{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Readme","Gen Data","NSP Data","TFP Index","TFP Analysis","DEA_CE Cal","DEA_TE Cal","DEA Analysis","Reg App TC","Opex Efficiency","Opex Productivity","Reg App Opex"],"not_rendered":{"charts":19,"images":0,"macros":1,"external_links":0,"defined_names":55,"comments":0,"pivot_tables":5},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Readme","index":0,"n_rows":47,"n_cols":9,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
["ECONOMIC BENCHMARKING MODEL "]
["Version: 28 May2013"]
["By Regulatory Development Branch, the Australian Competition and Consumer Commission"]
[]
["Summary: "]
["This spreadsheet contains the model constructed for benchmarking NSPs. "]
[]
["Color-coding convention used for the data, analytical and application worksheets:"]
["– Raw data cell:","light blue"]
["– Calculation cell:","dark blue"]
["– Input cell: ","light yellow"]
[]
["Data Worksheets:",null,null,null,null,null,null,null,"Worksheet links:"]
["A. General data"]
["– General information such as output revenue share and input cost share, WPI"]
[]
["B. Generated NSP data "]
["– Input, output and other data for thirteen hypothetical NSPs over six years"]
[]
["Analytical Worksheets:"]
["C. MTFP index results"]
["– MTFP results using index-number-based TFP (Tornqvist form as per CCD (1982))"]
[]
["D.  Further TFP analysis "]
["– Containing tabulated and graphical analysis of raw MTFP results"]
[]
["E. DEA CE Results"]
["– CE results using Excel Solver to run DEA linear programming"]
[]
["F. DEA TE Results"]
["– TE results using Excel Solver to run DEA linear programming"]
[]
["G. DEA results"]
["– Containing further analysis of DEA CE results and decomposition"]
[]
["H. Opex efficiency "]
["– Opex efficiency results from econometric modelling of opex function"]
[]
["I. Opex productivity"]
["– Opex partial productivity results from econometric modelling of opex function"]
[]
["Application Worksheet:"]
["J. Regulatory application - Opex"]
["– Using opex cost modelling results to adjust forecast opex under the BBM"]
[]
["K. Regulatory application - Total Cost"]
["– Using total cost assessment results to adjust forecast expenditure under the BBM"]

{"sheet":"Gen Data","index":1,"n_rows":39,"n_cols":9,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["GENERAL DATA"]
[]
["The variables shaded in light yellow input-cells (in this worksheet and in some other worksheets) can be changed to test different assumptions."]
[null,null,"Revenue Shares",null,null,"Asset User Cost Shares"]
["NSP",null,"Output 1","Output 2",null,"Inputs 2 and 3","Input 4"]
[null,"Unit of measurement","%","%",null,"%","%"]
["NSP1",null,0.5,0.5,null,0.69,0.31]
["NSP2",null,0.5,0.5,null,0.69,0.31]
["NSP3",null,0.5,0.5,null,0.69,0.31]
["NSP4",null,0.5,0.5,null,0.69,0.31]
["NSP5",null,0.5,0.5,null,0.69,0.31]
["NSP6",null,0.5,0.5,null,0.69,0.31]
["NSP7",null,0.5,0.5,null,0.69,0.31]
["NSP8",null,0.5,0.5,null,0.69,0.31]
["NSP9",null,0.5,0.5,null,0.69,0.31]
["NSP10",null,0.5,0.5,null,0.69,0.31]
["NSP11",null,0.5,0.5,null,0.69,0.31]
["NSP12",null,0.5,0.5,null,0.69,0.31]
["NSP13",null,0.5,0.5,null,0.69,0.31]
[]
["Notes on revenue shares:"]
["1. Specific source data for the calculation of output revenue shares may not be readily available.   "]
["2. Equal weights between the two outputs are assumed for every NSP.  "]
[]
["Notes on asset user cost shares: "]
["1.  Specific cost data in accordance with the required categorisation may not be readily available.   Most of them are assumed values. "]
["2.  The cost allocation between inputs 2 and 3 is assumed to be based on two factors: relative line length; and relative unit-cost ratio at 1:5 for input 2 to input 3.  Calculation is done in the 'TFP Index' worksheet."]
["3.  Cost share between input 1 (non-asset input) and inputs 2 to 4 (asset inputs) is based on actual cost data.  Calculation is done in the 'TFP Index' worksheet"]
[]
[null,null,"Year"]
["Other General Data",null,2006,2007,2008,2009,2010,2011,"Average growth rate"]
["Economy-wide","Unit of measurement"]
["CPI"]
[]
["Industry-specific","Unit of measurement"]
["Wage Price Index","Index (2008 = 100)",92,95.8,100,104.4,108.7,112.6,{"$f":"POWER(H36/C36,1/5)-1","v":4.1238247719553645E-2}]
[]
["Notes on WPI:"]
["1. WPI data are sourced from: ABS 6345.0 Wage Price Index - Australia, Table 5a: Total Hourly Rates of Pay Excluding Bonus: Sector by Industry (Original).  The data series number is A2705170J (Index for Public and Private Sector)."]

{"sheet":"NSP Data","index":2,"n_rows":86,"n_cols":14,"rows_kept":86,"cut":false,"hidden":false,"merged":[]}
["DATA ON THIRTEEN HYPOTHETICAL NSPS"]
[]
["year","wpi","nsp_no","Y1","Y2","X1","X2","X3","X4","V1","V2","C1","C2","TC"]
[2006,92,1,260958.54,763.65746999999999,48648.252999999997,27171.851999999999,2646.4099000000001,3175.3119000000002,3950.7631000000001,625100.66,44756.392999999996,78137.582999999999,122893.98]
[2006,92,2,259988.24,766.91209000000003,51304.694000000003,27862.556,2680.8530000000001,3138.0940999999998,3858.3022999999998,636482.91,47200.319000000003,79560.364000000001,126760.68]
[2006,92,3,244280.83,751.98679000000004,52268.163999999997,25153.935000000001,2777.3168000000001,3085.81,3977.5898000000002,599092.62,48086.711000000003,74886.577999999994,122973.29]
[2006,92,4,253000.71,745.98933999999997,50028.771000000001,25560.025000000001,2687.3011999999999,3080.3977,3937.6082000000001,587567.04,46026.468999999997,73445.88,119472.35]
[2006,92,5,246115,735.71370999999999,51303.915000000001,24718.830999999998,2848.3146000000002,3134.4137999999998,3772.6538,602917.72,47199.601999999999,75364.714999999997,122564.32]
[2006,92,6,251995.33,722.05259999999998,51914.53,21966.665000000001,2812.6669000000002,3220.1586000000002,3848.4695999999999,559891.05000000005,47761.366999999998,69986.381999999998,117747.75]
[2006,92,7,248161.5,735.67231000000004,53113.086000000003,21546.896000000001,2776.6565999999998,3234.4391000000001,3834.0853000000002,575323.15,48864.038999999997,71915.394,120779.43]
[2006,92,8,235651.49,721.17805999999996,51850.385000000002,20934.68,2925.8294000000001,3259.5329000000002,3772.5151000000001,558310.85,47702.353999999999,69788.857000000004,117491.21]
[2006,92,9,236923.51999999999,707.50347999999997,51700.428999999996,20218.793000000001,2852.9675999999999,3165.2948999999999,3888.7518,555416.14,47564.394999999997,69427.017000000007,116991.41]
[2006,92,10,245380.01,695.08497999999997,54360.209000000003,19554.832999999999,3015.3524000000002,3063.7746000000002,3860.5246000000002,534056.30000000005,50011.392,66757.036999999997,116768.43]
[2006,92,11,227047.3,702.34383000000003,52744.928999999996,18038.598000000002,2961.5382,3133.3242,3789.0918999999999,517955.78,48525.334999999999,64744.472000000002,113269.81]
[2006,92,12,233134.73,689.15842999999995,53406.722000000002,17227.361000000001,3084.9823999999999,3082.1275000000001,3772.9376000000002,509238.87,49134.184000000001,63654.858999999997,112789.04]
[2006,92,13,231958.06,690.39989000000003,54380.923000000003,16603.792000000001,2965.5554999999999,3165.3409000000001,3769.9785999999999,504161.58,50030.449000000001,63020.197,113050.65]
[2007,95.8,1,265099.8,792.36685,49112.402999999998,26872.201000000001,2841.0418,3230.9560000000001,3939.1758,661476.03,47049.682000000001,82684.504000000001,129734.19]
[2007,95.8,2,268133.46000000002,777.90103999999997,51164.514999999999,27955.647000000001,2852.7764999999999,3246.9031,3882.4263000000001,675660.7,49015.605000000003,84457.588000000003,133473.19]
[2007,95.8,3,252246.48,771.45628999999997,51590.006999999998,24974.945,2958.1714999999999,3150.9227000000001,3917.9521,639031.28,49423.226999999999,79878.910999999993,129302.14]
[2007,95.8,4,259486.53,758.18925999999999,50206.152000000002,25359.967000000001,2886.6028999999999,3169.4103,3940.6282000000001,639928.68000000005,48097.493999999999,79991.085000000006,128088.58]
[2007,95.8,5,252073.04,759.22022000000004,51090.879000000001,24306.883999999998,2988.348,3210.9555999999998,3764.7127,651703.54,48945.061999999998,81462.942999999999,130408]
[2007,95.8,6,258204.57,739.92933000000005,51541.911,22425.905999999999,3000.9540000000002,3268.2723000000001,3838.1963000000001,607507.54,49377.150999999998,75938.442999999999,125315.59]
[2007,95.8,7,253034.65,753.30520999999999,52395.194000000003,21594.179,2989.3355999999999,3276.6862000000001,3808.9721,628703.99,50194.595000000001,78587.998999999996,128782.59]
[2007,95.8,8,239423.86,731.99707999999998,51640.892999999996,21226.958999999999,3116.5108,3296.9124999999999,3698.8667999999998,599905.78,49471.976000000002,74988.221999999994,124460.2]
[2007,95.8,9,245309.24,729.44894999999997,51568.451999999997,20265.721000000001,3067.8914,3180.9245999999998,3818.7375000000002,617195.93999999994,49402.576999999997,77149.491999999998,126552.07]
[2007,95.8,10,249169.73,713.18084999999996,53501.233,19506.254000000001,3188.1904,3140.1194,3758.3564000000001,591863.82999999996,51254.180999999997,73982.978000000003,125237.16]
[2007,95.8,11,232148.07,705.29296999999997,51460.764999999999,17920.861000000001,3142.8409999999999,3104.2629000000002,3648.2999,567406.27,49299.413,70925.784,120225.2]
[2007,95.8,12,237722.39,699.72628999999995,52417.447999999997,17133.712,3261.0225,3104.7474000000002,3672.7449000000001,556039.57999999996,50215.915000000001,69504.947,119720.86]
[2007,95.8,13,238862.1,699.68506000000002,54760.035000000003,16369.415999999999,3129.7905999999998,3146.5169999999998,3651.9681999999998,560189.53,52460.112999999998,70023.691000000006,122483.8]
[2008,100,1,268403.87,819.74342999999999,48451.247000000003,27353.877,3021.0841,3276.2424000000001,3954.4185000000002,705902.11,48451.247000000003,88237.763999999996,136689.01]
[2008,100,2,268591.24,810.46551999999997,50885.220999999998,27780.927,3036.5228000000002,3285.8690000000001,3892.1749,725510.98,50885.220999999998,90688.873000000007,141574.09]
[2008,100,3,258390.32,801.60850000000005,51819.627999999997,24889.955000000002,3136.4438,3190.1691000000001,3932.5662000000002,684419.47,51819.627999999997,85552.433000000005,137372.06]
[2008,100,4,263627.69,791.18417999999997,50308.349000000002,25573.936000000002,3070.4697999999999,3207.0639999999999,3882.4045000000001,676456.28,50308.349000000002,84557.035000000003,134865.38]
[2008,100,5,256918.67,781.91010000000006,50730.18,24492.065999999999,3171.6396,3278.29,3683.8163,702377.59,50730.18,87797.198999999993,138527.38]
[2008,100,6,261472.76,759.48901000000001,51705.563999999998,22119.294999999998,3208.0681,3325.9454000000001,3754.2550000000001,660779.36,51705.563999999998,82597.42,134302.98000000001]
[2008,100,7,260295.25,772.02288999999996,52306.978000000003,21589.510999999999,3146.3179,3320.6909000000001,3743.1828,686176.07,52306.978000000003,85772.008000000002,138078.99]
[2008,100,8,243726.21,745.43717000000004,51950.322999999997,21042.348000000002,3287.1453999999999,3294.9879999999998,3612.3778000000002,656364.30000000005,51950.322999999997,82045.536999999997,133995.85999999999]
[2008,100,9,248257.85,738.31812000000002,51989.089,20309.737000000001,3241.6437000000001,3222.7898,3748.384,660439.86,51989.089,82554.982000000004,134544.07]
[2008,100,10,254965.76000000001,734.47262999999998,53388.495000000003,19642.531999999999,3356.2361000000001,3126.076,3691.8272999999999,641620.64,53388.495000000003,80202.58,133591.07999999999]
[2008,100,11,239411.29,726.46905000000004,51362.067999999999,17975.876,3303.9870000000001,3123.8879999999999,3555.8551000000002,626109.79,51362.067999999999,78263.724000000002,129625.79]
[2008,100,12,245602.84,712.45464000000004,52553.93,17449.920999999998,3510.2046999999998,3129.3352,3581.3791999999999,623641.12,52553.93,77955.14,130509.07]
[2008,100,13,246313.76,722.02939000000003,53171.332000000002,16683.906999999999,3329.3317999999999,3179.0810999999999,3513.8687,623594.53,53171.332000000002,77949.316000000006,131120.65]
[2009,104.4,1,274743.75,842.97623999999996,48979.627,27045.457999999999,3235.8694,3362.8481999999999,3971.3905,754824.63,51134.73,94353.078999999998,145487.81]
[2009,104.4,2,274309.53999999998,834.90665000000001,50613.303,27998.763999999999,3223.3303999999998,3353.6257000000001,3874.7698,776895.37,52840.288,97111.921000000002,149952.21]
[2009,104.4,3,263395.03999999998,822.05070999999998,51825.311000000002,25257.784,3323.8087,3255.9308000000001,3867.3987000000002,734432.9,54105.625,91804.111999999994,145909.74]
[2009,104.4,4,271948.05,811.91051000000004,50042.553999999996,25573.877,3212.1842999999999,3289.4168,3878.9740000000002,726546.62,52244.425999999999,90818.327999999994,143062.75]
[2009,104.4,5,261199.26,792.45033999999998,51064.019,24410.569,3408.3654000000001,3315.8890000000001,3699.2078999999999,751929.54,53310.836000000003,93991.192999999999,147302.03]
[2009,104.4,6,266786.48,782.65093999999999,50936.919000000002,22393.268,3396.5776999999998,3400.6918999999998,3678.1842000000001,712611.83999999997,53178.142999999996,89076.479999999996,142254.62]
[2009,104.4,7,263147.37,781.54600000000005,51368.711000000003,21753.803,3353.5560999999998,3359.002,3680.6374999999998,747652.58,53628.934999999998,93456.572,147085.51]
[2009,104.4,8,249460.75,770.55520000000001,51628.091999999997,21137.437000000002,3486.1502999999998,3386.5367999999999,3599.3764999999999,717859.65,53899.728000000003,89732.456000000006,143632.18]
[2009,104.4,9,254915.63,752.48720000000003,51506.303999999996,20445.2,3427.4079000000002,3237.1882000000001,3693.6975000000002,728217.11,53772.582000000002,91027.138000000006,144799.72]
[2009,104.4,10,260514.99,742.14115000000004,53131.925999999999,19439.931,3544.6399000000001,3191.9078,3623.7957999999999,702514.98,55469.731,87814.372000000003,143284.1]
[2009,104.4,11,244944.76,740.10779000000002,51026.548000000003,18181.945,3519.0639000000001,3201.5945999999999,3528.4694,681393.66,53271.716,85174.206999999995,138445.92000000001]
[2009,104.4,12,249697.26,721.02513999999996,52272.027000000002,17423.464,3677.6012999999998,3159.0118000000002,3508.2350000000001,686465.55,54571.995999999999,85808.194000000003,140380.19]
[2009,104.4,13,248122.75,721.95357999999999,53050.04,16415.04,3491.9207999999999,3188.3058999999998,3386.9540999999999,688674.14,55384.241999999998,86084.267999999996,141468.51]
[2010,108.7,1,277497.25,854.97176000000002,49271.353000000003,27008.843000000001,3452.7154999999998,3465.8422,3921.0837000000001,800332.84,53557.96,100041.60000000001,153599.56]
[2010,108.7,2,283374.21000000002,860.41877999999997,51147.114000000001,27824.835999999999,3438.7053999999998,3450.6433999999999,3891.1138999999998,828827.77,55596.913,103603.47,159200.38]
[2010,108.7,3,266535.21999999997,846.15427,51955.906999999999,25262.371999999999,3534.2883000000002,3366.6448,3851.6954999999998,798564.75,56476.071000000004,99820.593999999997,156296.66]
[2010,108.7,4,274589.12,828.99026000000003,50193.839,25430.866999999998,3450.4573999999998,3342.9814999999999,3809.9751000000001,785686.73,54560.703000000001,98210.841,152771.54]
[2010,108.7,5,269839.24,818.65868999999998,50628.95,24619.759999999998,3614.9911000000002,3344.1716999999999,3599.8739,815202.48,55033.667999999998,101900.31,156933.98000000001]
[2010,108.7,6,273347.05,789.63487999999995,51588.56,22343.698,3589.0391,3421.2719999999999,3642.6021999999998,765240.2,56076.764999999999,95655.024999999994,151731.79]
[2010,108.7,7,267032.34000000003,805.66872999999998,51283.767,21540.124,3552.5567999999998,3397.3775000000001,3594.4321,800211.09,55745.453999999998,100026.39,155771.84]
[2010,108.7,8,254604.05,777.11923999999999,51118.203999999998,21102.738000000001,3704.6959000000002,3413.0916999999999,3537.3488000000002,776053.3,55565.487999999998,97006.663,152572.15]
[2010,108.7,9,260847.49,776.19818999999995,50910.303999999996,20579.156999999999,3591.1500999999998,3305.6918000000001,3630.7530000000002,798282.05,55339.5,99785.255999999994,155124.76]
[2010,108.7,10,262926.95,757.94728999999995,52108.900999999998,19718.993999999999,3749.6958,3202.7645000000002,3535.9094,772835.03,56642.375,96604.379000000001,153246.75]
[2010,108.7,11,253076.93,744.70677000000001,50739.356,18122.11,3701.6206999999999,3176.7813000000001,3406.9,758290.32,55153.68,94786.289000000004,149939.97]
[2010,108.7,12,257308.63,744.15679999999998,51671.824000000001,17335.900000000001,3902.2071000000001,3155.0230999999999,3353.1435999999999,754716.67,56167.273000000001,94339.584000000003,150506.85999999999]
[2010,108.7,13,254699.65,743.32948999999996,52577.402000000002,16718.351999999999,3730.2514000000001,3172.4205999999999,3316.2354,766929.23,57151.635999999999,95866.153000000006,153017.79]
[2011,112.6,1,284277.96000000002,887.86510999999996,49576.944000000003,27194.234,3684.1804999999999,3551.694,3962.3137999999999,847662.66,55823.637999999999,105957.83,161781.47]
[2011,112.6,2,284748.05,888.06907999999999,51563.817000000003,28087.79,3723.7078999999999,3528.6810999999998,3853.5765000000001,877768.65,58060.858,109721.08,167781.94]
[2011,112.6,3,270907.36,856.61973999999998,52086.042999999998,25294.577000000001,3752.3986,3384.7824999999998,3867.7905000000001,847146.96,58648.885000000002,105893.37,164542.25]
[2011,112.6,4,282819.56,847.08597999999995,49654.067999999999,25438.473999999998,3695.4159,3406.3982000000001,3818.5700999999999,852828.74,55910.481,106603.59,162514.07]
[2011,112.6,5,275203.03000000003,844.21758999999997,51026.673999999999,24838.895,3845.3099000000002,3451.7701999999999,3583.4924999999998,884983.82,57456.035000000003,110622.98,168079.01]
[2011,112.6,6,282897.15999999997,806.44638999999995,51857.538999999997,22312.988000000001,3829.2379000000001,3450.2170999999998,3589.8287999999998,835864.16,58391.589,104483.02,162874.60999999999]
[2011,112.6,7,273378.21000000002,816.24135000000001,51712.394,21585.481,3798.2892999999999,3436.9077000000002,3595.0918000000001,877596.34,58228.156000000003,109699.54,167927.7]
[2011,112.6,8,262877.14,794.18048999999996,51123.021000000001,21281.416000000001,3954.1682000000001,3411.9821999999999,3489.2890000000002,856933.72,57564.521999999997,107116.71,164681.24]
[2011,112.6,9,265488.07,785.37495999999999,50624.663999999997,20507.920999999998,3811.9958999999999,3302.6041,3563.4899,864819.38,57003.372000000003,108102.42,165105.79]
[2011,112.6,10,271073.27,767.81404999999995,52008.993000000002,19577.833999999999,3980.6712000000002,3227.0066000000002,3441.6815999999999,855460.09,58562.127,106932.51,165494.64000000001]
[2011,112.6,11,257141.94,759.73850000000004,50253.623,18131.316999999999,3912.8017,3220.2709,3351.8562999999999,833868.47,56585.58,104233.56,160819.14000000001]
[2011,112.6,12,262622.15999999997,749.81438000000003,51480.9,17453.686000000002,4135.9598999999998,3157.8251,3250.3625999999999,843627.24,57967.493999999999,105453.41,163420.9]
[2011,112.6,13,260091.86,740.35856000000001,52176.947999999997,16561.428,3980.1475999999998,3206.2631999999999,3229.7829000000002,857388.28,58751.243000000002,107173.54,165924.78]
["Summary Statistics"]
["Mean",null,null,{"$f":"AVERAGE(D$4:D$81)","v":257870.20794871799},{"$f":"AVERAGE(E$4:E$81)","v":769.01922807692301},51511.330653846155,22086.226782051282,3329.4288653846152,3257.4243282051279,3712.8218333333334,702598.19230769225,52647.780102564102,87824.773935897421,140472.5537179487]
["StDev",null,null,{"$f":"STDEV(D$4:D$81)","v":13572.936130426111},{"$f":"STDEV(E$4:E$81)","v":48.130117006688138},1233.7892054068291,3598.4840458284043,367.07381570237106,115.58279936881451,184.25583186380817,104104.03268428697,3577.2700949265518,13013.003969651945,16142.129087023781]
["Max",null,null,{"$f":"MAX(D$4:D$81)","v":284748.05},{"$f":"MAX(E$4:E$81)","v":888.06907999999999},54760.035000000003,28087.79,4135.9598999999998,3551.694,3977.5898000000002,884983.82,58751.243000000002,110622.98,168079.01]
["Min",null,null,{"$f":"MIN(D$4:D$81)","v":227047.3},{"$f":"MIN(E$4:E$81)","v":689.15842999999995},48451.247000000003,16369.415999999999,2646.4099000000001,3063.7746000000002,3229.7829000000002,504161.58,44756.392999999996,63020.197,112789.04]

{"sheet":"TFP Index","index":3,"n_rows":85,"n_cols":47,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
["MTFP Index Calculation"]
["Using the generalised Tornqvist index for multilateral TFP as per Caves, Christensen and Diewert (1982)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* Compare difference from OBS #1 (NSP 1 in 2006) relative to sample average",null,null,null,null,null,null,null,null,null,"* Compare difference from OBS #1 (NSP 1 in 2006) relative to sample average",null,null,null,null,null,null,"Supplementary analysis"]
["OBS ","NSP","YEAR","Y1","Y2","X1","X2","X3","X4","P1","P2","W1","W2","W3","W4","LNY1","LNY2","LNX1","LNX2","LNX3","LNX4","SY1","SY2","SX1","SX2","SX3","SX4",null,"LNYI","LNXI","LNTFPI","YI","XI","MTFP","Year-on-year TFP change","Cumulative TFP change (base-year 2006)","Average TFP growth rate (geomean)",null,"LNXOPEXI","LN(Opex productivity index)","Multilateral Opex Productivity Index","Year-on-year MOpex change","Cumulative multilateral Opex change (base-year 2006)","Average multilateral opex growth rate (geomean)",null,"Year-on-year output growth","Average year-on-year output growth - by NSP"]
[1,{"$f":"'NSP Data'!$C4","v":1},{"$f":"'NSP Data'!$A4","v":2006},{"$f":"'NSP Data'!D4","v":260958.54},{"$f":"'NSP Data'!E4","v":763.65746999999999},{"$f":"'NSP Data'!F4","v":48648.252999999997},{"$f":"'NSP Data'!G4","v":27171.851999999999},{"$f":"'NSP Data'!H4","v":2646.4099000000001},{"$f":"'NSP Data'!I4","v":3175.3119000000002},{"$f":"'NSP Data'!$N4*'Gen Data'!$C7/D4","v":0.23546648444614993},{"$f":"'NSP Data'!$N4*'Gen Data'!$D7/E4","v":80.464072459082999},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M4*(1-'Gen Data'!$G7)*G4/($G4+$H4*5))/G4","v":1.3343991611800163},{"$f":"('NSP Data'!$M4*(1-'Gen Data'!$G7)*H4*5/(G4+H4*5))/H4","v":6.6719958059000799},{"$f":"'NSP Data'!$M4*'Gen Data'!G7/I4","v":7.628431943961159},{"$f":"LN(D4)","v":12.47211682311203},{"$f":"LN(E4)","v":6.6381193509367904},{"$f":"LN(F4)","v":10.79237117741132},10.209936863512905,7.8809592457534512,8.0631611427224037,{"$f":"D4*J4/SUMPRODUCT($D4:$E4,$J4:$K4)","v":0.5},{"$f":"E4*K4/SUMPRODUCT($D4:$E4,$J4:$K4)","v":0.5},{"$f":"F4*L4/SUMPRODUCT($F4:$I4,$L4:$O4)","v":0.36418703588371892},{"$f":"G4*M4/SUMPRODUCT($F4:$I4,$L4:$O4)","v":0.29503558894795695},{"$f":"H4*N4/SUMPRODUCT($F4:$I4,$L4:$O4)","v":0.14367535629227698},{"$f":"I4*O4/SUMPRODUCT($F4:$I4,$L4:$O4)","v":0.19710201887604714},null,{"$f":"0.5*((V4+V$82)*(P4-P$82)+(W4+W$82)*(Q4-Q$82))-0.5*((V$4+V$82)*(P$4-P$82)+(W$4+W$82)*(Q$4-Q$82))","v":0},{"$f":"0.5*((X4+X$82)*(R4-R$82)+(Y4+Y$82)*(S4-S$82)+(Z4+Z$82)*(T4-T$82)+(AA4+AA$82)*(U4-U$82))-0.5*((X$4+X$82)*(R$4-R$82)+(Y$4+Y$82)*(S$4-S$82)+(Z$4+Z$82)*(T$4-T$82)+(AA$4+AA$82)*(U$4-U$82))","v":0},{"$f":"AC4-AD4","v":0},{"$f":"EXP(AC4)","v":1},{"$f":"EXP(AD4)","v":1},{"$f":"EXP(AE4)","v":1},null,null,null,null,{"$f":"(R4-R$82)-(R$4-R$82)","v":0},{"$f":"AC4-AM4","v":0},{"$f":"EXP(AN4)","v":1}]
[2,{"$f":"'NSP Data'!$C5","v":2},{"$f":"'NSP Data'!$A5","v":2006},{"$f":"'NSP Data'!D5","v":259988.24},{"$f":"'NSP Data'!E5","v":766.91209000000003},{"$f":"'NSP Data'!F5","v":51304.694000000003},{"$f":"'NSP Data'!G5","v":27862.556},{"$f":"'NSP Data'!H5","v":2680.8530000000001},{"$f":"'NSP Data'!I5","v":3138.0940999999998},{"$f":"'NSP Data'!$N5*'Gen Data'!$C8/D5","v":0.24378156488924269},{"$f":"'NSP Data'!$N5*'Gen Data'!$D8/E5","v":82.643553057039426},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M5*(1-'Gen Data'!$G8)*G5/($G5+$H5*5))/G5","v":1.3302854406933842},{"$f":"('NSP Data'!$M5*(1-'Gen Data'!$G8)*H5*5/(G5+H5*5))/H5","v":6.6514272034669206},{"$f":"'NSP Data'!$M5*'Gen Data'!G8/I5","v":7.8594561074506979},12.468391678205492,6.6423721794137958,10.845537527947561,10.235038987562001,7.8938903064455177,8.0513709200963959,0.5,0.5,0.37235771815481633,0.2924025956798722,0.14067057879330461,0.19456910737200697,null,2.6384178523386481E-4,2.6326704362804973E-2,{"$f":"AC5-AD5","v":-2.6062862577571108E-2},{"$f":"EXP(AC5)","v":1.0002638765945391},{"$f":"EXP(AD5)","v":1.0266763133186299},{"$f":"EXP(AE5)","v":0.97427384231869996},null,null,null,null,{"$f":"(R5-R$82)-(R$4-R$82)","v":5.3166350536240969E-2},{"$f":"AC5-AM5","v":-5.2902508751007105E-2},{"$f":"EXP(AN5)","v":0.94847247574134108}]
[3,{"$f":"'NSP Data'!$C6","v":3},{"$f":"'NSP Data'!$A6","v":2006},{"$f":"'NSP Data'!D6","v":244280.83},{"$f":"'NSP Data'!E6","v":751.98679000000004},{"$f":"'NSP Data'!F6","v":52268.163999999997},{"$f":"'NSP Data'!G6","v":25153.935000000001},{"$f":"'NSP Data'!H6","v":2777.3168000000001},{"$f":"'NSP Data'!I6","v":3085.81},{"$f":"'NSP Data'!$N6*'Gen Data'!$C9/D6","v":0.25170474899729134},{"$f":"'NSP Data'!$N6*'Gen Data'!$D9/E6","v":81.765591919506988},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M6*(1-'Gen Data'!$G9)*G6/($G6+$H6*5))/G6","v":1.3235412884751863},{"$f":"('NSP Data'!$M6*(1-'Gen Data'!$G9)*H6*5/(G6+H6*5))/H6","v":6.6177064423759315},{"$f":"'NSP Data'!$M6*'Gen Data'!G9/I6","v":7.5230941568016174},12.406073785071596,6.6227187573061856,10.864142745779173,10.132769624521707,7.9292405607425618,8.0345694626543978,0.49999999999999994,0.50000000000000011,0.39103378723914634,0.27072766649844104,0.14945902030654795,0.18877952595586464,null,-4.0721815835519148E-2,6.3477388049561715E-3,-4.7069554640475318E-2,0.96009617635467648,1.0063679283957332,0.95402103869226107,null,null,null,null,7.1771568367852367E-2,-0.11249338420337152,0.89360325898638782]
[4,{"$f":"'NSP Data'!$C7","v":4},{"$f":"'NSP Data'!$A7","v":2006},{"$f":"'NSP Data'!D7","v":253000.71},{"$f":"'NSP Data'!E7","v":745.98933999999997},{"$f":"'NSP Data'!F7","v":50028.771000000001},{"$f":"'NSP Data'!G7","v":25560.025000000001},{"$f":"'NSP Data'!H7","v":2687.3011999999999},{"$f":"'NSP Data'!I7","v":3080.3977},{"$f":"'NSP Data'!$N7*'Gen Data'!$C10/D7","v":0.23611070103321055},{"$f":"'NSP Data'!$N7*'Gen Data'!$D10/E7","v":80.076445864494531},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M7*(1-'Gen Data'!$G10)*G7/($G7+$H7*5))/G7","v":1.2995427003494233},{"$f":"('NSP Data'!$M7*(1-'Gen Data'!$G10)*H7*5/(G7+H7*5))/H7","v":6.4977135017471168},{"$f":"'NSP Data'!$M7*'Gen Data'!G10/I7","v":7.3913257369332532},12.441147574029831,6.6147113105574284,10.820353538919676,10.14878488658176,7.8962926976068246,8.0328139910085383,0.5,0.5,0.38524788021637274,0.2780253682007261,0.14615359444997666,0.19057315713292444,null,-2.7188644730780531E-2,-1.1245237119151579E-2,-1.5943407611628952E-2,0.97317763937331092,0.98881775422116158,0.98418301574674949,null,null,null,null,2.7982361508355424E-2,-5.5171006239135956E-2,0.94632330692624145]
[5,{"$f":"'NSP Data'!$C8","v":5},{"$f":"'NSP Data'!$A8","v":2006},{"$f":"'NSP Data'!D8","v":246115},{"$f":"'NSP Data'!E8","v":735.71370999999999},{"$f":"'NSP Data'!F8","v":51303.915000000001},{"$f":"'NSP Data'!G8","v":24718.830999999998},{"$f":"'NSP Data'!H8","v":2848.3146000000002},{"$f":"'NSP Data'!I8","v":3134.4137999999998},{"$f":"'NSP Data'!$N8*'Gen Data'!$C11/D8","v":0.24899807000792315},{"$f":"'NSP Data'!$N8*'Gen Data'!$D11/E8","v":83.29620498712741},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M8*(1-'Gen Data'!$G11)*G8/($G8+$H8*5))/G8","v":1.3347308552036574},{"$f":"('NSP Data'!$M8*(1-'Gen Data'!$G11)*H8*5/(G8+H8*5))/H8","v":6.6736542760182882},{"$f":"'NSP Data'!$M8*'Gen Data'!G11/I8","v":7.4537260045243547},12.413554185354716,6.6008410620778903,10.845522344036432,10.115320620809424,7.9544827299143712,8.0501974499370927,0.5,0.50000000000000011,0.38510068046167251,0.2691891677910016,0.15509136269044435,0.19061878905688148,null,-4.7920463308106953E-2,1.3753943156536389E-3,-4.929585762376059E-2,0.95320959920074311,1.0013763406042056,0.95189946132100556,null,null,null,null,5.3151166625111657E-2,-0.10107162993321861,0.90386828654200024]
[6,{"$f":"'NSP Data'!$C9","v":6},{"$f":"'NSP Data'!$A9","v":2006},{"$f":"'NSP Data'!D9","v":251995.33},{"$f":"'NSP Data'!E9","v":722.05259999999998},{"$f":"'NSP Data'!F9","v":51914.53},{"$f":"'NSP Data'!G9","v":21966.665000000001},{"$f":"'NSP Data'!H9","v":2812.6669000000002},{"$f":"'NSP Data'!I9","v":3220.1586000000002},{"$f":"'NSP Data'!$N9*'Gen Data'!$C12/D9","v":0.23363081768221658},{"$f":"'NSP Data'!$N9*'Gen Data'!$D12/E9","v":81.536822940600175},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M9*(1-'Gen Data'!$G12)*G9/($G9+$H9*5))/G9","v":1.3402887663098633},{"$f":"('NSP Data'!$M9*(1-'Gen Data'!$G12)*H9*5/(G9+H9*5))/H9","v":6.7014438315493168},{"$f":"'NSP Data'!$M9*'Gen Data'!G12/I9","v":6.7374875324463828},12.437165834575813,6.5820979894247573,10.857353991436437,9.9972813559499514,7.9418883869742176,8.0771858919838682,0.5,0.5,0.40562446214258691,0.25004022949744809,0.16007889162416689,0.18425641673579807,null,-4.5486175024124886E-2,-2.1740028177806417E-2,-2.3746146846318469E-2,0.95553281269872281,0.97849458300787773,0.97653357442350808,null,null,null,null,6.4982814025116298E-2,-0.11046898904924118,0.89541409740142319]
[7,{"$f":"'NSP Data'!$C10","v":7},{"$f":"'NSP Data'!$A10","v":2006},{"$f":"'NSP Data'!D10","v":248161.5},{"$f":"'NSP Data'!E10","v":735.67231000000004},{"$f":"'NSP Data'!F10","v":53113.086000000003},{"$f":"'NSP Data'!G10","v":21546.896000000001},{"$f":"'NSP Data'!H10","v":2776.6565999999998},{"$f":"'NSP Data'!I10","v":3234.4391000000001},{"$f":"'NSP Data'!$N10*'Gen Data'!$C13/D10","v":0.24334844446056297},{"$f":"'NSP Data'!$N10*'Gen Data'!$D13/E10","v":82.087791234116168},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M10*(1-'Gen Data'!$G13)*G10/($G10+$H10*5))/G10","v":1.4005467446269462},{"$f":"('NSP Data'!$M10*(1-'Gen Data'!$G13)*H10*5/(G10+H10*5))/H10","v":7.0027337231347309},{"$f":"'NSP Data'!$M10*'Gen Data'!G13/I10","v":6.8926238679219534},12.421835022879526,6.6007847886058739,10.880178617546481,9.9779870480345814,7.9290028210360264,8.081610807048941,0.5,0.5,0.40457251584755582,0.24985574339989394,0.16098922066529256,0.18458252008725776,null,-4.3808181281710379E-2,-1.9062917133896511E-2,-2.4745264147813868E-2,0.9571375367610403,0.98111763119148609,0.97555839007670886,null,null,null,null,8.7807440135160064E-2,-0.13161562141687044,0.87667790653602629]
[8,{"$f":"'NSP Data'!$C11","v":8},{"$f":"'NSP Data'!$A11","v":2006},{"$f":"'NSP Data'!D11","v":235651.49},{"$f":"'NSP Data'!E11","v":721.17805999999996},{"$f":"'NSP Data'!F11","v":51850.385000000002},{"$f":"'NSP Data'!G11","v":20934.68},{"$f":"'NSP Data'!H11","v":2925.8294000000001},{"$f":"'NSP Data'!I11","v":3259.5329000000002},{"$f":"'NSP Data'!$N11*'Gen Data'!$C14/D11","v":0.24929019120566565},{"$f":"'NSP Data'!$N11*'Gen Data'!$D14/E11","v":81.457837194880838},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M11*(1-'Gen Data'!$G14)*G11/($G11+$H11*5))/G11","v":1.3540250133935245},{"$f":"('NSP Data'!$M11*(1-'Gen Data'!$G14)*H11*5/(G11+H11*5))/H11","v":6.7701250669676227},{"$f":"'NSP Data'!$M11*'Gen Data'!G14/I11","v":6.6373147115649607},12.370109255268446,6.5808860693467288,10.856117638895295,9.9491623929292086,7.9813332750272341,8.0893391818862881,0.5,0.5,0.40600785124938782,0.24126128310258796,0.16859329953533445,0.1841375661126898,null,-7.9620424716822846E-2,-2.5346216498962314E-2,-5.4274208217860533E-2,0.92346680504373524,0.97497230209162444,0.9471723484478547,null,null,null,null,6.374646148397467E-2,-0.14336688620079752,0.86643612711591833]
[9,{"$f":"'NSP Data'!$C12","v":9},{"$f":"'NSP Data'!$A12","v":2006},{"$f":"'NSP Data'!D12","v":236923.51999999999},{"$f":"'NSP Data'!E12","v":707.50347999999997},{"$f":"'NSP Data'!F12","v":51700.428999999996},{"$f":"'NSP Data'!G12","v":20218.793000000001},{"$f":"'NSP Data'!H12","v":2852.9675999999999},{"$f":"'NSP Data'!I12","v":3165.2948999999999},{"$f":"'NSP Data'!$N12*'Gen Data'!$C15/D12","v":0.24689699443938704},{"$f":"'NSP Data'!$N12*'Gen Data'!$D15/E12","v":82.679035020435521},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M12*(1-'Gen Data'!$G15)*G12/($G12+$H12*5))/G12","v":1.3891994648127397},{"$f":"('NSP Data'!$M12*(1-'Gen Data'!$G15)*H12*5/(G12+H12*5))/H12","v":6.9459973240636987},{"$f":"'NSP Data'!$M12*'Gen Data'!G15/I12","v":6.7994850242863629},12.375492667616342,6.5617425482332106,10.853221358334434,9.9143677974198443,7.9561149946821379,8.0600015055931724,0.5,0.5,0.40656313140404016,0.24008545594429542,0.16938598338691688,0.18396542926474754,null,-8.6500479099633765E-2,-4.4935963522954626E-2,-4.1564515576679138E-2,0.91713510938550535,0.95605870250405789,0.95928744436235358,null,null,null,null,6.0850180923113228E-2,-0.14735066002274699,0.86299130780072986]
[10,{"$f":"'NSP Data'!$C13","v":10},{"$f":"'NSP Data'!$A13","v":2006},{"$f":"'NSP Data'!D13","v":245380.01},{"$f":"'NSP Data'!E13","v":695.08497999999997},{"$f":"'NSP Data'!F13","v":54360.209000000003},{"$f":"'NSP Data'!G13","v":19554.832999999999},{"$f":"'NSP Data'!H13","v":3015.3524000000002},{"$f":"'NSP Data'!I13","v":3063.7746000000002},{"$f":"'NSP Data'!$N13*'Gen Data'!$C16/D13","v":0.23793386837012515},{"$f":"'NSP Data'!$N13*'Gen Data'!$D16/E13","v":83.995794298418019},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M13*(1-'Gen Data'!$G16)*G13/($G13+$H13*5))/G13","v":1.3300674003031043},{"$f":"('NSP Data'!$M13*(1-'Gen Data'!$G16)*H13*5/(G13+H13*5))/H13","v":6.6503370015155232},{"$f":"'NSP Data'!$M13*'Gen Data'!G16/I13","v":6.7546357587793819},12.410563349098291,6.5440341114713068,10.903387712996468,9.8809777471378073,8.0114719845864766,8.0274029641858515,0.5,0.50000000000000011,0.42829549552368534,0.22274210633855118,0.17173400175010592,0.17722839638765756,null,-7.7819356739611045E-2,-2.8055749099123319E-2,-4.9763607640487727E-2,0.92513153022591654,0.97233415853684468,0.95145431444889472,null,null,null,null,0.11101653558514712,-0.18883589232475817,0.82792236396124907]
[11,{"$f":"'NSP Data'!$C14","v":11},{"$f":"'NSP Data'!$A14","v":2006},{"$f":"'NSP Data'!D14","v":227047.3},{"$f":"'NSP Data'!E14","v":702.34383000000003},{"$f":"'NSP Data'!F14","v":52744.928999999996},{"$f":"'NSP Data'!G14","v":18038.598000000002},{"$f":"'NSP Data'!H14","v":2961.5382},{"$f":"'NSP Data'!I14","v":3133.3242},{"$f":"'NSP Data'!$N14*'Gen Data'!$C17/D14","v":0.24944099753663665},{"$f":"'NSP Data'!$N14*'Gen Data'!$D17/E14","v":80.637007945239574},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M14*(1-'Gen Data'!$G17)*G14/($G14+$H14*5))/G14","v":1.3600831947864793},{"$f":"('NSP Data'!$M14*(1-'Gen Data'!$G17)*H14*5/(G14+H14*5))/H14","v":6.8004159739323962},{"$f":"'NSP Data'!$M14*'Gen Data'!G17/I14","v":6.405588773737489},12.33291364480157,6.5544230704444262,10.873222914015846,9.800269074410302,7.9934640745026471,8.0498497646921194,0.5,0.49999999999999994,0.42840485123356442,0.21659782705041872,0.17780282559842184,0.17719449611759502,null,-0.11144972940141207,-5.7857932776047179E-2,-5.3591796625364889E-2,0.89453635915121377,0.94378401868855388,0.94781893043095522,null,null,null,null,8.0851736604525826E-2,-0.19230146600593789,0.82505810402526414]
