020871</v></c><c r="G6" s="8"><f t="shared" si="1"/><v>125.06986101895905</v></c><c r="H6" s="8"><f t="shared" si="1"/><v>122.89364543722914</v></c><c r="I6" s="8"><f t="shared" si="1"/><v>120.75529600662136</v></c><c r="J6" s="8"><f t="shared" si="1"/><v>118.65415385610618</v></c><c r="K6" s="9" t="s"><v>9</v></c><c r="L6" s="25"><f>-((J6/C6)^(1/(J4-C4))-1)</f><v>1.7399999999999971E-2</v></c></row><row r="7" spans="2:12"><c r="B7" s="13" t="s"><v>2</v></c><c r="C7" s="31"><f>278.35*(1+AVERAGE(6.6%,7.1%))</f><v>297.41697500000004</v></c><c r="D7" s="6"><f>C7*(1-$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="2:14"><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"/><c r="N17" s="1"><v>10</v></c></row><row r="18" spans="2:14"><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="2:14"><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="2:14"><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="2:14"><c r="K22" s="1" t="s"><v>6</v></c></row></sheetData><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 uri="{64002731-A6B0-56B0-2670-7721B7C09600}" xmlns:mx="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"><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"/><Override PartName="/xl/sharedStrings.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.sharedStrings+xml"/><Override PartName="/xl/drawings/drawing2.xml" ContentType="application/vnd.openxmlformats-officedocument.drawing+xml"/><Default Extension="vml" ContentType="application/vnd.openxmlformats-officedocument.vmlDrawing"/><Default Extension="xml" ContentType="application/xml"/><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/comments1.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.comments+xml"/><Override PartName="/xl/styles.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.styles+xml"/><Override PartName="/xl/theme/theme1.xml" ContentType="application/vnd.openxmlformats-officedocument.theme+xml"/><Override PartName="/xl/worksheets/sheet2.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.worksheet+xml"/><Override PartName="/xl/charts/chart1.xml" ContentType="application/vnd.openxmlformats-officedocument.drawingml.chart+xml"/><Override PartName="/xl/comments2.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.comments+xml"/><Override PartName="/xl/calcChain.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.calcChain+xml"/><Default Extension="rels" ContentType="application/vnd.openxmlformats-package.relationships+xml"/><Override PartName="/xl/drawings/drawing1.xml" ContentType="application/vnd.openxmlformats-officedocument.drawing+xml"/><Override PartName="/xl/charts/chart2.xml" ContentType="application/vnd.openxmlformats-officedocument.drawingml.chart+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>EU</vt:lpstr><vt:lpstr>OLD UK</vt:lpstr></vt:vector></TitlesOfParts><Company>Carbon Trust</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>Carbon Trust</dc:creator><cp:lastModifiedBy>Thomas Counsell</cp:lastModifiedBy><dcterms:created xsi:type="dcterms:W3CDTF">2008-02-22T10:30:48Z</dcterms:created><dcterms:modified xsi:type="dcterms:W3CDTF">2009-12-27T20:59:30Z</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/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
|
+
<calcChain xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main"><c r="F6" i="1"/><c r="G6"/><c r="H6"/><c r="I6"/><c r="J6"/><c r="K6"/><c r="L6"/><c r="M6"/><c r="G12"/><c r="H12"/><c r="I12"/><c r="J12"/><c r="K12"/><c r="L12"/><c r="M12"/><c r="F7"/><c r="G7"/><c r="H7"/><c r="I7"/><c r="J7"/><c r="K7"/><c r="L7"/><c r="M7"/><c r="M14"/><c r="M17"/><c r="M10"/><c r="F10"/><c r="O13"/><c r="G13"/><c r="H13"/><c r="I13"/><c r="J13"/><c r="K13"/><c r="L13"/><c r="L14"/><c r="L17"/><c r="K14"/><c r="K17"/><c r="J14"/><c r="J17"/><c r="I14"/><c r="I17"/><c r="H14"/><c r="H17"/><c r="G14"/><c r="G17"/><c r="F14"/><c r="F17"/><c r="G24"/><c r="H24"/><c r="I24"/><c r="J24"/><c r="K24"/><c r="L24"/><c r="M24"/><c r="D19"/><c r="F19"/><c r="G19"/><c r="H19"/><c r="I19"/><c r="J19"/><c r="K19"/><c r="L19"/><c r="M19"/><c r="F5"/><c r="G5"/><c r="H5"/><c r="I5"/><c r="J5"/><c r="K5"/><c r="L5"/><c r="M5"/><c r="M8"/><c r="M29"/><c r="M30"/><c r="M35"/><c r="L8"/><c r="L29"/><c r="L30"/><c r="L35"/><c r="K8"/><c r="K29"/><c r="K30"/><c r="K35"/><c r="J8"/><c r="J29"/><c r="J30"/><c r="J35"/><c r="I8"/><c r="I29"/><c r="I30"/><c r="I35"/><c r="H8"/><c r="H29"/><c r="H30"/><c r="H35"/><c r="G8"/><c r="G29"/><c r="G30"/><c r="G35"/><c r="G11"/><c r="H11"/><c r="I11"/><c r="J11"/><c r="K11"/><c r="L11"/><c r="M11"/><c r="M28"/><c r="M34"/><c r="L28"/><c r="L34"/><c r="K28"/><c r="K34"/><c r="J28"/><c r="J34"/><c r="I28"/><c r="I34"/><c r="H28"/><c r="H34"/><c r="G28"/><c r="G34"/><c r="F8"/><c r="F29"/><c r="F30"/><c r="F35"/><c r="F28"/><c r="F34"/><c r="M20"/><c r="L20"/><c r="K20"/><c r="J20"/><c r="I20"/><c r="H20"/><c r="G20"/><c r="F20"/><c r="F21"/><c r="F27"/><c r="M21"/><c r="M25"/><c r="L21"/><c r="L25"/><c r="K21"/><c r="K25"/><c r="J21"/><c r="J25"/><c r="I21"/><c r="I25"/><c r="H21"/><c r="H25"/><c r="G21"/><c r="G25"/><c r="F25"/><c r="M31"/><c r="L31"/><c r="K31"/><c r="J31"/><c r="I31"/><c r="H31"/><c r="G31"/><c r="F31"/><c r="M18"/><c r="L10"/><c r="L18"/><c r="K10"/><c r="K18"/><c r="J10"/><c r="J18"/><c r="I10"/><c r="I18"/><c r="H10"/><c r="H18"/><c r="G10"/><c r="G18"/><c r="F18"/><c r="M15"/><c r="L15"/><c r="K15"/><c r="J15"/><c r="I15"/><c r="H15"/><c r="G15"/><c r="F15"/><c r="B29"/><c r="B12"/><c r="F41"/><c r="F43"/><c r="G46"/><c r="H46"/><c r="I46"/><c r="J46"/><c r="K46"/><c r="L46"/><c r="M46"/><c r="F46"/><c r="G45"/><c r="H45"/><c r="I45"/><c r="J45"/><c r="K45"/><c r="L45"/><c r="M45"/><c r="F45"/><c r="G23"/><c r="H23"/><c r="I23"/><c r="J23"/><c r="K23"/><c r="L23"/><c r="M23"/><c r="F23"/><c r="G27"/><c r="H27"/><c r="I27"/><c r="J27"/><c r="K27"/><c r="L27"/><c r="M27"/><c r="C7" i="4"/><c r="D7"/><c r="E7"/><c r="F7"/><c r="G7"/><c r="H7"/><c r="I7"/><c r="J7"/><c r="D5"/><c r="E5"/><c r="F5"/><c r="G5"/><c r="H5"/><c r="I5"/><c r="J5"/><c r="C6"/><c r="D6"/><c r="E6"/><c r="F6"/><c r="G6"/><c r="H6"/><c r="I6"/><c r="J6"/><c r="L6"/><c r="C9"/><c r="D9"/><c r="E9"/><c r="F9"/><c r="G9"/><c r="H9"/><c r="I9"/><c r="J9"/><c r="D10"/><c r="E10"/><c r="F10"/><c r="G10"/><c r="H10"/><c r="I10"/><c r="J10"/><c r="L11"/><c r="D11"/><c r="E11"/><c r="F11"/><c r="G11"/><c r="H11"/><c r="I11"/><c r="C12"/><c r="D12"/><c r="E12"/><c r="F12"/><c r="G12"/><c r="H12"/><c r="I12"/><c r="J12"/><c r="C14"/><c r="D14"/><c r="E14"/><c r="F14"/><c r="G14"/><c r="H14"/><c r="I14"/><c r="J14"/><c r="D15"/><c r="E15"/><c r="F15"/><c r="G15"/><c r="H15"/><c r="I15"/><c r="J15"/><c r="C17"/><c r="D17"/><c r="E17"/><c r="F17"/><c r="G17"/><c r="H17"/><c r="I17"/><c r="J17"/><c r="C18"/><c r="D18"/><c r="E18"/><c r="F18"/><c r="G18"/><c r="H18"/><c r="I18"/><c r="J18"/><c r="C19"/><c r="D19"/><c r="E19"/><c r="F19"/><c r="G19"/><c r="H19"/><c r="I19"/><c r="J19"/><c r="C20"/><c r="D20"/><c r="E20"/><c r="F20"/><c r="G20"/><c r="H20"/><c r="I20"/><c r="J20"/></calcChain>
|
|
@@ -0,0 +1,2 @@
|
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
|
2
|
+
<c:chartSpace xmlns:c="http://schemas.openxmlformats.org/drawingml/2006/chart" xmlns:a="http://schemas.openxmlformats.org/drawingml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships"><c:lang val="en-US"/><c:style val="2"/><c:chart><c:plotArea><c:layout><c:manualLayout><c:layoutTarget val="inner"/><c:xMode val="edge"/><c:yMode val="edge"/><c:x val="0.0800492249816481"/><c:y val="0.0482955215391978"/><c:w val="0.915024217867147"/><c:h val="0.840910257388385"/></c:manualLayout></c:layout><c:barChart><c:barDir val="col"/><c:grouping val="stacked"/><c:ser><c:idx val="1"/><c:order val="0"/><c:tx><c:strRef><c:f>EU!$B$28</c:f><c:strCache><c:ptCount val="1"/><c:pt idx="0"><c:v>Power sector</c:v></c:pt></c:strCache></c:strRef></c:tx><c:spPr><a:solidFill><a:srgbClr val="0066CC"/></a:solidFill><a:ln w="12700"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr><c:cat><c:numRef><c:f>EU!$F$27:$M$27</c:f><c:numCache><c:formatCode>General</c:formatCode><c:ptCount val="8"/><c:pt idx="0"><c:v>2013.0</c:v></c:pt><c:pt idx="1"><c:v>2014.0</c:v></c:pt><c:pt idx="2"><c:v>2015.0</c:v></c:pt><c:pt idx="3"><c:v>2016.0</c:v></c:pt><c:pt idx="4"><c:v>2017.0</c:v></c:pt><c:pt idx="5"><c:v>2018.0</c:v></c:pt><c:pt idx="6"><c:v>2019.0</c:v></c:pt><c:pt idx="7"><c:v>2020.0</c:v></c:pt></c:numCache></c:numRef></c:cat><c:val><c:numRef><c:f>EU!$F$34:$M$34</c:f><c:numCache><c:formatCode>0</c:formatCode><c:ptCount val="8"/><c:pt idx="0"><c:v>27111.3931451613</c:v></c:pt><c:pt idx="1"><c:v>27971.63764965726</c:v></c:pt><c:pt idx="2"><c:v>28859.1777122809</c:v></c:pt><c:pt idx="3"><c:v>29774.87942109156</c:v></c:pt><c:pt idx="4"><c:v>30719.6363451228</c:v></c:pt><c:pt idx="5"><c:v>31694.37040635354</c:v></c:pt><c:pt idx="6"><c:v>32700.03277934714</c:v></c:pt><c:pt idx="7"><c:v>33737.60481943583</c:v></c:pt></c:numCache></c:numRef></c:val></c:ser><c:ser><c:idx val="2"/><c:order val="1"/><c:tx><c:strRef><c:f>EU!$B$30</c:f><c:strCache><c:ptCount val="1"/><c:pt idx="0"><c:v>Other</c:v></c:pt></c:strCache></c:strRef></c:tx><c:spPr><a:solidFill><a:srgbClr val="CCCCFF"/></a:solidFill><a:ln w="12700"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr><c:cat><c:numRef><c:f>EU!$F$27:$M$27</c:f><c:numCache><c:formatCode>General</c:formatCode><c:ptCount val="8"/><c:pt idx="0"><c:v>2013.0</c:v></c:pt><c:pt idx="1"><c:v>2014.0</c:v></c:pt><c:pt idx="2"><c:v>2015.0</c:v></c:pt><c:pt idx="3"><c:v>2016.0</c:v></c:pt><c:pt idx="4"><c:v>2017.0</c:v></c:pt><c:pt idx="5"><c:v>2018.0</c:v></c:pt><c:pt idx="6"><c:v>2019.0</c:v></c:pt><c:pt idx="7"><c:v>2020.0</c:v></c:pt></c:numCache></c:numRef></c:cat><c:val><c:numRef><c:f>EU!$F$35:$M$35</c:f><c:numCache><c:formatCode>0</c:formatCode><c:ptCount val="8"/><c:pt idx="0"><c:v>4235.40208467742</c:v></c:pt><c:pt idx="1"><c:v>6601.08448819491</c:v></c:pt><c:pt idx="2"><c:v>9112.628924292123</c:v></c:pt><c:pt idx="3"><c:v>11776.91004530905</c:v></c:pt><c:pt idx="4"><c:v>14601.0919161644</c:v></c:pt><c:pt idx="5"><c:v>17592.63945912668</c:v></c:pt><c:pt idx="6"><c:v>20759.3303334919</c:v></c:pt><c:pt idx="7"><c:v>24109.26726624462</c:v></c:pt></c:numCache></c:numRef></c:val></c:ser><c:overlap val="100"/><c:axId val="575712280"/><c:axId val="537868520"/></c:barChart><c:lineChart><c:grouping val="standard"/><c:ser><c:idx val="0"/><c:order val="2"/><c:tx><c:strRef><c:f>EU!$B$45</c:f><c:strCache><c:ptCount val="1"/><c:pt idx="0"><c:v>UK Auction revenues</c:v></c:pt></c:strCache></c:strRef></c:tx><c:spPr><a:ln w="38100"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr><c:marker><c:symbol val="none"/></c:marker><c:val><c:numRef><c:f>EU!$F$46:$M$46</c:f><c:numCache><c:formatCode>0.0</c:formatCode><c:ptCount val="8"/><c:pt idx="0"><c:v>152.9934341973976</c:v></c:pt><c:pt idx="1"><c:v>160.7029773322492</c:v></c:pt><c:pt idx="2"><c:v>168.0979080738703</c:v></c:pt><c:pt idx="3"><c:v>175.186840792266</c:v></c:pt><c:pt idx="4"><c:v>181.9781853294129</c:v></c:pt><c:pt idx="5"><c:v>188.4801515087489</c:v></c:pt><c:pt idx="6"><c:v>194.7007535496536</c:v></c:pt><c:pt idx="7"><c:v>200.6478143888641</c:v></c:pt></c:numCache></c:numRef></c:val></c:ser><c:marker val="1"/><c:axId val="575712280"/><c:axId val="537868520"/></c:lineChart><c:catAx><c:axId val="575712280"/><c:scaling><c:orientation val="minMax"/></c:scaling><c:axPos val="b"/><c:numFmt formatCode="General" sourceLinked="1"/><c:tickLblPos val="nextTo"/><c:spPr><a:ln w="3175"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr><c:txPr><a:bodyPr rot="0" vert="horz"/><a:lstStyle/><a:p><a:pPr><a:defRPr sz="1575" b="0" i="0" u="none" strike="noStrike" baseline="0"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:latin typeface="Verdana"/><a:ea typeface="Verdana"/><a:cs typeface="Verdana"/></a:defRPr></a:pPr><a:endParaRPr lang="en-US"/></a:p></c:txPr><c:crossAx val="537868520"/><c:crosses val="autoZero"/><c:auto val="1"/><c:lblAlgn val="ctr"/><c:lblOffset val="100"/><c:tickLblSkip val="1"/><c:tickMarkSkip val="1"/></c:catAx><c:valAx><c:axId val="537868520"/><c:scaling><c:orientation val="minMax"/><c:max val="35.0"/></c:scaling><c:axPos val="l"/><c:majorGridlines><c:spPr><a:ln w="3175"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr></c:majorGridlines><c:title><c:tx><c:rich><a:bodyPr/><a:lstStyle/><a:p><a:pPr><a:defRPr sz="1200" b="1" i="0" u="none" strike="noStrike" baseline="0"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:latin typeface="Verdana"/><a:ea