[12,{"$f":"'NSP Data'!$C15","v":12},{"$f":"'NSP Data'!$A15","v":2006},{"$f":"'NSP Data'!D15","v":233134.73},{"$f":"'NSP Data'!E15","v":689.15842999999995},{"$f":"'NSP Data'!F15","v":53406.722000000002},{"$f":"'NSP Data'!G15","v":17227.361000000001},{"$f":"'NSP Data'!H15","v":3084.9823999999999},{"$f":"'NSP Data'!I15","v":3082.1275000000001},{"$f":"'NSP Data'!$N15*'Gen Data'!$C18/D15","v":0.24189669209731213},{"$f":"'NSP Data'!$N15*'Gen Data'!$D18/E15","v":81.830994942628791},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M15*(1-'Gen Data'!$G18)*G15/($G15+$H15*5))/G15","v":1.3451392100635686},{"$f":"('NSP Data'!$M15*(1-'Gen Data'!$G18)*H15*5/(G15+H15*5))/H15","v":6.7256960503178425},{"$f":"'NSP Data'!$M15*'Gen Data'!G18/I15","v":6.4023977885405445},12.359371805774657,6.5354711865259087,10.885691897175859,9.7542541547036734,8.0343012312989028,8.0333753842651312,0.5,0.5,0.43562905428188647,0.20545611613807613,0.18395983640742211,0.17495499317261518,null,-0.1076965908741272,-5.7776205197244496E-2,-4.99203856768827E-2,0.89789998615550171,0.94386115502335399,0.95130515900221047,null,null,null,null,9.332071976453804E-2,-0.20101731063866524,0.81789827308984331]
[13,{"$f":"'NSP Data'!$C16","v":13},{"$f":"'NSP Data'!$A16","v":2006},{"$f":"'NSP Data'!D16","v":231958.06},{"$f":"'NSP Data'!E16","v":690.39989000000003},{"$f":"'NSP Data'!F16","v":54380.923000000003},{"$f":"'NSP Data'!G16","v":16603.792000000001},{"$f":"'NSP Data'!H16","v":2965.5554999999999},{"$f":"'NSP Data'!I16","v":3165.3409000000001},{"$f":"'NSP Data'!$N16*'Gen Data'!$C19/D16","v":0.24368769509453561},{"$f":"'NSP Data'!$N16*'Gen Data'!$D19/E16","v":81.873311132769729},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M16*(1-'Gen Data'!$G19)*G16/($G16+$H16*5))/G16","v":1.3834478081026147},{"$f":"('NSP Data'!$M16*(1-'Gen Data'!$G19)*H16*5/(G16+H16*5))/H16","v":6.9172390405130733},{"$f":"'NSP Data'!$M16*'Gen Data'!G19/I16","v":6.1719295605727647},12.354311858444452,6.5372709804412796,10.903768691194314,9.7173863819925614,7.9948196463287422,8.0600160380987393,0.5,0.5,0.44254898896546035,0.20318751310878602,0.18145368450504631,0.17280981342070731,null,-0.10932666758154408,-6.0447101621214791E-2,-4.8879565960329288E-2,0.89643753258206238,0.94134356324975277,0.95229581162411781,null,null,null,null,0.11139751378299323,-0.22072418136453731,0.80193783918945138]
[14,{"$f":"'NSP Data'!$C17","v":1},{"$f":"'NSP Data'!$A17","v":2007},{"$f":"'NSP Data'!D17","v":265099.8},{"$f":"'NSP Data'!E17","v":792.36685},{"$f":"'NSP Data'!F17","v":49112.402999999998},{"$f":"'NSP Data'!G17","v":26872.201000000001},{"$f":"'NSP Data'!H17","v":2841.0418},{"$f":"'NSP Data'!I17","v":3230.9560000000001},{"$f":"'NSP Data'!$N17*'Gen Data'!$C7/D17","v":0.24468933963737433},{"$f":"'NSP Data'!$N17*'Gen Data'!$D7/E17","v":81.864978324118425},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M17*(1-'Gen Data'!$G7)*G17/($G17+$H17*5))/G17","v":1.3888973954297505},{"$f":"('NSP Data'!$M17*(1-'Gen Data'!$G7)*H17*5/(G17+H17*5))/H17","v":6.9444869771487534},{"$f":"'NSP Data'!$M17*'Gen Data'!G7/I17","v":7.9333164054230387},12.487861637844542,6.6750244790174378,10.801866888807499,10.198847611168889,7.9519260948751311,8.0805333476568713,0.5,0.49999999999999994,0.36266217485006613,0.28768616127961805,0.15207693807383632,0.19757472579647953,null,2.6324971406579856E-2,1.42307140102484E-2,1.2094257396331456E-2,1.0266745341350632,1.0143324526525168,1.012167688660923,{"$f":"AH17/AH4","v":1.012167688660923},{"$f":"AH17/AH$4","v":1.012167688660923},null,null,9.4957113961786632E-3,1.6829260010401192E-2,1.0169716697686262,{"$f":"AO17/AO4","v":1.0169716697686262},{"$f":"AO17/AO$4","v":1.0169716697686262},null,null,{"$f":"AF17/AF4","v":1.0266745341350632}]
[15,{"$f":"'NSP Data'!$C18","v":2},{"$f":"'NSP Data'!$A18","v":2007},{"$f":"'NSP Data'!D18","v":268133.46000000002},{"$f":"'NSP Data'!E18","v":777.90103999999997},{"$f":"'NSP Data'!F18","v":51164.514999999999},{"$f":"'NSP Data'!G18","v":27955.647000000001},{"$f":"'NSP Data'!H18","v":2852.7764999999999},{"$f":"'NSP Data'!I18","v":3246.9031},{"$f":"'NSP Data'!$N18*'Gen Data'!$C8/D18","v":0.24889320042340107},{"$f":"'NSP Data'!$N18*'Gen Data'!$D8/E18","v":85.790597477540331},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M18*(1-'Gen Data'!$G8)*G18/($G18+$H18*5))/G18","v":1.3803028221809057},{"$f":"('NSP Data'!$M18*(1-'Gen Data'!$G8)*H18*5/(G18+H18*5))/H18","v":6.901514110904527},{"$f":"'NSP Data'!$M18*'Gen Data'!G8/I18","v":8.0636383266257621},12.499240120614203,6.6565993181446022,10.8428015043398,10.238374497532035,7.956048009553915,8.0854569287256002,0.5,0.5,0.36723183234347456,0.2891011856068037,0.14750885007619885,0.19615813197352289,null,2.2801632354992662E-2,4.2042047028240041E-2,-1.9240414673247379E-2,1.0230635767048488,1.0429383302862696,0.98094350068046166,1.0068457738184662,{"$f":"AH18/AH$5","v":1.0068457738184662},null,null,5.0430326928479374E-2,-2.7628694573486712E-2,0.97274948691729901,{"$f":"AO18/AO5","v":1.0255959047804553},{"$f":"AO18/AO$5","v":1.0255959047804553},null,null,{"$f":"AF18/AF5","v":1.022793685390232}]
[16,{"$f":"'NSP Data'!$C19","v":3},{"$f":"'NSP Data'!$A19","v":2007},{"$f":"'NSP Data'!D19","v":252246.48},{"$f":"'NSP Data'!E19","v":771.45628999999997},{"$f":"'NSP Data'!F19","v":51590.006999999998},{"$f":"'NSP Data'!G19","v":24974.945},{"$f":"'NSP Data'!H19","v":2958.1714999999999},{"$f":"'NSP Data'!I19","v":3150.9227000000001},{"$f":"'NSP Data'!$N19*'Gen Data'!$C9/D19","v":0.25630117811753012},{"$f":"'NSP Data'!$N19*'Gen Data'!$D9/E19","v":83.80393139318366},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M19*(1-'Gen Data'!$G9)*G19/($G19+$H19*5))/G19","v":1.3860263121811762},{"$f":"('NSP Data'!$M19*(1-'Gen Data'!$G9)*H19*5/(G19+H19*5))/H19","v":6.9301315609058811},{"$f":"'NSP Data'!$M19*'Gen Data'!G9/I19","v":7.8587971739198794},12.438161983708184,6.6482800143330136,10.851083269923897,10.125628401312127,7.9923266199538237,8.055450609561726,0.50000000000000011,0.5,0.3822305460902416,0.26771352376234869,0.15854739943538465,0.19150853071202512,null,-1.1897088003811174E-2,1.3284841932760593E-2,-2.5181929936571767E-2,0.98817340252673236,1.013373477513664,0.97513249009756919,1.022128915976787,{"$f":"AH19/AH$6","v":1.022128915976787},null,null,5.871209251257703E-2,-7.0609180516388204E-2,0.93182599672822908,1.0427737224069631,{"$f":"AO19/AO$6","v":1.0427737224069631},null,null,1.0292441808055734]
[17,{"$f":"'NSP Data'!$C20","v":4},{"$f":"'NSP Data'!$A20","v":2007},{"$f":"'NSP Data'!D20","v":259486.53},{"$f":"'NSP Data'!E20","v":758.18925999999999},{"$f":"'NSP Data'!F20","v":50206.152000000002},{"$f":"'NSP Data'!G20","v":25359.967000000001},{"$f":"'NSP Data'!H20","v":2886.6028999999999},{"$f":"'NSP Data'!I20","v":3169.4103},{"$f":"'NSP Data'!$N20*'Gen Data'!$C10/D20","v":0.24681161677255464},{"$f":"'NSP Data'!$N20*'Gen Data'!$D10/E20","v":84.470056988145686},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M20*(1-'Gen Data'!$G10)*G20/($G20+$H20*5))/G20","v":1.3870247106264204},{"$f":"('NSP Data'!$M20*(1-'Gen Data'!$G10)*H20*5/(G20+H20*5))/H20","v":6.9351235531321018},{"$f":"'NSP Data'!$M20*'Gen Data'!G10/I20","v":7.8239274826613654},12.466460072726388,6.6309330378539739,{"$f":"LN(F20)","v":10.823892847972004},10.140927107288485,7.9678356225750981,8.0613008243298925,0.49999999999999994,0.5,0.37550181394543142,0.27461387478677785,0.15628987359087448,0.19359443767691628,null,-6.4215317342291023E-3,4.5201370608988307E-3,-1.0941668795127934E-2,0.99359904223831563,1.0045303682901345,0.98911797353580688,1.0050142683932755,{"$f":"AH20/AH$7","v":1.0050142683932755},null,null,3.1521670560684001E-2,-3.7943202294913103E-2,0.96276762232977497,1.017377058435712,{"$f":"AO20/AO$7","v":1.017377058435712},null,null,1.020984249985599]
[18,{"$f":"'NSP Data'!$C21","v":5},{"$f":"'NSP Data'!$A21","v":2007},{"$f":"'NSP Data'!D21","v":252073.04},{"$f":"'NSP Data'!E21","v":759.22022000000004},{"$f":"'NSP Data'!F21","v":51090.879000000001},{"$f":"'NSP Data'!G21","v":24306.883999999998},{"$f":"'NSP Data'!H21","v":2988.348},{"$f":"'NSP Data'!I21","v":3210.9555999999998},{"$f":"'NSP Data'!$N21*'Gen Data'!$C11/D21","v":0.25867105819805242},{"$f":"'NSP Data'!$N21*'Gen Data'!$D11/E21","v":85.882854911319399},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M21*(1-'Gen Data'!$G11)*G21/($G21+$H21*5))/G21","v":1.4321376125185945},{"$f":"('NSP Data'!$M21*(1-'Gen Data'!$G11)*H21*5/(G21+H21*5))/H21","v":7.1606880625929703},{"$f":"'NSP Data'!$M21*'Gen Data'!G11/I21","v":7.8647964892445108},12.437474165767535,6.6322918802392667,10.841361267109313,10.098514881390056,8.0024760053345396,8.0743238665258357,0.5,0.5,0.37532252756434353,0.2669376224077466,0.16408983357285628,0.1936500164550535,null,-2.0235064021009386E-2,7.7190342657584279E-3,-2.7954098286767814E-2,0.97996829094358284,1.0077489028134099,0.97243300211762107,1.0215711234546976,{"$f":"AH21/AH$8","v":1.0215711234546976},null,null,4.89900896979929E-2,-6.9225153719002286E-2,0.9331165617604863,1.0323590014761812,{"$f":"AO21/AO$8","v":1.0323590014761812},null,null,1.0280722012926398]
[19,{"$f":"'NSP Data'!$C22","v":6},{"$f":"'NSP Data'!$A22","v":2007},{"$f":"'NSP Data'!D22","v":258204.57},{"$f":"'NSP Data'!E22","v":739.92933000000005},{"$f":"'NSP Data'!F22","v":51541.911},{"$f":"'NSP Data'!G22","v":22425.905999999999},{"$f":"'NSP Data'!H22","v":3000.9540000000002},{"$f":"'NSP Data'!I22","v":3268.2723000000001},{"$f":"'NSP Data'!$N22*'Gen Data'!$C12/D22","v":0.24266725798075534},{"$f":"'NSP Data'!$N22*'Gen Data'!$D12/E22","v":84.680782960718687},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M22*(1-'Gen Data'!$G12)*G22/($G22+$H22*5))/G22","v":1.3998551794789917},{"$f":"('NSP Data'!$M22*(1-'Gen Data'!$G12)*H22*5/(G22+H22*5))/H22","v":6.99927589739496},{"$f":"'NSP Data'!$M22*'Gen Data'!G12/I22","v":7.2028629101681645},12.461507456695831,6.6065546816378005,10.850150561516656,10.017972087448678,8.0066855170989637,8.0920167756421293,0.5,0.5,0.39402239789274646,0.25051168599370849,0.16761285946029644,0.18785305665324864,null,-2.1087017857594592E-2,-5.8063542149850919E-3,-1.52806636426095E-2,0.97913375874031483,0.99421047008129226,0.98483549329374431,1.0085014167333031,{"$f":"AH22/AH$9","v":1.0085014167333031},null,null,5.7779384105336007E-2,-7.8866401962930599E-2,0.92416338261186715,1.0321072510404707,{"$f":"AO22/AO$9","v":1.0321072510404707},null,null,1.0246992523207399]
[20,{"$f":"'NSP Data'!$C23","v":7},{"$f":"'NSP Data'!$A23","v":2007},{"$f":"'NSP Data'!D23","v":253034.65},{"$f":"'NSP Data'!E23","v":753.30520999999999},{"$f":"'NSP Data'!F23","v":52395.194000000003},{"$f":"'NSP Data'!G23","v":21594.179},{"$f":"'NSP Data'!H23","v":2989.3355999999999},{"$f":"'NSP Data'!I23","v":3276.6862000000001},{"$f":"'NSP Data'!$N23*'Gen Data'!$C13/D23","v":0.25447619525626231},{"$f":"'NSP Data'!$N23*'Gen Data'!$D13/E23","v":85.478361420067699},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M23*(1-'Gen Data'!$G13)*G23/($G23+$H23*5))/G23","v":1.4839750285550224},{"$f":"('NSP Data'!$M23*(1-'Gen Data'!$G13)*H23*5/(G23+H23*5))/H23","v":7.4198751427751111},{"$f":"'NSP Data'!$M23*'Gen Data'!G13/I23","v":7.4350359488192668},12.441281714853709,6.6244704710429634,10.86657014854557,9.9801790666123615,8.0028064343351595,8.0945878857981626,0.49999999999999994,0.5,0.38976226492162874,0.24883193598462894,0.17223210121944721,0.18917369787429514,null,-2.2241994076074079E-2,-9.2767087376726173E-3,-1.2965285338401461E-2,0.97800353535046813,0.99076618717804543,0.98711840190678235,1.0118496360111919,{"$f":"AH23/AH$10","v":1.0118496360111919},null,null,7.4198971134249447E-2,-9.6440965210323526E-2,0.90806350335536545,1.0358006020059882,{"$f":"AO23/AO$10","v":1.0358006020059882},null,null,1.0218004182137068]
[21,{"$f":"'NSP Data'!$C24","v":8},{"$f":"'NSP Data'!$A24","v":2007},{"$f":"'NSP Data'!D24","v":239423.86},{"$f":"'NSP Data'!E24","v":731.99707999999998},{"$f":"'NSP Data'!F24","v":51640.892999999996},{"$f":"'NSP Data'!G24","v":21226.958999999999},{"$f":"'NSP Data'!H24","v":3116.5108},{"$f":"'NSP Data'!I24","v":3296.9124999999999},{"$f":"'NSP Data'!$N24*'Gen Data'!$C14/D24","v":0.25991603343125452},{"$f":"'NSP Data'!$N24*'Gen Data'!$D14/E24","v":85.014136941639165},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M24*(1-'Gen Data'!$G14)*G24/($G24+$H24*5))/G24","v":1.4056657902537313},{"$f":"('NSP Data'!$M24*(1-'Gen Data'!$G14)*H24*5/(G24+H24*5))/H24","v":7.0283289512686569},{"$f":"'NSP Data'!$M24*'Gen Data'!G14/I24","v":7.0509450341797058},12.385990732970946,6.595776524882317,10.852069137607343,9.9630273037402475,8.0444693216688599,8.1007417034414271,0.5,0.5,0.39749234285430851,0.23973937610742574,0.17599090732310135,0.18677737371516437,null,-6.4234458097778724E-2,-1.042914355512182E-2,-5.3805314542656905E-2,0.9377851024421664,0.98962505139658874,0.94761657571090763,1.0004690036230268,{"$f":"AH24/AH$11","v":1.0004690036230268},null,null,5.9697960196022137E-2,-0.12393241829380086,0.8834395432169897,1.0196245465406322,{"$f":"AO24/AO$11","v":1.0196245465406322},null,null,1.0155049399937586]
[22,{"$f":"'NSP Data'!$C25","v":9},{"$f":"'NSP Data'!$A25","v":2007},{"$f":"'NSP Data'!D25","v":245309.24},{"$f":"'NSP Data'!E25","v":729.44894999999997},{"$f":"'NSP Data'!F25","v":51568.451999999997},{"$f":"'NSP Data'!G25","v":20265.721000000001},{"$f":"'NSP Data'!H25","v":3067.8914},{"$f":"'NSP Data'!I25","v":3180.9245999999998},{"$f":"'NSP Data'!$N25*'Gen Data'!$C15/D25","v":0.25794395270231163},{"$f":"'NSP Data'!$N25*'Gen Data'!$D15/E25","v":86.744980577461945},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M25*(1-'Gen Data'!$G15)*G25/($G25+$H25*5))/G25","v":1.4950957268069265},{"$f":"('NSP Data'!$M25*(1-'Gen Data'!$G15)*H25*5/(G25+H25*5))/H25","v":7.4754786340346335},{"$f":"'NSP Data'!$M25*'Gen Data'!G15/I25","v":7.5186763370625007},12.410274897698589,6.5922893860761942,10.850665369142465,9.9166861170132705,8.0287457642074411,8.0649271882302429,0.50000000000000011,0.5,0.39037352293113453,0.23942076256319969,0.18122150661431743,0.18898420789134829,null,-5.3835945137018726E-2,-3.2046262474585988E-2,-2.1789682662432738E-2,0.94758755009650464,0.96846177760444874,0.97844599756990125,1.0199716501244134,{"$f":"AH25/AH$12","v":1.0199716501244134},null,null,5.8294191731144807E-2,-0.11213013686816353,0.89392791695094809,1.0358481121079399,{"$f":"AO25/AO$12","v":1.0358481121079399},null,null,1.0332038762875437]
[23,{"$f":"'NSP Data'!$C26","v":10},{"$f":"'NSP Data'!$A26","v":2007},{"$f":"'NSP Data'!D26","v":249169.73},{"$f":"'NSP Data'!E26","v":713.18084999999996},{"$f":"'NSP Data'!F26","v":53501.233},{"$f":"'NSP Data'!G26","v":19506.254000000001},{"$f":"'NSP Data'!H26","v":3188.1904},{"$f":"'NSP Data'!I26","v":3140.1194},{"$f":"'NSP Data'!$N26*'Gen Data'!$C16/D26","v":0.25130893708477348},{"$f":"'NSP Data'!$N26*'Gen Data'!$D16/E26","v":87.801824740526897},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M26*(1-'Gen Data'!$G16)*G26/($G26+$H26*5))/G26","v":1.4401206915997835},{"$f":"('NSP Data'!$M26*(1-'Gen Data'!$G16)*H26*5/(G26+H26*5))/H26","v":7.200603457998918},{"$f":"'NSP Data'!$M26*'Gen Data'!G16/I26","v":7.3037742386483773},12.425889589817675,6.5697350348152597,10.887459979347499,9.8784904110815486,8.0672087620915693,8.0520161036570563,0.49999999999999994,0.5,0.40925697720769127,0.22430531143715671,0.18330737428953636,0.18313033706561574,null,-5.7305774707942625E-2,-2.1304755079617287E-2,-3.6001019628325338E-2,0.94430528054524732,0.97892058808413351,0.96463930990905744,1.0138577283847829,{"$f":"AH26/AH$13","v":1.0138577283847829},null,null,9.5088801936178413E-2,-0.15239457664412104,0.85864941088743074,1.0371134399355588,{"$f":"AO26/AO$13","v":1.0371134399355588},null,null,1.0207254316741843]
[24,{"$f":"'NSP Data'!$C27","v":11},{"$f":"'NSP Data'!$A27","v":2007},{"$f":"'NSP Data'!D27","v":232148.07},{"$f":"'NSP Data'!E27","v":705.29296999999997},{"$f":"'NSP Data'!F27","v":51460.764999999999},{"$f":"'NSP Data'!G27","v":17920.861000000001},{"$f":"'NSP Data'!H27","v":3142.8409999999999},{"$f":"'NSP Data'!I27","v":3104.2629000000002},{"$f":"'NSP Data'!$N27*'Gen Data'!$C17/D27","v":0.25894077000080162},{"$f":"'NSP Data'!$N27*'Gen Data'!$D17/E27","v":85.230680804885949},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M27*(1-'Gen Data'!$G17)*G27/($G27+$H27*5))/G27","v":1.4549931598171979},{"$f":"('NSP Data'!$M27*(1-'Gen Data'!$G17)*H27*5/(G27+H27*5))/H27","v":7.2749657990859893},{"$f":"'NSP Data'!$M27*'Gen Data'!G17/I27","v":7.0828385830336726},12.355130679823159,6.5586132767746959,10.848574951640513,9.7937207322497066,8.0528824469083116,8.0405315748814559,0.5,0.5,0.41005890739615636,0.21688240778037152,0.1901769461162805,0.18288173870719152,null,-9.8246108725482895E-2,-6.0695681311447786E-2,-3.7550427414035109E-2,0.90642579700314274,0.9411095934396736,0.96314584754176757,1.0161707227179388,{"$f":"AH27/AH$14","v":1.0161707227179388},null,null,5.620377422919276E-2,-0.15444988295467565,0.85688643568232092,1.0385770789981625,{"$f":"AO27/AO$14","v":1.0385770789981625},null,null,1.0132911733886483]
[25,{"$f":"'NSP Data'!$C28","v":12},{"$f":"'NSP Data'!$A28","v":2007},{"$f":"'NSP Data'!D28","v":237722.39},{"$f":"'NSP Data'!E28","v":699.72628999999995},{"$f":"'NSP Data'!F28","v":52417.447999999997},{"$f":"'NSP Data'!G28","v":17133.712},{"$f":"'NSP Data'!H28","v":3261.0225},{"$f":"'NSP Data'!I28","v":3104.7474000000002},{"$f":"'NSP Data'!$N28*'Gen Data'!$C18/D28","v":0.251808127959676},{"$f":"'NSP Data'!$N28*'Gen Data'!$D18/E28","v":85.548350627214546},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M28*(1-'Gen Data'!$G18)*G28/($G28+$H28*5))/G28","v":1.4342134972477871},{"$f":"('NSP Data'!$M28*(1-'Gen Data'!$G18)*H28*5/(G28+H28*5))/H28","v":7.1710674862389361},{"$f":"'NSP Data'!$M28*'Gen Data'!G18/I28","v":6.9398668535804227},12.378858843274918,6.5506892442916707,10.866994791983799,9.7488032636982354,8.0897960754895273,8.040687638401268,0.5,0.49999999999999994,0.41944164340232315,0.20525579719422096,0.19532946885817606,0.17997309054527985,null,-9.0344043241116001E-2,-5.5318794615714095E-2,-3.5025248625401906E-2,0.91361680750696395,0.94618346167499856,0.96558103635590609,1.0150066224477003,{"$f":"AH28/AH$15","v":1.0150066224477003},null,null,7.4623614572479013E-2,-0.16496765781359501,0.84792112726760549,1.036707320660236,{"$f":"AO28/AO$15","v":1.036707320660236},null,null,1.0175039777188952]
[26,{"$f":"'NSP Data'!$C29","v":13},{"$f":"'NSP Data'!$A29","v":2007},{"$f":"'NSP Data'!D29","v":238862.1},{"$f":"'NSP Data'!E29","v":699.68506000000002},{"$f":"'NSP Data'!F29","v":54760.035000000003},{"$f":"'NSP Data'!G29","v":16369.415999999999},{"$f":"'NSP Data'!H29","v":3129.7905999999998},{"$f":"'NSP Data'!I29","v":3146.5169999999998},{"$f":"'NSP Data'!$N29*'Gen Data'!$C19/D29","v":0.25639019333749474},{"$f":"'NSP Data'!$N29*'Gen Data'!$D19/E29","v":87.527808582907284},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M29*(1-'Gen Data'!$G19)*G29/($G29+$H29*5))/G29","v":1.5090196127729056},{"$f":"('NSP Data'!$M29*(1-'Gen Data'!$G19)*H29*5/(G29+H29*5))/H29","v":7.5450980638645291},{"$f":"'NSP Data'!$M29*'Gen Data'!G19/I29","v":6.8988485395121035},12.383641676944634,6.5506303195158901,10.910715918554848,9.7031699947135408,8.0487213803377635,8.0540514057809318,0.5,0.5,0.42830244971000159,0.20167376322465869,0.19279754647544009,0.17722624058989947,null,-8.7982088794147817E-2,-5.258796251000928E-2,-3.5394126284138537E-2,0.91577727925179409,0.9487708611188147,0.96522492076947464,1.0135767783366667,{"$f":"AH29/AH$16","v":1.0135767783366667},null,null,0.11834474114352744,-0.20632682993767526,0.81356713473051889,1.0145014924758029,{"$f":"AO29/AO$16","v":1.0145014924758029},null,null,1.0215740037278742]
[27,{"$f":"'NSP Data'!$C30","v":1},{"$f":"'NSP Data'!$A30","v":2008},{"$f":"'NSP Data'!D30","v":268403.87},{"$f":"'NSP Data'!E30","v":819.74342999999999},{"$f":"'NSP Data'!F30","v":48451.247000000003},{"$f":"'NSP Data'!G30","v":27353.877},{"$f":"'NSP Data'!H30","v":3021.0841},{"$f":"'NSP Data'!I30","v":3276.2424000000001},{"$f":"'NSP Data'!$N30*'Gen Data'!$C7/D30","v":0.25463308334563134},{"$f":"'NSP Data'!$N30*'Gen Data'!$D7/E30","v":83.373043929123043},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M30*(1-'Gen Data'!$G7)*G30/($G30+$H30*5))/G30","v":1.433939342967226},{"$f":"('NSP Data'!$M30*(1-'Gen Data'!$G7)*H30*5/(G30+H30*5))/H30","v":7.1696967148361299},{"$f":"'NSP Data'!$M30*'Gen Data'!G7/I30","v":8.3491095896933629},12.500248102753657,6.708991401054031,10.788313354861796,10.216613552831255,8.013371019463273,8.0944524349096305,0.5,0.5,0.35446336648086513,0.2869565016677626,0.15846377546044041,0.20011635639093181,null,4.9501664879433971E-2,2.6921160202889961E-2,2.258050467654401E-2,1.0507473415810074,1.0272868084871902,1.0228373740419832,1.0105414206564685,{"$f":"AH30/AH$4","v":1.0228373740419832},null,null,-4.0578225495249143E-3,5.3559487428958885E-2,1.0550197503133474,1.0374131174700054,{"$f":"AO30/AO$4","v":1.0550197503133474},null,null,{"$f":"AF30/AF17","v":1.0234473600401754}]
[28,{"$f":"'NSP Data'!$C31","v":2},{"$f":"'NSP Data'!$A31","v":2008},{"$f":"'NSP Data'!D31","v":268591.24},{"$f":"'NSP Data'!E31","v":810.46551999999997},{"$f":"'NSP Data'!F31","v":50885.220999999998},{"$f":"'NSP Data'!G31","v":27780.927},{"$f":"'NSP Data'!H31","v":3036.5228000000002},{"$f":"'NSP Data'!I31","v":3285.8690000000001},{"$f":"'NSP Data'!$N31*'Gen Data'!$C8/D31","v":0.26354934360480259},{"$f":"'NSP Data'!$N31*'Gen Data'!$D8/E31","v":87.341217180960399},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M31*(1-'Gen Data'!$G8)*G31/($G31+$H31*5))/G31","v":1.4564749765388287},{"$f":"('NSP Data'!$M31*(1-'Gen Data'!$G8)*H31*5/(G31+H31*5))/H31","v":7.2823748826941435},{"$f":"'NSP Data'!$M31*'Gen Data'!G8/I31","v":8.5558951467633069},12.500945948987692,6.6976087986298474,10.837327806743259,10.232104985082044,8.0184683239542611,8.0973864317039386,0.5,0.5,0.35942466282002122,0.28580246468363002,0.15619451797055534,0.19857835452579339,null,4.4159286784359431E-2,5.0338541038067522E-2,-6.1792542537080913E-3,1.0451488200249626,1.0516270550341886,0.99383979807459821,1.0131468299501354,{"$f":"AH31/AH$5","v":1.0200826039928699},null,null,4.4956629331938558E-2,-7.9734254757912737E-4,0.99920297524552104,1.0271945538743532,{"$f":"AO31/AO$5","v":1.0534865278663235},null,null,1.0215873615511242]
[29,{"$f":"'NSP Data'!$C32","v":3},{"$f":"'NSP Data'!$A32","v":2008},{"$f":"'NSP Data'!D32","v":258390.32},{"$f":"'NSP Data'!E32","v":801.60850000000005},{"$f":"'NSP Data'!F32","v":51819.627999999997},{"$f":"'NSP Data'!G32","v":24889.955000000002},{"$f":"'NSP Data'!H32","v":3136.4438},{"$f":"'NSP Data'!I32","v":3190.1691000000001},{"$f":"'NSP Data'!$N32*'Gen Data'!$C9/D32","v":0.26582276766405177},{"$f":"'NSP Data'!$N32*'Gen Data'!$D9/E32","v":85.685256580986845},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M32*(1-'Gen Data'!$G9)*G32/($G32+$H32*5))/G32","v":1.4549671104634425},{"$f":"('NSP Data'!$M32*(1-'Gen Data'!$G9)*H32*5/(G32+H32*5))/H32","v":7.274835552317211},{"$f":"'NSP Data'!$M32*'Gen Data'!G9/I32","v":8.3134321092885024},12.462226588888582,6.686620334066796,10.855524275394849,10.122219587405002,8.0508448893147335,8.0678292037783308,0.5,0.5,0.37722101293945065,0.2636203143659257,0.16609718670585347,0.19306148598877035,null,1.9305374453278734E-2,2.6045599897988082E-2,-6.7402254447093482E-3,1.0194929281821408,1.0263877505830712,0.99328243892523704,1.0186128028877921,{"$f":"AH32/AH$6","v":1.0411536000157755},null,null,6.3153097983528639E-2,-4.3847723530249905E-2,0.95709969013895035,1.0271227605791862,{"$f":"AO32/AO$6","v":1.0710566244180739},null,null,1.0316943621183541]
[30,{"$f":"'NSP Data'!$C33","v":4},{"$f":"'NSP Data'!$A33","v":2008},{"$f":"'NSP Data'!D33","v":263627.69},{"$f":"'NSP Data'!E33","v":791.18417999999997},{"$f":"'NSP Data'!F33","v":50308.349000000002},{"$f":"'NSP Data'!G33","v":25573.936000000002},{"$f":"'NSP Data'!H33","v":3070.4697999999999},{"$f":"'NSP Data'!I33","v":3207.0639999999999},{"$f":"'NSP Data'!$N33*'Gen Data'!$C10/D33","v":0.25578758437704324},{"$f":"'NSP Data'!$N33*'Gen Data'!$D10/E33","v":85.230078791514771},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M33*(1-'Gen Data'!$G10)*G33/($G33+$H33*5))/G33","v":1.4255961456066679},{"$f":"('NSP Data'!$M33*(1-'Gen Data'!$G10)*H33*5/(G33+H33*5))/H33","v":7.1279807280333394},{"$f":"'NSP Data'!$M33*'Gen Data'!G10/I33","v":8.1734199411050117},12.482293121617115,6.6735307851642123,10.825926326409423,10.149328986826339,8.029585858189412,8.0731111558395234,0.5,0.5,0.37302640238654572,0.27032959465411532,0.16228218769916811,0.19436181526017085,null,2.2793866366253468E-2,1.9762795325162327E-2,3.0310710410911407E-3,1.0230556316354833,1.0199593721987104,1.0030356693817111,1.0140708148252049,{"$f":"AH33/AH$7","v":1.0191556380605258},null,null,3.3555148998102524E-2,-1.0761282631849056E-2,0.98929641282558878,1.0275547181692894,{"$f":"AO33/AO$7","v":1.0454105965528087},null,null,1.0296463544598531]
[31,{"$f":"'NSP Data'!$C34","v":5},{"$f":"'NSP Data'!$A34","v":2008},{"$f":"'NSP Data'!D34","v":256918.67},{"$f":"'NSP Data'!E34","v":781.91010000000006},{"$f":"'NSP Data'!F34","v":50730.18},{"$f":"'NSP Data'!G34","v":24492.065999999999},{"$f":"'NSP Data'!H34","v":3171.6396},{"$f":"'NSP Data'!I34","v":3278.29},{"$f":"'NSP Data'!$N34*'Gen Data'!$C11/D34","v":0.26959383683560251},{"$f":"'NSP Data'!$N34*'Gen Data'!$D11/E34","v":88.582677215705488},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M34*(1-'Gen Data'!$G11)*G34/($G34+$H34*5))/G34","v":1.5013549182726538},{"$f":"('NSP Data'!$M34*(1-'Gen Data'!$G11)*H34*5/(G34+H34*5))/H34","v":7.5067745913632695},{"$f":"'NSP Data'!$M34*'Gen Data'!G11/I34","v":8.3022343020294116},12.456514854649626,6.661739772299887,10.834276278750774,10.106104507351686,8.0620039571318749,8.0950772239690618,0.5,0.5,0.36621049474992229,0.26544415994298454,0.17187059867956903,0.19647474662752404,null,4.0092264503464037E-3,2.124252004635143E-2,-1.7233293596005027E-2,1.0040172741501343,1.0214697484913391,0.98291435026149199,1.010778478436094,{"$f":"AH34/AH$8","v":1.0325821057797904},null,null,4.1905101339454021E-2,-3.7895874889107617E-2,0.96281318870199395,1.0318252061516087,{"$f":"AO34/AO$8","v":1.0652140395206295},null,null,1.0245405728213872]
[32,{"$f":"'NSP Data'!$C35","v":6},{"$f":"'NSP Data'!$A35","v":2008},{"$f":"'NSP Data'!D35","v":261472.76},{"$f":"'NSP Data'!E35","v":759.48901000000001},{"$f":"'NSP Data'!F35","v":51705.563999999998},{"$f":"'NSP Data'!G35","v":22119.294999999998},{"$f":"'NSP Data'!H35","v":3208.0681},{"$f":"'NSP Data'!I35","v":3325.9454000000001},{"$f":"'NSP Data'!$N35*'Gen Data'!$C12/D35","v":0.25682021331782323},{"$f":"'NSP Data'!$N35*'Gen Data'!$D12/E35","v":88.416671098374422},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M35*(1-'Gen Data'!$G12)*G35/($G35+$H35*5))/G35","v":1.4935210741203229},{"$f":"('NSP Data'!$M35*(1-'Gen Data'!$G12)*H35*5/(G35+H35*5))/H35","v":7.4676053706016141},{"$f":"'NSP Data'!$M35*'Gen Data'!G12/I35","v":7.698623134342494},12.474085388801186,6.6326458518850524,10.853320675595556,10.004205583518957,8.0734241969406408,8.1095092435026732,0.5,0.5,0.38499192244306352,0.24597840080146161,0.17837717271282458,0.1906525040426503,null,-1.7524666812911427E-3,6.9439324955675391E-3,-8.696399176858681E-3,0.99824906799182467,1.0069680974958144,0.99134130512607821,1.0066059883875382,{"$f":"AH35/AH$9","v":1.0151635653810591},null,null,6.0949498184236006E-2,-6.2701964865527149E-2,0.93922335353851916,1.0162957883963002,{"$f":"AO35/AO$9","v":1.0489262524057132},null,null,1.0195226740788739]
[33,{"$f":"'NSP Data'!$C36","v":7},{"$f":"'NSP Data'!$A36","v":2008},{"$f":"'NSP Data'!D36","v":260295.25},{"$f":"'NSP Data'!E36","v":772.02288999999996},{"$f":"'NSP Data'!F36","v":52306.978000000003},{"$f":"'NSP Data'!G36","v":21589.510999999999},{"$f":"'NSP Data'!H36","v":3146.3179},{"$f":"'NSP Data'!I36","v":3320.6909000000001},{"$f":"'NSP Data'!$N36*'Gen Data'!$C13/D36","v":0.26523532411751655},{"$f":"'NSP Data'!$N36*'Gen Data'!$D13/E36","v":89.426746142203115},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M36*(1-'Gen Data'!$G13)*G36/($G36+$H36*5))/G36","v":1.585770106645167},{"$f":"('NSP Data'!$M36*(1-'Gen Data'!$G13)*H36*5/(G36+H36*5))/H36","v":7.9288505332258357},{"$f":"'NSP Data'!$M36*'Gen Data'!G13/I36","v":8.0071657617997509},{"$f":"LN(D36)","v":12.469571842640974},{"$f":"LN(E36)","v":6.6490141998442835},10.864885063715157,9.9799628738776409,8.0539881274641711,8.1079281426698699,{"$f":"D36*J36/SUMPRODUCT($D36:$E36,$J36:$K36)","v":0.5},{"$f":"E36*K36/SUMPRODUCT($D36:$E36,$J36:$K36)","v":0.5},{"$f":"F36*L36/SUMPRODUCT($F36:$I36,$L36:$O36)","v":0.37881925059907379},{"$f":"G36*M36/SUMPRODUCT($F36:$I36,$L36:$O36)","v":0.24794505052989746},{"$f":"H36*N36/SUMPRODUCT($F36:$I36,$L36:$O36)","v":0.18066966655674158},{"$f":"I36*O36/SUMPRODUCT($F36:$I36,$L36:$O36)","v":0.19256603231428715},null,{"$f":"0.5*((V36+V$82)*(P36-P$82)+(W36+W$82)*(Q36-Q$82))-0.5*((V$4+V$82)*(P$4-P$82)+(W$4+W$82)*(Q$4-Q$82))","v":4.1749342182186844E-3},{"$f":"0.5*((X36+X$82)*(R36-R$82)+(Y36+Y$82)*(S36-S$82)+(Z36+Z$82)*(T36-T$82)+(AA36+AA$82)*(U36-U$82))-0.5*((X$4+X$82)*(R$4-R$82)+(Y$4+Y$82)*(S$4-S$82)+(Z$4+Z$82)*(T$4-T$82)+(AA$4+AA$82)*(U$4-U$82))","v":1.472603147472655E-3},2.7023310707460294E-3,1.0041836613969877,1.0014736879599218,1.0027059856585814,1.015790997029018,{"$f":"AH36/AH$10","v":1.0278277506072577},null,null,7.2513886303836372E-2,-6.8338952085617688E-2,0.93394385770302113,1.0285005996299001,{"$f":"AO36/AO$10","v":1.0653215402601703},null,null,1.0267689482708648]
[34,{"$f":"'NSP Data'!$C37","v":8},{"$f":"'NSP Data'!$A37","v":2008},{"$f":"'NSP Data'!D37","v":243726.21},{"$f":"'NSP Data'!E37","v":745.43717000000004},{"$f":"'NSP Data'!F37","v":51950.322999999997},{"$f":"'NSP Data'!G37","v":21042.348000000002},{"$f":"'NSP Data'!H37","v":3287.1453999999999},{"$f":"'NSP Data'!I37","v":3294.9879999999998},{"$f":"'NSP Data'!$N37*'Gen Data'!$C14/D37","v":0.27489013184097022},{"$f":"'NSP Data'!$N37*'Gen Data'!$D14/E37","v":89.877366861113174},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M37*(1-'Gen Data'!$G14)*G37/($G37+$H37*5))/G37","v":1.5105210320967659},{"$f":"('NSP Data'!$M37*(1-'Gen Data'!$G14)*H37*5/(G37+H37*5))/H37","v":7.5526051604838296},{"$f":"'NSP Data'!$M37*'Gen Data'!G14/I37","v":7.7190315928312936},12.403800784096903,6.6139708516457407,10.858043214024887,9.9542922575833437,8.0977748075505041,8.1001578050483367,0.5,0.5,0.38770095583550113,0.23720814373443566,0.18527819673906848,0.18981270369099459,null,-4.623226915308809E-2,-7.1080538196589653E-4,-4.5521463771122192E-2,0.95482016116275858,0.99928944718033519,0.95549909373800135,1.0083182568025262,{"$f":"AH37/AH$11","v":1.0087911617181307},null,null,6.5672036613566576E-2,-0.11190430576665467,0.89412981647384049,1.0121007411757037,{"$f":"AO37/AO$11","v":1.0319627592747147},null,null,1.0181652050946743]
[35,{"$f":"'NSP Data'!$C38","v":9},{"$f":"'NSP Data'!$A38","v":2008},{"$f":"'NSP Data'!D38","v":248257.85},{"$f":"'NSP Data'!E38","v":738.31812000000002},{"$f":"'NSP Data'!F38","v":51989.089},{"$f":"'NSP Data'!G38","v":20309.737000000001},{"$f":"'NSP Data'!H38","v":3241.6437000000001},{"$f":"'NSP Data'!I38","v":3222.7898},{"$f":"'NSP Data'!$N38*'Gen Data'!$C15/D38","v":0.27097646660518487},{"$f":"'NSP Data'!$N38*'Gen Data'!$D15/E38","v":91.115243114986811},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M38*(1-'Gen Data'!$G15)*G38/($G38+$H38*5))/G38","v":1.5598610820367529},{"$f":"('NSP Data'!$M38*(1-'Gen Data'!$G15)*H38*5/(G38+H38*5))/H38","v":7.7993054101837656},{"$f":"'NSP Data'!$M38*'Gen Data'!G15/I38","v":7.9409598540990798},12.422223202756921,6.6043747886327013,10.858789148623739,9.9188557052045212,8.0838357949605353,8.0780026609482984,0.5,0.5,0.38640936470548748,0.23546461837550522,0.18791291997770843,0.1902130969412989,null,-4.1819091329598823E-2,-1.5754245980054635E-2,-2.6064845349544188E-2,0.9590432641214417,0.98436920302096498,0.97427191055774642,0.9957339628119265,{"$f":"AH38/AH$12","v":1.0156204131342021},null,null,6.6417971212418436E-2,-0.10823706254201726,0.89741482777137627,1.0039006621835029,{"$f":"AO38/AO$12","v":1.0398886056666923},null,null,1.0120893462812701]
[36,{"$f":"'NSP Data'!$C39","v":10},{"$f":"'NSP Data'!$A39","v":2008},{"$f":"'NSP Data'!D39","v":254965.76000000001},{"$f":"'NSP Data'!E39","v":734.47262999999998},{"$f":"'NSP Data'!F39","v":53388.495000000003},{"$f":"'NSP Data'!G39","v":19642.531999999999},{"$f":"'NSP Data'!H39","v":3356.2361000000001},{"$f":"'NSP Data'!I39","v":3126.076},{"$f":"'NSP Data'!$N39*'Gen Data'!$C16/D39","v":0.26197847114843964},{"$f":"'NSP Data'!$N39*'Gen Data'!$D16/E39","v":90.943538631248927},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M39*(1-'Gen Data'!$G16)*G39/($G39+$H39*5))/G39","v":1.5193338735034216},{"$f":"('NSP Data'!$M39*(1-'Gen Data'!$G16)*H39*5/(G39+H39*5))/H39","v":7.5966693675171069},{"$f":"'NSP Data'!$M39*'Gen Data'!G16/I39","v":7.9533574359676482},12.448884540615131,6.5991527314751126,10.88535055229752,9.8854524941691793,8.1185754167215975,8.0475338229059741,0.5,0.5,0.39964118111932251,0.22339489542227958,0.19085268960538779,0.18611123385301001,null,-3.1099450979288346E-2,-1.2003107912791033E-2,-1.9096343066497313E-2,0.96937916257502621,0.98806864202598765,0.98108483696776416,1.0170483691570242,{"$f":"AH39/AH$13","v":1.0311423492109888},null,null,9.2979374886200006E-2,-0.12407882586548835,0.88331021044661406,1.0287204524297011,{"$f":"AO39/AO$13","v":1.0668998071514317},null,null,1.0265527288117049]
[37,{"$f":"'NSP Data'!$C40","v":11},{"$f":"'NSP Data'!$A40","v":2008},{"$f":"'NSP Data'!D40","v":239411.29},{"$f":"'NSP Data'!E40","v":726.46905000000004},{"$f":"'NSP Data'!F40","v":51362.067999999999},{"$f":"'NSP Data'!G40","v":17975.876},{"$f":"'NSP Data'!H40","v":3303.9870000000001},{"$f":"'NSP Data'!I40","v":3123.8879999999999},{"$f":"'NSP Data'!$N40*'Gen Data'!$C17/D40","v":0.27071778862224916},{"$f":"'NSP Data'!$N40*'Gen Data'!$D17/E40","v":89.216319676660689},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M40*(1-'Gen Data'!$G17)*G40/($G40+$H40*5))/G40","v":1.565464559160531},{"$f":"('NSP Data'!$M40*(1-'Gen Data'!$G17)*H40*5/(G40+H40*5))/H40","v":7.8273227958026546},{"$f":"'NSP Data'!$M40*'Gen Data'!G17/I40","v":7.7665250610777345},12.385938230559614,6.588195880588759,10.846655202350746,9.7967859157550361,8.1028852000084299,8.0468336588444256,0.49999999999999994,0.5,0.39623339774849747,0.21709103075616595,0.19950792479737081,0.18716764669796582,null,-6.8051031450223842E-2,-5.0260733183520943E-2,-1.7790298266702899E-2,0.9342127981268441,0.9509814397549361,0.98236701482584854,1.0199566528092698,{"$f":"AH40/AH$14","v":1.0364500890261656},null,null,5.4284024939425635E-2,-0.12233505638964948,0.8848518435650341,1.0326360725507866,{"$f":"AO40/AO$14","v":1.0724721558979307},null,null,1.0306555718246013]