typeface="Verdana"/><a:cs typeface="Verdana"/></a:defRPr></a:pPr><a:r><a:rPr lang="en-US"/><a:t>Auction revenues €bn</a:t></a:r></a:p></c:rich></c:tx><c:layout><c:manualLayout><c:xMode val="edge"/><c:yMode val="edge"/><c:x val="0.00738915922907521"/><c:y val="0.252841259822859"/></c:manualLayout></c:layout><c:spPr><a:noFill/><a:ln w="25400"><a:noFill/></a:ln></c:spPr></c:title><c:numFmt formatCode="0" sourceLinked="1"/><c:tickLblPos val="nextTo"/><c:spPr><a:ln w="3175"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr><c:txPr><a:bodyPr rot="0" vert="horz"/><a:lstStyle/><a:p><a:pPr><a:defRPr sz="1575" b="0" i="0" u="none" strike="noStrike" baseline="0"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:latin typeface="Verdana"/><a:ea typeface="Verdana"/><a:cs typeface="Verdana"/></a:defRPr></a:pPr><a:endParaRPr lang="en-US"/></a:p></c:txPr><c:crossAx val="575712280"/><c:crosses val="autoZero"/><c:crossBetween val="between"/></c:valAx><c:spPr><a:noFill/><a:ln w="25400"><a:noFill/></a:ln></c:spPr></c:plotArea><c:legend><c:legendPos val="r"/><c:layout><c:manualLayout><c:xMode val="edge"/><c:yMode val="edge"/><c:x val="0.115763494588845"/><c:y val="0.116477434300418"/><c:w val="0.240147674944944"/><c:h val="0.190341173125074"/></c:manualLayout></c:layout><c:spPr><a:solidFill><a:srgbClr val="FFFFFF"/></a:solidFill><a:ln w="3175"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr><c:txPr><a:bodyPr/><a:lstStyle/><a:p><a:pPr><a:defRPr sz="1380" b="0" i="0" u="none" strike="noStrike" baseline="0"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:latin typeface="Verdana"/><a:ea typeface="Verdana"/><a:cs typeface="Verdana"/></a:defRPr></a:pPr><a:endParaRPr lang="en-US"/></a:p></c:txPr></c:legend><c:plotVisOnly val="1"/><c:dispBlanksAs val="gap"/></c:chart><c:spPr><a:solidFill><a:srgbClr val="FFFFFF"/></a:solidFill><a:ln w="9525"><a:noFill/></a:ln></c:spPr><c:txPr><a:bodyPr/><a:lstStyle/><a:p><a:pPr><a:defRPr sz="1500" b="0" i="0" u="none" strike="noStrike" baseline="0"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:latin typeface="Verdana"/><a:ea typeface="Verdana"/><a:cs typeface="Verdana"/></a:defRPr></a:pPr><a:endParaRPr lang="en-US"/></a:p></c:txPr><c:printSettings><c:headerFooter/><c:pageMargins b="1.0" l="0.75" r="0.75" t="1.0" header="0.5" footer="0.5"/><c:pageSetup/></c:printSettings></c:chartSpace>
|
|
@@ -0,0 +1,2 @@
|
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
|
2
|
+
<c:chartSpace xmlns:c="http://schemas.openxmlformats.org/drawingml/2006/chart" xmlns:a="http://schemas.openxmlformats.org/drawingml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships"><c:lang val="en-US"/><c:style val="2"/><c:chart><c:plotArea><c:layout><c:manualLayout><c:layoutTarget val="inner"/><c:xMode val="edge"/><c:yMode val="edge"/><c:x val="0.0863836017569546"/><c:y val="0.0853658112982469"/><c:w val="0.765739385065886"/><c:h val="0.772357340317472"/></c:manualLayout></c:layout><c:barChart><c:barDir val="col"/><c:grouping val="stacked"/><c:ser><c:idx val="1"/><c:order val="0"/><c:tx><c:strRef><c:f>'OLD UK'!$B$18</c:f><c:strCache><c:ptCount val="1"/><c:pt idx="0"><c:v>Power sector</c:v></c:pt></c:strCache></c:strRef></c:tx><c:spPr><a:solidFill><a:srgbClr val="993366"/></a:solidFill><a:ln w="12700"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr><c:cat><c:numRef><c:f>'OLD UK'!$C$17:$J$17</c:f><c:numCache><c:formatCode>General</c:formatCode><c:ptCount val="8"/><c:pt idx="0"><c:v>2013.0</c:v></c:pt><c:pt idx="1"><c:v>2014.0</c:v></c:pt><c:pt idx="2"><c:v>2015.0</c:v></c:pt><c:pt idx="3"><c:v>2016.0</c:v></c:pt><c:pt idx="4"><c:v>2017.0</c:v></c:pt><c:pt idx="5"><c:v>2018.0</c:v></c:pt><c:pt idx="6"><c:v>2019.0</c:v></c:pt><c:pt idx="7"><c:v>2020.0</c:v></c:pt></c:numCache></c:numRef></c:cat><c:val><c:numRef><c:f>'OLD UK'!$C$18:$J$18</c:f><c:numCache><c:formatCode>0.0</c:formatCode><c:ptCount val="8"/><c:pt idx="0"><c:v>3.265</c:v></c:pt><c:pt idx="1"><c:v>3.208189</c:v></c:pt><c:pt idx="2"><c:v>3.1523665114</c:v></c:pt><c:pt idx="3"><c:v>3.09751533410164</c:v></c:pt><c:pt idx="4"><c:v>3.043618567288272</c:v></c:pt><c:pt idx="5"><c:v>2.990659604217456</c:v></c:pt><c:pt idx="6"><c:v>2.938622127104073</c:v></c:pt><c:pt idx="7"><c:v>2.887490102092462</c:v></c:pt></c:numCache></c:numRef></c:val></c:ser><c:ser><c:idx val="2"/><c:order val="1"/><c:tx><c:strRef><c:f>'OLD UK'!$B$19</c:f><c:strCache><c:ptCount val="1"/><c:pt idx="0"><c:v>Other</c:v></c:pt></c:strCache></c:strRef></c:tx><c:spPr><a:solidFill><a:srgbClr val="FFFFCC"/></a:solidFill><a:ln w="12700"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr><c:cat><c:numRef><c:f>'OLD UK'!$C$17:$J$17</c:f><c:numCache><c:formatCode>General</c:formatCode><c:ptCount val="8"/><c:pt idx="0"><c:v>2013.0</c:v></c:pt><c:pt idx="1"><c:v>2014.0</c:v></c:pt><c:pt idx="2"><c:v>2015.0</c:v></c:pt><c:pt idx="3"><c:v>2016.0</c:v></c:pt><c:pt idx="4"><c:v>2017.0</c:v></c:pt><c:pt idx="5"><c:v>2018.0</c:v></c:pt><c:pt idx="6"><c:v>2019.0</c:v></c:pt><c:pt idx="7"><c:v>2020.0</c:v></c:pt></c:numCache></c:numRef></c:cat><c:val><c:numRef><c:f>'OLD UK'!$C$19:$J$19</c:f><c:numCache><c:formatCode>0.0</c:formatCode><c:ptCount val="8"/><c:pt idx="0"><c:v>0.5366679</c:v></c:pt><c:pt idx="1"><c:v>0.828661237705715</c:v></c:pt><c:pt idx="2"><c:v>1.110330725685866</c:v></c:pt><c:pt idx="3"><c:v>1.38194723000798</c:v></c:pt><c:pt idx="4"><c:v>1.643775316249176</c:v></c:pt><c:pt idx="5"><c:v>1.896073386745821</c:v></c:pt><c:pt idx="6"><c:v>2.139093814974436</c:v></c:pt><c:pt idx="7"><c:v>2.373083077122124</c:v></c:pt></c:numCache></c:numRef></c:val></c:ser><c:overlap val="100"/><c:axId val="575782088"/><c:axId val="575786776"/></c:barChart><c:catAx><c:axId val="575782088"/><c:scaling><c:orientation val="minMax"/></c:scaling><c:axPos val="b"/><c:numFmt formatCode="General" sourceLinked="1"/><c:tickLblPos val="nextTo"/><c:spPr><a:ln w="3175"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr><c:txPr><a:bodyPr rot="0" vert="horz"/><a:lstStyle/><a:p><a:pPr><a:defRPr sz="1050" b="0" i="0" u="none" strike="noStrike" baseline="0"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:latin typeface="Verdana"/><a:ea typeface="Verdana"/><a:cs typeface="Verdana"/></a:defRPr></a:pPr><a:endParaRPr lang="en-US"/></a:p></c:txPr><c:crossAx val="575786776"/><c:crosses val="autoZero"/><c:auto