[38,{"$f":"'NSP Data'!$C41","v":12},{"$f":"'NSP Data'!$A41","v":2008},{"$f":"'NSP Data'!D41","v":245602.84},{"$f":"'NSP Data'!E41","v":712.45464000000004},{"$f":"'NSP Data'!F41","v":52553.93},{"$f":"'NSP Data'!G41","v":17449.920999999998},{"$f":"'NSP Data'!H41","v":3510.2046999999998},{"$f":"'NSP Data'!I41","v":3129.3352},{"$f":"'NSP Data'!$N41*'Gen Data'!$C18/D41","v":0.26569128842321205},{"$f":"'NSP Data'!$N41*'Gen Data'!$D18/E41","v":91.591143262117015},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M41*(1-'Gen Data'!$G18)*G41/($G41+$H41*5))/G41","v":1.536788431523612},{"$f":"('NSP Data'!$M41*(1-'Gen Data'!$G18)*H41*5/(G41+H41*5))/H41","v":7.6839421576180609},{"$f":"'NSP Data'!$M41*'Gen Data'!G18/I41","v":7.7224368293943062},12.411471038706182,6.568716246958326,10.869595159426943,9.7670904003996952,8.1634296338477395,8.0485758648088055,0.49999999999999994,0.50000000000000011,0.40268411996193065,0.20547872055023408,0.20666923667603376,0.1851679228118015,null,-6.5024444192156139E-2,-3.4638599245094867E-2,-3.0385844947061272E-2,0.93704455780022067,0.96595444985064549,0.97007116427188178,1.0046501823740464,{"$f":"AH41/AH$15","v":1.0197265883529469},null,null,7.7223982015622639E-2,-0.14224842620777878,0.86740574339803489,1.0229792789728189,{"$f":"AO41/AO$15","v":1.0605301073948512},null,null,1.0256428626320757]
[39,{"$f":"'NSP Data'!$C42","v":13},{"$f":"'NSP Data'!$A42","v":2008},{"$f":"'NSP Data'!D42","v":246313.76},{"$f":"'NSP Data'!E42","v":722.02939000000003},{"$f":"'NSP Data'!F42","v":53171.332000000002},{"$f":"'NSP Data'!G42","v":16683.906999999999},{"$f":"'NSP Data'!H42","v":3329.3317999999999},{"$f":"'NSP Data'!I42","v":3179.0810999999999},{"$f":"'NSP Data'!$N42*'Gen Data'!$C19/D42","v":0.26616590563190623},{"$f":"'NSP Data'!$N42*'Gen Data'!$D19/E42","v":90.800078096543956},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M42*(1-'Gen Data'!$G19)*G42/($G42+$H42*5))/G42","v":1.6136848093128693},{"$f":"('NSP Data'!$M42*(1-'Gen Data'!$G19)*H42*5/(G42+H42*5))/H42","v":8.0684240465643455},{"$f":"'NSP Data'!$M42*'Gen Data'!G19/I42","v":7.6010291024032082},12.414361449377207,6.5820658444355358,10.88127465790549,9.7221998810984704,8.1105269021787851,8.0643474717524324,0.5,0.5,0.40551456091034577,0.2053266796385009,0.20486827333336058,0.18429048611779286,null,-5.6904440118038746E-2,-4.7500375710403289E-2,-9.4040644076354568E-3,0.94468433897730131,0.95361011485131819,0.99064001552100933,1.02633074862103,{"$f":"AH42/AH$16","v":1.040265013695163},null,null,8.8903480494169074E-2,-0.14580792061220782,0.86432370600957642,1.062387686414926,{"$f":"AO42/AO$16","v":1.0777938934558577},null,null,1.0315656004799822]
[40,{"$f":"'NSP Data'!$C43","v":1},{"$f":"'NSP Data'!$A43","v":2009},{"$f":"'NSP Data'!D43","v":274743.75},{"$f":"'NSP Data'!E43","v":842.97623999999996},{"$f":"'NSP Data'!F43","v":48979.627},{"$f":"'NSP Data'!G43","v":27045.457999999999},{"$f":"'NSP Data'!H43","v":3235.8694},{"$f":"'NSP Data'!I43","v":3362.8481999999999},{"$f":"'NSP Data'!$N43*'Gen Data'!$C7/D43","v":0.26477000841693393},{"$f":"'NSP Data'!$N43*'Gen Data'!$D7/E43","v":86.294134458641452},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M43*(1-'Gen Data'!$G7)*G43/($G43+$H43*5))/G43","v":1.5061635213854636},{"$f":"('NSP Data'!$M43*(1-'Gen Data'!$G7)*H43*5/(G43+H43*5))/H43","v":7.5308176069273172},{"$f":"'NSP Data'!$M43*'Gen Data'!G7/I43","v":8.6978218315058058},12.523594124054444,6.7369387725512686,10.799159715123956,10.205274358900535,8.0820529188967143,8.1205435724521049,0.5,0.5,0.35147089459114145,0.27998828475126425,0.16749679798084813,0.20104402267674615,null,7.5148361278446263E-2,4.4062847273986482E-2,3.1085514004459781E-2,1.0780440790185517,1.0450480312445809,1.0315737141140535,1.0085412796733724,{"$f":"AH43/AH$4","v":1.0315737141140535},null,null,6.7885377126355451E-3,6.8359823565810718E-2,1.0707505204408059,1.0149104034524343,{"$f":"AO43/AO$4","v":1.0707505204408059},null,null,{"$f":"AF43/AF30","v":1.0259784025686636}]
[41,{"$f":"'NSP Data'!$C44","v":2},{"$f":"'NSP Data'!$A44","v":2009},{"$f":"'NSP Data'!D44","v":274309.53999999998},{"$f":"'NSP Data'!E44","v":834.90665000000001},{"$f":"'NSP Data'!F44","v":50613.303},{"$f":"'NSP Data'!G44","v":27998.763999999999},{"$f":"'NSP Data'!H44","v":3223.3303999999998},{"$f":"'NSP Data'!I44","v":3353.6257000000001},{"$f":"'NSP Data'!$N44*'Gen Data'!$C8/D44","v":0.27332664040776711},{"$f":"'NSP Data'!$N44*'Gen Data'!$D8/E44","v":89.801782031560052},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M44*(1-'Gen Data'!$G8)*G44/($G44+$H44*5))/G44","v":1.5189072565925708},{"$f":"('NSP Data'!$M44*(1-'Gen Data'!$G8)*H44*5/(G44+H44*5))/H44","v":7.5945362829628538},{"$f":"'NSP Data'!$M44*'Gen Data'!G8/I44","v":8.9767607368944002},12.522012455759475,6.7273199221939857,10.831969725860397,10.239915645325873,8.0781703897477932,8.1177973380637933,0.5,0.5,0.35238085899094396,0.28360719728420436,0.16325001001204434,0.20076193371280737,null,6.9548101952320085E-2,6.4363121925522765E-2,5.1849800267973201E-3,1.0720236263939307,1.0664795905807938,1.0051984452980649,1.0114290524946496,{"$f":"AH44/AH$5","v":1.0317411816227835},null,null,3.9598548449076176E-2,2.9949553503243909E-2,1.030402552443366,1.0312244638684935,{"$f":"AO44/AO$5","v":1.08638107989163},null,null,1.0257138561074262]
[42,{"$f":"'NSP Data'!$C45","v":3},{"$f":"'NSP Data'!$A45","v":2009},{"$f":"'NSP Data'!D45","v":263395.03999999998},{"$f":"'NSP Data'!E45","v":822.05070999999998},{"$f":"'NSP Data'!F45","v":51825.311000000002},{"$f":"'NSP Data'!G45","v":25257.784},{"$f":"'NSP Data'!H45","v":3323.8087},{"$f":"'NSP Data'!I45","v":3255.9308000000001},{"$f":"'NSP Data'!$N45*'Gen Data'!$C9/D45","v":0.27697890590498592},{"$f":"'NSP Data'!$N45*'Gen Data'!$D9/E45","v":88.747408295529596},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M45*(1-'Gen Data'!$G9)*G45/($G45+$H45*5))/G45","v":1.5126465174564621},{"$f":"('NSP Data'!$M45*(1-'Gen Data'!$G9)*H45*5/(G45+H45*5))/H45","v":7.5632325872823092},{"$f":"'NSP Data'!$M45*'Gen Data'!G9/I45","v":8.7407492567102469},12.48141023743824,6.7118020841509356,10.85563393825076,10.136889664423567,8.1088666031760077,8.0882334738253281,0.5,0.5,0.37081572425271225,0.26184749472210589,0.17228965554352263,0.1950471254816592,null,4.1488073770177714E-2,4.3818939851413233E-2,-2.3308660812355192E-3,1.0423607303437152,1.0447931673556754,0.99767184827776345,1.004419094892361,{"$f":"AH45/AH$6","v":1.0457545565717685},null,null,6.326276083943938E-2,-2.1774687069261667E-2,0.97846067005803172,1.0223184482652796,{"$f":"AO45/AO$6","v":1.0949609462793337},null,null,1.0224305647733625]
[43,{"$f":"'NSP Data'!$C46","v":4},{"$f":"'NSP Data'!$A46","v":2009},{"$f":"'NSP Data'!D46","v":271948.05},{"$f":"'NSP Data'!E46","v":811.91051000000004},{"$f":"'NSP Data'!F46","v":50042.553999999996},{"$f":"'NSP Data'!G46","v":25573.877},{"$f":"'NSP Data'!H46","v":3212.1842999999999},{"$f":"'NSP Data'!I46","v":3289.4168},{"$f":"'NSP Data'!$N46*'Gen Data'!$C10/D46","v":0.2630332337371053},{"$f":"'NSP Data'!$N46*'Gen Data'!$D10/E46","v":88.102536078760693},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M46*(1-'Gen Data'!$G10)*G46/($G46+$H46*5))/G46","v":1.5051026683844762},{"$f":"('NSP Data'!$M46*(1-'Gen Data'!$G10)*H46*5/(G46+H46*5))/H46","v":7.5255133419223803},{"$f":"'NSP Data'!$M46*'Gen Data'!G10/I46","v":8.5588672374993635},12.513366334389657,6.6993901247285743,10.820629002447058,10.149326679787325,8.0747064520008891,8.0984655636085296,0.5,0.5,0.36518538038691961,0.26905193236020652,0.16897015517281896,0.19679253208005495,null,5.1260142534705455E-2,3.0460698731934958E-2,2.0799443802770497E-2,1.0525966828386015,1.0309293724209674,1.0210172597631515,1.017927169422125,{"$f":"AH46/AH$7","v":1.0374262138515509},null,null,2.8257825035737483E-2,2.3002317498967972E-2,1.0232689109691147,1.0343400599689783,{"$f":"AO46/AO$7","v":1.0813100591306375},null,null,1.0288753126317218]
[44,{"$f":"'NSP Data'!$C47","v":5},{"$f":"'NSP Data'!$A47","v":2009},{"$f":"'NSP Data'!D47","v":261199.26},{"$f":"'NSP Data'!E47","v":792.45033999999998},{"$f":"'NSP Data'!F47","v":51064.019},{"$f":"'NSP Data'!G47","v":24410.569},{"$f":"'NSP Data'!H47","v":3408.3654000000001},{"$f":"'NSP Data'!I47","v":3315.8890000000001},{"$f":"'NSP Data'!$N47*'Gen Data'!$C11/D47","v":0.28197252549643514},{"$f":"'NSP Data'!$N47*'Gen Data'!$D11/E47","v":92.940858603202827},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M47*(1-'Gen Data'!$G11)*G47/($G47+$H47*5))/G47","v":1.5645397957213378},{"$f":"('NSP Data'!$M47*(1-'Gen Data'!$G11)*H47*5/(G47+H47*5))/H47","v":7.8226989786066881},{"$f":"'NSP Data'!$M47*'Gen Data'!G11/I47","v":8.7871668291670808},12.473038843302298,6.675129841327494,10.840835399017918,10.102771473234133,8.1339881005115942,8.1064810416297775,0.5,0.5,0.36191514982698636,0.25927210194248068,0.18100644467689872,0.19780630355363427,null,1.8966255290485901E-2,3.7737244683397266E-2,-1.8770989392911365E-2,1.0191472572090006,1.0384583365785844,0.98140408845557714,0.99846348585152611,{"$f":"AH47/AH$8","v":1.0309955287647987},null,null,4.8464221606597135E-2,-2.9497966316111235E-2,0.97093285220968506,1.0084332699250178,{"$f":"AO47/AO$8","v":1.0741972770438257},null,null,1.0150694449671429]
[45,{"$f":"'NSP Data'!$C48","v":6},{"$f":"'NSP Data'!$A48","v":2009},{"$f":"'NSP Data'!D48","v":266786.48},{"$f":"'NSP Data'!E48","v":782.65093999999999},{"$f":"'NSP Data'!F48","v":50936.919000000002},{"$f":"'NSP Data'!G48","v":22393.268},{"$f":"'NSP Data'!H48","v":3396.5776999999998},{"$f":"'NSP Data'!I48","v":3400.6918999999998},{"$f":"'NSP Data'!$N48*'Gen Data'!$C12/D48","v":0.26660762569377577},{"$f":"'NSP Data'!$N48*'Gen Data'!$D12/E48","v":90.879990510201139},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M48*(1-'Gen Data'!$G12)*G48/($G48+$H48*5))/G48","v":1.560913422314339},{"$f":"('NSP Data'!$M48*(1-'Gen Data'!$G12)*H48*5/(G48+H48*5))/H48","v":7.8045671115716937},{"$f":"'NSP Data'!$M48*'Gen Data'!G12/I48","v":8.1200266334036328},12.494203917076932,6.662686798381233,10.838343263783198,10.016515656958937,8.1305236448601992,8.1317341899009357,0.5,0.5,0.37382365614235885,0.24571400033551719,0.18634767692625526,0.19411466659586879,null,2.3327270704672554E-2,1.9148192071717432E-2,4.1790786329551216E-3,1.0236014795137129,1.019332694448994,1.0041878231591761,1.0129587236672883,{"$f":"AH48/AH$9","v":1.0283187895019315},null,null,4.5972086371877552E-2,-2.2644815667204998E-2,0.9776096537475597,1.0408702573934308,{"$f":"AO48/AO$9","v":1.0917961383282615},null,null,1.0253968797315181]
[46,{"$f":"'NSP Data'!$C49","v":7},{"$f":"'NSP Data'!$A49","v":2009},{"$f":"'NSP Data'!D49","v":263147.37},{"$f":"'NSP Data'!E49","v":781.54600000000005},{"$f":"'NSP Data'!F49","v":51368.711000000003},{"$f":"'NSP Data'!G49","v":21753.803},{"$f":"'NSP Data'!H49","v":3353.5560999999998},{"$f":"'NSP Data'!I49","v":3359.002},{"$f":"'NSP Data'!$N49*'Gen Data'!$C13/D49","v":0.27947364626900889},{"$f":"'NSP Data'!$N49*'Gen Data'!$D13/E49","v":94.09907414278878},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M49*(1-'Gen Data'!$G13)*G49/($G49+$H49*5))/G49","v":1.6739975053206209},{"$f":"('NSP Data'!$M49*(1-'Gen Data'!$G13)*H49*5/(G49+H49*5))/H49","v":8.3699875266031043},{"$f":"'NSP Data'!$M49*'Gen Data'!G13/I49","v":8.6250431884232288},12.480469496432153,6.6612740092937086,10.846784530680072,9.9875438718069631,8.1177765841906826,8.119399185027417,0.5,0.5,0.36461059718862165,0.24758259921900652,0.19083608872084445,0.19697071487152731,null,1.5753665838520892E-2,1.0547422967231143E-2,5.2062428712897485E-3,1.0158784090254971,1.0106032431131342,1.0052198189035224,1.0025070492057448,{"$f":"AH49/AH$10","v":1.0304045653530602},null,null,5.4413353268751408E-2,-3.8659687430230516E-2,0.9620780606994388,1.0301240837598227,{"$f":"AO49/AO$10","v":1.097413375570111},null,null,1.0116460246049415]
[47,{"$f":"'NSP Data'!$C50","v":8},{"$f":"'NSP Data'!$A50","v":2009},{"$f":"'NSP Data'!D50","v":249460.75},{"$f":"'NSP Data'!E50","v":770.55520000000001},{"$f":"'NSP Data'!F50","v":51628.091999999997},{"$f":"'NSP Data'!G50","v":21137.437000000002},{"$f":"'NSP Data'!H50","v":3486.1502999999998},{"$f":"'NSP Data'!I50","v":3386.5367999999999},{"$f":"'NSP Data'!$N50*'Gen Data'!$C14/D50","v":0.28788532865390648},{"$f":"'NSP Data'!$N50*'Gen Data'!$D14/E50","v":93.200448196313502},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M50*(1-'Gen Data'!$G14)*G50/($G50+$H50*5))/G50","v":1.6053487873821191},{"$f":"('NSP Data'!$M50*(1-'Gen Data'!$G14)*H50*5/(G50+H50*5))/H50","v":8.0267439369105951},{"$f":"'NSP Data'!$M50*'Gen Data'!G14/I50","v":8.2140141988121922},12.427056867169208,6.6471112939850645,10.851821221932262,9.9588010127174744,8.1565533404689443,8.1275630852724259,0.5,0.5,0.37526219074958445,0.23624899308762157,0.19482009529516509,0.19366872086762885,null,-1.8034006447273931E-2,1.4467514627020847E-2,-3.2501521074294777E-2,0.98212763311883722,1.014572675644271,0.96802097739836068,1.0131050712056382,{"$f":"AH50/AH$11","v":1.0220114417240653},null,null,5.9450044520941603E-2,-7.7484050968215534E-2,0.92544178417936496,1.0350194872473986,{"$f":"AO50/AO$11","v":1.0681015659629258},null,null,1.0285995971459423]
[48,{"$f":"'NSP Data'!$C51","v":9},{"$f":"'NSP Data'!$A51","v":2009},{"$f":"'NSP Data'!D51","v":254915.63},{"$f":"'NSP Data'!E51","v":752.48720000000003},{"$f":"'NSP Data'!F51","v":51506.303999999996},{"$f":"'NSP Data'!G51","v":20445.2},{"$f":"'NSP Data'!H51","v":3427.4079000000002},{"$f":"'NSP Data'!I51","v":3237.1882000000001},{"$f":"'NSP Data'!$N51*'Gen Data'!$C15/D51","v":0.28401498958694688},{"$f":"'NSP Data'!$N51*'Gen Data'!$D15/E51","v":96.214075136427567},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M51*(1-'Gen Data'!$G15)*G51/($G51+$H51*5))/G51","v":1.6712342333936754},{"$f":"('NSP Data'!$M51*(1-'Gen Data'!$G15)*H51*5/(G51+H51*5))/H51","v":8.3561711669683767},{"$f":"'NSP Data'!$M51*'Gen Data'!G15/I51","v":8.7169515754443943},12.448687906648312,6.6233839865115822,10.849459486927598,9.9255034150937664,8.1395595401782845,8.0824603924894856,0.5,0.5,0.37135832588438422,0.235972267735235,0.19779048740453983,0.19487891897584086,null,-1.9082140444463214E-2,-6.3159329790252669E-3,-1.2766207465437947E-2,0.98109877104383703,0.99370397060040239,0.98731493490063316,1.013387458061292,{"$f":"AH51/AH$12","v":1.0292169888212284},null,null,5.7088309516277747E-2,-7.617044996074096E-2,0.92665824423607845,1.0325862862521726,{"$f":"AO51/AO$12","v":1.0737747134413198},null,null,1.0229974055889959]
[49,{"$f":"'NSP Data'!$C52","v":10},{"$f":"'NSP Data'!$A52","v":2009},{"$f":"'NSP Data'!D52","v":260514.99},{"$f":"'NSP Data'!E52","v":742.14115000000004},{"$f":"'NSP Data'!F52","v":53131.925999999999},{"$f":"'NSP Data'!G52","v":19439.931},{"$f":"'NSP Data'!H52","v":3544.6399000000001},{"$f":"'NSP Data'!I52","v":3191.9078},{"$f":"'NSP Data'!$N52*'Gen Data'!$C16/D52","v":0.27500164194006649},{"$f":"'NSP Data'!$N52*'Gen Data'!$D16/E52","v":96.534264405093282},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M52*(1-'Gen Data'!$G16)*G52/($G52+$H52*5))/G52","v":1.6304309100117387},{"$f":"('NSP Data'!$M52*(1-'Gen Data'!$G16)*H52*5/(G52+H52*5))/H52","v":8.1521545500586932},{"$f":"'NSP Data'!$M52*'Gen Data'!G16/I52","v":8.5285844785366294},12.470415681706193,6.6095394541866295,10.880533269493764,9.8750845286254147,8.1731918541169577,8.068374073440749,0.5,0.5,0.38713108908603461,0.22120712475357041,0.20167242377706571,0.18998936238332928,null,-1.514051907799896E-2,-1.8004000788932901E-3,-1.3340118999105669E-2,0.98497352230694701,0.99820121966911812,0.9867484660391862,1.0057728229588447,{"$f":"AH52/AH$13","v":1.0370949514383512},null,null,8.8162092082443522E-2,-0.10330261116044248,0.90185402109250734,1.0209935427289099,{"$f":"AO52/AO$13","v":1.0892978138403309},null,null,1.0160869557898238]
[50,{"$f":"'NSP Data'!$C53","v":11},{"$f":"'NSP Data'!$A53","v":2009},{"$f":"'NSP Data'!D53","v":244944.76},{"$f":"'NSP Data'!E53","v":740.10779000000002},{"$f":"'NSP Data'!F53","v":51026.548000000003},{"$f":"'NSP Data'!G53","v":18181.945},{"$f":"'NSP Data'!H53","v":3519.0639000000001},{"$f":"'NSP Data'!I53","v":3201.5945999999999},{"$f":"'NSP Data'!$N53*'Gen Data'!$C17/D53","v":0.28260641297245959},{"$f":"'NSP Data'!$N53*'Gen Data'!$D17/E53","v":93.530916624995939},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M53*(1-'Gen Data'!$G17)*G53/($G53+$H53*5))/G53","v":1.6426689868924995},{"$f":"('NSP Data'!$M53*(1-'Gen Data'!$G17)*H53*5/(G53+H53*5))/H53","v":8.2133449344624978},{"$f":"'NSP Data'!$M53*'Gen Data'!G17/I53","v":8.2471416493518568},12.408787994717065,6.6067958377526752,10.84010132528743,9.8081843477074777,8.165950295724496,8.071404277171375,0.5,0.5,0.38478356685811721,0.2157298423928555,0.20876949647504364,0.19071709427398367,null,-4.7326170789540267E-2,-3.2917846471410397E-2,-1.440832431812987E-2,0.95377625289652235,0.96761804956089492,0.98569497884970847,1.0033876992749495,{"$f":"AH53/AH$14","v":1.0399612702412808},null,null,4.7730147876109186E-2,-9.5056318665649453E-2,0.90932172124012833,1.0276542088407772,{"$f":"AO53/AO$14","v":1.1021305248730506},null,null,1.0209411119275011]
[51,{"$f":"'NSP Data'!$C54","v":12},{"$f":"'NSP Data'!$A54","v":2009},{"$f":"'NSP Data'!D54","v":249697.26},{"$f":"'NSP Data'!E54","v":721.02513999999996},{"$f":"'NSP Data'!F54","v":52272.027000000002},{"$f":"'NSP Data'!G54","v":17423.464},{"$f":"'NSP Data'!H54","v":3677.6012999999998},{"$f":"'NSP Data'!I54","v":3159.0118000000002},{"$f":"'NSP Data'!$N54*'Gen Data'!$C18/D54","v":0.28110078180273185},{"$f":"'NSP Data'!$N54*'Gen Data'!$D18/E54","v":97.34763894640345},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M54*(1-'Gen Data'!$G18)*G54/($G54+$H54*5))/G54","v":1.6533153493375816},{"$f":"('NSP Data'!$M54*(1-'Gen Data'!$G18)*H54*5/(G54+H54*5))/H54","v":8.2665767466879085},{"$f":"'NSP Data'!$M54*'Gen Data'!G18/I54","v":8.420525728963721},12.428004503039858,6.5806740049156236,{"$f":"LN(F54)","v":10.864216650369643},9.76557308253245,8.2100159979833638,8.0580145361543991,0.5,0.5,0.38874428161777014,0.2052033155907009,0.21656313009303771,0.18948927269849122,null,-5.0778833046669192E-2,-2.5768591352537312E-2,-2.5010241694131879E-2,0.950488864013873,0.97456058526382716,0.97529992325368098,1.0053900777328268,{"$f":"AH54/AH$15","v":1.0252229939303996},null,null,7.1845472958322887E-2,-0.12262430600499208,0.88459593752179422,1.0198179390148112,{"$f":"AO54/AO$15","v":1.0815476283865737},null,null,1.0143475634127941]
[52,{"$f":"'NSP Data'!$C55","v":13},{"$f":"'NSP Data'!$A55","v":2009},{"$f":"'NSP Data'!D55","v":248122.75},{"$f":"'NSP Data'!E55","v":721.95357999999999},{"$f":"'NSP Data'!F55","v":53050.04},{"$f":"'NSP Data'!G55","v":16415.04},{"$f":"'NSP Data'!H55","v":3491.9207999999999},{"$f":"'NSP Data'!I55","v":3188.3058999999998},{"$f":"'NSP Data'!$N55*'Gen Data'!$C19/D55","v":0.28507766821059338},{"$f":"'NSP Data'!$N55*'Gen Data'!$D19/E55","v":97.976181515714629},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M55*(1-'Gen Data'!$G19)*G55/($G55+$H55*5))/G55","v":1.7534692001486418},{"$f":"('NSP Data'!$M55*(1-'Gen Data'!$G19)*H55*5/(G55+H55*5))/H55","v":8.7673460007432098},{"$f":"'NSP Data'!$M55*'Gen Data'!G19/I55","v":8.3700008459037765},{"$f":"LN(D55)","v":12.421678862372401},6.5819608431970931,10.878990898047499,9.7059532667283381,8.1582072362899165,8.0672449888827646,0.5,0.5,0.391495194612277,0.20346059422014487,0.21640772149738402,0.18863648967019417,null,-5.3298234239663067E-2,-4.1866208937545404E-2,-1.1432025302117663E-2,0.9480972152623669,0.95899807736147347,0.98863307199833139,0.99797409402887649,{"$f":"AH55/AH$16","v":1.038157534592367},null,null,8.6619720636178954E-2,-0.13991795487584202,0.86942956492924695,1.005907345690243,{"$f":"AO55/AO$16","v":1.0841607945673346},null,null,1.0036127160621295]
[53,{"$f":"'NSP Data'!$C56","v":1},{"$f":"'NSP Data'!$A56","v":2010},{"$f":"'NSP Data'!D56","v":277497.25},{"$f":"'NSP Data'!E56","v":854.97176000000002},{"$f":"'NSP Data'!F56","v":49271.353000000003},{"$f":"'NSP Data'!G56","v":27008.843000000001},{"$f":"'NSP Data'!H56","v":3452.7154999999998},{"$f":"'NSP Data'!I56","v":3465.8422},{"$f":"'NSP Data'!$N56*'Gen Data'!$C7/D56","v":0.27675870661781332},{"$f":"'NSP Data'!$N56*'Gen Data'!$D7/E56","v":89.827271020039305},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M56*(1-'Gen Data'!$G7)*G56/($G56+$H56*5))/G56","v":1.5591807093538064},{"$f":"('NSP Data'!$M56*(1-'Gen Data'!$G7)*H56*5/(G56+H56*5))/H56","v":7.7959035467690327},{"$f":"'NSP Data'!$M56*'Gen Data'!G7/I56","v":8.9481558046699305},12.533566302209612,6.751068439151517,10.805098116090535,10.203919609882503,8.1469163018727837,8.1507109412529708,0.5,0.5,0.34868563727060486,0.27416528271717749,0.17524162756610509,0.20190745244611252,null,8.7199283656154591E-2,6.2899091064087892E-2,2.4300192592066699E-2,1.09111409926046,1.0649193739284366,1.0245978484130609,0.99323764690244776,{"$f":"AH56/AH$4","v":1.0245978484130609},null,null,1.2726938679215039E-2,7.4472344976939553E-2,1.0773155499239091,1.0061312409919732,{"$f":"AO56/AO$4","v":1.0773155499239091},null,null,{"$f":"AF56/AF43","v":1.0121238273056583}]
[54,{"$f":"'NSP Data'!$C57","v":2},{"$f":"'NSP Data'!$A57","v":2010},{"$f":"'NSP Data'!D57","v":283374.21000000002},{"$f":"'NSP Data'!E57","v":860.41877999999997},{"$f":"'NSP Data'!F57","v":51147.114000000001},{"$f":"'NSP Data'!G57","v":27824.835999999999},{"$f":"'NSP Data'!H57","v":3438.7053999999998},{"$f":"'NSP Data'!I57","v":3450.6433999999999},{"$f":"'NSP Data'!$N57*'Gen Data'!$C8/D57","v":0.28090132125996925},{"$f":"'NSP Data'!$N57*'Gen Data'!$D8/E57","v":92.513310785708327},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M57*(1-'Gen Data'!$G8)*G57/($G57+$H57*5))/G57","v":1.5879385552069052},{"$f":"('NSP Data'!$M57*(1-'Gen Data'!$G8)*H57*5/(G57+H57*5))/H57","v":7.9396927760345264},{"$f":"'NSP Data'!$M57*'Gen Data'!G8/I57","v":9.3075615115720165},12.554523599980625,6.7574192242125513,10.842461347500585,10.233684282146143,8.1428503423255219,8.146315985391416,0.5,0.5,0.34922599995652359,0.2775378366989682,0.1714962233310306,0.20173994001347773,null,0.10085332507217792,8.2902873008679948E-2,1.7950452063497976E-2,1.1061143906162201,1.0864362811362933,1.0181125297650644,1.0128472984885788,{"$f":"AH57/AH$5","v":1.0449962685460503},null,null,5.0090170089264419E-2,5.0763154982913505E-2,1.0520736853625559,1.0210317150979504,{"$f":"AO57/AO$5","v":1.1092295372517147},null,null,1.0318003851621851]
[55,{"$f":"'NSP Data'!$C58","v":3},{"$f":"'NSP Data'!$A58","v":2010},{"$f":"'NSP Data'!D58","v":266535.21999999997},{"$f":"'NSP Data'!E58","v":846.15427},{"$f":"'NSP Data'!F58","v":51955.906999999999},{"$f":"'NSP Data'!G58","v":25262.371999999999},{"$f":"'NSP Data'!H58","v":3534.2883000000002},{"$f":"'NSP Data'!I58","v":3366.6448},{"$f":"'NSP Data'!$N58*'Gen Data'!$C9/D58","v":0.29320076348634155},{"$f":"'NSP Data'!$N58*'Gen Data'!$D9/E58","v":92.357071010230797},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M58*(1-'Gen Data'!$G9)*G58/($G58+$H58*5))/G58","v":1.6042416045805012},{"$f":"('NSP Data'!$M58*(1-'Gen Data'!$G9)*H58*5/(G58+H58*5))/H58","v":8.0212080229025045},{"$f":"'NSP Data'!$M58*'Gen Data'!G9/I58","v":9.1914609286967242},12.493261671454489,6.7407016952279362,10.858150695549439,10.137071294900426,8.1702672284996289,8.1216719190906428,0.5,0.5,0.36133893798618061,0.25929502856881415,0.18138110422072115,0.19798492922428401,null,6.1863596316802383E-2,6.2403458926544524E-2,-5.3986260974214079E-4,1.0638172262430021,1.0643916964405877,0.99946028308985613,1.0017926082761381,{"$f":"AH58/AH$6","v":1.0476291848446881},null,null,6.577951813811822E-2,-3.9159218213158375E-3,0.99609173540224905,1.0180191865485728,{"$f":"AO58/AO$6","v":1.1146912518337428},null,null,1.0205845205739972]
[56,{"$f":"'NSP Data'!$C59","v":4},{"$f":"'NSP Data'!$A59","v":2010},{"$f":"'NSP Data'!D59","v":274589.12},{"$f":"'NSP Data'!E59","v":828.99026000000003},{"$f":"'NSP Data'!F59","v":50193.839},{"$f":"'NSP Data'!G59","v":25430.866999999998},{"$f":"'NSP Data'!H59","v":3450.4573999999998},{"$f":"'NSP Data'!I59","v":3342.9814999999999},{"$f":"'NSP Data'!$N59*'Gen Data'!$C10/D59","v":0.27818207072443368},{"$f":"'NSP Data'!$N59*'Gen Data'!$D10/E59","v":92.143145324771368},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M59*(1-'Gen Data'!$G10)*G59/($G59+$H59*5))/G59","v":1.5876399454923129},{"$f":"('NSP Data'!$M59*(1-'Gen Data'!$G10)*H59*5/(G59+H59*5))/H59","v":7.9381997274615639},{"$f":"'NSP Data'!$M59*'Gen Data'!G10/I59","v":9.107247739779595},12.523031150263767,6.7202084059709781,10.823647569064326,10.143718951425241,8.146262080947638,8.1146183524532454,0.5,0.5,0.35713917374232973,0.26428390551287645,0.17929006460491598,0.19928685613987776,null,6.6501691092962556E-2,4.5964097063038188E-2,2.0537594029924368E-2,1.0687627714508467,1.0470368185852086,1.0207499416257348,0.99973818450681362,{"$f":"AH59/AH$7","v":1.0371545995957268},null,null,3.127639165300522E-2,3.5225299439957336E-2,1.0358530596259428,1.0122979878719367,{"$f":"AO59/AO$7","v":1.0946079971236293},null,null,1.0153582933290737]
[57,{"$f":"'NSP Data'!$C60","v":5},{"$f":"'NSP Data'!$A60","v":2010},{"$f":"'NSP Data'!D60","v":269839.24},{"$f":"'NSP Data'!E60","v":818.65868999999998},{"$f":"'NSP Data'!F60","v":50628.95},{"$f":"'NSP Data'!G60","v":24619.759999999998},{"$f":"'NSP Data'!H60","v":3614.9911000000002},{"$f":"'NSP Data'!I60","v":3344.1716999999999},{"$f":"'NSP Data'!$N60*'Gen Data'!$C11/D60","v":0.29079162096661704},{"$f":"'NSP Data'!$N60*'Gen Data'!$D11/E60","v":95.848234384466139},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M60*(1-'Gen Data'!$G11)*G60/($G60+$H60*5))/G60","v":1.646836454502197},{"$f":"('NSP Data'!$M60*(1-'Gen Data'!$G11)*H60*5/(G60+H60*5))/H60","v":8.234182272510985},{"$f":"'NSP Data'!$M60*'Gen Data'!G11/I60","v":9.446015017709767},12.505581653247724,6.7076672570661131,10.832278826056431,10.111304651518713,8.192844672625796,8.1149743185802272,0.5,0.5,0.35068038880692709,0.25835525625409234,0.18967527546912791,0.20128907946985258,null,5.1506368132508307E-2,4.9643735505822767E-2,1.8626326266855397E-3,1.052855890996611,1.0508966325186795,1.0018643684043747,1.0208479668970969,{"$f":"AH60/AH$8","v":1.0524896894195421},null,null,3.9907648645110427E-2,1.1598719487397879E-2,1.0116662454533143,1.0419528427232909,{"$f":"AO60/AO$8","v":1.1192629064614328},null,null,1.0330753319004398]
[58,{"$f":"'NSP Data'!$C61","v":6},{"$f":"'NSP Data'!$A61","v":2010},{"$f":"'NSP Data'!D61","v":273347.05},{"$f":"'NSP Data'!E61","v":789.63487999999995},{"$f":"'NSP Data'!F61","v":51588.56},{"$f":"'NSP Data'!G61","v":22343.698},{"$f":"'NSP Data'!H61","v":3589.0391},{"$f":"'NSP Data'!I61","v":3421.2719999999999},{"$f":"'NSP Data'!$N61*'Gen Data'!$C12/D61","v":0.27754422445751659},{"$f":"'NSP Data'!$N61*'Gen Data'!$D12/E61","v":96.077183165971604},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M61*(1-'Gen Data'!$G12)*G61/($G61+$H61*5))/G61","v":1.6382174221290038},{"$f":"('NSP Data'!$M61*(1-'Gen Data'!$G12)*H61*5/(G61+H61*5))/H61","v":8.1910871106450198},{"$f":"'NSP Data'!$M61*'Gen Data'!G12/I61","v":8.6672611093184049},12.518497512240035,6.6715706614090688,10.851055221463016,10.014299591600983,8.1856397854878171,8.1377676907324599,0.5,0.5,0.36957821972232646,0.24124038479962759,0.193750643591967,0.19543075188607875,null,3.9915999800141932E-2,3.5072981771257943E-2,4.84301802888399E-3,1.0407233495512367,1.0356952929184189,1.0048547643956647,1.000664159852477,{"$f":"AH61/AH$9","v":1.0290017575574664},null,null,5.8684044051695139E-2,-1.8768044251553206E-2,0.98140697883360339,1.0038842958142722,{"$f":"AO61/AO$9","v":1.0960369974984085},null,null,1.016727086058588]
[59,{"$f":"'NSP Data'!$C62","v":7},{"$f":"'NSP Data'!$A62","v":2010},{"$f":"'NSP Data'!D62","v":267032.34000000003},{"$f":"'NSP Data'!E62","v":805.66872999999998},{"$f":"'NSP Data'!F62","v":51283.767},{"$f":"'NSP Data'!G62","v":21540.124},{"$f":"'NSP Data'!H62","v":3552.5567999999998},{"$f":"'NSP Data'!I62","v":3397.3775000000001},{"$f":"'NSP Data'!$N62*'Gen Data'!$C13/D62","v":0.291672237152998},{"$f":"'NSP Data'!$N62*'Gen Data'!$D13/E62","v":96.672387918046667},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M62*(1-'Gen Data'!$G13)*G62/($G62+$H62*5))/G62","v":1.7560585873187806},{"$f":"('NSP Data'!$M62*(1-'Gen Data'!$G13)*H62*5/(G62+H62*5))/H62","v":8.7802929365939022},{"$f":"'NSP Data'!$M62*'Gen Data'!G13/I62","v":9.1270931475822152},12.495125053643022,6.6916726530581592,10.845129548334917,9.9776727074254712,8.1754228485837608,8.1307590894517947,0.5,0.5,0.35786604970867297,0.24282770604609372,0.20024471965492199,0.1990615245903114,null,3.8280766326180604E-2,2.0995436831492E-2,1.7285329494688605E-2,1.0390229145759253,1.021217391639855,1.0174355852944086,1.0121523334112243,{"$f":"AH62/AH$10","v":1.0429263851796784},null,null,5.2758370923596587E-2,-1.4477604597415983E-2,0.98562669199177644,1.0244768405540998,{"$f":"AO62/AO$10","v":1.1242745877858769},null,null,1.0227827517002059]
[60,{"$f":"'NSP Data'!$C63","v":8},{"$f":"'NSP Data'!$A63","v":2010},{"$f":"'NSP Data'!D63","v":254604.05},{"$f":"'NSP Data'!E63","v":777.11923999999999},{"$f":"'NSP Data'!F63","v":51118.203999999998},{"$f":"'NSP Data'!G63","v":21102.738000000001},{"$f":"'NSP Data'!H63","v":3704.6959000000002},{"$f":"'NSP Data'!I63","v":3413.0916999999999},{"$f":"'NSP Data'!$N63*'Gen Data'!$C14/D63","v":0.29962632173368808},{"$f":"'NSP Data'!$N63*'Gen Data'!$D14/E63","v":98.165212072216875},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M63*(1-'Gen Data'!$G14)*G63/($G63+$H63*5))/G63","v":1.6891492979363976},{"$f":"('NSP Data'!$M63*(1-'Gen Data'!$G14)*H63*5/(G63+H63*5))/H63","v":8.4457464896819889},{"$f":"'NSP Data'!$M63*'Gen Data'!G14/I63","v":8.8107991736641598},12.447464872284501,6.6555938006270159,10.841895955413893,9.9571580740788388,8.2173564560889769,8.1353738164039626,0.5,0.5,0.36419154790428476,0.2336315959529921,0.20507623599305136,0.19710062014967172,null,-3.5887505686518217E-3,2.416069046105003E-2,-2.7749441029701852E-2,0.99641768130024533,1.0244549247990782,0.9726320379548844,1.0047633890836916,{"$f":"AH63/AH$11","v":1.0268796798689814},null,null,4.9524778002572489E-2,-5.3113528571224311E-2,0.94827235036598212,1.0246699107138999,{"$f":"AO63/AO$11","v":1.0944515362286078},null,null,1.0145500927776858]
[61,{"$f":"'NSP Data'!$C64","v":9},{"$f":"'NSP Data'!$A64","v":2010},{"$f":"'NSP Data'!D64","v":260847.49},{"$f":"'NSP Data'!E64","v":776.19818999999995},{"$f":"'NSP Data'!F64","v":50910.303999999996},{"$f":"'NSP Data'!G64","v":20579.156999999999},{"$f":"'NSP Data'!H64","v":3591.1500999999998},{"$f":"'NSP Data'!I64","v":3305.6918000000001},{"$f":"'NSP Data'!$N64*'Gen Data'!$C15/D64","v":0.29734761871774196},{"$f":"'NSP Data'!$N64*'Gen Data'!$D15/E64","v":99.925999569774845},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M64*(1-'Gen Data'!$G15)*G64/($G64+$H64*5))/G64","v":1.786739118032137},{"$f":"('NSP Data'!$M64*(1-'Gen Data'!$G15)*H64*5/(G64+H64*5))/H64","v":8.9336955901606867},{"$f":"'NSP Data'!$M64*'Gen Data'!G15/I64","v":9.3576265518763719},12.471691186015898,6.6544078870588583,10.837820618200494,9.9320340464499459,8.1862277922943303,8.1034010495948898,0.5,0.5,0.35674190061694361,0.23703234525528855,0.20681574331902036,0.19941001080874751,null,7.9314495129678697E-3,4.3630596162339986E-3,3.5683898967338711E-3,1.0079629867822706,1.0043725916186979,1.0035747641796819,1.0164687362707476,{"$f":"AH64/AH$12","v":1.0461668919754981},null,null,4.5449440789173678E-2,-3.7517991276205809E-2,0.96317708877989805,1.0394091832355359,{"$f":"AO64/AO$12","v":1.1160912978770137},null,null,1.0273817647430661]
[62,{"$f":"'NSP Data'!$C65","v":10},{"$f":"'NSP Data'!$A65","v":2010},{"$f":"'NSP Data'!D65","v":262926.95},{"$f":"'NSP Data'!E65","v":757.94728999999995},{"$f":"'NSP Data'!F65","v":52108.900999999998},{"$f":"'NSP Data'!G65","v":19718.993999999999},{"$f":"'NSP Data'!H65","v":3749.6958},{"$f":"'NSP Data'!I65","v":3202.7645000000002},{"$f":"'NSP Data'!$N65*'Gen Data'!$C16/D65","v":0.29142457629390978},{"$f":"'NSP Data'!$N65*'Gen Data'!$D16/E65","v":101.09327655225208},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M65*(1-'Gen Data'!$G16)*G65/($G65+$H65*5))/G65","v":1.7328151893419146},{"$f":"('NSP Data'!$M65*(1-'Gen Data'!$G16)*H65*5/(G65+H65*5))/H65","v":8.6640759467095734},{"$f":"'NSP Data'!$M65*'Gen Data'!G16/I65","v":9.3504712850414062},12.479631515924385,6.6306138449658993,10.861091057678944,9.8893376126565755,8.2294299956740513,8.0717696220855952,0.5,0.5,0.36961549765653634,0.22296963128793471,0.21199567532905517,0.19541919572647373,null,4.5934207322240184E-6,6.0376894245476355E-3,-6.0330960038154115E-3,1.000004593431282,1.0060559530094579,0.99398506657599484,1.0073337844302472,{"$f":"AH65/AH$13","v":1.0447007822458978},null,null,6.8719880267623878E-2,-6.8715286846891654E-2,0.93359244829222499,1.035192421896916,{"$f":"AO65/AO$13","v":1.1276328420763879},null,null,1.0152603808974785]
[63,{"$f":"'NSP Data'!$C66","v":11},{"$f":"'NSP Data'!$A66","v":2010},{"$f":"'NSP Data'!D66","v":253076.93},{"$f":"'NSP Data'!E66","v":744.70677000000001},{"$f":"'NSP Data'!F66","v":50739.356},{"$f":"'NSP Data'!G66","v":18122.11},{"$f":"'NSP Data'!H66","v":3701.6206999999999},{"$f":"'NSP Data'!I66","v":3176.7813000000001},{"$f":"'NSP Data'!$N66*'Gen Data'!$C17/D66","v":0.29623397517900979},{"$f":"'NSP Data'!$N66*'Gen Data'!$D17/E66","v":100.67047597808195},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M66*(1-'Gen Data'!$G17)*G66/($G66+$H66*5))/G66","v":1.7854807046101437},{"$f":"('NSP Data'!$M66*(1-'Gen Data'!$G17)*H66*5/(G66+H66*5))/H66","v":8.9274035230507192},{"$f":"'NSP Data'!$M66*'Gen Data'!G17/I66","v":9.249534927065957},12.44144879263564,6.6129905435843686,10.834457140916637,9.8048880187337861,8.2165260297535099,8.0636237933731234,0.5,0.5,0.3678384112664414,0.21579754853667379,0.22039394768948165,0.19597009250740313,null,-2.7898418914405809E-2,-2.6637696703674496E-2,-1.2607222107313132E-3,0.97248714808423575,0.97371395740186084,0.99874007216565064,1.013234411857475,{"$f":"AH66/AH$14","v":1.0537245460074769},null,null,4.208596350531657E-2,-6.998438241972238E-2,0.93240838175499108,1.0253888804980675,{"$f":"AO66/AO$14","v":1.1301123850623249},null,null,1.0196176987326853]
[64,{"$f":"'NSP Data'!$C67","v":12},{"$f":"'NSP Data'!$A67","v":2010},{"$f":"'NSP Data'!D67","v":257308.63},{"$f":"'NSP Data'!E67","v":744.15679999999998},{"$f":"'NSP Data'!F67","v":51671.824000000001},{"$f":"'NSP Data'!G67","v":17335.900000000001},{"$f":"'NSP Data'!H67","v":3902.2071000000001},{"$f":"'NSP Data'!I67","v":3155.0230999999999},{"$f":"'NSP Data'!$N67*'Gen Data'!$C18/D67","v":0.29246368456433036},{"$f":"'NSP Data'!$N67*'Gen Data'!$D18/E67","v":101.12577080529265},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M67*(1-'Gen Data'!$G18)*G67/($G67+$H67*5))/G67","v":1.7666140230304901},{"$f":"('NSP Data'!$M67*(1-'Gen Data'!$G18)*H67*5/(G67+H67*5))/H67","v":8.8330701151524522},{"$f":"'NSP Data'!$M67*'Gen Data'!G18/I67","v":9.2694316691373828},12.45803153832143,6.612251765316036,10.852667921606493,9.760534774856227,8.2692975951205874,8.0567510966600793,0.5,0.5,0.37318746749481652,0.20348470970556184,0.22901593772301479,0.19431188507660693,null,-1.9976435205677046E-2,-1.8520505395559779E-2,-1.4559298101172666E-3,0.98022177175904146,0.98164994526498339,0.99854512954151253,1.0238339055849441,{"$f":"AH67/AH$15","v":1.0496580619712506},null,null,6.029674419517228E-2,-8.0273179400849326E-2,0.92286420445777428,1.0432607310442654,{"$f":"AO67/AO$15","v":1.1283361694497682},null,null,1.0312817002606509]
[65,{"$f":"'NSP Data'!$C68","v":13},{"$f":"'NSP Data'!$A68","v":2010},{"$f":"'NSP Data'!D68","v":254699.65},{"$f":"'NSP Data'!E68","v":743.32948999999996},{"$f":"'NSP Data'!F68","v":52577.402000000002},{"$f":"'NSP Data'!G68","v":16718.351999999999},{"$f":"'NSP Data'!H68","v":3730.2514000000001},{"$f":"'NSP Data'!I68","v":3172.4205999999999},{"$f":"'NSP Data'!$N68*'Gen Data'!$C19/D68","v":0.30038869311363409},{"$f":"'NSP Data'!$N68*'Gen Data'!$D19/E68","v":102.9272967496554},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M68*(1-'Gen Data'!$G19)*G68/($G68+$H68*5))/G68","v":1.8701831159626334},{"$f":"('NSP Data'!$M68*(1-'Gen Data'!$G19)*H68*5/(G68+H68*5))/H68","v":9.3509155798131669},{"$f":"'NSP Data'!$M68*'Gen Data'!G19/I68","v":9.3677702855668006},12.447840286800918,6.6111394053691006,10.870041686640924,9.7242623171875824,8.2242309098304265,8.0622501716945756,{"$f":"D68*J68/SUMPRODUCT($D68:$E68,$J68:$K68)","v":0.5},{"$f":"E68*K68/SUMPRODUCT($D68:$E68,$J68:$K68)","v":0.5},{"$f":"F68*L68/SUMPRODUCT($F68:$I68,$L68:$O68)","v":0.37349667876661657},{"$f":"G68*M68/SUMPRODUCT($F68:$I68,$L68:$O68)","v":0.20433166527084473},{"$f":"H68*N68/SUMPRODUCT($F68:$I68,$L68:$O68)","v":0.22795562638018985},{"$f":"I68*O68/SUMPRODUCT($F68:$I68,$L68:$O68)","v":0.19421602958234888},null,{"$f":"0.5*((V68+V$82)*(P68-P$82)+(W68+W$82)*(Q68-Q$82))-0.5*((V$4+V$82)*(P$4-P$82)+(W$4+W$82)*(Q$4-Q$82))","v":-2.5628240939400637E-2},{"$f":"0.5*((X68+X$82)*(R68-R$82)+(Y68+Y$82)*(S68-S$82)+(Z68+Z$82)*(T68-T$82)+(AA68+AA$82)*(U68-U$82))-0.5*((X$4+X$82)*(R$4-R$82)+(Y$4+Y$82)*(S$4-S$82)+(Z$4+Z$82)*(T$4-T$82)+(AA$4+AA$82)*(U$4-U$82))","v":-2.8570782204637553E-2},2.9425412652369157E-3,0.97469737484360808,0.971833503193681,1.0029468747892676,1.0144783774651638,{"$f":"AH68/AH$16","v":1.0531883712464991},null,null,7.7670509229603724E-2,-0.10329875016900436,0.90185750314988322,1.0372979474458925,{"$f":"AO68/AO$16","v":1.1245977669060041},null,null,1.0280563629478441]
[66,{"$f":"'NSP Data'!$C69","v":1},{"$f":"'NSP Data'!$A69","v":2011},{"$f":"'NSP Data'!D69","v":284277.96000000002},{"$f":"'NSP Data'!E69","v":887.86510999999996},{"$f":"'NSP Data'!F69","v":49576.944000000003},{"$f":"'NSP Data'!G69","v":27194.234},{"$f":"'NSP Data'!H69","v":3684.1804999999999},{"$f":"'NSP Data'!I69","v":3551.694},{"$f":"'NSP Data'!$N69*'Gen Data'!$C7/D69","v":0.28454803531022943},{"$f":"'NSP Data'!$N69*'Gen Data'!$D7/E69","v":91.107009487060495},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M69*(1-'Gen Data'!$G7)*G69/($G69+$H69*5))/G69","v":1.6027772425935849},{"$f":"('NSP Data'!$M69*(1-'Gen Data'!$G7)*H69*5/(G69+H69*5))/H69","v":8.0138862129679254},{"$f":"'NSP Data'!$M69*'Gen Data'!G7/I69","v":9.2482424724652521},12.557707770891446,6.7888198283005643,10.811281165932337,10.210760244517912,8.2118033918318449,8.1751799517524049,0.5,0.5,0.34505582937513768,0.26941465959894295,0.18249681813221205,0.20303269289370734,null,0.11814571257159479,8.3439648226110927E-2,{"$f":"AC69-AD69","v":3.4706064345483859E-2},{"$f":"EXP(AC69)","v":1.1254080855267397},{"$f":"EXP(AD69)","v":1.0870196097514913},{"$f":"EXP(AE69)","v":1.0353153479761277},1.0104602011215098,{"$f":"AH69/AH$4","v":1.0353153479761277},{"$f":"POWER(AJ69,1/5)-1","v":6.9653589224452084E-3},null,{"$f":"(R69-R$82)-(R$4-R$82)","v":1.8909988521016885E-2},{"$f":"AC69-AM69","v":9.92357240505779E-2},{"$f":"EXP(AN69)","v":1.1043265852157098},1.0250725382119552,{"$f":"AO69/AO$4","v":1.1043265852157098},{"$f":"POWER(AQ69,1/5)-1","v":2.0045408874952209E-2},null,{"$f":"AF69/AF56","v":1.0314302475694554},{"$f":"AVERAGE(AT17,AT30,AT43,AT56,AT69)","v":1.0239308743238031}]
[67,{"$f":"'NSP Data'!$C70","v":2},{"$f":"'NSP Data'!$A70","v":2011},{"$f":"'NSP Data'!D70","v":284748.05},{"$f":"'NSP Data'!E70","v":888.06907999999999},{"$f":"'NSP Data'!F70","v":51563.817000000003},{"$f":"'NSP Data'!G70","v":28087.79},{"$f":"'NSP Data'!H70","v":3723.7078999999999},{"$f":"'NSP Data'!I70","v":3528.6810999999998},{"$f":"'NSP Data'!$N70*'Gen Data'!$C8/D70","v":0.29461473046084075},{"$f":"'NSP Data'!$N70*'Gen Data'!$D8/E70","v":94.464464408557049},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M70*(1-'Gen Data'!$G8)*G70/($G70+$H70*5))/G70","v":1.6209268852950645},{"$f":"('NSP Data'!$M70*(1-'Gen Data'!$G8)*H70*5/(G70+H70*5))/H70","v":8.1046344264753216},{"$f":"'NSP Data'!$M70*'Gen Data'!G8/I70","v":9.639163709069658},12.559360033173601,6.7890495327592602,10.850575484569031,10.243090241317898,8.2224751981562623,8.1686794540494123,0.5,0.5,0.34604951316077232,0.27135372566301141,0.17987211025605576,0.20272465092016065,null,0.11908669594202026,0.10668576867431903,1.2400927267701228E-2,1.1264675742226076,1.112584590613692,1.0124781375960437,0.99446584537141403,{"$f":"AH70/AH$5","v":1.039213097609621},{"$f":"POWER(AJ70,1/5)-1","v":7.7224232521304614E-3},null,5.8204307157710744E-2,6.0882388784309516E-2,1.0627739127046738,1.0101706063852653,{"$f":"AO70/AO$5","v":1.1205110742660116},{"$f":"POWER(AQ70,1/5)-1","v":2.3017895022452217E-2},null,1.0184006136969692,{"$f":"AVERAGE(AT18,AT31,AT44,AT57,AT70)","v":1.0240591803815875}]
[68,{"$f":"'NSP Data'!$C71","v":3},{"$f":"'NSP Data'!$A71","v":2011},{"$f":"'NSP Data'!D71","v":270907.36},{"$f":"'NSP Data'!E71","v":856.61973999999998},{"$f":"'NSP Data'!F71","v":52086.042999999998},{"$f":"'NSP Data'!G71","v":25294.577000000001},{"$f":"'NSP Data'!H71","v":3752.3986},{"$f":"'NSP Data'!I71","v":3384.7824999999998},{"$f":"'NSP Data'!$N71*'Gen Data'!$C9/D71","v":0.30368730107591024},{"$f":"'NSP Data'!$N71*'Gen Data'!$D9/E71","v":96.041593671422987},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M71*(1-'Gen Data'!$G9)*G71/($G71+$H71*5))/G71","v":1.6584683124446591},{"$f":"('NSP Data'!$M71*(1-'Gen Data'!$G9)*H71*5/(G71+H71*5))/H71","v":8.2923415622232959},{"$f":"'NSP Data'!$M71*'Gen Data'!G9/I71","v":9.6983911669361333},12.509532196401061,6.7529941095106585,10.860652303177254,10.138345303913747,8.2301505411571743,8.1270449292199558,0.5,0.5,0.35643661639039836,0.25495125601367941,0.18910747867694569,0.19950464891897651,null,7.614506593144954E-2,7.5852944192967994E-2,2.921217384815461E-4,1.0791191062215635,1.0788039181111162,1.0002921644101916,1.0008323305432045,{"$f":"AH71/AH$6","v":1.0485011586131867},9.5173398307524248E-3,null,6.8281125765933481E-2,7.863940165516059E-3,1.0078949421556274,1.0118495178043134,{"$f":"AO71/AO$6","v":1.1278998056686591},2.4363521284605616E-2,null,1.0143839370157615,1.0236675130574096]
[69,{"$f":"'NSP Data'!$C72","v":4},{"$f":"'NSP Data'!$A72","v":2011},{"$f":"'NSP Data'!D72","v":282819.56},{"$f":"'NSP Data'!E72","v":847.08597999999995},{"$f":"'NSP Data'!F72","v":49654.067999999999},{"$f":"'NSP Data'!G72","v":25438.473999999998},{"$f":"'NSP Data'!H72","v":3695.4159},{"$f":"'NSP Data'!I72","v":3406.3982000000001},{"$f":"'NSP Data'!$N72*'Gen Data'!$C10/D72","v":0.2873105205311825},{"$f":"'NSP Data'!$N72*'Gen Data'!$D10/E72","v":95.925368756545836},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M72*(1-'Gen Data'!$G10)*G72/($G72+$H72*5))/G72","v":1.6749527499408607},{"$f":"('NSP Data'!$M72*(1-'Gen Data'!$G10)*H72*5/(G72+H72*5))/H72","v":8.3747637497043055},{"$f":"'NSP Data'!$M72*'Gen Data'!G10/I72","v":9.7014826099896361},12.55256437610071,6.7418022007161964,10.812835599651693,10.1440180313782,8.21484838455833,8.1334107657219779,0.5,0.5,0.34403470648780304,0.26218186420215672,0.19043418832125913,0.20334924098878104,null,9.2065201384043061E-2,5.9057193939752853E-2,3.3008007444290208E-2,1.0964363089151277,1.0608359123903781,1.0335588153728048,1.0125484932447504,{"$f":"AH72/AH$7","v":1.0501693270825156},9.8383646146382731E-3,null,2.0464422240372926E-2,7.1600779143670135E-2,1.0742264048635313,1.0370451628066297,{"$f":"AO72/AO$7","v":1.135157928586513},2.5678512574561552E-2,null,1.0258930589682818,1.0241514538749059]
[70,{"$f":"'NSP Data'!$C73","v":5},{"$f":"'NSP Data'!$A73","v":2011},{"$f":"'NSP Data'!D73","v":275203.03000000003},{"$f":"'NSP Data'!E73","v":844.21758999999997},{"$f":"'NSP Data'!F73","v":51026.673999999999},{"$f":"'NSP Data'!G73","v":24838.895},{"$f":"'NSP Data'!H73","v":3845.3099000000002},{"$f":"'NSP Data'!I73","v":3451.7701999999999},{"$f":"'NSP Data'!$N73*'Gen Data'!$C11/D73","v":0.30537274607768672},{"$f":"'NSP Data'!$N73*'Gen Data'!$D11/E73","v":99.547209150190781},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M73*(1-'Gen Data'!$G11)*G73/($G73+$H73*5))/G73","v":1.7321930384703144},{"$f":"('NSP Data'!$M73*(1-'Gen Data'!$G11)*H73*5/(G73+H73*5))/H73","v":8.660965192351572},{"$f":"'NSP Data'!$M73*'Gen Data'!G11/I73","v":9.9349382528419774},12.525264395155133,6.7384102694260424,10.840103794587224,10.120166050355849,8.2546094768713392,8.1466424798831429,0.5,0.5,0.34183943159102753,0.25598532346081387,0.19814546874137715,0.20402977620678148,null,7.6719245266177793E-2,7.3155966380217555E-2,3.5632788859602388E-3,1.07973889202914,1.0758983277971637,1.0035696349113579,1.0017020931782403,{"$f":"AH73/AH$8","v":1.0542811249400716},1.0627906513887009E-2,null,4.7732617175903158E-2,2.8986628090274635E-2,1.0294108291944186,1.0175399582825393,{"$f":"AO73/AO$8","v":1.13889473114796},2.6352907062128006E-2,null,1.0255334099019782,1.0252581921767177]
[71,{"$f":"'NSP Data'!$C74","v":6},{"$f":"'NSP Data'!$A74","v":2011},{"$f":"'NSP Data'!D74","v":282897.15999999997},{"$f":"'NSP Data'!E74","v":806.44638999999995},{"$f":"'NSP Data'!F74","v":51857.538999999997},{"$f":"'NSP Data'!G74","v":22312.988000000001},{"$f":"'NSP Data'!H74","v":3829.2379000000001},{"$f":"'NSP Data'!I74","v":3450.2170999999998},{"$f":"'NSP Data'!$N74*'Gen Data'!$C12/D74","v":0.28786893795611096},{"$f":"'NSP Data'!$N74*'Gen Data'!$D12/E74","v":100.9829122057326},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M74*(1-'Gen Data'!$G12)*G74/($G74+$H74*5))/G74","v":1.7388980714824838},{"$f":"('NSP Data'!$M74*(1-'Gen Data'!$G12)*H74*5/(G74+H74*5))/H74","v":8.6944903574124179},{"$f":"'NSP Data'!$M74*'Gen Data'!G12/I74","v":9.3877385860733238},12.552838718356272,6.6926374229442196,10.856255603280953,10.012924209431285,8.2504210806519644,8.1461924355817832,0.5,0.5,0.35850639521616012,0.23822013793874244,0.20441044936210703,0.1988630174829904,null,6.7619983625835545E-2,5.1411188767047526E-2,1.6208794858788018E-2,1.069958629412461,1.0527556856098026,1.0163408700022303,1.0114306126751298,{"$f":"AH74/AH$9","v":1.0407638780901336},8.0230015038103009E-3,null,6.3884425869632722E-2,3.735557756202823E-3,1.0037425436481036,1.0227587181426465,{"$f":"AO74/AO$9","v":1.1209813945983873},2.3103760368329507E-2,null,1.0280913077176856,1.0228874399814811]
[72,{"$f":"'NSP Data'!$C75","v":7},{"$f":"'NSP Data'!$A75","v":2011},{"$f":"'NSP Data'!D75","v":273378.21000000002},{"$f":"'NSP Data'!E75","v":816.24135000000001},{"$f":"'NSP Data'!F75","v":51712.394},{"$f":"'NSP Data'!G75","v":21585.481},{"$f":"'NSP Data'!H75","v":3798.2892999999999},{"$f":"'NSP Data'!I75","v":3436.9077000000002},{"$f":"'NSP Data'!$N75*'Gen Data'!$C13/D75","v":0.30713439084995103},{"$f":"'NSP Data'!$N75*'Gen Data'!$D13/E75","v":102.86644997830605},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M75*(1-'Gen Data'!$G13)*G75/($G75+$H75*5))/G75","v":1.8654118796944392},{"$f":"('NSP Data'!$M75*(1-'Gen Data'!$G13)*H75*5/(G75+H75*5))/H75","v":9.3270593984721977},{"$f":"'NSP Data'!$M75*'Gen Data'!G13/I75","v":9.8946088659872942},12.518611500022613,6.7047100832909985,10.853452760973029,9.9797761917348069,8.2423060601406171,8.1423274216739916,0.49999999999999989,0.5,0.34674539789696962,0.23978065400052007,0.21096502145057078,0.20250892665193942,null,5.6542704632395857E-2,4.0564604266033921E-2,1.5978100366361936E-2,1.0581718026731983,1.0413985863206339,1.0161064328038181,0.99869362492348257,{"$f":"AH75/AH$10","v":1.0415639321434373},8.1779309819243196E-3,null,6.1081583561708896E-2,-4.5388789293130394E-3,0.99547140621476249,1.0099882788310974,{"$f":"AO75/AO$10","v":1.1355041558513994},2.5741072072258619E-2,null,1.0184297072072646,1.0202855699993969]
[73,{"$f":"'NSP Data'!$C76","v":8},{"$f":"'NSP Data'!$A76","v":2011},{"$f":"'NSP Data'!D76","v":262877.14},{"$f":"'NSP Data'!E76","v":794.18048999999996},{"$f":"'NSP Data'!F76","v":51123.021000000001},{"$f":"'NSP Data'!G76","v":21281.416000000001},{"$f":"'NSP Data'!H76","v":3954.1682000000001},{"$f":"'NSP Data'!I76","v":3411.9821999999999},{"$f":"'NSP Data'!$N76*'Gen Data'!$C14/D76","v":0.31322852949480501},{"$f":"'NSP Data'!$N76*'Gen Data'!$D14/E76","v":103.67998337506377},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M76*(1-'Gen Data'!$G14)*G76/($G76+$H76*5))/G76","v":1.8004011301985172},{"$f":"('NSP Data'!$M76*(1-'Gen Data'!$G14)*H76*5/(G76+H76*5))/H76","v":9.0020056509925883},{"$f":"'NSP Data'!$M76*'Gen Data'!G14/I76","v":9.7322254787847378},12.479442053723172,6.6773107527948072,10.841990183549434,9.9655894825951865,8.2825255420266046,8.1350486917163671,0.5,0.5,0.3495511970042896,0.23266212570590439,0.21614754836113578,0.20163912892867025,null,2.3258316234579635E-2,4.0036100601042263E-2,-1.6777784366462628E-2,1.0235309000495194,1.0408483487651361,0.98336217880716037,1.011032066016289,{"$f":"AH76/AH$11","v":1.0382082842880818},7.5274748306821682E-3,null,4.9619006138113875E-2,-2.636068990353424E-2,0.9739837201507856,1.027113908546295,{"$f":"AO76/AO$11","v":1.1241263950902625},2.367719663613177E-2,null,1.0272106961348715,1.0208061062293865]
[74,{"$f":"'NSP Data'!$C77","v":9},{"$f":"'NSP Data'!$A77","v":2011},{"$f":"'NSP Data'!D77","v":265488.07},{"$f":"'NSP Data'!E77","v":785.37495999999999},{"$f":"'NSP Data'!F77","v":50624.663999999997},{"$f":"'NSP Data'!G77","v":20507.920999999998},{"$f":"'NSP Data'!H77","v":3811.9958999999999},{"$f":"'NSP Data'!I77","v":3302.6041},{"$f":"'NSP Data'!$N77*'Gen Data'!$C15/D77","v":0.3109476632980156},{"$f":"'NSP Data'!$N77*'Gen Data'!$D15/E77","v":105.11271584212464},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M77*(1-'Gen Data'!$G15)*G77/($G77+$H77*5))/G77","v":1.885130847415065},{"$f":"('NSP Data'!$M77*(1-'Gen Data'!$G15)*H77*5/(G77+H77*5))/H77","v":9.4256542370753262},{"$f":"'NSP Data'!$M77*'Gen Data'!G15/I77","v":10.14706855114726},12.489325184567935,6.6661612597920259,10.832194167349778,9.9285664807409155,8.2459081892226216,8.1024665574742514,0.5,0.5,0.34525361642070806,0.23415359390981763,0.21762141075989366,0.20297137890958053,null,2.2625135155570408E-2,1.3968842917203997E-2,8.6562922383664111E-3,1.0228830247826524,1.0140668630810639,1.0086938662750524,1.0051008676962447,{"$f":"AH77/AH$12","v":1.0515032508796565},1.0094773463200646E-2,null,3.9822989938457454E-2,-1.7197854782887045E-2,0.98294918419669486,1.0205279959906886,{"$f":"AO77/AO$12","v":1.1390024155650755},2.6372315007698655E-2,null,1.0148021685280439,1.0220949122857839]
[75,{"$f":"'NSP Data'!$C78","v":10},{"$f":"'NSP Data'!$A78","v":2011},{"$f":"'NSP Data'!D78","v":271073.27},{"$f":"'NSP Data'!E78","v":767.81404999999995},{"$f":"'NSP Data'!F78","v":52008.993000000002},{"$f":"'NSP Data'!G78","v":19577.833999999999},{"$f":"'NSP Data'!H78","v":3980.6712000000002},{"$f":"'NSP Data'!I78","v":3227.0066000000002},{"$f":"'NSP Data'!$N78*'Gen Data'!$C16/D78","v":0.30525813186966017},{"$f":"'NSP Data'!$N78*'Gen Data'!$D16/E78","v":107.76999978054585},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M78*(1-'Gen Data'!$G16)*G78/($G78+$H78*5))/G78","v":1.8688249239701233},{"$f":"('NSP Data'!$M78*(1-'Gen Data'!$G16)*H78*5/(G78+H78*5))/H78","v":9.3441246198506143},{"$f":"'NSP Data'!$M78*'Gen Data'!G16/I78","v":10.272392408493989},12.510144432322416,6.6435475814354792,10.85917192491846,9.882153286880536,8.2892057272758954,8.0793102372931305,0.5,0.5,0.35386117333884098,0.22107993947587684,0.22475585092032294,0.20030303626495935,null,2.1727919854537703E-2,1.8174675050557317E-2,3.5532448039803863E-3,1.0219656900665601,1.0183408395928499,1.0035595650618896,1.0096324369528773,{"$f":"AH78/AH$13","v":1.054763796665503},1.0720426848007891E-2,null,6.6800747507139491E-2,-4.5072827652601788E-2,0.955927861315785,1.0239241577675753,{"$f":"AO78/AO$13","v":1.1546105080941227},2.9169959643459809E-2,null,1.0219609957589533,1.0201172985864289]
[76,{"$f":"'NSP Data'!$C79","v":11},{"$f":"'NSP Data'!$A79","v":2011},{"$f":"'NSP Data'!D79","v":257141.94},{"$f":"'NSP Data'!E79","v":759.73850000000004},{"$f":"'NSP Data'!F79","v":50253.623},{"$f":"'NSP Data'!G79","v":18131.316999999999},{"$f":"'NSP Data'!H79","v":3912.8017},{"$f":"'NSP Data'!I79","v":3220.2709},{"$f":"'NSP Data'!$N79*'Gen Data'!$C17/D79","v":0.31270499864782852},{"$f":"'NSP Data'!$N79*'Gen Data'!$D17/E79","v":105.83848258315197},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M79*(1-'Gen Data'!$G17)*G79/($G79+$H79*5))/G79","v":1.9079595532342599},{"$f":"('NSP Data'!$M79*(1-'Gen Data'!$G17)*H79*5/(G79+H79*5))/H79","v":9.5397977661712989},{"$f":"'NSP Data'!$M79*'Gen Data'!G17/I79","v":10.034063780162096},12.457383507138053,6.6329742951242654,10.824837922824766,9.8053959431403772,8.2720089436965321,8.0772207654344701,0.5,0.5,0.35185848944741877,0.21511008945113133,0.2321075528301498,0.20092386827130021,null,-9.9391858932511568E-3,-1.4980781372975873E-2,5.041595479724716E-3,0.99011004457625962,0.98513087228393637,1.0050543257067759,1.0063222190809202,{"$f":"AH79/AH$14","v":1.0603864234382794},1.1795705469868079E-2,null,3.2466745413445963E-2,-4.240593130669712E-2,0.9584806243002052,1.0279622567271871,{"$f":"AO79/AO$14","v":1.1617128777040113},3.0433004829860666E-2,null,1.0181214698073289,1.020525405136153]
[77,{"$f":"'NSP Data'!$C80","v":12},{"$f":"'NSP Data'!$A80","v":2011},{"$f":"'NSP Data'!D80","v":262622.15999999997},{"$f":"'NSP Data'!E80","v":749.81438000000003},{"$f":"'NSP Data'!F80","v":51480.9},{"$f":"'NSP Data'!G80","v":17453.686000000002},{"$f":"'NSP Data'!H80","v":4135.9598999999998},{"$f":"'NSP Data'!I80","v":3157.8251},{"$f":"'NSP Data'!$N80*'Gen Data'!$C18/D80","v":0.31113311230095742},{"$f":"'NSP Data'!$N80*'Gen Data'!$D18/E80","v":108.97423706384505},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M80*(1-'Gen Data'!$G18)*G80/($G80+$H80*5))/G80","v":1.9081091577637193},{"$f":"('NSP Data'!$M80*(1-'Gen Data'!$G18)*H80*5/(G80+H80*5))/H80","v":9.5405457888185961},{"$f":"'NSP Data'!$M80*'Gen Data'!G18/I80","v":10.352238032435679},12.478471624190687,6.6198256825654935,10.848966144074728,9.7673061374159076,8.3274747207834316,8.0576388101279885,0.5,0.5,0.35471284391394453,0.2037899522059087,0.24145818549346965,0.20003901838667723,null,-5.9694336463196329E-3,-4.8897724624669663E-3,-1.0796611838526666E-3,0.99404834802295039,0.995122163013056,0.99892092144058542,1.0003763394241836,{"$f":"AH80/AH$15","v":1.0500530896818823},9.8160089466940992E-3,null,5.6594966663407575E-2,-6.2564400309727208E-2,0.93935256626928776,1.0178665092132393,{"$f":"AO80/AO$15","v":1.1484955980168736},2.8077529577144045E-2,null,1.0141055592339034,1.0205763326516639]
[78,{"$f":"'NSP Data'!$C81","v":13},{"$f":"'NSP Data'!$A81","v":2011},{"$f":"'NSP Data'!D81","v":260091.86},{"$f":"'NSP Data'!E81","v":740.35856000000001},{"$f":"'NSP Data'!F81","v":52176.947999999997},{"$f":"'NSP Data'!G81","v":16561.428},{"$f":"'NSP Data'!H81","v":3980.1475999999998},{"$f":"'NSP Data'!I81","v":3206.2631999999999},{"$f":"'NSP Data'!$N81*'Gen Data'!$C19/D81","v":0.3189734196218213},{"$f":"'NSP Data'!$N81*'Gen Data'!$D19/E81","v":112.05704165830134},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M81*(1-'Gen Data'!$G19)*G81/($G81+$H81*5))/G81","v":2.0281225915103338},{"$f":"('NSP Data'!$M81*(1-'Gen Data'!$G19)*H81*5/(G81+H81*5))/H81","v":10.140612957551669},{"$f":"'NSP Data'!$M81*'Gen Data'!G19/I81","v":10.362155358923745},12.468790155291506,6.607134609386895,10.86239606713727,9.7148316561055541,8.2890741830179717,8.0728614258696698,0.5,0.5,0.35408359274075746,0.2024327263021459,0.24324959470673144,0.20023408625036521,null,-1.715570468520955E-2,-1.6589680251971634E-2,-5.6602443323791607E-4,0.98299061647400199,0.98354717067734931,0.9994341357283717,0.99649758212603834,{"$f":"AH81/AH$16","v":1.0494996654703967},9.7095429997662297E-3,null,7.002488972594989E-2,-8.718059441115944E-2,0.91651156382035315,1.0162487539542424,{"$f":"AO81/AO$16","v":1.1428710793179502},2.7068591968730571E-2,null,1.0085085297697909,1.0186634425975241]
["Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(P4:P81)","v":12.458836467408799},6.6432138300555312,10.849273663615955,9.9894005299762938,8.1045326996627765,8.0880768329226864,0.5,0.5,0.37712980987800965,0.24408045304974521,0.18569997813442804,0.19308975893781696,null,null,null,null,null,null,{"$f":"AVERAGE(AH4:AH81)","v":0.98933676332174292},{"$f":"AVERAGE(AI4:AI81)","v":1.0092994988812629},{"$f":"AVERAGE(AJ4:AJ81)","v":1.0322022423996671},{"$f":"AVERAGE(AK69:AK81)","v":9.2720198598313167E-3},null,null,null,{"$f":"AVERAGE(AO4:AO81)","v":0.94329168047264},{"$f":"AVERAGE(AP4:AP81)","v":1.0256810797252145},{"$f":"AVERAGE(AQ4:AQ81)","v":1.0837830411256797},{"$f":"AVERAGE(AR69:AR81)","v":2.5623205763254865E-2},null,{"$f":"AVERAGE(AT69:AT81)","v":1.0205285924084839}]
["Geomean",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GEOMEAN(AH4:AH81)","v":0.98909122035818231},{"$f":"GEOMEAN(AI4:AI81)","v":1.0092710528916993},{"$f":"GEOMEAN(AJ4:AJ81)","v":1.0320979617673833},{"$f":"GEOMEAN(1+AK69, 1+AK70,1+AK71, 1+AK72,1+AK73,1+AK74,1+AK75,1+AK76,1+AK77,1+AK78,1+AK79,1+AK80,1+AK81)-1","v":9.2710528916992718E-3},null,null,null,{"$f":"GEOMEAN(AO4:AO81)","v":0.94082754452552564},{"$f":"GEOMEAN(AP4:AP81)","v":1.0256196587293314},{"$f":"GEOMEAN(AQ4:AQ81)","v":1.0830583366983182},{"$f":"GEOMEAN(1+AR69, 1+AR70,1+AR71, 1+AR72,1+AR73,1+AR74,1+AR75,1+AR76,1+AR77,1+AR78,1+AR79,1+AR80,1+AR81)-1","v":2.5619658729331141E-2},null,{"$f":"GEOMEAN(1+AT69, 1+AT70,1+AT71, 1+AT72,1+AT73,1+AT74,1+AT75,1+AT76,1+AT77,1+AT78,1+AT79,1+AT80,1+AT81)-1","v":1.0205181679721602}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAX",null,{"$f":"MAX(AH4:AH81)","v":1.0353153479761277},null,null,null,null,null,"MAX",{"$f":"MAX(AO4:AO81)","v":1.1043265852157098}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIN",null,{"$f":"MIN(AH4:AH81)","v":0.9471723484478547},null,null,null,null,null,"MIN",{"$f":"MIN(AO4:AO81)","v":0.80193783918945138}]

{"sheet":"TFP Analysis","index":4,"n_rows":85,"n_cols":20,"rows_kept":85,"cut":false,"hidden":false,"merged":[[23,8,23,15],[2,8,2,15],[2,19,2,26]]}
["FURTHER ANALYSIS OF RAW MTFP RESULTS"]
["– Containing tabulated and graphical analysis of raw MTFP results"]
["OBS ","NSP","YEAR","YI","XI","MTFP","MTFP (2) relative to Maximum TFP in the sample",null,"Pivot table 1: Summary of Raw MTFP Results",null,null,null,null,null,null,null,null,null,null,"Figure 1: TFP for the 13 NSPs (2006 to 2011)"]
[1,1,2006,{"$f":"'TFP Index'!AF4","v":1},{"$f":"'TFP Index'!AG4","v":1},{"$f":"'TFP Index'!AH4","v":1},{"$f":"F4/MAX(F$4:F$81)","v":0.96588928383495576},null,"Average of MTFP","Year",null,null,null,null,null,null,"Year 6"]
[2,2,2006,{"$f":"'TFP Index'!AF5","v":1.0002638765945391},{"$f":"'TFP Index'!AG5","v":1.0266763133186299},{"$f":"'TFP Index'!AH5","v":0.97427384231869996},{"$f":"F5/MAX(F$4:F$81)","v":0.94104066381633977},null,"NSP",2006,2007,2008,2009,2010,2011,"Average","Relative to year 6maximum TFP"]
[3,3,2006,{"$f":"'TFP Index'!AF6","v":0.96009617635467648},{"$f":"'TFP Index'!AG6","v":1.0063679283957332},{"$f":"'TFP Index'!AH6","v":0.95402103869226107},0.92147869782594871,null,1,1,1.012167688660923,1.0228373740419832,1.0315737141140535,1.0245978484130609,1.0353153479761277,1.021081995534358,{"$f":"O6/MAX(O$6:O$18)","v":1}]
[4,4,2006,{"$f":"'TFP Index'!AF7","v":0.97317763937331092},{"$f":"'TFP Index'!AG7","v":0.98881775422116158},{"$f":"'TFP Index'!AH7","v":0.98418301574674949},0.95061182824215484,null,2,0.97427384231869996,0.98094350068046166,0.99383979807459821,1.0051984452980649,1.0181125297650644,1.0124781375960437,0.99747437562215546,{"$f":"O7/MAX(O$6:O$18)","v":0.97794178322119241}]
[5,5,2006,{"$f":"'TFP Index'!AF8","v":0.95320959920074311},{"$f":"'TFP Index'!AG8","v":1.0013763406042056},{"$f":"'TFP Index'!AH8","v":0.95189946132100556},0.91942948897822629,null,3,0.95402103869226107,0.97513249009756919,0.99328243892523704,0.99767184827776345,0.99946028308985613,1.0002921644101916,0.98664337724881312,0.96617148230787786]
[6,6,2006,{"$f":"'TFP Index'!AF9","v":0.95553281269872281},{"$f":"'TFP Index'!AG9","v":0.97849458300787773},{"$f":"'TFP Index'!AH9","v":0.97653357442350808},0.94322331484071176,null,4,0.98418301574674949,0.98911797353580688,1.0030356693817111,1.0210172597631515,1.0207499416257348,1.0335588153728048,1.0086104459043266,0.99830338398174367]
[7,7,2006,{"$f":"'TFP Index'!AF10","v":0.9571375367610403},{"$f":"'TFP Index'!AG10","v":0.98111763119148609},{"$f":"'TFP Index'!AH10","v":0.97555839007670886},0.94228139473037476,null,5,0.95189946132100556,0.97243300211762107,0.98291435026149199,0.98140408845557714,1.0018643684043747,1.0035696349113579,0.98234748424523799,0.96933715594303949]
[8,8,2006,{"$f":"'TFP Index'!AF11","v":0.92346680504373524},{"$f":"'TFP Index'!AG11","v":0.97497230209162444},{"$f":"'TFP Index'!AH11","v":0.9471723484478547},0.91486362131057153,null,6,0.97653357442350808,0.98483549329374431,0.99134130512607821,1.0041878231591761,1.0048547643956647,1.0163408700022303,0.99634897173340031,0.98167275505865015]
[9,9,2006,{"$f":"'TFP Index'!AF12","v":0.91713510938550535},{"$f":"'TFP Index'!AG12","v":0.95605870250405789},{"$f":"'TFP Index'!AH12","v":0.95928744436235358},0.92656546262701867,null,7,0.97555839007670886,0.98711840190678235,1.0027059856585814,1.0052198189035224,1.0174355852944086,1.0161064328038181,1.0006907691073035,0.98144631468097143]
[10,10,2006,{"$f":"'TFP Index'!AF13","v":0.92513153022591654},{"$f":"'TFP Index'!AG13","v":0.97233415853684468},{"$f":"'TFP Index'!AH13","v":0.95145431444889472},0.91899952638472171,null,8,0.9471723484478547,0.94761657571090763,0.95549909373800135,0.96802097739836068,0.9726320379548844,0.98336217880716037,0.96238386867619485,0.94981899063842989]
[11,11,2006,{"$f":"'TFP Index'!AF14","v":0.89453635915121377},{"$f":"'TFP Index'!AG14","v":0.94378401868855388},{"$f":"'TFP Index'!AH14","v":0.94781893043095522},0.9154881479191691,null,9,0.95928744436235358,0.97844599756990125,0.97427191055774642,0.98731493490063316,1.0035747641796819,1.0086938662750524,0.98526481964089474,0.97428659610512303]
[12,12,2006,{"$f":"'TFP Index'!AF15","v":0.89789998615550171},{"$f":"'TFP Index'!AG15","v":0.94386115502335399},{"$f":"'TFP Index'!AH15","v":0.95130515900221047},0.9188554587371438,null,10,0.95145431444889472,0.96463930990905744,0.98108483696776416,0.9867484660391862,0.99398506657599484,1.0035595650618896,0.98024525983379773,0.96932742958334828]
[13,13,2006,{"$f":"'TFP Index'!AF16","v":0.89643753258206238},{"$f":"'TFP Index'!AG16","v":0.94134356324975277},{"$f":"'TFP Index'!AH16","v":0.95229581162411781},0.91981231948864706,null,11,0.94781893043095522,0.96314584754176757,0.98236701482584854,0.98569497884970847,0.99874007216565064,1.0050543257067759,0.98047019492011778,0.97077120287214214]
[14,1,2007,{"$f":"'TFP Index'!AF17","v":1.0266745341350632},{"$f":"'TFP Index'!AG17","v":1.0143324526525168},{"$f":"'TFP Index'!AH17","v":1.012167688660923},0.97764192392158145,null,12,0.95130515900221047,0.96558103635590609,0.97007116427188178,0.97529992325368098,0.99854512954151253,0.99892092144058542,0.97662055564429628,0.96484701341800116]
[15,2,2007,{"$f":"'TFP Index'!AF18","v":1.0230635767048488},{"$f":"'TFP Index'!AG18","v":1.0429383302862696},{"$f":"'TFP Index'!AH18","v":0.98094350068046166},0.94748281535480561,null,13,0.95229581162411781,0.96522492076947464,0.99064001552100933,0.98863307199833139,1.0029468747892676,0.9994341357283717,0.98319580507176207,0.9653427215988849]
[16,3,2007,{"$f":"'TFP Index'!AF19","v":0.98817340252673236},{"$f":"'TFP Index'!AG19","v":1.013373477513664},{"$f":"'TFP Index'!AH19","v":0.97513249009756919},0.94187002250453822,null,"Average",0.96352333314579386,0.97587709524230171,0.98799161210399489,0.99522964233932387,1.0044230204765505,1.0089758766224932,0.98933676332174292,0.97455898687764664]
[17,4,2007,{"$f":"'TFP Index'!AF20","v":0.99359904223831563},{"$f":"'TFP Index'!AG20","v":1.0045303682901345},{"$f":"'TFP Index'!AH20","v":0.98911797353580688},0.95537845108678321,null,"Source data: column F - MTFP",null,null,null,null,"maximum TFP in 2011",{"$f":"MAX(O6:O18)","v":1.0353153479761277}]
[18,5,2007,{"$f":"'TFP Index'!AF21","v":0.97996829094358284},{"$f":"'TFP Index'!AG21","v":1.0077489028134099},{"$f":"'TFP Index'!AH21","v":0.97243300211762107},0.93926261599286509]
[19,6,2007,{"$f":"'TFP Index'!AF22","v":0.97913375874031483},{"$f":"'TFP Index'!AG22","v":0.99421047008129226},{"$f":"'TFP Index'!AH22","v":0.98483549329374431},0.95124204931274015]
[20,7,2007,{"$f":"'TFP Index'!AF23","v":0.97800353535046813},{"$f":"'TFP Index'!AG23","v":0.99076618717804543},{"$f":"'TFP Index'!AH23","v":0.98711840190678235},0.95344708627804808,null,null,null,null,null,null,null,null,null,null,null,null,"Figure 2: TFP for NSP #8"]
[21,8,2007,{"$f":"'TFP Index'!AF24","v":0.9377851024421664},{"$f":"'TFP Index'!AG24","v":0.98962505139658874},{"$f":"'TFP Index'!AH24","v":0.94761657571090763},0.91529269566354177,null,"Table 2: Summary of TFP Results for NSP #8"]
[22,9,2007,{"$f":"'TFP Index'!AF25","v":0.94758755009650464},{"$f":"'TFP Index'!AG25","v":0.96846177760444874},{"$f":"'TFP Index'!AH25","v":0.97844599756990125},0.94507050386397085,null,null,2006,2007,2008,2009,2010,2011,"Average growth rate"]
[23,10,2007,{"$f":"'TFP Index'!AF26","v":0.94430528054524732},{"$f":"'TFP Index'!AG26","v":0.97892058808413351},{"$f":"'TFP Index'!AH26","v":0.96463930990905744},0.93173477220710543,null,"NSP 8 - YI",{"$f":"D11","v":0.92346680504373524},{"$f":"D24","v":0.9377851024421664},{"$f":"D37","v":0.95482016116275858},{"$f":"D51","v":0.98109877104383703},{"$f":"D63","v":0.99641768130024533},{"$f":"D76","v":1.0235309000495194},{"$f":"POWER(O26/J26,1/5)-1","v":2.0788888225673707E-2}]
[24,11,2007,{"$f":"'TFP Index'!AF27","v":0.90642579700314274},{"$f":"'TFP Index'!AG27","v":0.9411095934396736},{"$f":"'TFP Index'!AH27","v":0.96314584754176757},0.93029225291072937,null,"NSP 8 - XI",{"$f":"E11","v":0.97497230209162444},{"$f":"E24","v":0.98962505139658874},{"$f":"E37","v":0.99928944718033519},{"$f":"E50","v":1.014572675644271},{"$f":"E63","v":1.0244549247990782},{"$f":"E76","v":1.0408483487651361},{"$f":"POWER(O27/J27,1/5)-1","v":1.316233425517277E-2}]
[25,12,2007,{"$f":"'TFP Index'!AF28","v":0.91361680750696395},{"$f":"'TFP Index'!AG28","v":0.94618346167499856},{"$f":"'TFP Index'!AH28","v":0.96558103635590609},0.93264437569042058,null,"NSP 8 - MTFP",{"$f":"F11","v":0.9471723484478547},{"$f":"F24","v":0.94761657571090763},{"$f":"F37","v":0.95549909373800135},{"$f":"F50","v":0.96802097739836068},{"$f":"F63","v":0.9726320379548844},{"$f":"F76","v":0.98336217880716037},{"$f":"POWER(O28/J28,1/5)-1","v":7.5274748306821682E-3}]
[26,13,2007,{"$f":"'TFP Index'!AF29","v":0.91577727925179409},{"$f":"'TFP Index'!AG29","v":0.9487708611188147},{"$f":"'TFP Index'!AH29","v":0.96522492076947464},0.93230040746167975,null,"NSP1 - MTFP",{"$f":"J6","v":1},1.012167688660923,1.0228373740419832,1.0315737141140535,1.0245978484130609,1.0353153479761277,{"$f":"POWER(O29/J29,1/5)-1","v":6.9653589224452084E-3}]
[27,1,2008,{"$f":"'TFP Index'!AF30","v":1.0507473415810074},{"$f":"'TFP Index'!AG30","v":1.0272868084871902},{"$f":"'TFP Index'!AH30","v":1.0228373740419832},0.98794765869303791,null,"NSP_Average MTFP",{"$f":"J19","v":0.96352333314579386},0.97587709524230171,0.98799161210399489,0.99522964233932387,1.0044230204765505,1.0089758766224932,{"$f":"POWER(O30/J30,1/5)-1","v":9.2615062179397523E-3}]
[28,2,2008,{"$f":"'TFP Index'!AF31","v":1.0451488200249626},{"$f":"'TFP Index'!AG31","v":1.0516270550341886},{"$f":"'TFP Index'!AH31","v":0.99383979807459821},0.95993921080895073]
[29,3,2008,{"$f":"'TFP Index'!AF32","v":1.0194929281821408},{"$f":"'TFP Index'!AG32","v":1.0263877505830712},{"$f":"'TFP Index'!AH32","v":0.99328243892523704},0.95940086357933541]
[30,4,2008,{"$f":"'TFP Index'!AF33","v":1.0230556316354833},{"$f":"'TFP Index'!AG33","v":1.0199593721987104},{"$f":"'TFP Index'!AH33","v":1.0030356693817111},0.9688214043600164]
[31,5,2008,{"$f":"'TFP Index'!AF34","v":1.0040172741501343},{"$f":"'TFP Index'!AG34","v":1.0214697484913391},{"$f":"'TFP Index'!AH34","v":0.98291435026149199},0.9493864378451734]
[32,6,2008,{"$f":"'TFP Index'!AF35","v":0.99824906799182467},{"$f":"'TFP Index'!AG35","v":1.0069680974958144},{"$f":"'TFP Index'!AH35","v":0.99134130512607821},0.95752594324423801]
[33,7,2008,{"$f":"'TFP Index'!AF36","v":1.0041836613969877},{"$f":"'TFP Index'!AG36","v":1.0014736879599218},{"$f":"'TFP Index'!AH36","v":1.0027059856585814},0.96850296638479061]
[34,8,2008,{"$f":"'TFP Index'!AF37","v":0.95482016116275858},{"$f":"'TFP Index'!AG37","v":0.99928944718033519},{"$f":"'TFP Index'!AH37","v":0.95549909373800135},0.92290633535554745]
[35,9,2008,{"$f":"'TFP Index'!AF38","v":0.9590432641214417},{"$f":"'TFP Index'!AG38","v":0.98436920302096498},{"$f":"'TFP Index'!AH38","v":0.97427191055774642},0.94103879794913581]
[36,10,2008,{"$f":"'TFP Index'!AF39","v":0.96937916257502621},{"$f":"'TFP Index'!AG39","v":0.98806864202598765},{"$f":"'TFP Index'!AH39","v":0.98108483696776416},0.94761933056012804]