val="1"/><c:lblAlgn val="ctr"/><c:lblOffset val="100"/><c:tickLblSkip val="1"/><c:tickMarkSkip val="1"/></c:catAx><c:valAx><c:axId val="575786776"/><c:scaling><c:orientation val="minMax"/></c:scaling><c:axPos val="l"/><c:majorGridlines><c:spPr><a:ln w="3175"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr></c:majorGridlines><c:title><c:tx><c:rich><a:bodyPr/><a:lstStyle/><a:p><a:pPr><a:defRPr sz="1050" b="1" i="0" u="none" strike="noStrike" baseline="0"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:latin typeface="Verdana"/><a:ea typeface="Verdana"/><a:cs typeface="Verdana"/></a:defRPr></a:pPr><a:r><a:rPr lang="en-US"/><a:t>Auction revenues €bn</a:t></a:r></a:p></c:rich></c:tx><c:layout><c:manualLayout><c:xMode val="edge"/><c:yMode val="edge"/><c:x val="0.0190336749633968"/><c:y val="0.199186893029243"/></c:manualLayout></c:layout><c:spPr><a:noFill/><a:ln w="25400"><a:noFill/></a:ln></c:spPr></c:title><c:numFmt formatCode="0.0" sourceLinked="1"/><c:tickLblPos val="nextTo"/><c:spPr><a:ln w="3175"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr><c:txPr><a:bodyPr rot="0" vert="horz"/><a:lstStyle/><a:p><a:pPr><a:defRPr sz="1050" b="0" i="0" u="none" strike="noStrike" baseline="0"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:latin typeface="Verdana"/><a:ea typeface="Verdana"/><a:cs typeface="Verdana"/></a:defRPr></a:pPr><a:endParaRPr lang="en-US"/></a:p></c:txPr><c:crossAx val="575782088"/><c:crosses val="autoZero"/><c:crossBetween val="between"/></c:valAx><c:spPr><a:noFill/><a:ln w="25400"><a:noFill/></a:ln></c:spPr></c:plotArea><c:legend><c:legendPos val="r"/><c:layout><c:manualLayout><c:xMode val="edge"/><c:yMode val="edge"/><c:x val="0.863836017569546"/><c:y val="0.410568901958235"/><c:w val="0.125915080527086"/><c:h val="0.126016197630745"/></c:manualLayout></c:layout><c:spPr><a:solidFill><a:srgbClr val="FFFFFF"/></a:solidFill><a:ln w="3175"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr><c:txPr><a:bodyPr/><a:lstStyle/><a:p><a:pPr><a:defRPr sz="965" b="0" i="0" u="none" strike="noStrike" baseline="0"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:latin typeface="Verdana"/><a:ea typeface="Verdana"/><a:cs typeface="Verdana"/></a:defRPr></a:pPr><a:endParaRPr lang="en-US"/></a:p></c:txPr></c:legend><c:plotVisOnly val="1"/><c:dispBlanksAs val="gap"/></c:chart><c:spPr><a:solidFill><a:srgbClr val="FFFFFF"/></a:solidFill><a:ln w="9525"><a:noFill/></a:ln></c:spPr><c:txPr><a:bodyPr/><a:lstStyle/><a:p><a:pPr><a:defRPr sz="1050" b="0" i="0" u="none" strike="noStrike" baseline="0"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:latin typeface="Verdana"/><a:ea typeface="Verdana"/><a:cs typeface="Verdana"/></a:defRPr></a:pPr><a:endParaRPr lang="en-US"/></a:p></c:txPr><c:printSettings><c:headerFooter/><c:pageMargins b="1.0" l="0.75" r="0.75" t="1.0" header="0.5" footer="0.5"/><c:pageSetup/></c:printSettings></c:chartSpace>
|
|
@@ -0,0 +1,5 @@
|
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
|
2
|
+
<comments xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main"><authors><author>Carbon Trust</author></authors><commentList><comment ref="O8" authorId="0"><text><r><rPr><b/><sz val="8"/><color indexed="81"/><rFont val="Tahoma"/></rPr><t>Carbon Trust:</t></r><r><rPr><sz val="8"/><color indexed="81"/><rFont val="Tahoma"/></rPr><t xml:space="preserve">
|
|
3
|
+
EU Commission stated linear rate</t></r></text></comment><comment ref="F39" authorId="0"><text><r><rPr><b/><sz val="8"/><color indexed="81"/><rFont val="Tahoma"/></rPr><t>Carbon Trust:</t></r><r><rPr><sz val="8"/><color indexed="81"/><rFont val="Tahoma"/></rPr><t xml:space="preserve">
|
|
4
|
+
2005 Emissions
|
|
5
|
+
http://europa.eu/rapid/pressReleasesAction.do?reference=IP/06/612&format=HTML&aged=1&language=EN&guiLanguage=en</t></r></text></comment></commentList></comments>
|
|
@@ -0,0 +1,5 @@
|
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
|
2
|
+
<comments xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main"><authors><author>Carbon Trust</author></authors><commentList><comment ref="C5" authorId="0"><text><r><rPr><b/><sz val="8"/><color indexed="81"/><rFont val="Tahoma"/></rPr><t>Carbon Trust:</t></r><r><rPr><sz val="8"/><color indexed="81"/><rFont val="Tahoma"/></rPr><t xml:space="preserve">
|
|
3
|
+
From 2012 NAP</t></r></text></comment><comment ref="C7" authorId="0"><text><r><rPr><b/><sz val="8"/><color indexed="81"/><rFont val="Tahoma"/></rPr><t>Carbon Trust:</t></r><r><rPr><sz val="8"/><color indexed="81"/><rFont val="Tahoma"/></rPr><t xml:space="preserve">
|
|
4
|
+
2012 NAP figure
|
|
5
|
+
Adjusted up by ~7% for the expansion of the scope of the EU ETS based on EU level estimate</t></r></text></comment></commentList></comments>
|
|
@@ -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="rId1" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/chart" Target="../charts/chart1.xml"/></Relationships>
|
|
@@ -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="rId1" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/chart" Target="../charts/chart2.xml"/></Relationships>
|
|
@@ -0,0 +1,2 @@
|
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
|
2
|
+
<xdr:wsDr xmlns:xdr="http://schemas.openxmlformats.org/drawingml/2006/spreadsheetDrawing" xmlns:a="http://schemas.openxmlformats.org/drawingml/2006/main"><xdr:twoCellAnchor><xdr:from><xdr:col>1</xdr:col><xdr:colOff>12700</xdr:colOff><xdr:row>50</xdr:row><xdr:rowOff>25400</xdr:rowOff></xdr:from><xdr:to><xdr:col>14</xdr:col><xdr:colOff>0</xdr:colOff><xdr:row>77</xdr:row><xdr:rowOff>38100</xdr:rowOff></xdr:to><xdr:graphicFrame macro=""><xdr:nvGraphicFramePr><xdr:cNvPr id="1025" name="Chart 1"/><xdr:cNvGraphicFramePr><a:graphicFrameLocks/></xdr:cNvGraphicFramePr></xdr:nvGraphicFramePr><xdr:xfrm><a:off x="0" y="0"/><a:ext cx="0" cy="0"/></xdr:xfrm><a:graphic><a:graphicData uri="http://schemas.openxmlformats.org/drawingml/2006/chart"><c:chart xmlns:c="http://schemas.openxmlformats.org/drawingml/2006/chart" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships" r:id="rId1"/></a:graphicData></a:graphic></xdr:graphicFrame><xdr:clientData/></xdr:twoCellAnchor></xdr:wsDr>
|
|
@@ -0,0 +1,2 @@
|
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
|
2
|
+