[37,11,2008,{"$f":"'TFP Index'!AF40","v":0.9342127981268441},{"$f":"'TFP Index'!AG40","v":0.9509814397549361},{"$f":"'TFP Index'!AH40","v":0.98236701482584854},0.94885777241322222]
[38,12,2008,{"$f":"'TFP Index'!AF41","v":0.93704455780022067},{"$f":"'TFP Index'!AG41","v":0.96595444985064549},{"$f":"'TFP Index'!AH41","v":0.97007116427188178},0.93698134212750961]
[39,13,2008,{"$f":"'TFP Index'!AF42","v":0.94468433897730131},{"$f":"'TFP Index'!AG42","v":0.95361011485131819},{"$f":"'TFP Index'!AH42","v":0.99064001552100933},0.95684857512983723,null,null,null,null,null,null,null,null,null,null,null,null,"Figure 3: TFP for NSP # 8 relative to frontier and average NSPs"]
[40,1,2009,{"$f":"'TFP Index'!AF43","v":1.0780440790185517},{"$f":"'TFP Index'!AG43","v":1.0450480312445809},{"$f":"'TFP Index'!AH43","v":1.0315737141140535},0.99638599594858857]
[41,2,2009,{"$f":"'TFP Index'!AF44","v":1.0720236263939307},{"$f":"'TFP Index'!AG44","v":1.0664795905807938},{"$f":"'TFP Index'!AH44","v":1.0051984452980649},0.97091040644095894]
[42,3,2009,{"$f":"'TFP Index'!AF45","v":1.0423607303437152},{"$f":"'TFP Index'!AG45","v":1.0447931673556754},{"$f":"'TFP Index'!AH45","v":0.99767184827776345},0.96364054703530555]
[43,4,2009,{"$f":"'TFP Index'!AF46","v":1.0525966828386015},{"$f":"'TFP Index'!AG46","v":1.0309293724209674},{"$f":"'TFP Index'!AH46","v":1.0210172597631515},0.98618962981575942]
[44,5,2009,{"$f":"'TFP Index'!AF47","v":1.0191472572090006},{"$f":"'TFP Index'!AG47","v":1.0384583365785844},{"$f":"'TFP Index'!AH47","v":0.98140408845557714},0.94792769215105499]
[45,6,2009,{"$f":"'TFP Index'!AF48","v":1.0236014795137129},{"$f":"'TFP Index'!AG48","v":1.019332694448994},{"$f":"'TFP Index'!AH48","v":1.0041878231591761},0.96993425734699978]
[46,7,2009,{"$f":"'TFP Index'!AF49","v":1.0158784090254971},{"$f":"'TFP Index'!AG49","v":1.0106032431131342},{"$f":"'TFP Index'!AH49","v":1.0052198189035224},0.97093105097742716]
[47,8,2009,{"$f":"'TFP Index'!AF50","v":0.98212763311883722},{"$f":"'TFP Index'!AG50","v":1.014572675644271},{"$f":"'TFP Index'!AH50","v":0.96802097739836068},0.93500108859651654]
[48,9,2009,{"$f":"'TFP Index'!AF51","v":0.98109877104383703},{"$f":"'TFP Index'!AG51","v":0.99370397060040239},{"$f":"'TFP Index'!AH51","v":0.98731493490063316},0.95363691539072859]
[49,10,2009,{"$f":"'TFP Index'!AF52","v":0.98497352230694701},{"$f":"'TFP Index'!AG52","v":0.99820121966911812},{"$f":"'TFP Index'!AH52","v":0.9867484660391862},0.95308976918783073]
[50,11,2009,{"$f":"'TFP Index'!AF53","v":0.95377625289652235},{"$f":"'TFP Index'!AG53","v":0.96761804956089492},{"$f":"'TFP Index'!AH53","v":0.98569497884970847},0.95207221720085677]
[51,12,2009,{"$f":"'TFP Index'!AF54","v":0.950488864013873},{"$f":"'TFP Index'!AG54","v":0.97456058526382716},{"$f":"'TFP Index'!AH54","v":0.97529992325368098},0.9420317443957853]
[52,13,2009,{"$f":"'TFP Index'!AF55","v":0.9480972152623669},{"$f":"'TFP Index'!AG55","v":0.95899807736147347},{"$f":"'TFP Index'!AH55","v":0.98863307199833139},0.95491008988802062]
[53,1,2010,{"$f":"'TFP Index'!AF56","v":1.09111409926046},{"$f":"'TFP Index'!AG56","v":1.0649193739284366},{"$f":"'TFP Index'!AH56","v":1.0245978484130609},0.98964808202252796]
[54,2,2010,{"$f":"'TFP Index'!AF57","v":1.1061143906162201},{"$f":"'TFP Index'!AG57","v":1.0864362811362933},{"$f":"'TFP Index'!AH57","v":1.0181125297650644},0.98338398223817314]
[55,3,2010,{"$f":"'TFP Index'!AF58","v":1.0638172262430021},{"$f":"'TFP Index'!AG58","v":1.0643916964405877},{"$f":"'TFP Index'!AH58","v":0.99946028308985613},0.96536797705514332]
[56,4,2010,{"$f":"'TFP Index'!AF59","v":1.0687627714508467},{"$f":"'TFP Index'!AG59","v":1.0470368185852086},{"$f":"'TFP Index'!AH59","v":1.0207499416257348},0.98593143009145401]
[57,5,2010,{"$f":"'TFP Index'!AF60","v":1.052855890996611},{"$f":"'TFP Index'!AG60","v":1.0508966325186795},{"$f":"'TFP Index'!AH60","v":1.0018643684043747},0.96769005729786173]
[58,6,2010,{"$f":"'TFP Index'!AF61","v":1.0407233495512367},{"$f":"'TFP Index'!AG61","v":1.0356952929184189},{"$f":"'TFP Index'!AH61","v":1.0048547643956647},0.97057844874027177]
[59,7,2010,{"$f":"'TFP Index'!AF62","v":1.0390229145759253},{"$f":"'TFP Index'!AG62","v":1.021217391639855},{"$f":"'TFP Index'!AH62","v":1.0174355852944086},0.98273012882821542]
[60,8,2010,{"$f":"'TFP Index'!AF63","v":0.99641768130024533},{"$f":"'TFP Index'!AG63","v":1.0244549247990782},{"$f":"'TFP Index'!AH63","v":0.9726320379548844},0.93945486257517685]
[61,9,2010,{"$f":"'TFP Index'!AF64","v":1.0079629867822706},{"$f":"'TFP Index'!AG64","v":1.0043725916186979},{"$f":"'TFP Index'!AH64","v":1.0035747641796819},0.9693421102483476]
[62,10,2010,{"$f":"'TFP Index'!AF65","v":1.000004593431282},{"$f":"'TFP Index'!AG65","v":1.0060559530094579},{"$f":"'TFP Index'!AH65","v":0.99398506657599484},0.96007952409772845]
[63,11,2010,{"$f":"'TFP Index'!AF66","v":0.97248714808423575},{"$f":"'TFP Index'!AG66","v":0.97371395740186084},{"$f":"'TFP Index'!AH66","v":0.99874007216565064},0.96467233304135236]
[64,12,2010,{"$f":"'TFP Index'!AF67","v":0.98022177175904146},{"$f":"'TFP Index'!AG67","v":0.98164994526498339},{"$f":"'TFP Index'!AH67","v":0.99854512954151253},0.96448404004973465]
[65,13,2010,{"$f":"'TFP Index'!AF68","v":0.97469737484360808},{"$f":"'TFP Index'!AG68","v":0.971833503193681},{"$f":"'TFP Index'!AH68","v":1.0029468747892676},0.96873563861471279]
[66,1,2011,{"$f":"'TFP Index'!AF69","v":1.1254080855267397},{"$f":"'TFP Index'!AG69","v":1.0870196097514913},{"$f":"'TFP Index'!AH69","v":1.0353153479761277},{"$f":"F69/MAX(F$4:F$81)","v":1}]
[67,2,2011,{"$f":"'TFP Index'!AF70","v":1.1264675742226076},{"$f":"'TFP Index'!AG70","v":1.112584590613692},{"$f":"'TFP Index'!AH70","v":1.0124781375960437},0.97794178322119241]
[68,3,2011,{"$f":"'TFP Index'!AF71","v":1.0791191062215635},{"$f":"'TFP Index'!AG71","v":1.0788039181111162},{"$f":"'TFP Index'!AH71","v":1.0002921644101916},0.96617148230787786]
[69,4,2011,{"$f":"'TFP Index'!AF72","v":1.0964363089151277},{"$f":"'TFP Index'!AG72","v":1.0608359123903781},{"$f":"'TFP Index'!AH72","v":1.0335588153728048},0.99830338398174367]
[70,5,2011,{"$f":"'TFP Index'!AF73","v":1.07973889202914},{"$f":"'TFP Index'!AG73","v":1.0758983277971637},{"$f":"'TFP Index'!AH73","v":1.0035696349113579},0.96933715594303949]
[71,6,2011,{"$f":"'TFP Index'!AF74","v":1.069958629412461},{"$f":"'TFP Index'!AG74","v":1.0527556856098026},{"$f":"'TFP Index'!AH74","v":1.0163408700022303},0.98167275505865015]
[72,7,2011,{"$f":"'TFP Index'!AF75","v":1.0581718026731983},{"$f":"'TFP Index'!AG75","v":1.0413985863206339},{"$f":"'TFP Index'!AH75","v":1.0161064328038181},0.98144631468097143]
[73,8,2011,{"$f":"'TFP Index'!AF76","v":1.0235309000495194},{"$f":"'TFP Index'!AG76","v":1.0408483487651361},{"$f":"'TFP Index'!AH76","v":0.98336217880716037},0.94981899063842989]
[74,9,2011,{"$f":"'TFP Index'!AF77","v":1.0228830247826524},{"$f":"'TFP Index'!AG77","v":1.0140668630810639},{"$f":"'TFP Index'!AH77","v":1.0086938662750524},0.97428659610512303]
[75,10,2011,{"$f":"'TFP Index'!AF78","v":1.0219656900665601},{"$f":"'TFP Index'!AG78","v":1.0183408395928499},{"$f":"'TFP Index'!AH78","v":1.0035595650618896},0.96932742958334828]
[76,11,2011,{"$f":"'TFP Index'!AF79","v":0.99011004457625962},{"$f":"'TFP Index'!AG79","v":0.98513087228393637},{"$f":"'TFP Index'!AH79","v":1.0050543257067759},0.97077120287214214]
[77,12,2011,{"$f":"'TFP Index'!AF80","v":0.99404834802295039},{"$f":"'TFP Index'!AG80","v":0.995122163013056},{"$f":"'TFP Index'!AH80","v":0.99892092144058542},0.96484701341800116]
[78,13,2011,{"$f":"'TFP Index'!AF81","v":0.98299061647400199},{"$f":"'TFP Index'!AG81","v":0.98354717067734931},{"$f":"'TFP Index'!AH81","v":0.9994341357283717},0.9653427215988849]
["Summary statistics",null,"MAX",{"$f":"MAX(D4:D81)","v":1.1264675742226076},{"$f":"MAX(E4:E81)","v":1.112584590613692},{"$f":"MAX(F4:F81)","v":1.0353153479761277},{"$f":"MAX(G4:G81)","v":1}]
[null,null,"MIN",{"$f":"MIN(D4:D81)","v":0.89453635915121377},{"$f":"MIN(E4:E81)","v":0.9411095934396736},{"$f":"MIN(F4:F81)","v":0.9471723484478547},{"$f":"MIN(G4:G81)","v":0.91486362131057153}]
[null,null,"MEAN",{"$f":"AVERAGE(D4:D81)","v":0.99745466248194126},{"$f":"AVERAGE(E4:E81)","v":1.0076403596693246},{"$f":"AVERAGE(F4:F81)","v":0.98933676332174292},{"$f":"AVERAGE(G4:G81)","v":0.95558977779643106}]
[null,null,"STDEV",{"$f":"STDEV(D4:D81)","v":5.5952082021649314E-2},{"$f":"STDEV(E4:E81)","v":3.9026833294776707E-2},{"$f":"STDEV(F4:F81)","v":2.2162771446599502E-2},{"$f":"STDEV(G4:G81)","v":2.1406783440353801E-2}]

{"sheet":"DEA_CE Cal","index":5,"n_rows":91,"n_cols":93,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
["DEA COST EFFICIENCY CALCULATION "]
["Using EXCEL SOLVER to run DEA linear programming model to estimate cost efficiency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lamda"]
["OBS ","NSP","YEAR","Y1","Y2","X1","X2","X3","X4","W1","W2","W3","W4","TC","CE (Theta)","Obs_1","Obs_2","Obs_3","Obs_4","Obs_5","Obs_6","Obs_7","Obs_8","Obs_9","Obs_10","Obs_11","Obs_12","Obs_13","Obs_14","Obs_15","Obs_16","Obs_17","Obs_18","Obs_19","Obs_20","Obs_21","Obs_22","Obs_23","Obs_24","Obs_25","Obs_26","Obs_27","Obs_28","Obs_29","Obs_30","Obs_31","Obs_32","Obs_33","Obs_34","Obs_35","Obs_36","Obs_37","Obs_38","Obs_39","Obs_40","Obs_41","Obs_42","Obs_43","Obs_44","Obs_45","Obs_46","Obs_47","Obs_48","Obs_49","Obs_50","Obs_51","Obs_52","Obs_53","Obs_54","Obs_55","Obs_56","Obs_57","Obs_58","Obs_59","Obs_60","Obs_61","Obs_62","Obs_63","Obs_64","Obs_65","Obs_66","Obs_67","Obs_68","Obs_69","Obs_70","Obs_71","Obs_72","Obs_73","Obs_74","Obs_75","Obs_76","Obs_77","Obs_78"]
[1,{"$f":"'NSP Data'!$C4","v":1},{"$f":"'NSP Data'!$A4","v":2006},{"$f":"'NSP Data'!D4","v":260958.54},{"$f":"'NSP Data'!E4","v":763.65746999999999},{"$f":"'NSP Data'!F4","v":48648.252999999997},{"$f":"'NSP Data'!G4","v":27171.851999999999},{"$f":"'NSP Data'!H4","v":2646.4099000000001},{"$f":"'NSP Data'!I4","v":3175.3119000000002},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M4*(1-'Gen Data'!$G7)*G4/($G4+$H4*5))/G4","v":1.3343991611800163},{"$f":"('NSP Data'!$M4*(1-'Gen Data'!$G7)*H4*5/(G4+H4*5))/H4","v":6.6719958059000799},{"$f":"'NSP Data'!$M4*'Gen Data'!G7/I4","v":7.628431943961159},{"$f":"SUMPRODUCT(F4:I4,J4:M4)","v":122893.97576},0.97466650501706376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.48336891329153464,0,0.43921387059951406,0,0,0,0,0,0,0]
[2,{"$f":"'NSP Data'!$C5","v":2},{"$f":"'NSP Data'!$A5","v":2006},{"$f":"'NSP Data'!D5","v":259988.24},{"$f":"'NSP Data'!E5","v":766.91209000000003},{"$f":"'NSP Data'!F5","v":51304.694000000003},{"$f":"'NSP Data'!G5","v":27862.556},{"$f":"'NSP Data'!H5","v":2680.8530000000001},{"$f":"'NSP Data'!I5","v":3138.0940999999998},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M5*(1-'Gen Data'!$G8)*G5/($G5+$H5*5))/G5","v":1.3302854406933842},{"$f":"('NSP Data'!$M5*(1-'Gen Data'!$G8)*H5*5/(G5+H5*5))/H5","v":6.6514272034669206},{"$f":"'NSP Data'!$M5*'Gen Data'!G8/I5","v":7.8594561074506979},{"$f":"SUMPRODUCT(F5:I5,J5:M5)","v":126760.68247999999},0.9469842650938961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.63071366949031193,0,0.2884796634534626,0,0,0,0,0,0,0]
[3,{"$f":"'NSP Data'!$C6","v":3},{"$f":"'NSP Data'!$A6","v":2006},{"$f":"'NSP Data'!D6","v":244280.83},{"$f":"'NSP Data'!E6","v":751.98679000000004},{"$f":"'NSP Data'!F6","v":52268.163999999997},{"$f":"'NSP Data'!G6","v":25153.935000000001},{"$f":"'NSP Data'!H6","v":2777.3168000000001},{"$f":"'NSP Data'!I6","v":3085.81},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M6*(1-'Gen Data'!$G9)*G6/($G6+$H6*5))/G6","v":1.3235412884751863},{"$f":"('NSP Data'!$M6*(1-'Gen Data'!$G9)*H6*5/(G6+H6*5))/H6","v":6.6177064423759315},{"$f":"'NSP Data'!$M6*'Gen Data'!G9/I6","v":7.5230941568016174},122973.28887999999,0.92092522057567938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.55834617863450697,0,0,0.30250848761602667,0,0,0,0,0,0,0,0,0]
[4,{"$f":"'NSP Data'!$C7","v":4},{"$f":"'NSP Data'!$A7","v":2006},{"$f":"'NSP Data'!D7","v":253000.71},{"$f":"'NSP Data'!E7","v":745.98933999999997},{"$f":"'NSP Data'!F7","v":50028.771000000001},{"$f":"'NSP Data'!G7","v":25560.025000000001},{"$f":"'NSP Data'!H7","v":2687.3011999999999},{"$f":"'NSP Data'!I7","v":3080.3977},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M7*(1-'Gen Data'!$G10)*G7/($G7+$H7*5))/G7","v":1.2995427003494233},{"$f":"('NSP Data'!$M7*(1-'Gen Data'!$G10)*H7*5/(G7+H7*5))/H7","v":6.4977135017471168},{"$f":"'NSP Data'!$M7*'Gen Data'!G10/I7","v":7.3913257369332532},119472.34932000001,0.95577663262109047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.60615200610255771,0,0.28833469498356329,0,0,0,0,0,0,0]
[5,{"$f":"'NSP Data'!$C8","v":5},{"$f":"'NSP Data'!$A8","v":2006},{"$f":"'NSP Data'!D8","v":246115},{"$f":"'NSP Data'!E8","v":735.71370999999999},{"$f":"'NSP Data'!F8","v":51303.915000000001},{"$f":"'NSP Data'!G8","v":24718.830999999998},{"$f":"'NSP Data'!H8","v":2848.3146000000002},{"$f":"'NSP Data'!I8","v":3134.4137999999998},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M8*(1-'Gen Data'!$G11)*G8/($G8+$H8*5))/G8","v":1.3347308552036574},{"$f":"('NSP Data'!$M8*(1-'Gen Data'!$G11)*H8*5/(G8+H8*5))/H8","v":6.6736542760182882},{"$f":"'NSP Data'!$M8*'Gen Data'!G11/I8","v":7.4537260045243547},122564.31680000002,0.92051937056692879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83505734033667711,0,3.5152174844529427E-2,0,0,0,0,0,0,0]
[6,{"$f":"'NSP Data'!$C9","v":6},{"$f":"'NSP Data'!$A9","v":2006},{"$f":"'NSP Data'!D9","v":251995.33},{"$f":"'NSP Data'!E9","v":722.05259999999998},{"$f":"'NSP Data'!F9","v":51914.53},{"$f":"'NSP Data'!G9","v":21966.665000000001},{"$f":"'NSP Data'!H9","v":2812.6669000000002},{"$f":"'NSP Data'!I9","v":3220.1586000000002},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M9*(1-'Gen Data'!$G12)*G9/($G9+$H9*5))/G9","v":1.3402887663098633},{"$f":"('NSP Data'!$M9*(1-'Gen Data'!$G12)*H9*5/(G9+H9*5))/H9","v":6.7014438315493168},{"$f":"'NSP Data'!$M9*'Gen Data'!G12/I9","v":6.7374875324463828},117747.7496,0.95791604359488935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.0480933093145532E-2,0,0.80031044607548951,0,0,0,0,0,0,0]
[7,{"$f":"'NSP Data'!$C10","v":7},{"$f":"'NSP Data'!$A10","v":2006},{"$f":"'NSP Data'!D10","v":248161.5},{"$f":"'NSP Data'!E10","v":735.67231000000004},{"$f":"'NSP Data'!F10","v":53113.086000000003},{"$f":"'NSP Data'!G10","v":21546.896000000001},{"$f":"'NSP Data'!H10","v":2776.6565999999998},{"$f":"'NSP Data'!I10","v":3234.4391000000001},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M10*(1-'Gen Data'!$G13)*G10/($G10+$H10*5))/G10","v":1.4005467446269462},{"$f":"('NSP Data'!$M10*(1-'Gen Data'!$G13)*H10*5/(G10+H10*5))/H10","v":7.0027337231347309},{"$f":"'NSP Data'!$M10*'Gen Data'!G13/I10","v":6.8926238679219534},120779.43311999999,0.94751701595702487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.6912692731721316,0,0.18613487784432992,0,0,0,0,0,0,0]
[8,{"$f":"'NSP Data'!$C11","v":8},{"$f":"'NSP Data'!$A11","v":2006},{"$f":"'NSP Data'!D11","v":235651.49},{"$f":"'NSP Data'!E11","v":721.17805999999996},{"$f":"'NSP Data'!F11","v":51850.385000000002},{"$f":"'NSP Data'!G11","v":20934.68},{"$f":"'NSP Data'!H11","v":2925.8294000000001},{"$f":"'NSP Data'!I11","v":3259.5329000000002},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M11*(1-'Gen Data'!$G14)*G11/($G11+$H11*5))/G11","v":1.3540250133935245},{"$f":"('NSP Data'!$M11*(1-'Gen Data'!$G14)*H11*5/(G11+H11*5))/H11","v":6.7701250669676227},{"$f":"'NSP Data'!$M11*'Gen Data'!G14/I11","v":6.6373147115649607},117491.21119999999,0.91511187323042453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42205240982141767,0,0,0.40899325323434865,0,0,0,0,0,0,0,0,0]
[9,{"$f":"'NSP Data'!$C12","v":9},{"$f":"'NSP Data'!$A12","v":2006},{"$f":"'NSP Data'!D12","v":236923.51999999999},{"$f":"'NSP Data'!E12","v":707.50347999999997},{"$f":"'NSP Data'!F12","v":51700.428999999996},{"$f":"'NSP Data'!G12","v":20218.793000000001},{"$f":"'NSP Data'!H12","v":2852.9675999999999},{"$f":"'NSP Data'!I12","v":3165.2948999999999},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M12*(1-'Gen Data'!$G15)*G12/($G12+$H12*5))/G12","v":1.3891994648127397},{"$f":"('NSP Data'!$M12*(1-'Gen Data'!$G15)*H12*5/(G12+H12*5))/H12","v":6.9459973240636987},{"$f":"'NSP Data'!$M12*'Gen Data'!G15/I12","v":6.7994850242863629},116991.41168,0.92930363009091954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.78590618652716582,0,5.1799311541665366E-2,0,0,0,0,0,0,0]
[10,{"$f":"'NSP Data'!$C13","v":10},{"$f":"'NSP Data'!$A13","v":2006},{"$f":"'NSP Data'!D13","v":245380.01},{"$f":"'NSP Data'!E13","v":695.08497999999997},{"$f":"'NSP Data'!F13","v":54360.209000000003},{"$f":"'NSP Data'!G13","v":19554.832999999999},{"$f":"'NSP Data'!H13","v":3015.3524000000002},{"$f":"'NSP Data'!I13","v":3063.7746000000002},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M13*(1-'Gen Data'!$G16)*G13/($G13+$H13*5))/G13","v":1.3300674003031043},{"$f":"('NSP Data'!$M13*(1-'Gen Data'!$G16)*H13*5/(G13+H13*5))/H13","v":6.6503370015155232},{"$f":"'NSP Data'!$M13*'Gen Data'!G16/I13","v":6.7546357587793819},116768.42928,0.93712574802323367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.86738237316056244,0,0,0,0,0,0,0]
[11,{"$f":"'NSP Data'!$C14","v":11},{"$f":"'NSP Data'!$A14","v":2006},{"$f":"'NSP Data'!D14","v":227047.3},{"$f":"'NSP Data'!E14","v":702.34383000000003},{"$f":"'NSP Data'!F14","v":52744.928999999996},{"$f":"'NSP Data'!G14","v":18038.598000000002},{"$f":"'NSP Data'!H14","v":2961.5382},{"$f":"'NSP Data'!I14","v":3133.3242},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M14*(1-'Gen Data'!$G17)*G14/($G14+$H14*5))/G14","v":1.3600831947864793},{"$f":"('NSP Data'!$M14*(1-'Gen Data'!$G17)*H14*5/(G14+H14*5))/H14","v":6.8004159739323962},{"$f":"'NSP Data'!$M14*'Gen Data'!G17/I14","v":6.405588773737489},113269.80667999999,0.91534809378931359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.61256013736424408,0,0,0.18708024923162198,0,0,0,0,0,0,0,0,0]
[12,{"$f":"'NSP Data'!$C15","v":12},{"$f":"'NSP Data'!$A15","v":2006},{"$f":"'NSP Data'!D15","v":233134.73},{"$f":"'NSP Data'!E15","v":689.15842999999995},{"$f":"'NSP Data'!F15","v":53406.722000000002},{"$f":"'NSP Data'!G15","v":17227.361000000001},{"$f":"'NSP Data'!H15","v":3084.9823999999999},{"$f":"'NSP Data'!I15","v":3082.1275000000001},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M15*(1-'Gen Data'!$G18)*G15/($G15+$H15*5))/G15","v":1.3451392100635686},{"$f":"('NSP Data'!$M15*(1-'Gen Data'!$G18)*H15*5/(G15+H15*5))/H15","v":6.7256960503178425},{"$f":"'NSP Data'!$M15*'Gen Data'!G18/I15","v":6.4023977885405445},112789.04324,0.92295490978076833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.60126808813977206,0,0.2229939454673571,0,0,0,0,0,0,0]
[13,{"$f":"'NSP Data'!$C16","v":13},{"$f":"'NSP Data'!$A16","v":2006},{"$f":"'NSP Data'!D16","v":231958.06},{"$f":"'NSP Data'!E16","v":690.39989000000003},{"$f":"'NSP Data'!F16","v":54380.923000000003},{"$f":"'NSP Data'!G16","v":16603.792000000001},{"$f":"'NSP Data'!H16","v":2965.5554999999999},{"$f":"'NSP Data'!I16","v":3165.3409000000001},{"$f":"'Gen Data'!$C$36/100","v":0.92},{"$f":"('NSP Data'!$M16*(1-'Gen Data'!$G19)*G16/($G16+$H16*5))/G16","v":1.3834478081026147},{"$f":"('NSP Data'!$M16*(1-'Gen Data'!$G19)*H16*5/(G16+H16*5))/H16","v":6.9172390405130733},{"$f":"'NSP Data'!$M16*'Gen Data'!G19/I16","v":6.1719295605727647},113050.64616,0.92363620756638198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.71374159354639555,0,0.1063919360644609,0,0,0,0,0,0,0]
[14,{"$f":"'NSP Data'!$C17","v":1},{"$f":"'NSP Data'!$A17","v":2007},{"$f":"'NSP Data'!D17","v":265099.8},{"$f":"'NSP Data'!E17","v":792.36685},{"$f":"'NSP Data'!F17","v":49112.402999999998},{"$f":"'NSP Data'!G17","v":26872.201000000001},{"$f":"'NSP Data'!H17","v":2841.0418},{"$f":"'NSP Data'!I17","v":3230.9560000000001},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M17*(1-'Gen Data'!$G7)*G17/($G17+$H17*5))/G17","v":1.3888973954297505},{"$f":"('NSP Data'!$M17*(1-'Gen Data'!$G7)*H17*5/(G17+H17*5))/H17","v":6.9444869771487534},{"$f":"'NSP Data'!$M17*'Gen Data'!G7/I17","v":7.9333164054230387},129734.18607399998,0.97932477459120248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.89706650057928272,0,4.026850964278797E-2,0,0,0,0,0,0,0]
[15,{"$f":"'NSP Data'!$C18","v":2},{"$f":"'NSP Data'!$A18","v":2007},{"$f":"'NSP Data'!D18","v":268133.46000000002},{"$f":"'NSP Data'!E18","v":777.90103999999997},{"$f":"'NSP Data'!F18","v":51164.514999999999},{"$f":"'NSP Data'!G18","v":27955.647000000001},{"$f":"'NSP Data'!H18","v":2852.7764999999999},{"$f":"'NSP Data'!I18","v":3246.9031},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M18*(1-'Gen Data'!$G8)*G18/($G18+$H18*5))/G18","v":1.3803028221809057},{"$f":"('NSP Data'!$M18*(1-'Gen Data'!$G8)*H18*5/(G18+H18*5))/H18","v":6.901514110904527},{"$f":"'NSP Data'!$M18*'Gen Data'!G8/I18","v":8.0636383266257621},133473.19336999999,0.9591078422556133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3313954459993278,0,0.61650794153292821,0,0,0,0,0,0,0]
[16,{"$f":"'NSP Data'!$C19","v":3},{"$f":"'NSP Data'!$A19","v":2007},{"$f":"'NSP Data'!D19","v":252246.48},{"$f":"'NSP Data'!E19","v":771.45628999999997},{"$f":"'NSP Data'!F19","v":51590.006999999998},{"$f":"'NSP Data'!G19","v":24974.945},{"$f":"'NSP Data'!H19","v":2958.1714999999999},{"$f":"'NSP Data'!I19","v":3150.9227000000001},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M19*(1-'Gen Data'!$G9)*G19/($G19+$H19*5))/G19","v":1.3860263121811762},{"$f":"('NSP Data'!$M19*(1-'Gen Data'!$G9)*H19*5/(G19+H19*5))/H19","v":6.9301315609058811},{"$f":"'NSP Data'!$M19*'Gen Data'!G9/I19","v":7.8587971739198794},129302.13770599998,0.94186035294377679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.43781154070298917,0,0,0.45182981100938335,0,0,0,0,0,0,0,0,0]
[17,{"$f":"'NSP Data'!$C20","v":4},{"$f":"'NSP Data'!$A20","v":2007},{"$f":"'NSP Data'!D20","v":259486.53},{"$f":"'NSP Data'!E20","v":758.18925999999999},{"$f":"'NSP Data'!F20","v":50206.152000000002},{"$f":"'NSP Data'!G20","v":25359.967000000001},{"$f":"'NSP Data'!H20","v":2886.6028999999999},{"$f":"'NSP Data'!I20","v":3169.4103},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M20*(1-'Gen Data'!$G10)*G20/($G20+$H20*5))/G20","v":1.3870247106264204},{"$f":"('NSP Data'!$M20*(1-'Gen Data'!$G10)*H20*5/(G20+H20*5))/H20","v":6.9351235531321018},{"$f":"'NSP Data'!$M20*'Gen Data'!G10/I20","v":7.8239274826613654},128088.578616,0.96435396200818546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.45223894304260653,0,0.46513196213378899,0,0,0,0,0,0,0]
[18,{"$f":"'NSP Data'!$C21","v":5},{"$f":"'NSP Data'!$A21","v":2007},{"$f":"'NSP Data'!D21","v":252073.04},{"$f":"'NSP Data'!E21","v":759.22022000000004},{"$f":"'NSP Data'!F21","v":51090.879000000001},{"$f":"'NSP Data'!G21","v":24306.883999999998},{"$f":"'NSP Data'!H21","v":2988.348},{"$f":"'NSP Data'!I21","v":3210.9555999999998},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M21*(1-'Gen Data'!$G11)*G21/($G21+$H21*5))/G21","v":1.4321376125185945},{"$f":"('NSP Data'!$M21*(1-'Gen Data'!$G11)*H21*5/(G21+H21*5))/H21","v":7.1606880625929703},{"$f":"'NSP Data'!$M21*'Gen Data'!G11/I21","v":7.8647964892445108},130408.005082,0.94055081873641411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11602446904851313,0,0,0.7746629710785794,0,0,0,0,0,0,0,0,0]
[19,{"$f":"'NSP Data'!$C22","v":6},{"$f":"'NSP Data'!$A22","v":2007},{"$f":"'NSP Data'!D22","v":258204.57},{"$f":"'NSP Data'!E22","v":739.92933000000005},{"$f":"'NSP Data'!F22","v":51541.911},{"$f":"'NSP Data'!G22","v":22425.905999999999},{"$f":"'NSP Data'!H22","v":3000.9540000000002},{"$f":"'NSP Data'!I22","v":3268.2723000000001},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M22*(1-'Gen Data'!$G12)*G22/($G22+$H22*5))/G22","v":1.3998551794789917},{"$f":"('NSP Data'!$M22*(1-'Gen Data'!$G12)*H22*5/(G22+H22*5))/H22","v":6.99927589739496},{"$f":"'NSP Data'!$M22*'Gen Data'!G12/I22","v":7.2028629101681645},125315.59373799998,0.96632865281120073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.4794041354165581E-2,0,0.81794727430998759,0,0,0,0,0,0,0]
[20,{"$f":"'NSP Data'!$C23","v":7},{"$f":"'NSP Data'!$A23","v":2007},{"$f":"'NSP Data'!D23","v":253034.65},{"$f":"'NSP Data'!E23","v":753.30520999999999},{"$f":"'NSP Data'!F23","v":52395.194000000003},{"$f":"'NSP Data'!G23","v":21594.179},{"$f":"'NSP Data'!H23","v":2989.3355999999999},{"$f":"'NSP Data'!I23","v":3276.6862000000001},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M23*(1-'Gen Data'!$G13)*G23/($G23+$H23*5))/G23","v":1.4839750285550224},{"$f":"('NSP Data'!$M23*(1-'Gen Data'!$G13)*H23*5/(G23+H23*5))/H23","v":7.4198751427751111},{"$f":"'NSP Data'!$M23*'Gen Data'!G13/I23","v":7.4350359488192668},128782.59485199998,0.95808994027119465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7828278890440532,0,0.11182724797919441,0,0,0,0,0,0,0]
[21,{"$f":"'NSP Data'!$C24","v":8},{"$f":"'NSP Data'!$A24","v":2007},{"$f":"'NSP Data'!D24","v":239423.86},{"$f":"'NSP Data'!E24","v":731.99707999999998},{"$f":"'NSP Data'!F24","v":51640.892999999996},{"$f":"'NSP Data'!G24","v":21226.958999999999},{"$f":"'NSP Data'!H24","v":3116.5108},{"$f":"'NSP Data'!I24","v":3296.9124999999999},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M24*(1-'Gen Data'!$G14)*G24/($G24+$H24*5))/G24","v":1.4056657902537313},{"$f":"('NSP Data'!$M24*(1-'Gen Data'!$G14)*H24*5/(G24+H24*5))/H24","v":7.0283289512686569},{"$f":"'NSP Data'!$M24*'Gen Data'!G14/I24","v":7.0509450341797058},124460.19749399999,0.91551954012444525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.40887561658841159,0,0,0.43557642838483029,0,0,0,0,0,0,0,0,0]
[22,{"$f":"'NSP Data'!$C25","v":9},{"$f":"'NSP Data'!$A25","v":2007},{"$f":"'NSP Data'!D25","v":245309.24},{"$f":"'NSP Data'!E25","v":729.44894999999997},{"$f":"'NSP Data'!F25","v":51568.451999999997},{"$f":"'NSP Data'!G25","v":20265.721000000001},{"$f":"'NSP Data'!H25","v":3067.8914},{"$f":"'NSP Data'!I25","v":3180.9245999999998},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M25*(1-'Gen Data'!$G15)*G25/($G25+$H25*5))/G25","v":1.4950957268069265},{"$f":"('NSP Data'!$M25*(1-'Gen Data'!$G15)*H25*5/(G25+H25*5))/H25","v":7.4754786340346335},{"$f":"'NSP Data'!$M25*'Gen Data'!G15/I25","v":7.5186763370625007},126552.06901599999,0.95027863580626626,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.73795194569020661,0,0.12938268951939494,0,0,0,0,0,0,0]
[23,{"$f":"'NSP Data'!$C26","v":10},{"$f":"'NSP Data'!$A26","v":2007},{"$f":"'NSP Data'!D26","v":249169.73},{"$f":"'NSP Data'!E26","v":713.18084999999996},{"$f":"'NSP Data'!F26","v":53501.233},{"$f":"'NSP Data'!G26","v":19506.254000000001},{"$f":"'NSP Data'!H26","v":3188.1904},{"$f":"'NSP Data'!I26","v":3140.1194},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M26*(1-'Gen Data'!$G16)*G26/($G26+$H26*5))/G26","v":1.4401206915997835},{"$f":"('NSP Data'!$M26*(1-'Gen Data'!$G16)*H26*5/(G26+H26*5))/H26","v":7.200603457998918},{"$f":"'NSP Data'!$M26*'Gen Data'!G16/I26","v":7.3037742386483773},125237.15921399998,0.94716678225670781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0488730813733858E-2,0,0.81030908251611244,0,0,0,0,0,0,0]
[24,{"$f":"'NSP Data'!$C27","v":11},{"$f":"'NSP Data'!$A27","v":2007},{"$f":"'NSP Data'!D27","v":232148.07},{"$f":"'NSP Data'!E27","v":705.29296999999997},{"$f":"'NSP Data'!F27","v":51460.764999999999},{"$f":"'NSP Data'!G27","v":17920.861000000001},{"$f":"'NSP Data'!H27","v":3142.8409999999999},{"$f":"'NSP Data'!I27","v":3104.2629000000002},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M27*(1-'Gen Data'!$G17)*G27/($G27+$H27*5))/G27","v":1.4549931598171979},{"$f":"('NSP Data'!$M27*(1-'Gen Data'!$G17)*H27*5/(G27+H27*5))/H27","v":7.2749657990859893},{"$f":"'NSP Data'!$M27*'Gen Data'!G17/I27","v":7.0828385830336726},120225.19687000001,0.93197237093069318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.27396987910979231,0,0,0.54545191875884802,0,0,0,0,0,0,0,0,0]
[25,{"$f":"'NSP Data'!$C28","v":12},{"$f":"'NSP Data'!$A28","v":2007},{"$f":"'NSP Data'!D28","v":237722.39},{"$f":"'NSP Data'!E28","v":699.72628999999995},{"$f":"'NSP Data'!F28","v":52417.447999999997},{"$f":"'NSP Data'!G28","v":17133.712},{"$f":"'NSP Data'!H28","v":3261.0225},{"$f":"'NSP Data'!I28","v":3104.7474000000002},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M28*(1-'Gen Data'!$G18)*G28/($G28+$H28*5))/G28","v":1.4342134972477871},{"$f":"('NSP Data'!$M28*(1-'Gen Data'!$G18)*H28*5/(G28+H28*5))/H28","v":7.1710674862389361},{"$f":"'NSP Data'!$M28*'Gen Data'!G18/I28","v":6.9398668535804227},119720.86218399998,0.93927558530809085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.53983895106505475,0,0.30062293799075485,0,0,0,0,0,0,0]
[26,{"$f":"'NSP Data'!$C29","v":13},{"$f":"'NSP Data'!$A29","v":2007},{"$f":"'NSP Data'!D29","v":238862.1},{"$f":"'NSP Data'!E29","v":699.68506000000002},{"$f":"'NSP Data'!F29","v":54760.035000000003},{"$f":"'NSP Data'!G29","v":16369.415999999999},{"$f":"'NSP Data'!H29","v":3129.7905999999998},{"$f":"'NSP Data'!I29","v":3146.5169999999998},{"$f":"'Gen Data'!$D$36/100","v":0.95799999999999996},{"$f":"('NSP Data'!$M29*(1-'Gen Data'!$G19)*G29/($G29+$H29*5))/G29","v":1.5090196127729056},{"$f":"('NSP Data'!$M29*(1-'Gen Data'!$G19)*H29*5/(G29+H29*5))/H29","v":7.5450980638645291},{"$f":"'NSP Data'!$M29*'Gen Data'!G19/I29","v":6.8988485395121035},122483.80453000002,0.94281558691079936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.4593176025715463,0,0.38515090692463411,0,0,0,0,0,0,0]
[27,{"$f":"'NSP Data'!$C30","v":1},{"$f":"'NSP Data'!$A30","v":2008},{"$f":"'NSP Data'!D30","v":268403.87},{"$f":"'NSP Data'!E30","v":819.74342999999999},{"$f":"'NSP Data'!F30","v":48451.247000000003},{"$f":"'NSP Data'!G30","v":27353.877},{"$f":"'NSP Data'!H30","v":3021.0841},{"$f":"'NSP Data'!I30","v":3276.2424000000001},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M30*(1-'Gen Data'!$G7)*G30/($G30+$H30*5))/G30","v":1.433939342967226},{"$f":"('NSP Data'!$M30*(1-'Gen Data'!$G7)*H30*5/(G30+H30*5))/H30","v":7.1696967148361299},{"$f":"'NSP Data'!$M30*'Gen Data'!G7/I30","v":8.3491095896933629},136689.011,0.98847640348501531,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.43488363255091267,0,0,0.5119024939461595,0,0,0,0,0,0,0,0,0]
[28,{"$f":"'NSP Data'!$C31","v":2},{"$f":"'NSP Data'!$A31","v":2008},{"$f":"'NSP Data'!D31","v":268591.24},{"$f":"'NSP Data'!E31","v":810.46551999999997},{"$f":"'NSP Data'!F31","v":50885.220999999998},{"$f":"'NSP Data'!G31","v":27780.927},{"$f":"'NSP Data'!H31","v":3036.5228000000002},{"$f":"'NSP Data'!I31","v":3285.8690000000001},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M31*(1-'Gen Data'!$G8)*G31/($G31+$H31*5))/G31","v":1.4564749765388287},{"$f":"('NSP Data'!$M31*(1-'Gen Data'!$G8)*H31*5/(G31+H31*5))/H31","v":7.2823748826941435},{"$f":"'NSP Data'!$M31*'Gen Data'!G8/I31","v":8.5558951467633069},141574.09400000001,0.96103041609488271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16466012116074819,0,0,0.78418195920686917,0,0,0,0,0,0,0,0,0]
[29,{"$f":"'NSP Data'!$C32","v":3},{"$f":"'NSP Data'!$A32","v":2008},{"$f":"'NSP Data'!D32","v":258390.32},{"$f":"'NSP Data'!E32","v":801.60850000000005},{"$f":"'NSP Data'!F32","v":51819.627999999997},{"$f":"'NSP Data'!G32","v":24889.955000000002},{"$f":"'NSP Data'!H32","v":3136.4438},{"$f":"'NSP Data'!I32","v":3190.1691000000001},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M32*(1-'Gen Data'!$G9)*G32/($G32+$H32*5))/G32","v":1.4549671104634425},{"$f":"('NSP Data'!$M32*(1-'Gen Data'!$G9)*H32*5/(G32+H32*5))/H32","v":7.274835552317211},{"$f":"'NSP Data'!$M32*'Gen Data'!G9/I32","v":8.3134321092885024},137372.06099999999,0.95942831442574661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.76053014617798564,0,0,0.1491705931740438,0,0,0,0,0,0,0,0,0]
[30,{"$f":"'NSP Data'!$C33","v":4},{"$f":"'NSP Data'!$A33","v":2008},{"$f":"'NSP Data'!D33","v":263627.69},{"$f":"'NSP Data'!E33","v":791.18417999999997},{"$f":"'NSP Data'!F33","v":50308.349000000002},{"$f":"'NSP Data'!G33","v":25573.936000000002},{"$f":"'NSP Data'!H33","v":3070.4697999999999},{"$f":"'NSP Data'!I33","v":3207.0639999999999},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M33*(1-'Gen Data'!$G10)*G33/($G33+$H33*5))/G33","v":1.4255961456066679},{"$f":"('NSP Data'!$M33*(1-'Gen Data'!$G10)*H33*5/(G33+H33*5))/H33","v":7.1279807280333394},{"$f":"'NSP Data'!$M33*'Gen Data'!G10/I33","v":8.1734199411050117},134865.38399999999,0.96923819603057937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3411592548790678E-2,0,0,0.88850548748793834,0,0,0,0,0,0,0,0,0]
[31,{"$f":"'NSP Data'!$C34","v":5},{"$f":"'NSP Data'!$A34","v":2008},{"$f":"'NSP Data'!D34","v":256918.67},{"$f":"'NSP Data'!E34","v":781.91010000000006},{"$f":"'NSP Data'!F34","v":50730.18},{"$f":"'NSP Data'!G34","v":24492.065999999999},{"$f":"'NSP Data'!H34","v":3171.6396},{"$f":"'NSP Data'!I34","v":3278.29},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M34*(1-'Gen Data'!$G11)*G34/($G34+$H34*5))/G34","v":1.5013549182726538},{"$f":"('NSP Data'!$M34*(1-'Gen Data'!$G11)*H34*5/(G34+H34*5))/H34","v":7.5067745913632695},{"$f":"'NSP Data'!$M34*'Gen Data'!G11/I34","v":8.3022343020294116},138527.37900000002,0.95066440405386032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.34058591903940871,0,0,0.56607682909419077,0,0,0,0,0,0,0,0,0]
[32,{"$f":"'NSP Data'!$C35","v":6},{"$f":"'NSP Data'!$A35","v":2008},{"$f":"'NSP Data'!D35","v":261472.76},{"$f":"'NSP Data'!E35","v":759.48901000000001},{"$f":"'NSP Data'!F35","v":51705.563999999998},{"$f":"'NSP Data'!G35","v":22119.294999999998},{"$f":"'NSP Data'!H35","v":3208.0681},{"$f":"'NSP Data'!I35","v":3325.9454000000001},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M35*(1-'Gen Data'!$G12)*G35/($G35+$H35*5))/G35","v":1.4935210741203229},{"$f":"('NSP Data'!$M35*(1-'Gen Data'!$G12)*H35*5/(G35+H35*5))/H35","v":7.4676053706016141},{"$f":"'NSP Data'!$M35*'Gen Data'!G12/I35","v":7.698623134342494},134302.984,0.96881198680032821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3454780459786988,0,0.57888460614376103,0,0,0,0,0,0,0]
[33,{"$f":"'NSP Data'!$C36","v":7},{"$f":"'NSP Data'!$A36","v":2008},{"$f":"'NSP Data'!D36","v":260295.25},{"$f":"'NSP Data'!E36","v":772.02288999999996},{"$f":"'NSP Data'!F36","v":52306.978000000003},{"$f":"'NSP Data'!G36","v":21589.510999999999},{"$f":"'NSP Data'!H36","v":3146.3179},{"$f":"'NSP Data'!I36","v":3320.6909000000001},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M36*(1-'Gen Data'!$G13)*G36/($G36+$H36*5))/G36","v":1.585770106645167},{"$f":"('NSP Data'!$M36*(1-'Gen Data'!$G13)*H36*5/(G36+H36*5))/H36","v":7.9288505332258357},{"$f":"'NSP Data'!$M36*'Gen Data'!G13/I36","v":8.0071657617997509},138078.986,0.97509218989091906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.73437330560562519,0,0.18593369701182261,0,0,0,0,0,0,0]
[34,{"$f":"'NSP Data'!$C37","v":8},{"$f":"'NSP Data'!$A37","v":2008},{"$f":"'NSP Data'!D37","v":243726.21},{"$f":"'NSP Data'!E37","v":745.43717000000004},{"$f":"'NSP Data'!F37","v":51950.322999999997},{"$f":"'NSP Data'!G37","v":21042.348000000002},{"$f":"'NSP Data'!H37","v":3287.1453999999999},{"$f":"'NSP Data'!I37","v":3294.9879999999998},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M37*(1-'Gen Data'!$G14)*G37/($G37+$H37*5))/G37","v":1.5105210320967659},{"$f":"('NSP Data'!$M37*(1-'Gen Data'!$G14)*H37*5/(G37+H37*5))/H37","v":7.5526051604838296},{"$f":"'NSP Data'!$M37*'Gen Data'!G14/I37","v":7.7190315928312936},133995.86000000002,0.92418223590614457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42408865267564577,0,0,0.43549729360411288,0,0,0,0,0,0,0,0,0]
[35,{"$f":"'NSP Data'!$C38","v":9},{"$f":"'NSP Data'!$A38","v":2008},{"$f":"'NSP Data'!D38","v":248257.85},{"$f":"'NSP Data'!E38","v":738.31812000000002},{"$f":"'NSP Data'!F38","v":51989.089},{"$f":"'NSP Data'!G38","v":20309.737000000001},{"$f":"'NSP Data'!H38","v":3241.6437000000001},{"$f":"'NSP Data'!I38","v":3222.7898},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M38*(1-'Gen Data'!$G15)*G38/($G38+$H38*5))/G38","v":1.5598610820367529},{"$f":"('NSP Data'!$M38*(1-'Gen Data'!$G15)*H38*5/(G38+H38*5))/H38","v":7.7993054101837656},{"$f":"'NSP Data'!$M38*'Gen Data'!G15/I38","v":7.9409598540990798},134544.071,0.94609836719865814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.74929916611707603,0,0.12846148589808035,0,0,0,0,0,0,0]
[36,{"$f":"'NSP Data'!$C39","v":10},{"$f":"'NSP Data'!$A39","v":2008},{"$f":"'NSP Data'!D39","v":254965.76000000001},{"$f":"'NSP Data'!E39","v":734.47262999999998},{"$f":"'NSP Data'!F39","v":53388.495000000003},{"$f":"'NSP Data'!G39","v":19642.531999999999},{"$f":"'NSP Data'!H39","v":3356.2361000000001},{"$f":"'NSP Data'!I39","v":3126.076},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M39*(1-'Gen Data'!$G16)*G39/($G39+$H39*5))/G39","v":1.5193338735034216},{"$f":"('NSP Data'!$M39*(1-'Gen Data'!$G16)*H39*5/(G39+H39*5))/H39","v":7.5966693675171069},{"$f":"'NSP Data'!$M39*'Gen Data'!G16/I39","v":7.9533574359676482},133591.07500000001,0.96165302371148143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.18720725073702671,0,0.71411069562456619,0,0,0,0,0,0,0]
[37,{"$f":"'NSP Data'!$C40","v":11},{"$f":"'NSP Data'!$A40","v":2008},{"$f":"'NSP Data'!D40","v":239411.29},{"$f":"'NSP Data'!E40","v":726.46905000000004},{"$f":"'NSP Data'!F40","v":51362.067999999999},{"$f":"'NSP Data'!G40","v":17975.876},{"$f":"'NSP Data'!H40","v":3303.9870000000001},{"$f":"'NSP Data'!I40","v":3123.8879999999999},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M40*(1-'Gen Data'!$G17)*G40/($G40+$H40*5))/G40","v":1.565464559160531},{"$f":"('NSP Data'!$M40*(1-'Gen Data'!$G17)*H40*5/(G40+H40*5))/H40","v":7.8273227958026546},{"$f":"'NSP Data'!$M40*'Gen Data'!G17/I40","v":7.7665250610777345},129625.79199999999,0.95189387411565218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25808657683883918,0,0,0.58709858834550455,0,0,0,0,0,0,0,0,0]
[38,{"$f":"'NSP Data'!$C41","v":12},{"$f":"'NSP Data'!$A41","v":2008},{"$f":"'NSP Data'!D41","v":245602.84},{"$f":"'NSP Data'!E41","v":712.45464000000004},{"$f":"'NSP Data'!F41","v":52553.93},{"$f":"'NSP Data'!G41","v":17449.920999999998},{"$f":"'NSP Data'!H41","v":3510.2046999999998},{"$f":"'NSP Data'!I41","v":3129.3352},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M41*(1-'Gen Data'!$G18)*G41/($G41+$H41*5))/G41","v":1.536788431523612},{"$f":"('NSP Data'!$M41*(1-'Gen Data'!$G18)*H41*5/(G41+H41*5))/H41","v":7.6839421576180609},{"$f":"'NSP Data'!$M41*'Gen Data'!G18/I41","v":7.7224368293943062},130509.06999999999,0.94898339534790277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3015614249356694,0,0.56669133930433746,0,0,0,0,0,0,0]
[39,{"$f":"'NSP Data'!$C42","v":13},{"$f":"'NSP Data'!$A42","v":2008},{"$f":"'NSP Data'!D42","v":246313.76},{"$f":"'NSP Data'!E42","v":722.02939000000003},{"$f":"'NSP Data'!F42","v":53171.332000000002},{"$f":"'NSP Data'!G42","v":16683.906999999999},{"$f":"'NSP Data'!H42","v":3329.3317999999999},{"$f":"'NSP Data'!I42","v":3179.0810999999999},{"$f":"'Gen Data'!$E$36/100","v":1},{"$f":"('NSP Data'!$M42*(1-'Gen Data'!$G19)*G42/($G42+$H42*5))/G42","v":1.6136848093128693},{"$f":"('NSP Data'!$M42*(1-'Gen Data'!$G19)*H42*5/(G42+H42*5))/H42","v":8.0684240465643455},{"$f":"'NSP Data'!$M42*'Gen Data'!G19/I42","v":7.6010291024032082},131120.64799999999,0.96818621076689848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.48628985562902416,0,0.3845265784874537,0,0,0,0,0,0,0]
[40,{"$f":"'NSP Data'!$C43","v":1},{"$f":"'NSP Data'!$A43","v":2009},{"$f":"'NSP Data'!D43","v":274743.75},{"$f":"'NSP Data'!E43","v":842.97623999999996},{"$f":"'NSP Data'!F43","v":48979.627},{"$f":"'NSP Data'!G43","v":27045.457999999999},{"$f":"'NSP Data'!H43","v":3235.8694},{"$f":"'NSP Data'!I43","v":3362.8481999999999},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M43*(1-'Gen Data'!$G7)*G43/($G43+$H43*5))/G43","v":1.5061635213854636},{"$f":"('NSP Data'!$M43*(1-'Gen Data'!$G7)*H43*5/(G43+H43*5))/H43","v":7.5308176069273172},{"$f":"'NSP Data'!$M43*'Gen Data'!G7/I43","v":8.6978218315058058},145487.809588,0.99692518007821751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.55144017875987605,0,0,0.4171616026843295,0,0,0,0,0,0,0,0,0]
[41,{"$f":"'NSP Data'!$C44","v":2},{"$f":"'NSP Data'!$A44","v":2009},{"$f":"'NSP Data'!D44","v":274309.53999999998},{"$f":"'NSP Data'!E44","v":834.90665000000001},{"$f":"'NSP Data'!F44","v":50613.303},{"$f":"'NSP Data'!G44","v":27998.763999999999},{"$f":"'NSP Data'!H44","v":3223.3303999999998},{"$f":"'NSP Data'!I44","v":3353.6257000000001},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M44*(1-'Gen Data'!$G8)*G44/($G44+$H44*5))/G44","v":1.5189072565925708},{"$f":"('NSP Data'!$M44*(1-'Gen Data'!$G8)*H44*5/(G44+H44*5))/H44","v":7.5945362829628538},{"$f":"'NSP Data'!$M44*'Gen Data'!G8/I44","v":8.9767607368944002},149952.209332,0.97193470690907113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3655330103559743,0,0,0.6024921384618962,0,0,0,0,0,0,0,0,0]
[42,{"$f":"'NSP Data'!$C45","v":3},{"$f":"'NSP Data'!$A45","v":2009},{"$f":"'NSP Data'!D45","v":263395.03999999998},{"$f":"'NSP Data'!E45","v":822.05070999999998},{"$f":"'NSP Data'!F45","v":51825.311000000002},{"$f":"'NSP Data'!G45","v":25257.784},{"$f":"'NSP Data'!H45","v":3323.8087},{"$f":"'NSP Data'!I45","v":3255.9308000000001},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M45*(1-'Gen Data'!$G9)*G45/($G45+$H45*5))/G45","v":1.5126465174564621},{"$f":"('NSP Data'!$M45*(1-'Gen Data'!$G9)*H45*5/(G45+H45*5))/H45","v":7.5632325872823092},{"$f":"'NSP Data'!$M45*'Gen Data'!G9/I45","v":8.7407492567102469},145909.736684,0.96362518494352056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.91027444752887654,0,0,1.6349919418731318E-2,0,0,0,0,0,0,0,0,0]
[43,{"$f":"'NSP Data'!$C46","v":4},{"$f":"'NSP Data'!$A46","v":2009},{"$f":"'NSP Data'!D46","v":271948.05},{"$f":"'NSP Data'!E46","v":811.91051000000004},{"$f":"'NSP Data'!F46","v":50042.553999999996},{"$f":"'NSP Data'!G46","v":25573.877},{"$f":"'NSP Data'!H46","v":3212.1842999999999},{"$f":"'NSP Data'!I46","v":3289.4168},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M46*(1-'Gen Data'!$G10)*G46/($G46+$H46*5))/G46","v":1.5051026683844762},{"$f":"('NSP Data'!$M46*(1-'Gen Data'!$G10)*H46*5/(G46+H46*5))/H46","v":7.5255133419223803},{"$f":"'NSP Data'!$M46*'Gen Data'!G10/I46","v":8.5588672374993635},143062.75437599997,0.9881615596127824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.89759415920323304,0,6.3948555845014798E-2,0,0,0,0,0,0,0]
[44,{"$f":"'NSP Data'!$C47","v":5},{"$f":"'NSP Data'!$A47","v":2009},{"$f":"'NSP Data'!D47","v":261199.26},{"$f":"'NSP Data'!E47","v":792.45033999999998},{"$f":"'NSP Data'!F47","v":51064.019},{"$f":"'NSP Data'!G47","v":24410.569},{"$f":"'NSP Data'!H47","v":3408.3654000000001},{"$f":"'NSP Data'!I47","v":3315.8890000000001},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M47*(1-'Gen Data'!$G11)*G47/($G47+$H47*5))/G47","v":1.5645397957213378},{"$f":"('NSP Data'!$M47*(1-'Gen Data'!$G11)*H47*5/(G47+H47*5))/H47","v":7.8226989786066881},{"$f":"'NSP Data'!$M47*'Gen Data'!G11/I47","v":8.7871668291670808},147302.02883600001,0.94928426032191071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2779467965140402,0,0,0.64417436933552552,0,0,0,0,0,0,0,0,0]
[45,{"$f":"'NSP Data'!$C48","v":6},{"$f":"'NSP Data'!$A48","v":2009},{"$f":"'NSP Data'!D48","v":266786.48},{"$f":"'NSP Data'!E48","v":782.65093999999999},{"$f":"'NSP Data'!F48","v":50936.919000000002},{"$f":"'NSP Data'!G48","v":22393.268},{"$f":"'NSP Data'!H48","v":3396.5776999999998},{"$f":"'NSP Data'!I48","v":3400.6918999999998},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M48*(1-'Gen Data'!$G12)*G48/($G48+$H48*5))/G48","v":1.560913422314339},{"$f":"('NSP Data'!$M48*(1-'Gen Data'!$G12)*H48*5/(G48+H48*5))/H48","v":7.8045671115716937},{"$f":"'NSP Data'!$M48*'Gen Data'!G12/I48","v":8.1200266334036328},142254.62343599999,0.9782816285259951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5416139143895029,0,0.40158576014736574,0,0,0,0,0,0,0]
[46,{"$f":"'NSP Data'!$C49","v":7},{"$f":"'NSP Data'!$A49","v":2009},{"$f":"'NSP Data'!D49","v":263147.37},{"$f":"'NSP Data'!E49","v":781.54600000000005},{"$f":"'NSP Data'!F49","v":51368.711000000003},{"$f":"'NSP Data'!G49","v":21753.803},{"$f":"'NSP Data'!H49","v":3353.5560999999998},{"$f":"'NSP Data'!I49","v":3359.002},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M49*(1-'Gen Data'!$G13)*G49/($G49+$H49*5))/G49","v":1.6739975053206209},{"$f":"('NSP Data'!$M49*(1-'Gen Data'!$G13)*H49*5/(G49+H49*5))/H49","v":8.3699875266031043},{"$f":"'NSP Data'!$M49*'Gen Data'!G13/I49","v":8.6250431884232288},147085.506284,0.97719891562507477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.76845627973938968,0,0.16194189819644561,0,0,0,0,0,0,0]
[47,{"$f":"'NSP Data'!$C50","v":8},{"$f":"'NSP Data'!$A50","v":2009},{"$f":"'NSP Data'!D50","v":249460.75},{"$f":"'NSP Data'!E50","v":770.55520000000001},{"$f":"'NSP Data'!F50","v":51628.091999999997},{"$f":"'NSP Data'!G50","v":21137.437000000002},{"$f":"'NSP Data'!H50","v":3486.1502999999998},{"$f":"'NSP Data'!I50","v":3386.5367999999999},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M50*(1-'Gen Data'!$G14)*G50/($G50+$H50*5))/G50","v":1.6053487873821191},{"$f":"('NSP Data'!$M50*(1-'Gen Data'!$G14)*H50*5/(G50+H50*5))/H50","v":8.0267439369105951},{"$f":"'NSP Data'!$M50*'Gen Data'!G14/I50","v":8.2140141988121922},143632.184048,0.93682190407142318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64221618177515127,0,0,0.23652127866407857,0,0,0,0,0,0,0,0,0]
[48,{"$f":"'NSP Data'!$C51","v":9},{"$f":"'NSP Data'!$A51","v":2009},{"$f":"'NSP Data'!D51","v":254915.63},{"$f":"'NSP Data'!E51","v":752.48720000000003},{"$f":"'NSP Data'!F51","v":51506.303999999996},{"$f":"'NSP Data'!G51","v":20445.2},{"$f":"'NSP Data'!H51","v":3427.4079000000002},{"$f":"'NSP Data'!I51","v":3237.1882000000001},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M51*(1-'Gen Data'!$G15)*G51/($G51+$H51*5))/G51","v":1.6712342333936754},{"$f":"('NSP Data'!$M51*(1-'Gen Data'!$G15)*H51*5/(G51+H51*5))/H51","v":8.3561711669683767},{"$f":"'NSP Data'!$M51*'Gen Data'!G15/I51","v":8.7169515754443943},144799.71937600002,0.96163724588480481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.63158115432206641,0,0.26968148365244782,0,0,0,0,0,0,0]
[49,{"$f":"'NSP Data'!$C52","v":10},{"$f":"'NSP Data'!$A52","v":2009},{"$f":"'NSP Data'!D52","v":260514.99},{"$f":"'NSP Data'!E52","v":742.14115000000004},{"$f":"'NSP Data'!F52","v":53131.925999999999},{"$f":"'NSP Data'!G52","v":19439.931},{"$f":"'NSP Data'!H52","v":3544.6399000000001},{"$f":"'NSP Data'!I52","v":3191.9078},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M52*(1-'Gen Data'!$G16)*G52/($G52+$H52*5))/G52","v":1.6304309100117387},{"$f":"('NSP Data'!$M52*(1-'Gen Data'!$G16)*H52*5/(G52+H52*5))/H52","v":8.1521545500586932},{"$f":"'NSP Data'!$M52*'Gen Data'!G16/I52","v":8.5285844785366294},143284.102744,0.97150728038191103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92088230931708903,0,0,0,0,0,0,0]
[50,{"$f":"'NSP Data'!$C53","v":11},{"$f":"'NSP Data'!$A53","v":2009},{"$f":"'NSP Data'!D53","v":244944.76},{"$f":"'NSP Data'!E53","v":740.10779000000002},{"$f":"'NSP Data'!F53","v":51026.548000000003},{"$f":"'NSP Data'!G53","v":18181.945},{"$f":"'NSP Data'!H53","v":3519.0639000000001},{"$f":"'NSP Data'!I53","v":3201.5945999999999},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M53*(1-'Gen Data'!$G17)*G53/($G53+$H53*5))/G53","v":1.6426689868924995},{"$f":"('NSP Data'!$M53*(1-'Gen Data'!$G17)*H53*5/(G53+H53*5))/H53","v":8.2133449344624978},{"$f":"'NSP Data'!$M53*'Gen Data'!G17/I53","v":8.2471416493518568},138445.92311199999,0.95532061870645424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.17748423348029091,0,0,0.6876819417060156,0,0,0,0,0,0,0,0,0]
[51,{"$f":"'NSP Data'!$C54","v":12},{"$f":"'NSP Data'!$A54","v":2009},{"$f":"'NSP Data'!D54","v":249697.26},{"$f":"'NSP Data'!E54","v":721.02513999999996},{"$f":"'NSP Data'!F54","v":52272.027000000002},{"$f":"'NSP Data'!G54","v":17423.464},{"$f":"'NSP Data'!H54","v":3677.6012999999998},{"$f":"'NSP Data'!I54","v":3159.0118000000002},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M54*(1-'Gen Data'!$G18)*G54/($G54+$H54*5))/G54","v":1.6533153493375816},{"$f":"('NSP Data'!$M54*(1-'Gen Data'!$G18)*H54*5/(G54+H54*5))/H54","v":8.2665767466879085},{"$f":"'NSP Data'!$M54*'Gen Data'!G18/I54","v":8.420525728963721},140380.19018800001,0.95635359697870848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2256613132079075,0,0.65704380591251121,0,0,0,0,0,0,0]
[52,{"$f":"'NSP Data'!$C55","v":13},{"$f":"'NSP Data'!$A55","v":2009},{"$f":"'NSP Data'!D55","v":248122.75},{"$f":"'NSP Data'!E55","v":721.95357999999999},{"$f":"'NSP Data'!F55","v":53050.04},{"$f":"'NSP Data'!G55","v":16415.04},{"$f":"'NSP Data'!H55","v":3491.9207999999999},{"$f":"'NSP Data'!I55","v":3188.3058999999998},{"$f":"'Gen Data'!$F$36/100","v":1.044},{"$f":"('NSP Data'!$M55*(1-'Gen Data'!$G19)*G55/($G55+$H55*5))/G55","v":1.7534692001486418},{"$f":"('NSP Data'!$M55*(1-'Gen Data'!$G19)*H55*5/(G55+H55*5))/H55","v":8.7673460007432098},{"$f":"'NSP Data'!$M55*'Gen Data'!G19/I55","v":8.3700008459037765},141468.50975999999,0.96966392515344768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.358229638873653,0,0.51894618226218758,0,0,0,0,0,0,0]
[53,{"$f":"'NSP Data'!$C56","v":1},{"$f":"'NSP Data'!$A56","v":2010},{"$f":"'NSP Data'!D56","v":277497.25},{"$f":"'NSP Data'!E56","v":854.97176000000002},{"$f":"'NSP Data'!F56","v":49271.353000000003},{"$f":"'NSP Data'!G56","v":27008.843000000001},{"$f":"'NSP Data'!H56","v":3452.7154999999998},{"$f":"'NSP Data'!I56","v":3465.8422},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M56*(1-'Gen Data'!$G7)*G56/($G56+$H56*5))/G56","v":1.5591807093538064},{"$f":"('NSP Data'!$M56*(1-'Gen Data'!$G7)*H56*5/(G56+H56*5))/H56","v":7.7959035467690327},{"$f":"'NSP Data'!$M56*'Gen Data'!G7/I56","v":8.9481558046699305},153599.560711,0.98999839695591596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.6543866392593628,0,0,0.32342017341286811,0,0,0,0,0,0,0,0,0]
[54,{"$f":"'NSP Data'!$C57","v":2},{"$f":"'NSP Data'!$A57","v":2010},{"$f":"'NSP Data'!D57","v":283374.21000000002},{"$f":"'NSP Data'!E57","v":860.41877999999997},{"$f":"'NSP Data'!F57","v":51147.114000000001},{"$f":"'NSP Data'!G57","v":27824.835999999999},{"$f":"'NSP Data'!H57","v":3438.7053999999998},{"$f":"'NSP Data'!I57","v":3450.6433999999999},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M57*(1-'Gen Data'!$G8)*G57/($G57+$H57*5))/G57","v":1.5879385552069052},{"$f":"('NSP Data'!$M57*(1-'Gen Data'!$G8)*H57*5/(G57+H57*5))/H57","v":7.9396927760345264},{"$f":"'NSP Data'!$M57*'Gen Data'!G8/I57","v":9.3075615115720165},159200.38291799999,0.98450807413453645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.32054981545763106,0,0,0.67975836743003171,0,0,0,0,0,0,0,0,0]
[55,{"$f":"'NSP Data'!$C58","v":3},{"$f":"'NSP Data'!$A58","v":2010},{"$f":"'NSP Data'!D58","v":266535.21999999997},{"$f":"'NSP Data'!E58","v":846.15427},{"$f":"'NSP Data'!F58","v":51955.906999999999},{"$f":"'NSP Data'!G58","v":25262.371999999999},{"$f":"'NSP Data'!H58","v":3534.2883000000002},{"$f":"'NSP Data'!I58","v":3366.6448},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M58*(1-'Gen Data'!$G9)*G58/($G58+$H58*5))/G58","v":1.6042416045805012},{"$f":"('NSP Data'!$M58*(1-'Gen Data'!$G9)*H58*5/(G58+H58*5))/H58","v":8.0212080229025045},{"$f":"'NSP Data'!$M58*'Gen Data'!G9/I58","v":9.1914609286967242},156296.66490899998,0.97385292662945944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.95302119710641475,0,0,0,0,0,0,0,0,0,0,0,0]
[56,{"$f":"'NSP Data'!$C59","v":4},{"$f":"'NSP Data'!$A59","v":2010},{"$f":"'NSP Data'!D59","v":274589.12},{"$f":"'NSP Data'!E59","v":828.99026000000003},{"$f":"'NSP Data'!F59","v":50193.839},{"$f":"'NSP Data'!G59","v":25430.866999999998},{"$f":"'NSP Data'!H59","v":3450.4573999999998},{"$f":"'NSP Data'!I59","v":3342.9814999999999},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M59*(1-'Gen Data'!$G10)*G59/($G59+$H59*5))/G59","v":1.5876399454923129},{"$f":"('NSP Data'!$M59*(1-'Gen Data'!$G10)*H59*5/(G59+H59*5))/H59","v":7.9381997274615639},{"$f":"'NSP Data'!$M59*'Gen Data'!G10/I59","v":9.107247739779595},152771.543993,0.9869754444988359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1800458927141978,0,0,0.78992429276101928,0,0,0,0,0,0,0,0,0]
[57,{"$f":"'NSP Data'!$C60","v":5},{"$f":"'NSP Data'!$A60","v":2010},{"$f":"'NSP Data'!D60","v":269839.24},{"$f":"'NSP Data'!E60","v":818.65868999999998},{"$f":"'NSP Data'!F60","v":50628.95},{"$f":"'NSP Data'!G60","v":24619.759999999998},{"$f":"'NSP Data'!H60","v":3614.9911000000002},{"$f":"'NSP Data'!I60","v":3344.1716999999999},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M60*(1-'Gen Data'!$G11)*G60/($G60+$H60*5))/G60","v":1.646836454502197},{"$f":"('NSP Data'!$M60*(1-'Gen Data'!$G11)*H60*5/(G60+H60*5))/H60","v":8.234182272510985},{"$f":"'NSP Data'!$M60*'Gen Data'!G11/I60","v":9.446015017709767},156933.97865,0.96943939242218802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28701947078192047,0,0,0.66560435341164048,0,0,0,0,0,0,0,0,0]
[58,{"$f":"'NSP Data'!$C61","v":6},{"$f":"'NSP Data'!$A61","v":2010},{"$f":"'NSP Data'!D61","v":273347.05},{"$f":"'NSP Data'!E61","v":789.63487999999995},{"$f":"'NSP Data'!F61","v":51588.56},{"$f":"'NSP Data'!G61","v":22343.698},{"$f":"'NSP Data'!H61","v":3589.0391},{"$f":"'NSP Data'!I61","v":3421.2719999999999},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M61*(1-'Gen Data'!$G12)*G61/($G61+$H61*5))/G61","v":1.6382174221290038},{"$f":"('NSP Data'!$M61*(1-'Gen Data'!$G12)*H61*5/(G61+H61*5))/H61","v":8.1910871106450198},{"$f":"'NSP Data'!$M61*'Gen Data'!G12/I61","v":8.6672611093184049},151731.78972,0.98407895437725601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25483347461279365,0,0.71147818817707309,0,0,0,0,0,0,0]
[59,{"$f":"'NSP Data'!$C62","v":7},{"$f":"'NSP Data'!$A62","v":2010},{"$f":"'NSP Data'!D62","v":267032.34000000003},{"$f":"'NSP Data'!E62","v":805.66872999999998},{"$f":"'NSP Data'!F62","v":51283.767},{"$f":"'NSP Data'!G62","v":21540.124},{"$f":"'NSP Data'!H62","v":3552.5567999999998},{"$f":"'NSP Data'!I62","v":3397.3775000000001},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M62*(1-'Gen Data'!$G13)*G62/($G62+$H62*5))/G62","v":1.7560585873187806},{"$f":"('NSP Data'!$M62*(1-'Gen Data'!$G13)*H62*5/(G62+H62*5))/H62","v":8.7802929365939022},{"$f":"'NSP Data'!$M62*'Gen Data'!G13/I62","v":9.1270931475822152},155771.84472899997,0.98654538848250284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16115413980983168,0,0,0.7821940246597503,0,0,0,0,0,0,0,0,0]
[60,{"$f":"'NSP Data'!$C63","v":8},{"$f":"'NSP Data'!$A63","v":2010},{"$f":"'NSP Data'!D63","v":254604.05},{"$f":"'NSP Data'!E63","v":777.11923999999999},{"$f":"'NSP Data'!F63","v":51118.203999999998},{"$f":"'NSP Data'!G63","v":21102.738000000001},{"$f":"'NSP Data'!H63","v":3704.6959000000002},{"$f":"'NSP Data'!I63","v":3413.0916999999999},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M63*(1-'Gen Data'!$G14)*G63/($G63+$H63*5))/G63","v":1.6891492979363976},{"$f":"('NSP Data'!$M63*(1-'Gen Data'!$G14)*H63*5/(G63+H63*5))/H63","v":8.4457464896819889},{"$f":"'NSP Data'!$M63*'Gen Data'!G14/I63","v":8.8107991736641598},152572.15074800001,0.94175873113195163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.39940784654567518,0,0,0.4987674903942998,0,0,0,0,0,0,0,0,0]
[61,{"$f":"'NSP Data'!$C64","v":9},{"$f":"'NSP Data'!$A64","v":2010},{"$f":"'NSP Data'!D64","v":260847.49},{"$f":"'NSP Data'!E64","v":776.19818999999995},{"$f":"'NSP Data'!F64","v":50910.303999999996},{"$f":"'NSP Data'!G64","v":20579.156999999999},{"$f":"'NSP Data'!H64","v":3591.1500999999998},{"$f":"'NSP Data'!I64","v":3305.6918000000001},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M64*(1-'Gen Data'!$G15)*G64/($G64+$H64*5))/G64","v":1.786739118032137},{"$f":"('NSP Data'!$M64*(1-'Gen Data'!$G15)*H64*5/(G64+H64*5))/H64","v":8.9336955901606867},{"$f":"'NSP Data'!$M64*'Gen Data'!G15/I64","v":9.3576265518763719},155124.75644799997,0.97565008897328476,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79802957241153205,0,0.12424697887921776,0,0,0,0,0,0,0]
[62,{"$f":"'NSP Data'!$C65","v":10},{"$f":"'NSP Data'!$A65","v":2010},{"$f":"'NSP Data'!D65","v":262926.95},{"$f":"'NSP Data'!E65","v":757.94728999999995},{"$f":"'NSP Data'!F65","v":52108.900999999998},{"$f":"'NSP Data'!G65","v":19718.993999999999},{"$f":"'NSP Data'!H65","v":3749.6958},{"$f":"'NSP Data'!I65","v":3202.7645000000002},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M65*(1-'Gen Data'!$G16)*G65/($G65+$H65*5))/G65","v":1.7328151893419146},{"$f":"('NSP Data'!$M65*(1-'Gen Data'!$G16)*H65*5/(G65+H65*5))/H65","v":8.6640759467095734},{"$f":"'NSP Data'!$M65*'Gen Data'!G16/I65","v":9.3504712850414062},153246.75438699999,0.97523736808206396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.20629488643499438,0,0.72316993563542886,0,0,0,0,0,0,0]
[63,{"$f":"'NSP Data'!$C66","v":11},{"$f":"'NSP Data'!$A66","v":2010},{"$f":"'NSP Data'!D66","v":253076.93},{"$f":"'NSP Data'!E66","v":744.70677000000001},{"$f":"'NSP Data'!F66","v":50739.356},{"$f":"'NSP Data'!G66","v":18122.11},{"$f":"'NSP Data'!H66","v":3701.6206999999999},{"$f":"'NSP Data'!I66","v":3176.7813000000001},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M66*(1-'Gen Data'!$G17)*G66/($G66+$H66*5))/G66","v":1.7854807046101437},{"$f":"('NSP Data'!$M66*(1-'Gen Data'!$G17)*H66*5/(G66+H66*5))/H66","v":8.9274035230507192},{"$f":"'NSP Data'!$M66*'Gen Data'!G17/I66","v":9.249534927065957},149939.968972,0.97456310372397414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.56944572568741192,0,0.32530033322907337,0,0,0,0,0,0,0]
[64,{"$f":"'NSP Data'!$C67","v":12},{"$f":"'NSP Data'!$A67","v":2010},{"$f":"'NSP Data'!D67","v":257308.63},{"$f":"'NSP Data'!E67","v":744.15679999999998},{"$f":"'NSP Data'!F67","v":51671.824000000001},{"$f":"'NSP Data'!G67","v":17335.900000000001},{"$f":"'NSP Data'!H67","v":3902.2071000000001},{"$f":"'NSP Data'!I67","v":3155.0230999999999},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M67*(1-'Gen Data'!$G18)*G67/($G67+$H67*5))/G67","v":1.7666140230304901},{"$f":"('NSP Data'!$M67*(1-'Gen Data'!$G18)*H67*5/(G67+H67*5))/H67","v":8.8330701151524522},{"$f":"'NSP Data'!$M67*'Gen Data'!G18/I67","v":9.2694316691373828},150506.85668799997,0.97928649034755066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.26075992481437171,0,0.64885989947090583,0,0,0,0,0,0,0]
[65,{"$f":"'NSP Data'!$C68","v":13},{"$f":"'NSP Data'!$A68","v":2010},{"$f":"'NSP Data'!D68","v":254699.65},{"$f":"'NSP Data'!E68","v":743.32948999999996},{"$f":"'NSP Data'!F68","v":52577.402000000002},{"$f":"'NSP Data'!G68","v":16718.351999999999},{"$f":"'NSP Data'!H68","v":3730.2514000000001},{"$f":"'NSP Data'!I68","v":3172.4205999999999},{"$f":"'Gen Data'!$G$36/100","v":1.087},{"$f":"('NSP Data'!$M68*(1-'Gen Data'!$G19)*G68/($G68+$H68*5))/G68","v":1.8701831159626334},{"$f":"('NSP Data'!$M68*(1-'Gen Data'!$G19)*H68*5/(G68+H68*5))/H68","v":9.3509155798131669},{"$f":"'NSP Data'!$M68*'Gen Data'!G19/I68","v":9.3677702855668006},153017.788974,0.98310552610313195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42252939996439121,0,0.47791243650119258,0,0,0,0,0,0,0]
[66,{"$f":"'NSP Data'!$C69","v":1},{"$f":"'NSP Data'!$A69","v":2011},{"$f":"'NSP Data'!D69","v":284277.96000000002},{"$f":"'NSP Data'!E69","v":887.86510999999996},{"$f":"'NSP Data'!F69","v":49576.944000000003},{"$f":"'NSP Data'!G69","v":27194.234},{"$f":"'NSP Data'!H69","v":3684.1804999999999},{"$f":"'NSP Data'!I69","v":3551.694},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M69*(1-'Gen Data'!$G7)*G69/($G69+$H69*5))/G69","v":1.6027772425935849},{"$f":"('NSP Data'!$M69*(1-'Gen Data'!$G7)*H69*5/(G69+H69*5))/H69","v":8.0138862129679254},{"$f":"'NSP Data'!$M69*'Gen Data'!G7/I69","v":9.2482424724652521},{"$f":"SUMPRODUCT(F69:I69,J69:M69)","v":161781.46894399999},0.99999999998849942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999982763343,0,0,1.7144197173024622E-10,0,0,0,0,0,0,0,0,0]
[67,{"$f":"'NSP Data'!$C70","v":2},{"$f":"'NSP Data'!$A70","v":2011},{"$f":"'NSP Data'!D70","v":284748.05},{"$f":"'NSP Data'!E70","v":888.06907999999999},{"$f":"'NSP Data'!F70","v":51563.817000000003},{"$f":"'NSP Data'!G70","v":28087.79},{"$f":"'NSP Data'!H70","v":3723.7078999999999},{"$f":"'NSP Data'!I70","v":3528.6810999999998},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M70*(1-'Gen Data'!$G8)*G70/($G70+$H70*5))/G70","v":1.6209268852950645},{"$f":"('NSP Data'!$M70*(1-'Gen Data'!$G8)*H70*5/(G70+H70*5))/H70","v":8.1046344264753216},{"$f":"'NSP Data'!$M70*'Gen Data'!G8/I70","v":9.639163709069658},167781.93794199996,0.97839113119691123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96693257319104509,0,0,3.4900098973515647E-2,0,0,0,0,0,0,0,0,0]
[68,{"$f":"'NSP Data'!$C71","v":3},{"$f":"'NSP Data'!$A71","v":2011},{"$f":"'NSP Data'!D71","v":270907.36},{"$f":"'NSP Data'!E71","v":856.61973999999998},{"$f":"'NSP Data'!F71","v":52086.042999999998},{"$f":"'NSP Data'!G71","v":25294.577000000001},{"$f":"'NSP Data'!H71","v":3752.3986},{"$f":"'NSP Data'!I71","v":3384.7824999999998},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M71*(1-'Gen Data'!$G9)*G71/($G71+$H71*5))/G71","v":1.6584683124446591},{"$f":"('NSP Data'!$M71*(1-'Gen Data'!$G9)*H71*5/(G71+H71*5))/H71","v":8.2923415622232959},{"$f":"'NSP Data'!$M71*'Gen Data'!G9/I71","v":9.6983911669361333},164542.254418,0.97289056972217014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96480842681164325,0,0,0,0,0,0,0,0,0,0,0,0]
[69,{"$f":"'NSP Data'!$C72","v":4},{"$f":"'NSP Data'!$A72","v":2011},{"$f":"'NSP Data'!D72","v":282819.56},{"$f":"'NSP Data'!E72","v":847.08597999999995},{"$f":"'NSP Data'!F72","v":49654.067999999999},{"$f":"'NSP Data'!G72","v":25438.473999999998},{"$f":"'NSP Data'!H72","v":3695.4159},{"$f":"'NSP Data'!I72","v":3406.3982000000001},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M72*(1-'Gen Data'!$G10)*G72/($G72+$H72*5))/G72","v":1.6749527499408607},{"$f":"('NSP Data'!$M72*(1-'Gen Data'!$G10)*H72*5/(G72+H72*5))/H72","v":8.3747637497043055},{"$f":"'NSP Data'!$M72*'Gen Data'!G10/I72","v":9.7014826099896361},162514.070568,0.99999999999446787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.5867756521574847E-11,0,0,0.99999999991889421,0,0,0,0,0,0,0,0,0]
[70,{"$f":"'NSP Data'!$C73","v":5},{"$f":"'NSP Data'!$A73","v":2011},{"$f":"'NSP Data'!D73","v":275203.03000000003},{"$f":"'NSP Data'!E73","v":844.21758999999997},{"$f":"'NSP Data'!F73","v":51026.673999999999},{"$f":"'NSP Data'!G73","v":24838.895},{"$f":"'NSP Data'!H73","v":3845.3099000000002},{"$f":"'NSP Data'!I73","v":3451.7701999999999},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M73*(1-'Gen Data'!$G11)*G73/($G73+$H73*5))/G73","v":1.7321930384703144},{"$f":"('NSP Data'!$M73*(1-'Gen Data'!$G11)*H73*5/(G73+H73*5))/H73","v":8.660965192351572},{"$f":"'NSP Data'!$M73*'Gen Data'!G11/I73","v":9.9349382528419774},168079.01492399999,0.97123752257642915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.54775280969650275,0,0,0.42249191914197104,0,0,0,0,0,0,0,0,0]
[71,{"$f":"'NSP Data'!$C74","v":6},{"$f":"'NSP Data'!$A74","v":2011},{"$f":"'NSP Data'!D74","v":282897.15999999997},{"$f":"'NSP Data'!E74","v":806.44638999999995},{"$f":"'NSP Data'!F74","v":51857.538999999997},{"$f":"'NSP Data'!G74","v":22312.988000000001},{"$f":"'NSP Data'!H74","v":3829.2379000000001},{"$f":"'NSP Data'!I74","v":3450.2170999999998},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M74*(1-'Gen Data'!$G12)*G74/($G74+$H74*5))/G74","v":1.7388980714824838},{"$f":"('NSP Data'!$M74*(1-'Gen Data'!$G12)*H74*5/(G74+H74*5))/H74","v":8.6944903574124179},{"$f":"'NSP Data'!$M74*'Gen Data'!G12/I74","v":9.3877385860733238},162874.60891399998,1.000000000003487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0000000000048048,0,0,0,0,0,0,0]
[72,{"$f":"'NSP Data'!$C75","v":7},{"$f":"'NSP Data'!$A75","v":2011},{"$f":"'NSP Data'!D75","v":273378.21000000002},{"$f":"'NSP Data'!E75","v":816.24135000000001},{"$f":"'NSP Data'!F75","v":51712.394},{"$f":"'NSP Data'!G75","v":21585.481},{"$f":"'NSP Data'!H75","v":3798.2892999999999},{"$f":"'NSP Data'!I75","v":3436.9077000000002},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M75*(1-'Gen Data'!$G13)*G75/($G75+$H75*5))/G75","v":1.8654118796944392},{"$f":"('NSP Data'!$M75*(1-'Gen Data'!$G13)*H75*5/(G75+H75*5))/H75","v":9.3270593984721977},{"$f":"'NSP Data'!$M75*'Gen Data'!G13/I75","v":9.8946088659872942},167927.69564399999,0.98674620714308181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.90380857671324355,0,6.279124897746724E-2,0,0,0,0,0,0,0]
[73,{"$f":"'NSP Data'!$C76","v":8},{"$f":"'NSP Data'!$A76","v":2011},{"$f":"'NSP Data'!D76","v":262877.14},{"$f":"'NSP Data'!E76","v":794.18048999999996},{"$f":"'NSP Data'!F76","v":51123.021000000001},{"$f":"'NSP Data'!G76","v":21281.416000000001},{"$f":"'NSP Data'!H76","v":3954.1682000000001},{"$f":"'NSP Data'!I76","v":3411.9821999999999},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M76*(1-'Gen Data'!$G14)*G76/($G76+$H76*5))/G76","v":1.8004011301985172},{"$f":"('NSP Data'!$M76*(1-'Gen Data'!$G14)*H76*5/(G76+H76*5))/H76","v":9.0020056509925883},{"$f":"'NSP Data'!$M76*'Gen Data'!G14/I76","v":9.7322254787847378},164681.231646,0.95294753542594679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.18744267889480798,0,0,0.74107787179447415,0,0,0,0,0,0,0,0,0]
[74,{"$f":"'NSP Data'!$C77","v":9},{"$f":"'NSP Data'!$A77","v":2011},{"$f":"'NSP Data'!D77","v":265488.07},{"$f":"'NSP Data'!E77","v":785.37495999999999},{"$f":"'NSP Data'!F77","v":50624.663999999997},{"$f":"'NSP Data'!G77","v":20507.920999999998},{"$f":"'NSP Data'!H77","v":3811.9958999999999},{"$f":"'NSP Data'!I77","v":3302.6041},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M77*(1-'Gen Data'!$G15)*G77/($G77+$H77*5))/G77","v":1.885130847415065},{"$f":"('NSP Data'!$M77*(1-'Gen Data'!$G15)*H77*5/(G77+H77*5))/H77","v":9.4256542370753262},{"$f":"'NSP Data'!$M77*'Gen Data'!G15/I77","v":10.14706855114726},165105.79166399999,0.98254647501686765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.69886384241741739,0,0.23978927744762346,0,0,0,0,0,0,0]
[75,{"$f":"'NSP Data'!$C78","v":10},{"$f":"'NSP Data'!$A78","v":2011},{"$f":"'NSP Data'!D78","v":271073.27},{"$f":"'NSP Data'!E78","v":767.81404999999995},{"$f":"'NSP Data'!F78","v":52008.993000000002},{"$f":"'NSP Data'!G78","v":19577.833999999999},{"$f":"'NSP Data'!H78","v":3980.6712000000002},{"$f":"'NSP Data'!I78","v":3227.0066000000002},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M78*(1-'Gen Data'!$G16)*G78/($G78+$H78*5))/G78","v":1.8688249239701233},{"$f":"('NSP Data'!$M78*(1-'Gen Data'!$G16)*H78*5/(G78+H78*5))/H78","v":9.3441246198506143},{"$f":"'NSP Data'!$M78*'Gen Data'!G16/I78","v":10.272392408493989},165494.63611799997,0.991895262907598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.95820428172863648,0,0,0,0,0,0,0]
[76,{"$f":"'NSP Data'!$C79","v":11},{"$f":"'NSP Data'!$A79","v":2011},{"$f":"'NSP Data'!D79","v":257141.94},{"$f":"'NSP Data'!E79","v":759.73850000000004},{"$f":"'NSP Data'!F79","v":50253.623},{"$f":"'NSP Data'!G79","v":18131.316999999999},{"$f":"'NSP Data'!H79","v":3912.8017},{"$f":"'NSP Data'!I79","v":3220.2709},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M79*(1-'Gen Data'!$G17)*G79/($G79+$H79*5))/G79","v":1.9079595532342599},{"$f":"('NSP Data'!$M79*(1-'Gen Data'!$G17)*H79*5/(G79+H79*5))/H79","v":9.5397977661712989},{"$f":"'NSP Data'!$M79*'Gen Data'!G17/I79","v":10.034063780162096},160819.13949799997,0.98016685010948623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.65372524542728794,0,0.25541314634165557,0,0,0,0,0,0,0]
[77,{"$f":"'NSP Data'!$C80","v":12},{"$f":"'NSP Data'!$A80","v":2011},{"$f":"'NSP Data'!D80","v":262622.15999999997},{"$f":"'NSP Data'!E80","v":749.81438000000003},{"$f":"'NSP Data'!F80","v":51480.9},{"$f":"'NSP Data'!G80","v":17453.686000000002},{"$f":"'NSP Data'!H80","v":4135.9598999999998},{"$f":"'NSP Data'!I80","v":3157.8251},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M80*(1-'Gen Data'!$G18)*G80/($G80+$H80*5))/G80","v":1.9081091577637193},{"$f":"('NSP Data'!$M80*(1-'Gen Data'!$G18)*H80*5/(G80+H80*5))/H80","v":9.5405457888185961},{"$f":"'NSP Data'!$M80*'Gen Data'!G18/I80","v":10.352238032435679},163420.90339999998,0.98429671140406894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8519267915801394E-2,0,0.89981940149726369,0,0,0,0,0,0,0]
[78,{"$f":"'NSP Data'!$C81","v":13},{"$f":"'NSP Data'!$A81","v":2011},{"$f":"'NSP Data'!D81","v":260091.86},{"$f":"'NSP Data'!E81","v":740.35856000000001},{"$f":"'NSP Data'!F81","v":52176.947999999997},{"$f":"'NSP Data'!G81","v":16561.428},{"$f":"'NSP Data'!H81","v":3980.1475999999998},{"$f":"'NSP Data'!I81","v":3206.2631999999999},{"$f":"'Gen Data'!$H$36/100","v":1.1259999999999999},{"$f":"('NSP Data'!$M81*(1-'Gen Data'!$G19)*G81/($G81+$H81*5))/G81","v":2.0281225915103338},{"$f":"('NSP Data'!$M81*(1-'Gen Data'!$G19)*H81*5/(G81+H81*5))/H81","v":10.140612957551669},{"$f":"'NSP Data'!$M81*'Gen Data'!G19/I81","v":10.362155358923745},165924.78344799997,0.9875561476030581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.919386606779796,0,0,0,0,0,0,0]
[]
["Objective",null,null,null,null,null,"Click this button will generate DEA CE estimates in Column O!"]