<xdr:wsDr xmlns:xdr="http://schemas.openxmlformats.org/drawingml/2006/spreadsheetDrawing" xmlns:a="http://schemas.openxmlformats.org/drawingml/2006/main"><xdr:twoCellAnchor><xdr:from><xdr:col>1</xdr:col><xdr:colOff>38100</xdr:colOff><xdr:row>20</xdr:row><xdr:rowOff>88900</xdr:rowOff></xdr:from><xdr:to><xdr:col>11</xdr:col><xdr:colOff>12700</xdr:colOff><xdr:row>39</xdr:row><xdr:rowOff>76200</xdr:rowOff></xdr:to><xdr:graphicFrame macro=""><xdr:nvGraphicFramePr><xdr:cNvPr id="2049" name="Chart 1"/><xdr:cNvGraphicFramePr><a:graphicFrameLocks/></xdr:cNvGraphicFramePr></xdr:nvGraphicFramePr><xdr:xfrm><a:off x="0" y="0"/><a:ext cx="0" cy="0"/></xdr:xfrm><a:graphic><a:graphicData uri="http://schemas.openxmlformats.org/drawingml/2006/chart"><c:chart xmlns:c="http://schemas.openxmlformats.org/drawingml/2006/chart" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships" r:id="rId1"/></a:graphicData></a:graphic></xdr:graphicFrame><xdr:clientData/></xdr:twoCellAnchor><xdr:twoCellAnchor><xdr:from><xdr:col>0</xdr:col><xdr:colOff>139700</xdr:colOff><xdr:row>0</xdr:row><xdr:rowOff>88900</xdr:rowOff></xdr:from><xdr:to><xdr:col>11</xdr:col><xdr:colOff>241300</xdr:colOff><xdr:row>39</xdr:row><xdr:rowOff>12700</xdr:rowOff></xdr:to><xdr:sp macro="" textlink=""><xdr:nvSpPr><xdr:cNvPr id="2052" name="Line 4"/><xdr:cNvSpPr><a:spLocks noChangeShapeType="1"/></xdr:cNvSpPr></xdr:nvSpPr><xdr:spPr bwMode="auto"><a:xfrm><a:off x="139700" y="88900"/><a:ext cx="9029700" cy="6362700"/></a:xfrm><a:prstGeom prst="line"><a:avLst/></a:prstGeom><a:noFill/><a:ln w="9525"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:round/><a:headEnd/><a:tailEnd/></a:ln></xdr:spPr><xdr:txBody><a:bodyPr rtlCol="0" anchor="ctr"/><a:lstStyle/><a:p><a:pPr algn="ctr"/><a:endParaRPr lang="en-US"/></a:p></xdr:txBody></xdr:sp><xdr:clientData/></xdr:twoCellAnchor><xdr:twoCellAnchor><xdr:from><xdr:col>0</xdr:col><xdr:colOff>139700</xdr:colOff><xdr:row>0</xdr:row><xdr:rowOff>76200</xdr:rowOff></xdr:from><xdr:to><xdr:col>11</xdr:col><xdr:colOff>558800</xdr:colOff><xdr:row>39</xdr:row><xdr:rowOff>88900</xdr:rowOff></xdr:to><xdr:sp macro="" textlink=""><xdr:nvSpPr><xdr:cNvPr id="2053" name="Line 5"/><xdr:cNvSpPr><a:spLocks noChangeShapeType="1"/></xdr:cNvSpPr></xdr:nvSpPr><xdr:spPr bwMode="auto"><a:xfrm flipV="1"><a:off x="139700" y="76200"/><a:ext cx="9347200" cy="6451600"/></a:xfrm><a:prstGeom prst="line"><a:avLst/></a:prstGeom><a:noFill/><a:ln w="9525"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:round/><a:headEnd/><a:tailEnd/></a:ln></xdr:spPr><xdr:txBody><a:bodyPr rtlCol="0" anchor="ctr"/><a:lstStyle/><a:p><a:pPr algn="ctr"/><a:endParaRPr lang="en-US"/></a:p></xdr:txBody></xdr:sp><xdr:clientData/></xdr:twoCellAnchor></xdr:wsDr>
|
|
@@ -0,0 +1,46 @@
|
|
|
1
|
+
<xml xmlns:v="urn:schemas-microsoft-com:vml"
|
|
2
|
+
xmlns:o="urn:schemas-microsoft-com:office:office"
|
|
3
|
+
xmlns:x="urn:schemas-microsoft-com:office:excel">
|
|
4
|
+
<o:shapelayout v:ext="edit">
|
|
5
|
+
<o:idmap v:ext="edit" data="1"/>
|
|
6
|
+
</o:shapelayout><v:shapetype id="_x0000_t202" coordsize="21600,21600" o:spt="202"
|
|
7
|
+
path="m0,0l0,21600,21600,21600,21600,0xe">
|
|
8
|
+
<v:stroke joinstyle="miter"/>
|
|
9
|
+
<v:path gradientshapeok="t" o:connecttype="rect"/>
|
|
10
|
+
</v:shapetype><v:shape id="_x0000_s1027" type="#_x0000_t202" style='position:absolute;
|
|
11
|
+
margin-left:949pt;margin-top:85pt;width:92pt;height:57pt;z-index:1;
|
|
12
|
+
visibility:hidden' fillcolor="#ffffa1 [80]" o:insetmode="auto">
|
|
13
|
+
<v:fill color2="#ffffa1 [80]"/>
|
|
14
|
+
<v:shadow on="t" obscured="t"/>
|
|
15
|
+
<v:path o:connecttype="none"/>
|
|
16
|
+
<v:textbox style='mso-direction-alt:auto'>
|
|
17
|
+
<div style='text-align:left'></div>
|
|
18
|
+
</v:textbox>
|
|
19
|
+
<x:ClientData ObjectType="Note">
|
|
20
|
+
<x:MoveWithCells/>
|
|
21
|
+
<x:SizeWithCells/>
|
|
22
|
+
<x:Anchor>
|
|
23
|
+
15, 57, 6, 7, 17, 27, 10, 12</x:Anchor>
|
|
24
|
+
<x:AutoFill>False</x:AutoFill>
|
|
25
|
+
<x:Row>7</x:Row>
|
|
26
|
+
<x:Column>14</x:Column>
|
|
27
|
+
</x:ClientData>
|
|
28
|
+
</v:shape><v:shape id="_x0000_s1028" type="#_x0000_t202" style='position:absolute;
|
|
29
|
+
margin-left:413pt;margin-top:488pt;width:90pt;height:57pt;z-index:2;
|
|
30
|
+
visibility:hidden' fillcolor="#ffffa1 [80]" o:insetmode="auto">
|
|
31
|
+
<v:fill color2="#ffffa1 [80]"/>
|
|
32
|
+
<v:shadow on="t" obscured="t"/>
|
|
33
|
+
<v:path o:connecttype="none"/>
|
|
34
|
+
<v:textbox style='mso-direction-alt:auto'>
|
|
35
|
+
<div style='text-align:left'></div>
|
|
36
|
+
</v:textbox>
|
|
37
|
+
<x:ClientData ObjectType="Note">
|
|
38
|
+
<x:MoveWithCells/>
|
|
39
|
+
<x:SizeWithCells/>
|
|
40
|
+
<x:Anchor>
|
|
41
|
+
5, 3, 37, 7, 7, 3, 41, 12</x:Anchor>
|
|
42
|
+
<x:AutoFill>False</x:AutoFill>
|
|
43
|
+
<x:Row>38</x:Row>
|
|
44
|
+
<x:Column>5</x:Column>
|
|
45
|
+
</x:ClientData>
|
|
46
|
+
</v:shape></xml>
|
|
@@ -0,0 +1,46 @@
|
|
|
1
|
+
<xml xmlns:v="urn:schemas-microsoft-com:vml"
|
|
2
|
+
xmlns:o="urn:schemas-microsoft-com:office:office"
|
|
3
|
+
xmlns:x="urn:schemas-microsoft-com:office:excel">
|
|
4
|
+
<o:shapelayout v:ext="edit">
|
|
5
|
+
<o:idmap v:ext="edit" data="2"/>
|
|
6
|
+
</o:shapelayout><v:shapetype id="_x0000_t202" coordsize="21600,21600" o:spt="202"
|
|
7
|
+
path="m0,0l0,21600,21600,21600,21600,0xe">
|
|
8
|
+
<v:stroke joinstyle="miter"/>
|
|
9
|
+
<v:path gradientshapeok="t" o:connecttype="rect"/>
|
|
10
|
+
</v:shapetype><v:shape id="_x0000_s2050" type="#_x0000_t202" style='position:absolute;
|
|
11
|
+
margin-left:225pt;margin-top:1in;width:91pt;height:57pt;z-index:1;
|
|
12
|
+
visibility:hidden' fillcolor="#ffffa1 [80]" o:insetmode="auto">
|
|
13
|
+
<v:fill color2="#ffffa1 [80]"/>
|
|
14
|
+
<v:shadow on="t" obscured="t"/>
|
|
15
|
+
<v:path o:connecttype="none"/>
|
|
16
|
+
<v:textbox style='mso-direction-alt:auto'>
|
|
17
|
+
<div style='text-align:left'></div>
|
|
18
|
+
</v:textbox>
|
|
19
|
+
<x:ClientData ObjectType="Note">
|
|
20
|
+
<x:MoveWithCells/>
|
|
21
|
+
<x:SizeWithCells/>
|
|
22
|
+
<x:Anchor>
|
|
23
|
+
3, 10, 5, 7, 4, 40, 9, 12</x:Anchor>
|
|
24
|
+
<x:AutoFill>False</x:AutoFill>
|
|
25
|
+
<x:Row>6</x:Row>
|
|
26
|
+
<x:Column>2</x:Column>
|
|
27
|
+
</x:ClientData>
|
|
28
|
+
</v:shape><v:shape id="_x0000_s2051" type="#_x0000_t202" style='position:absolute;
|
|
29
|
+