["minimise","Theta*TC"," for","Observation under evaluation",null,null,null,null,null,null,null,null,null,null,null,"Lamda"]
["ThetaCE*TC",{"$f":"INDEX(F4:F81,$D$85)*$E$86*INDEX(J4:J81,$D$85)+INDEX(G4:G81,$D$85)*$F$86*INDEX(K4:K81,$D$85)+INDEX(H4:H81,$D$85)*$G$86*INDEX(L4:L81,$D$85)+INDEX(I4:I81,$D$85)*$H$86*INDEX(M4:M81,$D$85)","v":163860.03993377852},null,78,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.919386606779796,0,0,0,0,0,0,0]
[null,null,null,"ThetaCEs",0.91375844400041906,1.2386771433264281,0.88452750833515303,0.98933967499062914]
["Constraints"]
[null,null,"Y1","Y2","X1","X2","X3","X4"]
["Reference set",null,{"$f":"+MMULT(P85:CO85,D4:I81)","v":260091.86000004102},741.43601005191601,47677.126817160934,20514.262324438307,3520.5500394335918,3172.0833922226279]
[null,null,">=",">=","<=","<=","<=","<="]
["Observation under evaluation",null,{"$f":"INDEX(D4:D81,$D$85)","v":260091.86},{"$f":"INDEX(E4:E81,$D$85)","v":740.35856000000001},{"$f":"INDEX(F$4:F$81,$D$85)*E$86","v":47677.126817170771},{"$f":"INDEX(G$4:G$81,$D$85)*F$86","v":20514.262324446318},{"$f":"INDEX(H$4:H$81,$D$85)*G$86","v":3520.5500394341393},{"$f":"INDEX(I$4:I$81,$D$85)*H$86","v":3172.0833922224142}]

{"sheet":"DEA_TE Cal","index":6,"n_rows":91,"n_cols":93,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
["DEA TECHNICAL EFFICIENCY CALCULATION "]
["Using EXCEL SOLVER to run DEA linear programming model to estimate technical efficiency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lamda"]
["OBS ","NSP","YEAR","Y1","Y2","X1","X2","X3","X4",null,null,null,null,null,"TE (Theta)","Obs_1","Obs_2","Obs_3","Obs_4","Obs_5","Obs_6","Obs_7","Obs_8","Obs_9","Obs_10","Obs_11","Obs_12","Obs_13","Obs_14","Obs_15","Obs_16","Obs_17","Obs_18","Obs_19","Obs_20","Obs_21","Obs_22","Obs_23","Obs_24","Obs_25","Obs_26","Obs_27","Obs_28","Obs_29","Obs_30","Obs_31","Obs_32","Obs_33","Obs_34","Obs_35","Obs_36","Obs_37","Obs_38","Obs_39","Obs_40","Obs_41","Obs_42","Obs_43","Obs_44","Obs_45","Obs_46","Obs_47","Obs_48","Obs_49","Obs_50","Obs_51","Obs_52","Obs_53","Obs_54","Obs_55","Obs_56","Obs_57","Obs_58","Obs_59","Obs_60","Obs_61","Obs_62","Obs_63","Obs_64","Obs_65","Obs_66","Obs_67","Obs_68","Obs_69","Obs_70","Obs_71","Obs_72","Obs_73","Obs_74","Obs_75","Obs_76","Obs_77","Obs_78"]
[1,{"$f":"'NSP Data'!$C4","v":1},{"$f":"'NSP Data'!$A4","v":2006},{"$f":"'NSP Data'!D4","v":260958.54},{"$f":"'NSP Data'!E4","v":763.65746999999999},{"$f":"'NSP Data'!F4","v":48648.252999999997},{"$f":"'NSP Data'!G4","v":27171.851999999999},{"$f":"'NSP Data'!H4","v":2646.4099000000001},{"$f":"'NSP Data'!I4","v":3175.3119000000002},null,null,null,null,null,1.0000000000068627,0.99999999995087052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9685033864932393E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"'NSP Data'!$C5","v":2},{"$f":"'NSP Data'!$A5","v":2006},{"$f":"'NSP Data'!D5","v":259988.24},{"$f":"'NSP Data'!E5","v":766.91209000000003},{"$f":"'NSP Data'!F5","v":51304.694000000003},{"$f":"'NSP Data'!G5","v":27862.556},{"$f":"'NSP Data'!H5","v":2680.8530000000001},{"$f":"'NSP Data'!I5","v":3138.0940999999998},null,null,null,null,null,0.99999999999852573,5.1555204549913469E-11,0.99999999991569244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9729823045450025E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$f":"'NSP Data'!$C6","v":3},{"$f":"'NSP Data'!$A6","v":2006},{"$f":"'NSP Data'!D6","v":244280.83},{"$f":"'NSP Data'!E6","v":751.98679000000004},{"$f":"'NSP Data'!F6","v":52268.163999999997},{"$f":"'NSP Data'!G6","v":25153.935000000001},{"$f":"'NSP Data'!H6","v":2777.3168000000001},{"$f":"'NSP Data'!I6","v":3085.81},null,null,null,null,null,0.99083035659856378,0,0,0,0,0,0,0.1044184805721713,0,0,0,0,0,0,0.33296470913277848,0,0,0,0,0,0,0,0,0,0,0,0,0.50178969712089871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$f":"'NSP Data'!$C7","v":4},{"$f":"'NSP Data'!$A7","v":2006},{"$f":"'NSP Data'!D7","v":253000.71},{"$f":"'NSP Data'!E7","v":745.98933999999997},{"$f":"'NSP Data'!F7","v":50028.771000000001},{"$f":"'NSP Data'!G7","v":25560.025000000001},{"$f":"'NSP Data'!H7","v":2687.3011999999999},{"$f":"'NSP Data'!I7","v":3080.3977},null,null,null,null,null,0.99977362445460971,0.5343544672894166,0,0,0,0,0,0,0,0,0,0,0,0,0.29760182810290065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1217200821256192E-2,0,0,0,0,0,0,7.9439917770028942E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$f":"'NSP Data'!$C8","v":5},{"$f":"'NSP Data'!$A8","v":2006},{"$f":"'NSP Data'!D8","v":246115},{"$f":"'NSP Data'!E8","v":735.71370999999999},{"$f":"'NSP Data'!F8","v":51303.915000000001},{"$f":"'NSP Data'!G8","v":24718.830999999998},{"$f":"'NSP Data'!H8","v":2848.3146000000002},{"$f":"'NSP Data'!I8","v":3134.4137999999998},null,null,null,null,null,0.96452584335222913,0,0,0,0,0,0,0,0,0,0,0,0,0,0.74338721721719692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2025685272385625E-2,0,0,0,0,0,0,0,0,0,0.12087050760520454,0,0,0,1.1929820881871098E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$f":"'NSP Data'!$C9","v":6},{"$f":"'NSP Data'!$A9","v":2006},{"$f":"'NSP Data'!D9","v":251995.33},{"$f":"'NSP Data'!E9","v":722.05259999999998},{"$f":"'NSP Data'!F9","v":51914.53},{"$f":"'NSP Data'!G9","v":21966.665000000001},{"$f":"'NSP Data'!H9","v":2812.6669000000002},{"$f":"'NSP Data'!I9","v":3220.1586000000002},null,null,null,null,null,0.99999999999717648,1.2572279328715297E-10,0,0,0,0,0.99999999960713382,1.5193205027408396E-10,0,0,5.5375606877738903E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6007323778750617E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$f":"'NSP Data'!$C10","v":7},{"$f":"'NSP Data'!$A10","v":2006},{"$f":"'NSP Data'!D10","v":248161.5},{"$f":"'NSP Data'!E10","v":735.67231000000004},{"$f":"'NSP Data'!F10","v":53113.086000000003},{"$f":"'NSP Data'!G10","v":21546.896000000001},{"$f":"'NSP Data'!H10","v":2776.6565999999998},{"$f":"'NSP Data'!I10","v":3234.4391000000001},null,null,null,null,null,1.0000000000055824,0,0,0,0,0,0,0.99999999997157907,0,0,0,0,0,0,2.1125167664093603E-12,0,0,0,0,0,0,0,0,0,0,0,0,2.6333118495486629E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$f":"'NSP Data'!$C11","v":8},{"$f":"'NSP Data'!$A11","v":2006},{"$f":"'NSP Data'!D11","v":235651.49},{"$f":"'NSP Data'!E11","v":721.17805999999996},{"$f":"'NSP Data'!F11","v":51850.385000000002},{"$f":"'NSP Data'!G11","v":20934.68},{"$f":"'NSP Data'!H11","v":2925.8294000000001},{"$f":"'NSP Data'!I11","v":3259.5329000000002},null,null,null,null,null,0.97593810430787409,0,0,0,0,0,0,0.4129671926916898,0,0,0,0,0,5.1380624398486618E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.49466972924350183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,{"$f":"'NSP Data'!$C12","v":9},{"$f":"'NSP Data'!$A12","v":2006},{"$f":"'NSP Data'!D12","v":236923.51999999999},{"$f":"'NSP Data'!E12","v":707.50347999999997},{"$f":"'NSP Data'!F12","v":51700.428999999996},{"$f":"'NSP Data'!G12","v":20218.793000000001},{"$f":"'NSP Data'!H12","v":2852.9675999999999},{"$f":"'NSP Data'!I12","v":3165.2948999999999},null,null,null,null,null,0.98131720207200912,0,0,0,0,0,0,0.53291106887780515,0,0,0,0,0,0.11447573013950926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.26523928568450061,0,0,0,0,0,4.3835793945819337E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,{"$f":"'NSP Data'!$C13","v":10},{"$f":"'NSP Data'!$A13","v":2006},{"$f":"'NSP Data'!D13","v":245380.01},{"$f":"'NSP Data'!E13","v":695.08497999999997},{"$f":"'NSP Data'!F13","v":54360.209000000003},{"$f":"'NSP Data'!G13","v":19554.832999999999},{"$f":"'NSP Data'!H13","v":3015.3524000000002},{"$f":"'NSP Data'!I13","v":3063.7746000000002},null,null,null,null,null,1.0000000000136691,0,0,0,0,0,0,0,0,0,0.99999999991879573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.6217678002254985E-11,0,0,0,0,0,0,0,0,0,0,0,0,1.312835951061686E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,{"$f":"'NSP Data'!$C14","v":11},{"$f":"'NSP Data'!$A14","v":2006},{"$f":"'NSP Data'!D14","v":227047.3},{"$f":"'NSP Data'!E14","v":702.34383000000003},{"$f":"'NSP Data'!F14","v":52744.928999999996},{"$f":"'NSP Data'!G14","v":18038.598000000002},{"$f":"'NSP Data'!H14","v":2961.5382},{"$f":"'NSP Data'!I14","v":3133.3242},null,null,null,null,null,0.99832281096332842,0,0,0,0,0,0,0.23617479252232274,0,0,0,0,0,0.46414937145764351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.3325090781626625E-2,0,0,0,0,0,0,0,0,0,0.21797723329238616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,{"$f":"'NSP Data'!$C15","v":12},{"$f":"'NSP Data'!$A15","v":2006},{"$f":"'NSP Data'!D15","v":233134.73},{"$f":"'NSP Data'!E15","v":689.15842999999995},{"$f":"'NSP Data'!F15","v":53406.722000000002},{"$f":"'NSP Data'!G15","v":17227.361000000001},{"$f":"'NSP Data'!H15","v":3084.9823999999999},{"$f":"'NSP Data'!I15","v":3082.1275000000001},null,null,null,null,null,0.98367183237616806,0,0,0,0,0,0,2.2519304323640743E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.67075432357952181,0,0,0.13759528146074199,0,0,0,0,0,0,0,0,0,0.14942247824552829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"'NSP Data'!$C16","v":13},{"$f":"'NSP Data'!$A16","v":2006},{"$f":"'NSP Data'!D16","v":231958.06},{"$f":"'NSP Data'!E16","v":690.39989000000003},{"$f":"'NSP Data'!F16","v":54380.923000000003},{"$f":"'NSP Data'!G16","v":16603.792000000001},{"$f":"'NSP Data'!H16","v":2965.5554999999999},{"$f":"'NSP Data'!I16","v":3165.3409000000001},null,null,null,null,null,0.99999999999869216,0,0,0,0,0,0,2.6359620215743451E-11,0,0,0,0,0,0.99999999996670386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,{"$f":"'NSP Data'!$C17","v":1},{"$f":"'NSP Data'!$A17","v":2007},{"$f":"'NSP Data'!D17","v":265099.8},{"$f":"'NSP Data'!E17","v":792.36685},{"$f":"'NSP Data'!F17","v":49112.402999999998},{"$f":"'NSP Data'!G17","v":26872.201000000001},{"$f":"'NSP Data'!H17","v":2841.0418},{"$f":"'NSP Data'!I17","v":3230.9560000000001},null,null,null,null,null,1.0000000000066067,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999993044608,0,0,0,0,0,0,0,0,0,0,0,0,4.8519517004888305E-11,0,1.769837065176749E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7737265099649609E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,{"$f":"'NSP Data'!$C18","v":2},{"$f":"'NSP Data'!$A18","v":2007},{"$f":"'NSP Data'!D18","v":268133.46000000002},{"$f":"'NSP Data'!E18","v":777.90103999999997},{"$f":"'NSP Data'!F18","v":51164.514999999999},{"$f":"'NSP Data'!G18","v":27955.647000000001},{"$f":"'NSP Data'!H18","v":2852.7764999999999},{"$f":"'NSP Data'!I18","v":3246.9031},null,null,null,null,null,0.99920576294914099,0.34737056350398354,0.54149633807305375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12976989642158374,0,0,0,0,0,0,0,0,0]
[16,{"$f":"'NSP Data'!$C19","v":3},{"$f":"'NSP Data'!$A19","v":2007},{"$f":"'NSP Data'!D19","v":252246.48},{"$f":"'NSP Data'!E19","v":771.45628999999997},{"$f":"'NSP Data'!F19","v":51590.006999999998},{"$f":"'NSP Data'!G19","v":24974.945},{"$f":"'NSP Data'!H19","v":2958.1714999999999},{"$f":"'NSP Data'!I19","v":3150.9227000000001},null,null,null,null,null,0.98788304237866942,0,0,0,0,0,0,8.3679962848785025E-2,0,0,0,0,0,0,0.17811882736045895,0,0,0,0,0,0,0,0,0,0,0,0,0.22244808765386853,0,0.48204260047096875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,{"$f":"'NSP Data'!$C20","v":4},{"$f":"'NSP Data'!$A20","v":2007},{"$f":"'NSP Data'!D20","v":259486.53},{"$f":"'NSP Data'!E20","v":758.18925999999999},{"$f":"'NSP Data'!F20","v":50206.152000000002},{"$f":"'NSP Data'!G20","v":25359.967000000001},{"$f":"'NSP Data'!H20","v":2886.6028999999999},{"$f":"'NSP Data'!I20","v":3169.4103},null,null,null,null,null,0.99458928877075536,0.66947460477752396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11518987399208877,0,0,0,0,0,0,0.12931815494374055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.4681361008249084E-2,0,0,0]
[18,{"$f":"'NSP Data'!$C21","v":5},{"$f":"'NSP Data'!$A21","v":2007},{"$f":"'NSP Data'!D21","v":252073.04},{"$f":"'NSP Data'!E21","v":759.22022000000004},{"$f":"'NSP Data'!F21","v":51090.879000000001},{"$f":"'NSP Data'!G21","v":24306.883999999998},{"$f":"'NSP Data'!H21","v":2988.348},{"$f":"'NSP Data'!I21","v":3210.9555999999998},null,null,null,null,null,0.97448747175993211,0,0,0,0,0,0,9.9683085905393848E-2,0,0,0,0,0,0,0.45288268051059738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28459977621121679,0,0,0,0,0,0,0,0,0,0.13697407974062509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,{"$f":"'NSP Data'!$C22","v":6},{"$f":"'NSP Data'!$A22","v":2007},{"$f":"'NSP Data'!D22","v":258204.57},{"$f":"'NSP Data'!E22","v":739.92933000000005},{"$f":"'NSP Data'!F22","v":51541.911},{"$f":"'NSP Data'!G22","v":22425.905999999999},{"$f":"'NSP Data'!H22","v":3000.9540000000002},{"$f":"'NSP Data'!I22","v":3268.2723000000001},null,null,null,null,null,0.99856964357798661,8.2085049726993209E-2,0,0,0,0,0.71140348050210145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.20330151223276446,0,0,0,0,0,0,0]
[20,{"$f":"'NSP Data'!$C23","v":7},{"$f":"'NSP Data'!$A23","v":2007},{"$f":"'NSP Data'!D23","v":253034.65},{"$f":"'NSP Data'!E23","v":753.30520999999999},{"$f":"'NSP Data'!F23","v":52395.194000000003},{"$f":"'NSP Data'!G23","v":21594.179},{"$f":"'NSP Data'!H23","v":2989.3355999999999},{"$f":"'NSP Data'!I23","v":3276.6862000000001},null,null,null,null,null,0.99630143277644445,0,0,0,0,0,0,0.39864647899320466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5770122953125415,0,0,0,0,0,0,1.7278463429318908E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,{"$f":"'NSP Data'!$C24","v":8},{"$f":"'NSP Data'!$A24","v":2007},{"$f":"'NSP Data'!D24","v":239423.86},{"$f":"'NSP Data'!E24","v":731.99707999999998},{"$f":"'NSP Data'!F24","v":51640.892999999996},{"$f":"'NSP Data'!G24","v":21226.958999999999},{"$f":"'NSP Data'!H24","v":3116.5108},{"$f":"'NSP Data'!I24","v":3296.9124999999999},null,null,null,null,null,0.96075604305869799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.91513970802682598,0,0,0,0,0,1.7151063198409491E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6265625894551144E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,{"$f":"'NSP Data'!$C25","v":9},{"$f":"'NSP Data'!$A25","v":2007},{"$f":"'NSP Data'!D25","v":245309.24},{"$f":"'NSP Data'!E25","v":729.44894999999997},{"$f":"'NSP Data'!F25","v":51568.451999999997},{"$f":"'NSP Data'!G25","v":20265.721000000001},{"$f":"'NSP Data'!H25","v":3067.8914},{"$f":"'NSP Data'!I25","v":3180.9245999999998},null,null,null,null,null,0.9852972598513855,0,0,0,0,0,0,0.17156507138541266,0,0,0,0,0,0,3.4942096719109132E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12241362197913432,0,0,0,0.33423890310436855,0,0,0,0,0,0.30383587943706014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,{"$f":"'NSP Data'!$C26","v":10},{"$f":"'NSP Data'!$A26","v":2007},{"$f":"'NSP Data'!D26","v":249169.73},{"$f":"'NSP Data'!E26","v":713.18084999999996},{"$f":"'NSP Data'!F26","v":53501.233},{"$f":"'NSP Data'!G26","v":19506.254000000001},{"$f":"'NSP Data'!H26","v":3188.1904},{"$f":"'NSP Data'!I26","v":3140.1194},null,null,null,null,null,0.99229301007052617,0,0,0,0,0,0.14408872939828821,0,0,0,0.36121440630744184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15903037010144438,0,0,0.14184987081289832,0,0,0,0,0,0,0,0,0,0.187084721083736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,{"$f":"'NSP Data'!$C27","v":11},{"$f":"'NSP Data'!$A27","v":2007},{"$f":"'NSP Data'!D27","v":232148.07},{"$f":"'NSP Data'!E27","v":705.29296999999997},{"$f":"'NSP Data'!F27","v":51460.764999999999},{"$f":"'NSP Data'!G27","v":17920.861000000001},{"$f":"'NSP Data'!H27","v":3142.8409999999999},{"$f":"'NSP Data'!I27","v":3104.2629000000002},null,null,null,null,null,0.98697047799333038,0,0,0,0,0,0,0.10828307704407208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.10811209921374182,0,0,0,5.5824599639393353E-2,0,0,0,0,0,0.68677351505736339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,{"$f":"'NSP Data'!$C28","v":12},{"$f":"'NSP Data'!$A28","v":2007},{"$f":"'NSP Data'!D28","v":237722.39},{"$f":"'NSP Data'!E28","v":699.72628999999995},{"$f":"'NSP Data'!F28","v":52417.447999999997},{"$f":"'NSP Data'!G28","v":17133.712},{"$f":"'NSP Data'!H28","v":3261.0225},{"$f":"'NSP Data'!I28","v":3104.7474000000002},null,null,null,null,null,0.97973556902285752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6502637517827338E-2,0,0,0,0,0,0,0,0,0,0.7800483467556959,0,0,0,4.2986418437521309E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.5759591616860661E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,{"$f":"'NSP Data'!$C29","v":13},{"$f":"'NSP Data'!$A29","v":2007},{"$f":"'NSP Data'!D29","v":238862.1},{"$f":"'NSP Data'!E29","v":699.68506000000002},{"$f":"'NSP Data'!F29","v":54760.035000000003},{"$f":"'NSP Data'!G29","v":16369.415999999999},{"$f":"'NSP Data'!H29","v":3129.7905999999998},{"$f":"'NSP Data'!I29","v":3146.5169999999998},null,null,null,null,null,1.0000000000083158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999993514321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6499435642428304E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,{"$f":"'NSP Data'!$C30","v":1},{"$f":"'NSP Data'!$A30","v":2008},{"$f":"'NSP Data'!D30","v":268403.87},{"$f":"'NSP Data'!E30","v":819.74342999999999},{"$f":"'NSP Data'!F30","v":48451.247000000003},{"$f":"'NSP Data'!G30","v":27353.877},{"$f":"'NSP Data'!H30","v":3021.0841},{"$f":"'NSP Data'!I30","v":3276.2424000000001},null,null,null,null,null,1.0000000000043443,1.7269852214951698E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999998721634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,{"$f":"'NSP Data'!$C31","v":2},{"$f":"'NSP Data'!$A31","v":2008},{"$f":"'NSP Data'!D31","v":268591.24},{"$f":"'NSP Data'!E31","v":810.46551999999997},{"$f":"'NSP Data'!F31","v":50885.220999999998},{"$f":"'NSP Data'!G31","v":27780.927},{"$f":"'NSP Data'!H31","v":3036.5228000000002},{"$f":"'NSP Data'!I31","v":3285.8690000000001},null,null,null,null,null,0.99295801204239265,0,0.28787586789904179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.59298880919534147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12229143030699612,0,0,0,0,0,0,0,0,0]
[29,{"$f":"'NSP Data'!$C32","v":3},{"$f":"'NSP Data'!$A32","v":2008},{"$f":"'NSP Data'!D32","v":258390.32},{"$f":"'NSP Data'!E32","v":801.60850000000005},{"$f":"'NSP Data'!F32","v":51819.627999999997},{"$f":"'NSP Data'!G32","v":24889.955000000002},{"$f":"'NSP Data'!H32","v":3136.4438},{"$f":"'NSP Data'!I32","v":3190.1691000000001},null,null,null,null,null,0.99999999999513722,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1366811144760685E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999985379739,0,0,0,0,0,0,0,0,0,2.3356101436922081E-11,0,0,0,7.256892451962562E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,{"$f":"'NSP Data'!$C33","v":4},{"$f":"'NSP Data'!$A33","v":2008},{"$f":"'NSP Data'!D33","v":263627.69},{"$f":"'NSP Data'!E33","v":791.18417999999997},{"$f":"'NSP Data'!F33","v":50308.349000000002},{"$f":"'NSP Data'!G33","v":25573.936000000002},{"$f":"'NSP Data'!H33","v":3070.4697999999999},{"$f":"'NSP Data'!I33","v":3207.0639999999999},null,null,null,null,null,0.99645250166440913,0,5.1694014125908259E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24831785309739121,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66642190464602458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1544714972559065E-3,0,0,0,0,0,0,0,0,0]
[31,{"$f":"'NSP Data'!$C34","v":5},{"$f":"'NSP Data'!$A34","v":2008},{"$f":"'NSP Data'!D34","v":256918.67},{"$f":"'NSP Data'!E34","v":781.91010000000006},{"$f":"'NSP Data'!F34","v":50730.18},{"$f":"'NSP Data'!G34","v":24492.065999999999},{"$f":"'NSP Data'!H34","v":3171.6396},{"$f":"'NSP Data'!I34","v":3278.29},null,null,null,null,null,0.97288954771331937,0,0,0,0,0,0,0,0,0,0,0,0,0,5.932647257138534E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.27975948480481633,0,0,0,0.17897837021455087,0,0,0,0,0,8.3849211158509698E-2,0.37003082723361225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,{"$f":"'NSP Data'!$C35","v":6},{"$f":"'NSP Data'!$A35","v":2008},{"$f":"'NSP Data'!D35","v":261472.76},{"$f":"'NSP Data'!E35","v":759.48901000000001},{"$f":"'NSP Data'!F35","v":51705.563999999998},{"$f":"'NSP Data'!G35","v":22119.294999999998},{"$f":"'NSP Data'!H35","v":3208.0681},{"$f":"'NSP Data'!I35","v":3325.9454000000001},null,null,null,null,null,0.99240141484699695,5.4230700715299507E-2,0,0,0,0,0.26024948545827065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.40267939013526244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.27191368065290705,0,0,0,0,0,0,0]
[33,{"$f":"'NSP Data'!$C36","v":7},{"$f":"'NSP Data'!$A36","v":2008},{"$f":"'NSP Data'!D36","v":260295.25},{"$f":"'NSP Data'!E36","v":772.02288999999996},{"$f":"'NSP Data'!F36","v":52306.978000000003},{"$f":"'NSP Data'!G36","v":21589.510999999999},{"$f":"'NSP Data'!H36","v":3146.3179},{"$f":"'NSP Data'!I36","v":3320.6909000000001},null,null,null,null,null,0.99999999999940592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999994983935,0,0,0,0,0,2.4031877623840248E-11,2.1797652612252384E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6326516388530538E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,{"$f":"'NSP Data'!$C37","v":8},{"$f":"'NSP Data'!$A37","v":2008},{"$f":"'NSP Data'!D37","v":243726.21},{"$f":"'NSP Data'!E37","v":745.43717000000004},{"$f":"'NSP Data'!F37","v":51950.322999999997},{"$f":"'NSP Data'!G37","v":21042.348000000002},{"$f":"'NSP Data'!H37","v":3287.1453999999999},{"$f":"'NSP Data'!I37","v":3294.9879999999998},null,null,null,null,null,0.96161594265969341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28084360688663845,0,0,0,0,0,0.36896907380711913,0.22296150911736859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.2173996951029041E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,{"$f":"'NSP Data'!$C38","v":9},{"$f":"'NSP Data'!$A38","v":2008},{"$f":"'NSP Data'!D38","v":248257.85},{"$f":"'NSP Data'!E38","v":738.31812000000002},{"$f":"'NSP Data'!F38","v":51989.089},{"$f":"'NSP Data'!G38","v":20309.737000000001},{"$f":"'NSP Data'!H38","v":3241.6437000000001},{"$f":"'NSP Data'!I38","v":3222.7898},null,null,null,null,null,0.97446871216947917,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13440348776453842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6186353304179935E-2,0,0,0,0,0,0,0,0,0,0.62226463805726895,0.14629830603039051,0,0,7.5702375225086271E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,{"$f":"'NSP Data'!$C39","v":10},{"$f":"'NSP Data'!$A39","v":2008},{"$f":"'NSP Data'!D39","v":254965.76000000001},{"$f":"'NSP Data'!E39","v":734.47262999999998},{"$f":"'NSP Data'!F39","v":53388.495000000003},{"$f":"'NSP Data'!G39","v":19642.531999999999},{"$f":"'NSP Data'!H39","v":3356.2361000000001},{"$f":"'NSP Data'!I39","v":3126.076},null,null,null,null,null,1.0000000000042837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999964897957,0,0,1.4825352057101782E-10,0,0,0,6.6789187028182262E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9917848460599998E-11,0,0,0,0,0,7.0341621416503131E-11,0,0,0,0,0,0,0]
[37,{"$f":"'NSP Data'!$C40","v":11},{"$f":"'NSP Data'!$A40","v":2008},{"$f":"'NSP Data'!D40","v":239411.29},{"$f":"'NSP Data'!E40","v":726.46905000000004},{"$f":"'NSP Data'!F40","v":51362.067999999999},{"$f":"'NSP Data'!G40","v":17975.876},{"$f":"'NSP Data'!H40","v":3303.9870000000001},{"$f":"'NSP Data'!I40","v":3123.8879999999999},null,null,null,null,null,0.9976849192361481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8456789421232911E-2,0,0,0,0,0,0,0,0,0,0.67903778556071837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.18721037490548312,0,0,0,0,0,0,0,0,0,8.4726672833855945E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,{"$f":"'NSP Data'!$C41","v":12},{"$f":"'NSP Data'!$A41","v":2008},{"$f":"'NSP Data'!D41","v":245602.84},{"$f":"'NSP Data'!E41","v":712.45464000000004},{"$f":"'NSP Data'!F41","v":52553.93},{"$f":"'NSP Data'!G41","v":17449.920999999998},{"$f":"'NSP Data'!H41","v":3510.2046999999998},{"$f":"'NSP Data'!I41","v":3129.3352},null,null,null,null,null,0.9787940960376561,0,0,0,0,0,0,0,0,0,7.563928561389538E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21754276072477144,0,0,0.12690398921599555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.55091680446504043,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,{"$f":"'NSP Data'!$C42","v":13},{"$f":"'NSP Data'!$A42","v":2008},{"$f":"'NSP Data'!D42","v":246313.76},{"$f":"'NSP Data'!E42","v":722.02939000000003},{"$f":"'NSP Data'!F42","v":53171.332000000002},{"$f":"'NSP Data'!G42","v":16683.906999999999},{"$f":"'NSP Data'!H42","v":3329.3317999999999},{"$f":"'NSP Data'!I42","v":3179.0810999999999},null,null,null,null,null,1.0000000000052736,0,0,0,0,0,0,0,0,0,3.2184838127946591E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999990058819,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5350169720090889E-11,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,{"$f":"'NSP Data'!$C43","v":1},{"$f":"'NSP Data'!$A43","v":2009},{"$f":"'NSP Data'!D43","v":274743.75},{"$f":"'NSP Data'!E43","v":842.97623999999996},{"$f":"'NSP Data'!F43","v":48979.627},{"$f":"'NSP Data'!G43","v":27045.457999999999},{"$f":"'NSP Data'!H43","v":3235.8694},{"$f":"'NSP Data'!I43","v":3362.8481999999999},null,null,null,null,null,1.0000000000037366,3.6892563627204841E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7703738184549084E-10,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999951952323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7455463927492514E-10,0,0,0,0,0,0,0,0,0]
[41,{"$f":"'NSP Data'!$C44","v":2},{"$f":"'NSP Data'!$A44","v":2009},{"$f":"'NSP Data'!D44","v":274309.53999999998},{"$f":"'NSP Data'!E44","v":834.90665000000001},{"$f":"'NSP Data'!F44","v":50613.303},{"$f":"'NSP Data'!G44","v":27998.763999999999},{"$f":"'NSP Data'!H44","v":3223.3303999999998},{"$f":"'NSP Data'!I44","v":3353.6257000000001},null,null,null,null,null,0.99598210946248322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7599328824200462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8505571708968636E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21285103766560259,0,0,0,0,0,0,0,0,0]
[42,{"$f":"'NSP Data'!$C45","v":3},{"$f":"'NSP Data'!$A45","v":2009},{"$f":"'NSP Data'!D45","v":263395.03999999998},{"$f":"'NSP Data'!E45","v":822.05070999999998},{"$f":"'NSP Data'!F45","v":51825.311000000002},{"$f":"'NSP Data'!G45","v":25257.784},{"$f":"'NSP Data'!H45","v":3323.8087},{"$f":"'NSP Data'!I45","v":3255.9308000000001},null,null,null,null,null,0.99999999999051514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0219945696715627E-10,0,0,0,0,0,0,0,0,0,0,2.5509713785787369E-10,0,0.9999999990303805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.9492153271253372E-11,0,0,0,2.875569227178687E-11,0,0,0,0,0,0,0,0,0]
[43,{"$f":"'NSP Data'!$C46","v":4},{"$f":"'NSP Data'!$A46","v":2009},{"$f":"'NSP Data'!D46","v":271948.05},{"$f":"'NSP Data'!E46","v":811.91051000000004},{"$f":"'NSP Data'!F46","v":50042.553999999996},{"$f":"'NSP Data'!G46","v":25573.877},{"$f":"'NSP Data'!H46","v":3212.1842999999999},{"$f":"'NSP Data'!I46","v":3289.4168},null,null,null,null,null,1.0000000000095166,4.4349340607316097E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999921392335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0408085690618172E-10,0,0,0,0,0,1.5884981195030857E-10,0,0,0]
[44,{"$f":"'NSP Data'!$C47","v":5},{"$f":"'NSP Data'!$A47","v":2009},{"$f":"'NSP Data'!D47","v":261199.26},{"$f":"'NSP Data'!E47","v":792.45033999999998},{"$f":"'NSP Data'!F47","v":51064.019},{"$f":"'NSP Data'!G47","v":24410.569},{"$f":"'NSP Data'!H47","v":3408.3654000000001},{"$f":"'NSP Data'!I47","v":3315.8890000000001},null,null,null,null,null,0.9663441729017771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25951663183758433,0,0,0,0,0,0,0,0,0,0,0.33331685190723537,0,0,4.1619817243007118E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.18685292992148916,0,0,0,0.15436042907086495,0,0,0,0,0,0,0,0,0]
[45,{"$f":"'NSP Data'!$C48","v":6},{"$f":"'NSP Data'!$A48","v":2009},{"$f":"'NSP Data'!D48","v":266786.48},{"$f":"'NSP Data'!E48","v":782.65093999999999},{"$f":"'NSP Data'!F48","v":50936.919000000002},{"$f":"'NSP Data'!G48","v":22393.268},{"$f":"'NSP Data'!H48","v":3396.5776999999998},{"$f":"'NSP Data'!I48","v":3400.6918999999998},null,null,null,null,null,0.99507927951871855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42412330500193679,0,0,0,0,0,0,0.14588022801679487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5398900716158206E-2,0,0,0,0,0,0,0,0,0,0,0,0.39660176477077735,0,0,0,0,0,0,0]
[46,{"$f":"'NSP Data'!$C49","v":7},{"$f":"'NSP Data'!$A49","v":2009},{"$f":"'NSP Data'!D49","v":263147.37},{"$f":"'NSP Data'!E49","v":781.54600000000005},{"$f":"'NSP Data'!F49","v":51368.711000000003},{"$f":"'NSP Data'!G49","v":21753.803},{"$f":"'NSP Data'!H49","v":3353.5560999999998},{"$f":"'NSP Data'!I49","v":3359.002},null,null,null,null,null,0.99558489033857978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.48252154595536317,0,0,0,0,0,0,4.4222994809985566E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.32121695524634974,0,0,0,0,0,0,0,0,0,0,0,0.14006502196388787,0,0,0,0,0,0,0]
[47,{"$f":"'NSP Data'!$C50","v":8},{"$f":"'NSP Data'!$A50","v":2009},{"$f":"'NSP Data'!D50","v":249460.75},{"$f":"'NSP Data'!E50","v":770.55520000000001},{"$f":"'NSP Data'!F50","v":51628.091999999997},{"$f":"'NSP Data'!G50","v":21137.437000000002},{"$f":"'NSP Data'!H50","v":3486.1502999999998},{"$f":"'NSP Data'!I50","v":3386.5367999999999},null,null,null,null,null,0.96936778826847347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11967949670708206,0,0,0,0,0,8.585914144179943E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.76478959976279515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,{"$f":"'NSP Data'!$C51","v":9},{"$f":"'NSP Data'!$A51","v":2009},{"$f":"'NSP Data'!D51","v":254915.63},{"$f":"'NSP Data'!E51","v":752.48720000000003},{"$f":"'NSP Data'!F51","v":51506.303999999996},{"$f":"'NSP Data'!G51","v":20445.2},{"$f":"'NSP Data'!H51","v":3427.4079000000002},{"$f":"'NSP Data'!I51","v":3237.1882000000001},null,null,null,null,null,0.97936843067995738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28480061469857004,0,0,0,0,0,0,0,0,0,0.21014281084611047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42251455734707155,0,0,0,5.5283403424642004E-2,0,1.364161654710391E-3,0,0,0,0,0,0,0]
[49,{"$f":"'NSP Data'!$C52","v":10},{"$f":"'NSP Data'!$A52","v":2009},{"$f":"'NSP Data'!D52","v":260514.99},{"$f":"'NSP Data'!E52","v":742.14115000000004},{"$f":"'NSP Data'!F52","v":53131.925999999999},{"$f":"'NSP Data'!G52","v":19439.931},{"$f":"'NSP Data'!H52","v":3544.6399000000001},{"$f":"'NSP Data'!I52","v":3191.9078},null,null,null,null,null,1.000000000017375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1412182310266417E-10,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999987038013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3932522630332187E-12,0,0,0,0,0,0,0,0,0,2.8977931165741211E-11,0,0,0]
[50,{"$f":"'NSP Data'!$C53","v":11},{"$f":"'NSP Data'!$A53","v":2009},{"$f":"'NSP Data'!D53","v":244944.76},{"$f":"'NSP Data'!E53","v":740.10779000000002},{"$f":"'NSP Data'!F53","v":51026.548000000003},{"$f":"'NSP Data'!G53","v":18181.945},{"$f":"'NSP Data'!H53","v":3519.0639000000001},{"$f":"'NSP Data'!I53","v":3201.5945999999999},null,null,null,null,null,0.99011833776792679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15300582747972863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.37674639284997602,0,0,0,0,0,0.43870222054267399,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,{"$f":"'NSP Data'!$C54","v":12},{"$f":"'NSP Data'!$A54","v":2009},{"$f":"'NSP Data'!D54","v":249697.26},{"$f":"'NSP Data'!E54","v":721.02513999999996},{"$f":"'NSP Data'!F54","v":52272.027000000002},{"$f":"'NSP Data'!G54","v":17423.464},{"$f":"'NSP Data'!H54","v":3677.6012999999998},{"$f":"'NSP Data'!I54","v":3159.0118000000002},null,null,null,null,null,0.97781538319775951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.242806944202066E-2,0,0,0,0,0,0,0,0,0,0.19565624915490654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64607342153813141,0,0,0,0,0,0,0,0,0,9.6592777864201035E-2,0,0,0]
[52,{"$f":"'NSP Data'!$C55","v":13},{"$f":"'NSP Data'!$A55","v":2009},{"$f":"'NSP Data'!D55","v":248122.75},{"$f":"'NSP Data'!E55","v":721.95357999999999},{"$f":"'NSP Data'!F55","v":53050.04},{"$f":"'NSP Data'!G55","v":16415.04},{"$f":"'NSP Data'!H55","v":3491.9207999999999},{"$f":"'NSP Data'!I55","v":3188.3058999999998},null,null,null,null,null,1.0000000000017477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999986381638,0,0,0,0,0,0,0,0,0,0,0,0,1.3360978989851446E-10,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,{"$f":"'NSP Data'!$C56","v":1},{"$f":"'NSP Data'!$A56","v":2010},{"$f":"'NSP Data'!D56","v":277497.25},{"$f":"'NSP Data'!E56","v":854.97176000000002},{"$f":"'NSP Data'!F56","v":49271.353000000003},{"$f":"'NSP Data'!G56","v":27008.843000000001},{"$f":"'NSP Data'!H56","v":3452.7154999999998},{"$f":"'NSP Data'!I56","v":3465.8422},null,null,null,null,null,0.99373553743771315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51441423980507761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41830700798989484,0,0,6.0991855788498174E-2,0,0,0,0,0,0,0,0,0]
[54,{"$f":"'NSP Data'!$C57","v":2},{"$f":"'NSP Data'!$A57","v":2010},{"$f":"'NSP Data'!D57","v":283374.21000000002},{"$f":"'NSP Data'!E57","v":860.41877999999997},{"$f":"'NSP Data'!F57","v":51147.114000000001},{"$f":"'NSP Data'!G57","v":27824.835999999999},{"$f":"'NSP Data'!H57","v":3438.7053999999998},{"$f":"'NSP Data'!I57","v":3450.6433999999999},null,null,null,null,null,0.99818710290026702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.53226178966742044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.7858261555860443E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.40569225510005863,0,0,0,0,0,0,0,0,0]
[55,{"$f":"'NSP Data'!$C58","v":3},{"$f":"'NSP Data'!$A58","v":2010},{"$f":"'NSP Data'!D58","v":266535.21999999997},{"$f":"'NSP Data'!E58","v":846.15427},{"$f":"'NSP Data'!F58","v":51955.906999999999},{"$f":"'NSP Data'!G58","v":25262.371999999999},{"$f":"'NSP Data'!H58","v":3534.2883000000002},{"$f":"'NSP Data'!I58","v":3366.6448},null,null,null,null,null,0.99999999999854183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1278655493748317E-10,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999950277685,0,0,0,0,0,0,0,0,0,2.9008909336534987E-11,0,0,6.4766721305542359E-11,0,0,0,0,0,0,0,0,0,0]
[56,{"$f":"'NSP Data'!$C59","v":4},{"$f":"'NSP Data'!$A59","v":2010},{"$f":"'NSP Data'!D59","v":274589.12},{"$f":"'NSP Data'!E59","v":828.99026000000003},{"$f":"'NSP Data'!F59","v":50193.839},{"$f":"'NSP Data'!G59","v":25430.866999999998},{"$f":"'NSP Data'!H59","v":3450.4573999999998},{"$f":"'NSP Data'!I59","v":3342.9814999999999},null,null,null,null,null,0.99726480232328674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16705292088674081,0,0,0,0,0,0,0,0,0,0,0.14808235153829896,0,0,0.19206370101686737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7726789875478795E-2,0,0,0,0.46477057350363854,0,0,0,0,0,0,0,0,0]
[57,{"$f":"'NSP Data'!$C60","v":5},{"$f":"'NSP Data'!$A60","v":2010},{"$f":"'NSP Data'!D60","v":269839.24},{"$f":"'NSP Data'!E60","v":818.65868999999998},{"$f":"'NSP Data'!F60","v":50628.95},{"$f":"'NSP Data'!G60","v":24619.759999999998},{"$f":"'NSP Data'!H60","v":3614.9911000000002},{"$f":"'NSP Data'!I60","v":3344.1716999999999},null,null,null,null,null,0.98357646880517835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24440887664452479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0483636335531535E-2,0,0,9.4221257464422697E-2,0.55928961956058787,0,0,0,0,0,0,0,1.449885425434503E-2,0]
[58,{"$f":"'NSP Data'!$C61","v":6},{"$f":"'NSP Data'!$A61","v":2010},{"$f":"'NSP Data'!D61","v":273347.05},{"$f":"'NSP Data'!E61","v":789.63487999999995},{"$f":"'NSP Data'!F61","v":51588.56},{"$f":"'NSP Data'!G61","v":22343.698},{"$f":"'NSP Data'!H61","v":3589.0391},{"$f":"'NSP Data'!I61","v":3421.2719999999999},null,null,null,null,null,0.99319955666613702,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9138974666643206E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24935568253321513,0,0,0,0,0,0,2.5022032297036267E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.67583064084247468,0,0,0,0,0,0,0]
[59,{"$f":"'NSP Data'!$C62","v":7},{"$f":"'NSP Data'!$A62","v":2010},{"$f":"'NSP Data'!D62","v":267032.34000000003},{"$f":"'NSP Data'!E62","v":805.66872999999998},{"$f":"'NSP Data'!F62","v":51283.767},{"$f":"'NSP Data'!G62","v":21540.124},{"$f":"'NSP Data'!H62","v":3552.5567999999998},{"$f":"'NSP Data'!I62","v":3397.3775000000001},null,null,null,null,null,0.99999999999752276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8048509615483681E-12,0,0,0,0,0,0,3.4734781023670891E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999992590682,0,0,0,0,0,0,0,0,0,0,0,3.0363378478170944E-11,0,0,0,0,0,0,0]
[60,{"$f":"'NSP Data'!$C63","v":8},{"$f":"'NSP Data'!$A63","v":2010},{"$f":"'NSP Data'!D63","v":254604.05},{"$f":"'NSP Data'!E63","v":777.11923999999999},{"$f":"'NSP Data'!F63","v":51118.203999999998},{"$f":"'NSP Data'!G63","v":21102.738000000001},{"$f":"'NSP Data'!H63","v":3704.6959000000002},{"$f":"'NSP Data'!I63","v":3413.0916999999999},null,null,null,null,null,0.96698793287135676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.56839147232661769,0,0,0,0,0,0,9.083499824433261E-2,0,0,0,0,0,0,0,0,0,0.31396958116367502,0,0]
[61,{"$f":"'NSP Data'!$C64","v":9},{"$f":"'NSP Data'!$A64","v":2010},{"$f":"'NSP Data'!D64","v":260847.49},{"$f":"'NSP Data'!E64","v":776.19818999999995},{"$f":"'NSP Data'!F64","v":50910.303999999996},{"$f":"'NSP Data'!G64","v":20579.156999999999},{"$f":"'NSP Data'!H64","v":3591.1500999999998},{"$f":"'NSP Data'!I64","v":3305.6918000000001},null,null,null,null,null,0.98857973031441049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3144232669747827E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51838564207987026,0,0,0,0,0,0.25451949890817588,0,0,0,0.11694351710207462,0,7.4586949909076897E-2,0,0,0,0,0,0,0]
[62,{"$f":"'NSP Data'!$C65","v":10},{"$f":"'NSP Data'!$A65","v":2010},{"$f":"'NSP Data'!D65","v":262926.95},{"$f":"'NSP Data'!E65","v":757.94728999999995},{"$f":"'NSP Data'!F65","v":52108.900999999998},{"$f":"'NSP Data'!G65","v":19718.993999999999},{"$f":"'NSP Data'!H65","v":3749.6958},{"$f":"'NSP Data'!I65","v":3202.7645000000002},null,null,null,null,null,0.99222263401496635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8244006463359843E-3,0,0,0,0,0,0,0.1719888792021062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.27137201964755253,0,0,0,0,0,0,0,0,0,0.53412360148141436,0,0,0]
[63,{"$f":"'NSP Data'!$C66","v":11},{"$f":"'NSP Data'!$A66","v":2010},{"$f":"'NSP Data'!D66","v":253076.93},{"$f":"'NSP Data'!E66","v":744.70677000000001},{"$f":"'NSP Data'!F66","v":50739.356},{"$f":"'NSP Data'!G66","v":18122.11},{"$f":"'NSP Data'!H66","v":3701.6206999999999},{"$f":"'NSP Data'!I66","v":3176.7813000000001},null,null,null,null,null,0.99090954498558093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5605976757982658,5.908093992934339E-4,0,0,9.8194760280847004E-2,0,0,0.11444277540622526,0,0,0,0.19859609097177869,0,0]
[64,{"$f":"'NSP Data'!$C67","v":12},{"$f":"'NSP Data'!$A67","v":2010},{"$f":"'NSP Data'!D67","v":257308.63},{"$f":"'NSP Data'!E67","v":744.15679999999998},{"$f":"'NSP Data'!F67","v":51671.824000000001},{"$f":"'NSP Data'!G67","v":17335.900000000001},{"$f":"'NSP Data'!H67","v":3902.2071000000001},{"$f":"'NSP Data'!I67","v":3155.0230999999999},null,null,null,null,null,0.99719784274845846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5934990163220315E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46146722325753536,0,0,0,2.4025444762172929E-2,0,0,0,0,0,0,0,0.49036618487409267,0]
[65,{"$f":"'NSP Data'!$C68","v":13},{"$f":"'NSP Data'!$A68","v":2010},{"$f":"'NSP Data'!D68","v":254699.65},{"$f":"'NSP Data'!E68","v":743.32948999999996},{"$f":"'NSP Data'!F68","v":52577.402000000002},{"$f":"'NSP Data'!G68","v":16718.351999999999},{"$f":"'NSP Data'!H68","v":3730.2514000000001},{"$f":"'NSP Data'!I68","v":3172.4205999999999},null,null,null,null,null,1.0000000000010327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999998555111,0,0,1.9116627176310812E-12,0,0,0,0,0,0,0,0,1.2470913191009458E-11,0]
[66,{"$f":"'NSP Data'!$C69","v":1},{"$f":"'NSP Data'!$A69","v":2011},{"$f":"'NSP Data'!D69","v":284277.96000000002},{"$f":"'NSP Data'!E69","v":887.86510999999996},{"$f":"'NSP Data'!F69","v":49576.944000000003},{"$f":"'NSP Data'!G69","v":27194.234},{"$f":"'NSP Data'!H69","v":3684.1804999999999},{"$f":"'NSP Data'!I69","v":3551.694},null,null,null,null,null,1.0000000000091729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5851187605685224E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2912973640058072E-11,0,0,0,0,0,0,0.99999999995118527,0,0,0,0,0,0,0,0,0,0,0,0]
[67,{"$f":"'NSP Data'!$C70","v":2},{"$f":"'NSP Data'!$A70","v":2011},{"$f":"'NSP Data'!D70","v":284748.05},{"$f":"'NSP Data'!E70","v":888.06907999999999},{"$f":"'NSP Data'!F70","v":51563.817000000003},{"$f":"'NSP Data'!G70","v":28087.79},{"$f":"'NSP Data'!H70","v":3723.7078999999999},{"$f":"'NSP Data'!I70","v":3528.6810999999998},null,null,null,null,null,1.0000000000010885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.4818373024727474E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2677181526754566E-10,0.99999999975420817,4.4593765962359832E-11,0,0,0,0,0,0,0,0,0,0]
[68,{"$f":"'NSP Data'!$C71","v":3},{"$f":"'NSP Data'!$A71","v":2011},{"$f":"'NSP Data'!D71","v":270907.36},{"$f":"'NSP Data'!E71","v":856.61973999999998},{"$f":"'NSP Data'!F71","v":52086.042999999998},{"$f":"'NSP Data'!G71","v":25294.577000000001},{"$f":"'NSP Data'!H71","v":3752.3986},{"$f":"'NSP Data'!I71","v":3384.7824999999998},null,null,null,null,null,1.0000000000023064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999906641,0,0,0,0,0,0,0,0,0,0]
[69,{"$f":"'NSP Data'!$C72","v":4},{"$f":"'NSP Data'!$A72","v":2011},{"$f":"'NSP Data'!D72","v":282819.56},{"$f":"'NSP Data'!E72","v":847.08597999999995},{"$f":"'NSP Data'!F72","v":49654.067999999999},{"$f":"'NSP Data'!G72","v":25438.473999999998},{"$f":"'NSP Data'!H72","v":3695.4159},{"$f":"'NSP Data'!I72","v":3406.3982000000001},null,null,null,null,null,1.0000000000011511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4576898556035758E-11,0.99999999993652167,0,0,0,0,0,0,0,7.1828931691442222E-12,0]
[70,{"$f":"'NSP Data'!$C73","v":5},{"$f":"'NSP Data'!$A73","v":2011},{"$f":"'NSP Data'!D73","v":275203.03000000003},{"$f":"'NSP Data'!E73","v":844.21758999999997},{"$f":"'NSP Data'!F73","v":51026.673999999999},{"$f":"'NSP Data'!G73","v":24838.895},{"$f":"'NSP Data'!H73","v":3845.3099000000002},{"$f":"'NSP Data'!I73","v":3451.7701999999999},null,null,null,null,null,0.98539590881090744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46980690234138822,0,0.22786253962660269,9.4113780111210965E-2,0,0,0,0,0,0,0,0.20295478977972345,0]
[71,{"$f":"'NSP Data'!$C74","v":6},{"$f":"'NSP Data'!$A74","v":2011},{"$f":"'NSP Data'!D74","v":282897.15999999997},{"$f":"'NSP Data'!E74","v":806.44638999999995},{"$f":"'NSP Data'!F74","v":51857.538999999997},{"$f":"'NSP Data'!G74","v":22312.988000000001},{"$f":"'NSP Data'!H74","v":3829.2379000000001},{"$f":"'NSP Data'!I74","v":3450.2170999999998},null,null,null,null,null,0.99999999998954481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2649072950745131E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5163913447711082E-11,0,0.99999999991620092,0,0,0,2.4146411299265064E-11,0,0,0]
[72,{"$f":"'NSP Data'!$C75","v":7},{"$f":"'NSP Data'!$A75","v":2011},{"$f":"'NSP Data'!D75","v":273378.21000000002},{"$f":"'NSP Data'!E75","v":816.24135000000001},{"$f":"'NSP Data'!F75","v":51712.394},{"$f":"'NSP Data'!G75","v":21585.481},{"$f":"'NSP Data'!H75","v":3798.2892999999999},{"$f":"'NSP Data'!I75","v":3436.9077000000002},null,null,null,null,null,0.99999999999643474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8151622359600387E-10,0,0,0,0,0,0,1.0924369442162784E-10,0,0,0,0,0,0.99999999931994443,0,0,0,3.0042570941557475E-10,0,0]
[73,{"$f":"'NSP Data'!$C76","v":8},{"$f":"'NSP Data'!$A76","v":2011},{"$f":"'NSP Data'!D76","v":262877.14},{"$f":"'NSP Data'!E76","v":794.18048999999996},{"$f":"'NSP Data'!F76","v":51123.021000000001},{"$f":"'NSP Data'!G76","v":21281.416000000001},{"$f":"'NSP Data'!H76","v":3954.1682000000001},{"$f":"'NSP Data'!I76","v":3411.9821999999999},null,null,null,null,null,0.97439746801957861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2969577721114755,0,0,0,0,0,0,0,0,0,0.69829559117694739,0,0]
[74,{"$f":"'NSP Data'!$C77","v":9},{"$f":"'NSP Data'!$A77","v":2011},{"$f":"'NSP Data'!D77","v":265488.07},{"$f":"'NSP Data'!E77","v":785.37495999999999},{"$f":"'NSP Data'!F77","v":50624.663999999997},{"$f":"'NSP Data'!G77","v":20507.920999999998},{"$f":"'NSP Data'!H77","v":3811.9958999999999},{"$f":"'NSP Data'!I77","v":3302.6041},null,null,null,null,null,0.99463680449042224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.1545242442233354E-2,0,0,0,0.26330854424003391,0,0,0.22653592195383515,0,0,0,0.31818960923307871,0,0.12147182696803116]
[75,{"$f":"'NSP Data'!$C78","v":10},{"$f":"'NSP Data'!$A78","v":2011},{"$f":"'NSP Data'!D78","v":271073.27},{"$f":"'NSP Data'!E78","v":767.81404999999995},{"$f":"'NSP Data'!F78","v":52008.993000000002},{"$f":"'NSP Data'!G78","v":19577.833999999999},{"$f":"'NSP Data'!H78","v":3980.6712000000002},{"$f":"'NSP Data'!I78","v":3227.0066000000002},null,null,null,null,null,0.9999999999996303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8121510088967625E-11,0,0,0,0,0,0.99999999963080488,0,2.8481672979961526E-10,0]
[76,{"$f":"'NSP Data'!$C79","v":11},{"$f":"'NSP Data'!$A79","v":2011},{"$f":"'NSP Data'!D79","v":257141.94},{"$f":"'NSP Data'!E79","v":759.73850000000004},{"$f":"'NSP Data'!F79","v":50253.623},{"$f":"'NSP Data'!G79","v":18131.316999999999},{"$f":"'NSP Data'!H79","v":3912.8017},{"$f":"'NSP Data'!I79","v":3220.2709},null,null,null,null,null,1.0000000000012272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.8203373134537511E-11,0,0,0,0,0.99999999969286402,1.2827005939206014E-10,7.1843626009932598E-11]
[77,{"$f":"'NSP Data'!$C80","v":12},{"$f":"'NSP Data'!$A80","v":2011},{"$f":"'NSP Data'!D80","v":262622.15999999997},{"$f":"'NSP Data'!E80","v":749.81438000000003},{"$f":"'NSP Data'!F80","v":51480.9},{"$f":"'NSP Data'!G80","v":17453.686000000002},{"$f":"'NSP Data'!H80","v":4135.9598999999998},{"$f":"'NSP Data'!I80","v":3157.8251},null,null,null,null,null,0.99999999999843336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4412841631215871E-11,2.1761242098530188E-11,0,0,0,0,0,0,0,0.9999999999542426,0]
[78,{"$f":"'NSP Data'!$C81","v":13},{"$f":"'NSP Data'!$A81","v":2011},{"$f":"'NSP Data'!D81","v":260091.86},{"$f":"'NSP Data'!E81","v":740.35856000000001},{"$f":"'NSP Data'!F81","v":52176.947999999997},{"$f":"'NSP Data'!G81","v":16561.428},{"$f":"'NSP Data'!H81","v":3980.1475999999998},{"$f":"'NSP Data'!I81","v":3206.2631999999999},null,null,null,null,null,1.0000000000068627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1981893562648014E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3505360662340979E-11,0,0,0,0,0,3.0058728036613651E-11,0,0,0,0,0,0,0.99999999990807742]
[]
["Objective",null,null,null,null,null,"Click this button will generate DEATCE estimates in Column O!"]