margin-left:225pt;margin-top:46pt;width:91pt;height:57pt;z-index:2;
|
|
30
|
+
visibility:hidden' fillcolor="#ffffa1 [80]" o:insetmode="auto">
|
|
31
|
+
<v:fill color2="#ffffa1 [80]"/>
|
|
32
|
+
<v:shadow on="t" obscured="t"/>
|
|
33
|
+
<v:path o:connecttype="none"/>
|
|
34
|
+
<v:textbox style='mso-direction-alt:auto'>
|
|
35
|
+
<div style='text-align:left'></div>
|
|
36
|
+
</v:textbox>
|
|
37
|
+
<x:ClientData ObjectType="Note">
|
|
38
|
+
<x:MoveWithCells/>
|
|
39
|
+
<x:SizeWithCells/>
|
|
40
|
+
<x:Anchor>
|
|
41
|
+
3, 10, 3, 7, 4, 40, 7, 12</x:Anchor>
|
|
42
|
+
<x:AutoFill>False</x:AutoFill>
|
|
43
|
+
<x:Row>4</x:Row>
|
|
44
|
+
<x:Column>2</x:Column>
|
|
45
|
+
</x:ClientData>
|
|
46
|
+
</v:shape></xml>
|
|
@@ -0,0 +1,2 @@
|
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
|
2
|
+
<sst xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" count="79" uniqueCount="45"><si><t>Power sector</t></si><si><t>Other</t></si><si><t>Total</t></si><si><t>CO2 price</t></si><si><t>€/tCO2</t></si><si><t>%</t></si><si><t xml:space="preserve"> </t></si><si><t>Change</t></si><si><t>mtCO2</t></si><si><t>mtCO3</t></si><si><t>mtCO4</t></si><si><t>€bn</t></si><si><t>Emissions</t></si><si><t>Proportion auctioned</t></si><si><t>Auction revenues</t></si><si><t>UK - Possible phase III auction revenues</t></si><si><t>EU-27 Emissions</t></si><si><t>2005 UK ETS Emissions</t></si><si><t>2005 EU ETS Emissions</t></si><si><t>Basic UK share of auction revenues</t></si><si><t>Amount of share auctioned in UK</t></si><si><t>Actual UK share of auction revenues</t></si><si><t>UK Auction revenues</t></si><si><t>Note, numbers not checked. Worry about power sector figure. Worry about the UK share of auction revenues.</t></si><si><t>Carbon Price</t></si><si><t>Price per allowance</t></si><si><t>2005-6</t></si><si><t>Leakage sectors</t></si><si><t>Annual</t></si><si><t>Proportion allocated for free</t></si><si><t>Total free allocation, % emissions</t></si><si><t>Total free allocation, MtCO2</t></si><si><t>Total allowances</t></si><si><t>Note: 1720 "based on current scope"</t></si><si><t>Volume available for auctioning</t></si><si><t>Additions</t></si><si><t>Expansion</t></si><si><t>Phase II</t></si><si><t>Phase III</t></si><si><t>Other sectors</t></si><si><t>Total revenue from auctions</t></si><si><t>EU-27 Auction volumes- bought into proportion to net shortfall</t></si><si><t>Revenues</t></si><si><t>Average non-power sectors</t></si><si><t>Proportion auctioned, other sectors</t></si></sst>
|
|
@@ -0,0 +1,2 @@
|
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
|
2
|
+
<styleSheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main"><numFmts count="1"><numFmt numFmtId="164" formatCode="0.0"/></numFmts><fonts count="9"><font><sz val="10"/><name val="Verdana"/></font><font><sz val="10"/><name val="Verdana"/></font><font><sz val="8"/><name val="Verdana"/></font><font><b/><sz val="10"/><name val="Verdana"/></font><font><sz val="10"/><name val="Verdana"/></font><font><sz val="10"/><color indexed="22"/><name val="Verdana"/></font><font><sz val="10"/><color indexed="10"/><name val="Verdana"/><family val="2"/></font><font><sz val="8"/><color indexed="81"/><name val="Tahoma"/></font><font><b/><sz val="8"/><color indexed="81"/><name val="Tahoma"/></font></fonts><fills count="6"><fill><patternFill patternType="none"/></fill><fill><patternFill patternType="gray125"/></fill><fill><patternFill patternType="solid"><fgColor indexed="9"/><bgColor indexed="64"/></patternFill></fill><fill><patternFill patternType="solid"><fgColor indexed="22"/><bgColor indexed="64"/></patternFill></fill><fill><patternFill patternType="solid"><fgColor indexed="44"/><bgColor indexed="64"/></patternFill></fill><fill><patternFill patternType="solid"><fgColor indexed="43"/><bgColor indexed="64"/></patternFill></fill></fills><borders count="3"><border><left/><right/><top/><bottom/><diagonal/></border><border><left/><right/><top style="thin"><color indexed="64"/></top><bottom style="thin"><color indexed="64"/></bottom><diagonal/></border><border><left/><right/><top/><bottom style="thin"><color indexed="64"/></bottom><diagonal/></border></borders><cellStyleXfs count="2"><xf numFmtId="0" fontId="0" fillId="0" borderId="0"/><xf numFmtId="9" fontId="1" fillId="0" borderId="0" applyFont="0" applyFill="0" applyBorder="0" applyAlignment="0" applyProtection="0"/></cellStyleXfs><cellXfs count="40"><xf numFmtId="0" fontId="0" fillId="0" borderId="0" xfId="0"/><xf numFmtId="0" fontId="0" fillId="2" borderId="0" xfId="0" applyFill="1"/><xf numFmtId="9" fontId="0" fillId="2" borderId="0" xfId="1" applyFont="1" applyFill="1"/><xf numFmtId="0" fontId="0" fillId="2" borderId="0" xfId="0" applyFill="1" applyBorder="1"/><xf numFmtId="1" fontId="0" fillId="2" borderId="0" xfId="0" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="0" fillId="2" borderId="2" xfId="0" applyFill="1" applyBorder="1"/><xf numFmtId="1" fontId="0" fillId="2" borderId="2" xfId="0" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="3" fillId="3" borderId="1" xfId="0" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="1" fontId="0" fillId="5" borderId="0" xfId="0" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="0" fillId="5" borderId="0" xfId="0" applyFill="1" applyBorder="1"/><xf numFmtId="10" fontId="0" fillId="5" borderId="0" xfId="1" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="4" fillId="2" borderId="0" xfId="0" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="9" fontId="4" fillId="2" borderId="0" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="4" fillId="2" borderId="2" xfId="0" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="9" fontId="4" fillId="2" borderId="2" xfId="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="4" fillId="5" borderId="0" xfId="0" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="9" fontId="4" fillId="5" borderId="0" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="1" fontId="4" fillId="2" borderId="0" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="1" fontId="4" fillId="2" borderId="2" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="10" fontId="5" fillId="2" borderId="0" xfId="1" applyNumberFormat="1" applyFont="1" applyFill="1"/><xf numFmtId="0" fontId="0" fillId="4" borderId="0" xfId="0" applyFill="1" applyBorder="1"/><xf numFmtId="10" fontId="0" fillId="4" borderId="2" xfId="0" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="10" fontId="0" fillId="4" borderId="0" xfId="0" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="9" fontId="4" fillId="4" borderId="0" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="4" fillId="4" borderId="2" xfId="0" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="10" fontId="1" fillId="5" borderId="0" xfId="1" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="1" fontId="0" fillId="4" borderId="0" xfId="0" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="164" fontId="4" fillId="2" borderId="0" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="164" fontId="4" fillId="5" borderId="0" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="164" fontId="4" fillId="2" borderId="2" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="6" fillId="2" borderId="0" xfId="0" applyFont="1" applyFill="1"/><xf numFmtId="1" fontId="0" fillId="4" borderId="2" xfId="0" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="9" fontId="0" fillId="4" borderId="0" xfId="0" applyNumberFormat="1" applyFill="1"/><xf numFmtId="0" fontId="0" fillId="4" borderId="0" xfId="0" applyFill="1"/><xf numFmtId="0" fontId="3" fillId="2" borderId="0" xfId="0" applyFont="1" applyFill="1"/><xf numFmtId="9" fontId="0" fillId="2" borderId="0" xfId="0" applyNumberFormat="1" applyFill="1"/><xf numFmtId="10" fontId="0" fillId="2" borderId="0" xfId="0" applyNumberFormat="1" applyFill="1"/><xf numFmtId="9" fontId="4" fillId="2" borderId="0" xfId="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="1" fontId="4" fillId="2" borderId="0" xfId="1" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="3" fillId="2" borderId="0" xfId="0" applyFont="1" applyFill="1" applyBorder="1"/></cellXfs><cellStyles count="2"><cellStyle name="Normal" xfId="0" builtinId="0"/><cellStyle name="Percent" xfId="1" builtinId="5"/></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 showInkAnnotation="0" autoCompressPictures="0"/><bookViews><workbookView xWindow="400" yWindow="220" windowWidth="12220" windowHeight="9700"/></bookViews><sheets><sheet name="EU" sheetId="1" r:id="rId1"/><sheet name="OLD UK" sheetId="4" r:id="rId2"/></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
|
+
<Relationships xmlns="http://schemas.openxmlformats.org/package/2006/relationships"><Relationship Id="rId1" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/drawing" Target="../drawings/drawing1.xml"/><Relationship Id="rId2" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/vmlDrawing" Target="../drawings/vmlDrawing1.vml"/><Relationship Id="rId3" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/comments" Target="../comments1.xml"/></Relationships>
|
|
@@ -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="rId1" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/drawing" Target="../drawings/drawing2.xml"/><Relationship Id="rId2" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/vmlDrawing" Target="../drawings/vmlDrawing2.vml"/><Relationship Id="rId3" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/comments" Target="../comments2.xml"/></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" 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
|
+
<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" mc:Ignorable="x14ac" xmlns:x14ac="http://schemas.microsoft.com/office/spreadsheetml/2009/9/ac"><dimension ref="B3:B4"/><sheetViews><sheetView tabSelected="1" workbookViewId="0"><selection activeCell="B5" sqref="B5"/></sheetView></sheetViews><sheetFormatPr baseColWidth="10" defaultRowHeight="13" x14ac:dyDescent="0"/><sheetData><row r="3" spans="2:2"><c r="B3" t="str"><f>IF(C2>1,"Greater","Less")</f><v>Less</v></c></row><row r="4" spans="2:2"><c r="B4"><f>IF(C2+C3<3,1,0)</f><v>1</v></c></row></sheetData><pageMargins left="0.75" right="0.75" top="1" bottom="1" header="0.5" footer="0.5"/><extLst><ext uri="{64002731-A6B0-56B0-2670-7721B7C09600}" xmlns:mx="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"/><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/worksheets/sheet3.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/tables/table1.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.table+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>3</vt:i4></vt:variant></vt:vector></HeadingPairs><TitlesOfParts><vt:vector size="3" baseType="lpstr"><vt:lpstr>Outputs</vt:lpstr><vt:lpstr>Calcs</vt:lpstr><vt:lpstr>Inputs</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">2010-04-04T18:24:49Z</dcterms:created><dcterms:modified xsi:type="dcterms:W3CDTF">2011-01-29T17:10:31Z</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/worksheet" Target="worksheets/sheet3.xml"/><Relationship Id="rId4" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/theme" Target="theme/theme1.xml"/><Relationship Id="rId5" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/styles" Target="styles.xml"/><Relationship Id="rId6" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/sharedStrings" Target="sharedStrings.xml"/><Relationship Id="rId7" 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
|
+
<calcChain xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main"><c r="B8" i="1" l="1"/><c r="C22" i="2"/><c r="A4" i="2"/><c r="A17" i="2"/><c r="B6" i="1"/><c r="C13" i="2"/><c r="C10" i="2"/><c r="C9" i="2"/><c r="C3" i="2"/><c r="A6" i="2"/><c r="A1" i="2"/><c r="B4" i="1"/><c r="B3" i="1"/><c r="B2" i="1"/><c r="B1" i="1"/></calcChain>
|
|
@@ -0,0 +1,2 @@
|
|
|
1
|
+
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
|
|
2
|
+
<sst xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" count="15" uniqueCount="14"><si><t>Result</t><phoneticPr fontId="1" type="noConversion"/></si><si><t>Input</t><phoneticPr fontId="1" type="noConversion"/></si><si><t>Not in result</t><phoneticPr fontId="1" type="noConversion"/></si><si><t>In result</t><phoneticPr fontId="1" type="noConversion"/></si><si><t>Inputs</t><phoneticPr fontId="1" type="noConversion"/></si><si><t>Doesn't depend on an input</t><phoneticPr fontId="1" type="noConversion"/></si><si><t>Indirect value:</t></si><si><t>Indirect</t></si><si><t>A</t></si><si><t>b</t></si><si><t>Indirect table</t></si><si><t>B</t></si><si><t>Indirect table 2</t></si><si><t>table1</t></si></sst>
|
|
@@ -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="4" x14ac:knownFonts="1"><font><sz val="10"/><name val="Verdana"/></font><font><sz val="8"/><name val="Verdana"/></font><font><u/><sz val="10"/><color theme="10"/><name val="Verdana"/></font><font><u/><sz val="10"/><color theme="11"/><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="3"><xf numFmtId="0" fontId="0" fillId="0" borderId="0"/><xf numFmtId="0" fontId="2" fillId="0" borderId="0" applyNumberFormat="0" applyFill="0" applyBorder="0" applyAlignment="0" applyProtection="0"/><xf numFmtId="0" fontId="3" fillId="0" borderId="0" applyNumberFormat="0" applyFill="0" applyBorder="0" applyAlignment="0" applyProtection="0"/></cellStyleXfs><cellXfs count="1"><xf numFmtId="0" fontId="0" fillId="0" borderId="0" xfId="0"/></cellXfs><cellStyles count="3"><cellStyle name="Followed Hyperlink" xfId="2" builtinId="9" hidden="1"/><cellStyle name="Hyperlink" xfId="1" builtinId="8" hidden="1"/><cellStyle name="Normal" xfId="0" builtinId="0"/></cellStyles><dxfs count="0"/><tableStyles count="0" defaultTableStyle="TableStyleMedium9" defaultPivotStyle="PivotStyleMedium4"/></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="B21:C22" totalsRowShown="0"><autoFilter ref="B21:C22"/><tableColumns count="2"><tableColumn id="1" name="A"/><tableColumn id="2" name="b"><calculatedColumnFormula>A4</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: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="5" lowestEdited="4" rupBuild="20412"/><workbookPr date1904="1" showInkAnnotation="0" autoCompressPictures="0"/><bookViews><workbookView xWindow="140" yWindow="0" windowWidth="33360" windowHeight="20300" tabRatio="500"/></bookViews><sheets><sheet name="Outputs" sheetId="1" r:id="rId1"/><sheet name="Calcs" sheetId="2" r:id="rId2"/><sheet name="Inputs" sheetId="3" r:id="rId3"/></sheets><definedNames><definedName name="In_result">Inputs!$A$3</definedName></definedNames><calcPr calcId="140001" concurrentCalc="0"/><extLst><ext uri="{7523E5D3-25F3-A5E0-1632-64F254C22452}" xmlns:mx="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
|
+
<Relationships xmlns="http://schemas.openxmlformats.org/package/2006/relationships"><Relationship Id="rId1" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/table" Target="../tables/table1.xml"/></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" xmlns:mc="http://schemas.openxmlformats.org/markup-compatibility/2006" mc:Ignorable="x14ac" xmlns:x14ac="http://schemas.microsoft.com/office/spreadsheetml/2009/9/ac"><dimension ref="A1:B13"/><sheetViews><sheetView tabSelected="1" workbookViewId="0"><selection activeCell="C15" sqref="C15:D15"/></sheetView></sheetViews><sheetFormatPr baseColWidth="10" defaultRowHeight="13" x14ac:dyDescent="0"/><sheetData><row r="1" spans="1:2"><c r="A1" t="s"><v>0</v></c><c r="B1"><f>Calcs!A1</f><v>121</v></c></row><row r="2" spans="1:2"><c r="A2" t="s"><v>1</v></c><c r="B2"><f>Inputs!A1</f><v>99</v></c></row><row r="3" spans="1:2"><c r="B3" t="str"><f ca="1">Calcs!C9</f><v>In result</v></c></row><row r="4" spans="1:2"><c r="B4" t="str"><f>Calcs!C13</f><v>Doesn't depend on an input</v></c></row><row r="6" spans="1:2"><c r="A6" t="s"><v>6</v></c><c r="B6"><f ca="1">INDIRECT("'Calcs'!a17")</f><v>99</v></c></row><row r="8" spans="1:2"><c r="A8" t="s"><v>10</v></c><c r="B8"><f ca="1">INDIRECT(A9&"[B]")</f><v>99</v></c></row><row r="9" spans="1:2"><c r="A9" t="s"><v>13</v></c></row><row r="11" spans="1:2"><c r="B11" t="s"><v>11</v></c></row><row r="13" spans="1:2"><c r="A13" t="s"><v>12</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="9" orientation="portrait" horizontalDpi="4294967292" verticalDpi="4294967292"/><extLst><ext uri="{64002731-A6B0-56B0-2670-7721B7C09600}" xmlns:mx="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" mc:Ignorable="x14ac" xmlns:x14ac="http://schemas.microsoft.com/office/spreadsheetml/2009/9/ac"><dimension ref="A1:D22"/><sheetViews><sheetView view="pageLayout" workbookViewId="0"><selection activeCell="C28" sqref="C28"/></sheetView></sheetViews><sheetFormatPr baseColWidth="10" defaultRowHeight="13" x14ac:dyDescent="0"/><sheetData><row r="1" spans="1:4"><c r="A1"><f>SUM(A2:A7)</f><v>121</v></c></row><row r="2" spans="1:4"><c r="A2"><v>1</v></c><c r="C2" t="s"><v>2</v></c></row><row r="3" spans="1:4"><c r="A3"><v>2</v></c><c r="C3"><f>Inputs!A1*10</f><v>990</v></c></row><row r="4" spans="1:4"><c r="A4"><f>Inputs!A1</f><v>99</v></c></row><row r="5" spans="1:4"><c r="A5"><v>4</v></c></row><row r="6" spans="1:4"><c r="A6"><f>C6</f><v>10</v></c><c r="C6"><v>10</v></c></row><row r="7" spans="1:4"><c r="A7"><v>5</v></c></row><row r="8" spans="1:4"><c r="C8" t="s"><v>4</v></c></row><row r="9" spans="1:4"><c r="C9" t="str"><f ca="1">INDIRECT("'"&C8&"'!In_result")</f><v>In result</v></c></row><row r="10" spans="1:4"><c r="C10" t="str"><f ca="1">INDIRECT("'"&C8&"'!A2")</f><v>Not in result</v></c></row><row r="13" spans="1:4"><c r="C13" t="str"><f>D13</f><v>Doesn't depend on an input</v></c><c r="D13" t="s"><v>5</v></c></row><row r="16" spans="1:4"><c r="A16" t="s"><v>7</v></c></row><row r="17" spans="1:3"><c r="A17"><f>A4</f><v>99</v></c></row><row r="21" spans="1:3"><c r="B21" t="s"><v>8</v></c><c r="C21" t="s"><v>9</v></c></row><row r="22" spans="1:3"><c r="B22"><v>1</v></c><c r="C22"><f>A4</f><v>99</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"/><tableParts count="1"><tablePart r:id="rId1"/></tableParts><extLst><ext uri="{64002731-A6B0-56B0-2670-7721B7C09600}" xmlns:mx="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
|
+
<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" mc:Ignorable="x14ac" xmlns:x14ac="http://schemas.microsoft.com/office/spreadsheetml/2009/9/ac"><dimension ref="A1:A3"/><sheetViews><sheetView view="pageLayout" workbookViewId="0"><selection activeCell="A3" sqref="A3"/></sheetView></sheetViews><sheetFormatPr baseColWidth="10" defaultRowHeight="13" x14ac:dyDescent="0"/><sheetData><row r="1" spans="1:1"><c r="A1"><v>99</v></c></row><row r="2" spans="1:1"><c r="A2" t="s"><v>2</v></c></row><row r="3" spans="1:1"><c r="A3" t="s"><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 uri="{64002731-A6B0-56B0-2670-7721B7C09600}" xmlns:mx="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>
|