["minimise","Theta"," for","Observation under evaluation",null,null,null,null,null,null,null,null,null,null,null,"Lamda"]
[null,1.0000000000068627,null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1981893562648014E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3505360662340979E-11,0,0,0,0,0,3.0058728036613651E-11,0,0,0,0,0,0,0.99999999990807742]
[]
["Constraints"]
[null,null,"Y1","Y2","X1","X2","X3","X4"]
["Reference set",null,{"$f":"+MMULT(P85:CO85,D4:I81)","v":260091.86000117433},740.35856000460853,52176.948000212797,16561.428000242755,3980.1475999887161,3206.2632000168137]
[null,null,">=",">=","<=","<=","<=","<="]
["Observation under evaluation",null,{"$f":"INDEX(D4:D81,$D$85)","v":260958.54},{"$f":"INDEX(E4:E81,$D$85)","v":763.65746999999999},{"$f":"INDEX(F$4:F$81,$D$85)*$B$85","v":48648.253000333854},{"$f":"INDEX(G$4:G$81,$D$85)*$B$85","v":27171.852000186471},{"$f":"INDEX(H$4:H$81,$D$85)*$B$85","v":2646.4099000181618},{"$f":"INDEX(I$4:I$81,$D$85)*$B$85","v":3175.3119000217916}]

{"sheet":"DEA Analysis","index":7,"n_rows":88,"n_cols":17,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
["DEA ANALYSIS"]
["– Containing further analysis of DEA results on cost efficiency and its decomposition"]
["OBS ","NSP","YEAR","TE","AE","CE","MTFP (2)",null,null,"Pivot table 1: Raw DEA TE (Input-oriented CRS DEA)"]
[1,1,1,{"$f":"'DEA_TE Cal'!$O4","v":1.0000000000068627},{"$f":"F4/D4","v":0.97466650501037488},{"$f":"'DEA_CE Cal'!$O4","v":0.97466650501706376},{"$f":"'TFP Analysis'!G4","v":0.96588928383495576},null,null,"Average of TE","Year"]
[2,2,1,{"$f":"'DEA_TE Cal'!$O5","v":0.99999999999852573},{"$f":"F5/D5","v":0.94698426509529221},{"$f":"'DEA_CE Cal'!$O5","v":0.9469842650938961},{"$f":"'TFP Analysis'!G5","v":0.94104066381633977},null,null,"NSP",1,2,3,4,5,6,"Average"]
[3,3,1,{"$f":"'DEA_TE Cal'!$O6","v":0.99083035659856378},0.92944792662301667,{"$f":"'DEA_CE Cal'!$O6","v":0.92092522057567938},{"$f":"'TFP Analysis'!G6","v":0.92147869782594871},null,null,1,1.0000000000068627,1.0000000000066067,1.0000000000043443,1.0000000000037366,0.99373553743771315,1.0000000000091729,0.998955922911406]
[4,4,1,{"$f":"'DEA_TE Cal'!$O7","v":0.99977362445460971},0.9559930460682835,{"$f":"'DEA_CE Cal'!$O7","v":0.95577663262109047},{"$f":"'TFP Analysis'!G7","v":0.95061182824215484},null,null,2,0.99999999999852573,0.99920576294914099,0.99295801204239265,0.99598210946248322,0.99818710290026702,1.0000000000010885,0.99772216455898288]
[5,5,1,{"$f":"'DEA_TE Cal'!$O8","v":0.96452584335222913},0.95437501950973658,{"$f":"'DEA_CE Cal'!$O8","v":0.92051937056692879},{"$f":"'TFP Analysis'!G8","v":0.91942948897822629},null,null,3,0.99083035659856378,0.98788304237866942,0.99999999999513722,0.99999999999051514,0.99999999999854183,1.0000000000023064,0.99645223316062237]
[6,6,1,{"$f":"'DEA_TE Cal'!$O9","v":0.99999999999717648},0.95791604359759408,{"$f":"'DEA_CE Cal'!$O9","v":0.95791604359488935},{"$f":"'TFP Analysis'!G9","v":0.94322331484071176},null,null,4,0.99977362445460971,0.99458928877075536,0.99645250166440913,1.0000000000095166,0.99726480232328674,1.0000000000011511,0.99801336953728803]
[7,7,1,{"$f":"'DEA_TE Cal'!$O10","v":1.0000000000055824},0.94751701595173543,{"$f":"'DEA_CE Cal'!$O10","v":0.94751701595702487},{"$f":"'TFP Analysis'!G10","v":0.94228139473037476},null,null,5,0.96452584335222913,0.97448747175993211,0.97288954771331937,0.9663441729017771,0.98357646880517835,0.98539590881090744,0.9745365688905574]
[8,8,1,{"$f":"'DEA_TE Cal'!$O11","v":0.97593810430787409},0.9376740893618587,{"$f":"'DEA_CE Cal'!$O11","v":0.91511187323042453},{"$f":"'TFP Analysis'!G11","v":0.91486362131057153},null,null,6,0.99999999999717648,0.99856964357798661,0.99240141484699695,0.99507927951871855,0.99319955666613702,0.99999999998954481,0.99654164909942666]
[9,9,1,{"$f":"'DEA_TE Cal'!$O12","v":0.98131720207200912},0.94699616813883913,{"$f":"'DEA_CE Cal'!$O12","v":0.92930363009091954},{"$f":"'TFP Analysis'!G12","v":0.92656546262701867},null,null,7,1.0000000000055824,0.99630143277644445,0.99999999999940592,0.99558489033857978,0.99999999999752276,0.99999999999643474,0.99864772051899509]
[10,10,1,{"$f":"'DEA_TE Cal'!$O13","v":1.0000000000136691},0.93712574801042403,{"$f":"'DEA_CE Cal'!$O13","v":0.93712574802323367},{"$f":"'TFP Analysis'!G13","v":0.91899952638472171},null,null,8,0.97593810430787409,0.96075604305869799,0.96161594265969341,0.96936778826847347,0.96698793287135676,0.97439746801957861,0.9681772131976123]
[11,11,1,{"$f":"'DEA_TE Cal'!$O14","v":0.99832281096332842},0.91688588474308363,{"$f":"'DEA_CE Cal'!$O14","v":0.91534809378931359},{"$f":"'TFP Analysis'!G14","v":0.9154881479191691},null,null,9,0.98131720207200912,0.9852972598513855,0.97446871216947917,0.97936843067995738,0.98857973031441049,0.99463680449042224,0.98394468992961082]
[12,12,1,{"$f":"'DEA_TE Cal'!$O15","v":0.98367183237616806},0.93827522493072579,{"$f":"'DEA_CE Cal'!$O15","v":0.92295490978076833},{"$f":"'TFP Analysis'!G15","v":0.9188554587371438},null,null,10,1.0000000000136691,0.99229301007052617,1.0000000000042837,1.000000000017375,0.99222263401496635,0.9999999999996303,0.99741927402007524]
[13,13,1,{"$f":"'DEA_TE Cal'!$O16","v":0.99999999999869216},0.92363620756758991,{"$f":"'DEA_CE Cal'!$O16","v":0.92363620756638198},{"$f":"'TFP Analysis'!G16","v":0.91981231948864706},null,null,11,0.99832281096332842,0.98697047799333038,0.9976849192361481,0.99011833776792679,0.99090954498558093,1.0000000000012272,0.99400101515792372]
[14,1,2,{"$f":"'DEA_TE Cal'!$O17","v":1.0000000000066067},0.97932477458473233,{"$f":"'DEA_CE Cal'!$O17","v":0.97932477459120248},{"$f":"'TFP Analysis'!G17","v":0.97764192392158145},null,null,12,0.98367183237616806,0.97973556902285752,0.9787940960376561,0.97781538319775951,0.99719784274845846,0.99999999999843336,0.98620245389688888]
[15,2,2,{"$f":"'DEA_TE Cal'!$O18","v":0.99920576294914099},0.9598702067378202,{"$f":"'DEA_CE Cal'!$O18","v":0.9591078422556133},{"$f":"'TFP Analysis'!G18","v":0.94748281535480561},null,null,13,0.99999999999869216,1.0000000000083158,1.0000000000052736,1.0000000000017477,1.0000000000010327,1.0000000000068627,1.0000000000036542]
[16,3,2,{"$f":"'DEA_TE Cal'!$O19","v":0.98788304237866942},0.95341281562635483,{"$f":"'DEA_CE Cal'!$O19","v":0.94186035294377679},{"$f":"'TFP Analysis'!G19","v":0.94187002250453822},null,null,"Average",0.99187536724194547,0.98892992324804974,0.98978962664450298,0.98997387631988976,0.99245085792803489,0.99649462933282773,0.99158571345254209]
[17,4,2,{"$f":"'DEA_TE Cal'!$O20","v":0.99458928877075536},0.96960018863671993,{"$f":"'DEA_CE Cal'!$O20","v":0.96435396200818546},{"$f":"'TFP Analysis'!G20","v":0.95537845108678321}]
[18,5,2,{"$f":"'DEA_TE Cal'!$O21","v":0.97448747175993211},0.96517486986032963,{"$f":"'DEA_CE Cal'!$O21","v":0.94055081873641411},{"$f":"'TFP Analysis'!G21","v":0.93926261599286509}]
[19,6,2,{"$f":"'DEA_TE Cal'!$O22","v":0.99856964357798661},0.96771282706806228,{"$f":"'DEA_CE Cal'!$O22","v":0.96632865281120073},{"$f":"'TFP Analysis'!G22","v":0.95124204931274015},null,null,"Pivot table 2: Raw DEA AE (Input-oriented CRS DEA)"]
[20,7,2,{"$f":"'DEA_TE Cal'!$O23","v":0.99630143277644445},0.96164665507027947,{"$f":"'DEA_CE Cal'!$O23","v":0.95808994027119465},{"$f":"'TFP Analysis'!G23","v":0.95344708627804808},null,null,"Average of AE","Year"]
[21,8,2,{"$f":"'DEA_TE Cal'!$O24","v":0.96075604305869799},0.95291572375622413,{"$f":"'DEA_CE Cal'!$O24","v":0.91551954012444525},{"$f":"'TFP Analysis'!G24","v":0.91529269566354177},null,null,"NSP",1,2,3,4,5,6,"Average"]
[22,9,2,{"$f":"'DEA_TE Cal'!$O25","v":0.9852972598513855},0.96445882326882637,{"$f":"'DEA_CE Cal'!$O25","v":0.95027863580626626},{"$f":"'TFP Analysis'!G25","v":0.94507050386397085},null,null,1,0.97466650500813301,0.97932477458492284,0.98847640347934684,0.9969251800725224,0.99623930075415501,0.99999999999304512,0.98927202731535413]
[23,10,2,{"$f":"'DEA_TE Cal'!$O26","v":0.99229301007052617},0.95452328359079031,{"$f":"'DEA_CE Cal'!$O26","v":0.94716678225670781},{"$f":"'TFP Analysis'!G26","v":0.93173477220710543},null,null,2,0.94698426509502232,0.95987020674005497,0.96784597580183118,0.9758555878413574,0.98629612752511653,0.97839113119587584,0.96920721569987645]
[24,11,2,{"$f":"'DEA_TE Cal'!$O27","v":0.98697047799333038},0.94427583368607215,{"$f":"'DEA_CE Cal'!$O27","v":0.93197237093069318},{"$f":"'TFP Analysis'!G27","v":0.93029225291072937},null,null,3,0.92944792662436859,0.95341281562126634,0.95942831442891374,0.96362518495443017,0.97385292662845191,0.97289056971985255,0.95877628966288053]
[25,12,2,{"$f":"'DEA_TE Cal'!$O28","v":0.97973556902285752},0.95870315930744499,{"$f":"'DEA_CE Cal'!$O28","v":0.93927558530809085},{"$f":"'TFP Analysis'!G28","v":0.93264437569042058},null,null,4,0.95599304606799429,0.96960018863699515,0.97268880796664126,0.98816155961105856,0.98968242155879038,0.99999999999414602,0.97935433730593768]
[26,13,2,{"$f":"'DEA_TE Cal'!$O29","v":1.0000000000083158},0.94281558690295908,{"$f":"'DEA_CE Cal'!$O29","v":0.94281558691079936},{"$f":"'TFP Analysis'!G29","v":0.93230040746167975},null,null,5,0.95437501950868353,0.96517486985777756,0.97715553249605425,0.98234592492365103,0.98562686600227611,0.98563177895287724,0.97505166529021992]
[27,1,3,{"$f":"'DEA_TE Cal'!$O30","v":1.0000000000043443},0.98847640348072108,{"$f":"'DEA_CE Cal'!$O30","v":0.98847640348501531},{"$f":"'TFP Analysis'!G30","v":0.98794765869303791},null,null,6,0.95791604361213278,0.96771282706847273,0.9762299532296822,0.98311928372129798,0.99081694889254912,1.0000000000138938,0.97929917608967143]
[28,2,3,{"$f":"'DEA_TE Cal'!$O31","v":0.99295801204239265},0.96784597580129417,{"$f":"'DEA_CE Cal'!$O31","v":0.96103041609488271},{"$f":"'TFP Analysis'!G31","v":0.95993921080895073},null,null,7,0.94751701595143345,0.96164665508425917,0.97509218989009461,0.98153248920179859,0.98654538849000417,0.98674620714485817,0.97317999096040797]
[29,3,3,{"$f":"'DEA_TE Cal'!$O32","v":0.99999999999513722},0.9594283144304121,{"$f":"'DEA_CE Cal'!$O32","v":0.95942831442574661},{"$f":"'TFP Analysis'!G32","v":0.95940086357933541},null,null,8,0.93767408936176866,0.9529157237546787,0.96107208180416626,0.96642565949885417,0.97390949681762229,0.97798646517735122,0.96166391940240692]
[30,4,3,{"$f":"'DEA_TE Cal'!$O33","v":0.99645250166440913},0.97268880795785773,{"$f":"'DEA_CE Cal'!$O33","v":0.96923819603057937},{"$f":"'TFP Analysis'!G33","v":0.9688214043600164},null,null,9,0.94699616813787779,0.96445882327006438,0.97088634594899281,0.98189528655569336,0.9869209928705831,0.98784447808378828,0.97316701581116671]
[31,5,3,{"$f":"'DEA_TE Cal'!$O34","v":0.97288954771331937},0.97715553249421061,{"$f":"'DEA_CE Cal'!$O34","v":0.95066440405386032},{"$f":"'TFP Analysis'!G34","v":0.9493864378451734},null,null,10,0.93712574800953807,0.95452328358915661,0.96165302371139261,0.97150728036615652,0.98288159799202535,0.99189526290433583,0.9665976994287675]
[32,6,3,{"$f":"'DEA_TE Cal'!$O35","v":0.99240141484699695},0.97622995322884976,{"$f":"'DEA_CE Cal'!$O35","v":0.96881198680032821},{"$f":"'TFP Analysis'!G35","v":0.95752594324423801},null,null,11,0.91688588474378985,0.94427583369172685,0.95410269892079413,0.9648549898193578,0.98350359894561745,0.98016685010716464,0.95729830937140858]
[33,7,3,{"$f":"'DEA_TE Cal'!$O36","v":0.99999999999940592},0.97509218989149837,{"$f":"'DEA_CE Cal'!$O36","v":0.97509218989091906},{"$f":"'TFP Analysis'!G36","v":0.96850296638479061},null,null,12,0.93827522493044646,0.95870315930761718,0.96954344043371443,0.97805129006330749,0.98203831613742332,0.98429671140546671,0.96848469037966256]
[34,8,3,{"$f":"'DEA_TE Cal'!$O37","v":0.96161594265969341},0.96107208180220838,{"$f":"'DEA_CE Cal'!$O37","v":0.92418223590614457},{"$f":"'TFP Analysis'!G37","v":0.92290633535554745},null,null,13,0.92363620756734066,0.94281558690277767,0.96818621076139899,0.96966392515173427,0.98310552610207769,0.98755614759621835,0.96249393401359129]
[35,9,3,{"$f":"'DEA_TE Cal'!$O38","v":0.97446871216947917},0.97088634594777334,{"$f":"'DEA_CE Cal'!$O38","v":0.94609836719865814},{"$f":"'TFP Analysis'!G38","v":0.94103879794913581},null,null,"Average",0.94365331881681003,0.95957190370075174,0.96941238299023247,0.97722797244470905,0.98472457759359167,0.98718504632991322,0.9702958669793349]
[36,10,3,{"$f":"'DEA_TE Cal'!$O39","v":1.0000000000042837},0.96165302370736205,{"$f":"'DEA_CE Cal'!$O39","v":0.96165302371148143},{"$f":"'TFP Analysis'!G39","v":0.94761933056012804}]
[37,11,3,{"$f":"'DEA_TE Cal'!$O40","v":0.9976849192361481},0.95410269892066257,{"$f":"'DEA_CE Cal'!$O40","v":0.95189387411565218},{"$f":"'TFP Analysis'!G40","v":0.94885777241322222}]
[38,12,3,{"$f":"'DEA_TE Cal'!$O41","v":0.9787940960376561},0.96954344043304641,{"$f":"'DEA_CE Cal'!$O41","v":0.94898339534790277},{"$f":"'TFP Analysis'!G41","v":0.93698134212750961},null,null,"Pivot table 3: Raw DEA CE (Input-oriented CRS DEA)"]
[39,13,3,{"$f":"'DEA_TE Cal'!$O42","v":1.0000000000052736},0.96818621076179268,{"$f":"'DEA_CE Cal'!$O42","v":0.96818621076689848},{"$f":"'TFP Analysis'!G42","v":0.95684857512983723},null,null,"Average of CE","Year"]
[40,1,4,{"$f":"'DEA_TE Cal'!$O43","v":1.0000000000037366},0.99692518007449238,{"$f":"'DEA_CE Cal'!$O43","v":0.99692518007821751},{"$f":"'TFP Analysis'!G43","v":0.99638599594858857},null,null,"NSP",1,2,3,4,5,6,"Average"]
[41,2,4,{"$f":"'DEA_TE Cal'!$O44","v":0.99598210946248322},0.97585558784144211,{"$f":"'DEA_CE Cal'!$O44","v":0.97193470690907113},{"$f":"'TFP Analysis'!G44","v":0.97091040644095894},null,null,1,0.97466650501482188,0.979324774591393,0.98847640348364108,0.99692518007624753,0.98999839695150182,1.000000000002218,0.98823187668663726]
[42,3,4,{"$f":"'DEA_TE Cal'!$O45","v":0.99999999999051514},0.96362518495266036,{"$f":"'DEA_CE Cal'!$O45","v":0.96362518494352056},{"$f":"'TFP Analysis'!G45","v":0.96364054703530555},null,null,2,0.94698426509362621,0.95910784225784629,0.96103041609541595,0.97193470690898676,0.98450807413604835,0.97839113119694077,0.96699273928147733]
[43,4,4,{"$f":"'DEA_TE Cal'!$O46","v":1.0000000000095166},0.98816155960337848,{"$f":"'DEA_CE Cal'!$O46","v":0.9881615596127824},{"$f":"'TFP Analysis'!G46","v":0.98618962981575942},null,null,3,0.92092522057701887,0.94186035293875003,0.95942831442424825,0.96362518494529037,0.97385292662703182,0.97289056972209642,0.95543042820573942]
[44,5,4,{"$f":"'DEA_TE Cal'!$O47","v":0.9663441729017771},0.98234592492172002,{"$f":"'DEA_CE Cal'!$O47","v":0.94928426032191071},{"$f":"'TFP Analysis'!G47","v":0.94792769215105499},null,null,4,0.95577663262080137,0.96435396200845924,0.9692381960393317,0.98816155962046248,0.98697544449865882,0.9999999999952971,0.97741763246383506]
[45,6,4,{"$f":"'DEA_TE Cal'!$O48","v":0.99507927951871855},0.98311928372094348,{"$f":"'DEA_CE Cal'!$O48","v":0.9782816285259951},{"$f":"'TFP Analysis'!G48","v":0.96993425734699978},null,null,5,0.92051937056591315,0.94055081873392721,0.950664404055654,0.94928426032377677,0.96943939242203347,0.97123752257418194,0.95028262811258113]
[46,7,4,{"$f":"'DEA_TE Cal'!$O49","v":0.99558489033857978},0.98153248920114455,{"$f":"'DEA_CE Cal'!$O49","v":0.97719891562507477},{"$f":"'TFP Analysis'!G49","v":0.97093105097742716},null,null,6,0.95791604360942806,0.96632865281161062,0.96881198680115432,0.97828162852634781,0.98407895437737436,1.0000000000034386,0.9759028776882257]
[47,8,4,{"$f":"'DEA_TE Cal'!$O50","v":0.96936778826847347},0.96642565949588122,{"$f":"'DEA_CE Cal'!$O50","v":0.93682190407142318},{"$f":"'TFP Analysis'!G50","v":0.93500108859651654},null,null,7,0.94751701595672289,0.95808994028512273,0.97509218988951529,0.97719891562572592,0.98654538848756024,0.9867462071413402,0.97186494289766456]
[48,9,4,{"$f":"'DEA_TE Cal'!$O51","v":0.97936843067995738},0.98189528655437452,{"$f":"'DEA_CE Cal'!$O51","v":0.96163724588480481},{"$f":"'TFP Analysis'!G51","v":0.95363691539072859},null,null,8,0.9151118732303366,0.91551954012296044,0.92418223590802728,0.9368219040743051,0.94175873113145581,0.95294753542622879,0.93105696998221898]
[49,10,4,{"$f":"'DEA_TE Cal'!$O52","v":1.000000000017375},0.97150728036503109,{"$f":"'DEA_CE Cal'!$O52","v":0.97150728038191103},{"$f":"'TFP Analysis'!G52","v":0.95308976918783073},null,null,9,0.92930363008997618,0.95027863580748606,0.94609836719984641,0.96163724588609645,0.97565008897363126,0.98254647501476811,0.95758574049530087]
[50,11,4,{"$f":"'DEA_TE Cal'!$O53","v":0.99011833776792679},0.96485498981877382,{"$f":"'DEA_CE Cal'!$O53","v":0.95532061870645424},{"$f":"'TFP Analysis'!G53","v":0.95207221720085677},null,null,10,0.93712574802234772,0.94716678225508666,0.96165302371551198,0.97150728038303646,0.97523736808448669,0.99189526290396912,0.96409757756073977]
[51,12,4,{"$f":"'DEA_TE Cal'!$O54","v":0.97781538319775951},0.97805129006166347,{"$f":"'DEA_CE Cal'!$O54","v":0.95635359697870848},{"$f":"'TFP Analysis'!G54","v":0.9420317443957853},null,null,11,0.91534809379001869,0.93197237093627416,0.95189387411578341,0.95532061870703244,0.97456310372288302,0.98016685010836757,0.95154415189672659]
[52,13,4,{"$f":"'DEA_TE Cal'!$O55","v":1.0000000000017477},0.96966392515175304,{"$f":"'DEA_CE Cal'!$O55","v":0.96966392515344768},{"$f":"'TFP Analysis'!G55","v":0.95491008988802062},null,null,12,0.92295490978049355,0.9392755853082595,0.94898339534855658,0.95635359698031608,0.97928649034856718,0.98429671140392472,0.95519178152835293]
[53,1,5,{"$f":"'DEA_TE Cal'!$O56","v":0.99373553743771315},0.99623930075859701,{"$f":"'DEA_CE Cal'!$O56","v":0.98999839695591596},{"$f":"'TFP Analysis'!G56","v":0.98964808202252796},null,null,13,0.92363620756613274,0.94281558691061795,0.9681862107665048,0.96966392515342892,0.98310552610309299,0.9875561476029957,0.96249393401712879]
[54,2,5,{"$f":"'DEA_TE Cal'!$O57","v":0.99818710290026702},0.98629612752360185,{"$f":"'DEA_CE Cal'!$O57","v":0.98450807413453645},{"$f":"'TFP Analysis'!G57","v":0.98338398223817314},null,null,"Average",0.93598350122443363,0.94897268038213789,0.95951838598793771,0.96743969286238873,0.97730768352802511,0.98374418562275123,0.96216102160127914]
[55,3,5,{"$f":"'DEA_TE Cal'!$O58","v":0.99999999999854183},0.97385292663087952,{"$f":"'DEA_CE Cal'!$O58","v":0.97385292662945944},{"$f":"'TFP Analysis'!G58","v":0.96536797705514332}]
[56,4,5,{"$f":"'DEA_TE Cal'!$O59","v":0.99726480232328674},0.98968242155896791,{"$f":"'DEA_CE Cal'!$O59","v":0.9869754444988359},{"$f":"'TFP Analysis'!G59","v":0.98593143009145401}]
[57,5,5,{"$f":"'DEA_TE Cal'!$O60","v":0.98357646880517835},0.98562686600243332,{"$f":"'DEA_CE Cal'!$O60","v":0.96943939242218802},{"$f":"'TFP Analysis'!G60","v":0.96769005729786173}]
[58,6,5,{"$f":"'DEA_TE Cal'!$O61","v":0.99319955666613702},0.99081694889242999,{"$f":"'DEA_CE Cal'!$O61","v":0.98407895437725601},{"$f":"'TFP Analysis'!G61","v":0.97057844874027177}]
[59,7,5,{"$f":"'DEA_TE Cal'!$O62","v":0.99999999999752276},0.98654538848494677,{"$f":"'DEA_CE Cal'!$O62","v":0.98654538848250284},{"$f":"'TFP Analysis'!G62","v":0.98273012882821542}]
[60,8,5,{"$f":"'DEA_TE Cal'!$O63","v":0.96698793287135676},0.9739094968181351,{"$f":"'DEA_CE Cal'!$O63","v":0.94175873113195163},{"$f":"'TFP Analysis'!G63","v":0.93945486257517685}]
[61,9,5,{"$f":"'DEA_TE Cal'!$O64","v":0.98857973031441049},0.98692099287023261,{"$f":"'DEA_CE Cal'!$O64","v":0.97565008897328476},{"$f":"'TFP Analysis'!G64","v":0.9693421102483476}]
[62,10,5,{"$f":"'DEA_TE Cal'!$O65","v":0.99222263401496635},0.98288159798958363,{"$f":"'DEA_CE Cal'!$O65","v":0.97523736808206396},{"$f":"'TFP Analysis'!G65","v":0.96007952409772845}]
[63,11,5,{"$f":"'DEA_TE Cal'!$O66","v":0.99090954498558093},0.98350359894671857,{"$f":"'DEA_CE Cal'!$O66","v":0.97456310372397414},{"$f":"'TFP Analysis'!G66","v":0.96467233304135236}]
[64,12,5,{"$f":"'DEA_TE Cal'!$O67","v":0.99719784274845846},0.98203831613640391,{"$f":"'DEA_CE Cal'!$O67","v":0.97928649034755066},{"$f":"'TFP Analysis'!G67","v":0.96448404004973465}]
[65,13,5,{"$f":"'DEA_TE Cal'!$O68","v":1.0000000000010327},0.98310552610211666,{"$f":"'DEA_CE Cal'!$O68","v":0.98310552610313195},{"$f":"'TFP Analysis'!G68","v":0.96873563861471279}]
[66,1,6,{"$f":"'DEA_TE Cal'!$O69","v":1.0000000000091729},{"$f":"F69/D69","v":0.99999999997932654},{"$f":"'DEA_CE Cal'!$O69","v":0.99999999998849942},{"$f":"'TFP Analysis'!G69","v":1}]
[67,2,6,{"$f":"'DEA_TE Cal'!$O70","v":1.0000000000010885},0.97839113119584631,{"$f":"'DEA_CE Cal'!$O70","v":0.97839113119691123},{"$f":"'TFP Analysis'!G70","v":0.97794178322119241}]
[68,3,6,{"$f":"'DEA_TE Cal'!$O71","v":1.0000000000023064},0.97289056971992627,{"$f":"'DEA_CE Cal'!$O71","v":0.97289056972217014},{"$f":"'TFP Analysis'!G71","v":0.96617148230787786}]
[69,4,6,{"$f":"'DEA_TE Cal'!$O72","v":1.0000000000011511},0.99999999999331679,{"$f":"'DEA_CE Cal'!$O72","v":0.99999999999446787},{"$f":"'TFP Analysis'!G72","v":0.99830338398174367}]
[70,5,6,{"$f":"'DEA_TE Cal'!$O73","v":0.98539590881090744},0.98563177895515774,{"$f":"'DEA_CE Cal'!$O73","v":0.97123752257642915},{"$f":"'TFP Analysis'!G73","v":0.96933715594303949}]
[71,6,6,{"$f":"'DEA_TE Cal'!$O74","v":0.99999999998954481},1.0000000000139422,{"$f":"'DEA_CE Cal'!$O74","v":1.000000000003487},{"$f":"'TFP Analysis'!G74","v":0.98167275505865015}]
[72,7,6,{"$f":"'DEA_TE Cal'!$O75","v":0.99999999999643474},0.98674620714659977,{"$f":"'DEA_CE Cal'!$O75","v":0.98674620714308181},{"$f":"'TFP Analysis'!G75","v":0.98144631468097143}]
[73,8,6,{"$f":"'DEA_TE Cal'!$O76","v":0.97439746801957861},0.97798646517706178,{"$f":"'DEA_CE Cal'!$O76","v":0.95294753542594679},{"$f":"'TFP Analysis'!G76","v":0.94981899063842989}]
[74,9,6,{"$f":"'DEA_TE Cal'!$O77","v":0.99463680449042224},0.98784447808589915,{"$f":"'DEA_CE Cal'!$O77","v":0.98254647501686765},{"$f":"'TFP Analysis'!G77","v":0.97428659610512303}]
[75,10,6,{"$f":"'DEA_TE Cal'!$O78","v":0.9999999999996303},0.9918952629079647,{"$f":"'DEA_CE Cal'!$O78","v":0.991895262907598},{"$f":"'TFP Analysis'!G78","v":0.96932742958334828}]
[76,11,6,{"$f":"'DEA_TE Cal'!$O79","v":1.0000000000012272},0.98016685010828331,{"$f":"'DEA_CE Cal'!$O79","v":0.98016685010948623},{"$f":"'TFP Analysis'!G79","v":0.97077120287214214}]
[77,12,6,{"$f":"'DEA_TE Cal'!$O80","v":0.99999999999843336},0.98429671140561092,{"$f":"'DEA_CE Cal'!$O80","v":0.98429671140406894},{"$f":"'TFP Analysis'!G80","v":0.96484701341800116}]
[78,13,6,{"$f":"'DEA_TE Cal'!$O81","v":1.0000000000068627},0.98755614759628074,{"$f":"'DEA_CE Cal'!$O81","v":0.9875561476030581},{"$f":"'TFP Analysis'!G81","v":0.9653427215988849}]
["Max",null,null,{"$f":"MAX(D4:D81)","v":1.000000000017375},{"$f":"MAX(E4:E81)","v":1.0000000000139422},{"$f":"MAX(F4:F81)","v":1.000000000003487},{"$f":"MAX(G4:G81)","v":1}]
["Min",null,null,{"$f":"MIN(D4:D81)","v":0.96075604305869799},{"$f":"MIN(E4:E81)","v":0.91688588474308363},{"$f":"MIN(F4:F81)","v":0.91511187323042453},{"$f":"MIN(G4:G81)","v":0.91486362131057153},"Correlation"]
["mean",null,null,{"$f":"AVERAGE(D4:D81)","v":0.99158571345254132},{"$f":"AVERAGE(E4:E81)","v":0.97029586697854342},{"$f":"AVERAGE(F4:F81)","v":0.96216102160049166},{"$f":"AVERAGE(G4:G81)","v":0.95558977779643106},{"$f":"CORREL('DEA Analysis'!G4:G81,'DEA Analysis'!F4:F81)","v":0.96089117025048332}]
["stdev",null,null,{"$f":"STDEV(D4:D81)","v":1.1091820412146295E-2},{"$f":"STDEV(E4:E81)","v":1.8178224750917384E-2},{"$f":"STDEV(F4:F81)","v":2.2338985037264142E-2},{"$f":"STDEV(G4:G81)","v":2.1406783440353801E-2}]
[]
["Notes:"]
["1. The DEA model is specified as: CRS input-orientation, cross-sectional data."]

{"sheet":"Reg App TC","index":8,"n_rows":155,"n_cols":28,"rows_kept":155,"cut":false,"hidden":false,"merged":[[34,2,34,11],[34,12,34,13],[34,14,34,15]]}
["REGULATORY APPLICATION 1"]
["– An illustration of the use of total cost economic benchmarking results to assess forecast opex and capex under the BBM"]
["Key parameters"]
[null,null,2011,2012,2013,2014,2015,2016,2017]
[null,"Next regulatory period","Base-year ","Last year of current regulatory period ","1st year of next regulatory period ","2nd year of next regulatory period ","3rd year of next regulatory period 2015","4th year of next regulatory period","5th year of next regulatory period "]
["Inflation Rate ",2.5000000000000001E-2,0.02,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Cumulative inflation index (base year 2011)",null,1,{"$f":"C7*(1+D6)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902]
["WACC (Nominal vanilla)",8.7999999999999995E-2,9.0999999999999998E-2,9.0999999999999998E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2]
["Remaining asset life of initial assets (years)",20]
["Standard asset life ",50]
[]
["Assumptions made under benchmarking",null,"NSP"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13]
["Overall cost efficiency in 2011",null,{"$f":"'TFP Analysis'!$Q$6","v":1},{"$f":"'TFP Analysis'!$Q$7","v":0.97794178322119241},{"$f":"'TFP Analysis'!$Q$8","v":0.96617148230787786},{"$f":"'TFP Analysis'!$Q$9","v":0.99830338398174367},{"$f":"'TFP Analysis'!$Q$10","v":0.96933715594303949},{"$f":"'TFP Analysis'!$Q$11","v":0.98167275505865015},{"$f":"'TFP Analysis'!$Q$12","v":0.98144631468097143},{"$f":"'TFP Analysis'!$Q$13","v":0.94981899063842989},{"$f":"'TFP Analysis'!$Q$14","v":0.97428659610512303},{"$f":"'TFP Analysis'!$Q$15","v":0.96932742958334828},{"$f":"'TFP Analysis'!$Q$16","v":0.97077120287214214},{"$f":"'TFP Analysis'!$Q$17","v":0.96484701341800116},{"$f":"'TFP Analysis'!$Q$18","v":0.9653427215988849}]
["Annual industry-average productivity gains (incorporating TC and SEC)",null,{"$f":"'TFP Index'!$AK$82","v":9.2720198598313167E-3},{"$f":"'TFP Index'!$AK$82","v":9.2720198598313167E-3},{"$f":"'TFP Index'!$AK$82","v":9.2720198598313167E-3},{"$f":"'TFP Index'!$AK$82","v":9.2720198598313167E-3},{"$f":"'TFP Index'!$AK$82","v":9.2720198598313167E-3},{"$f":"'TFP Index'!$AK$82","v":9.2720198598313167E-3},{"$f":"'TFP Index'!$AK$82","v":9.2720198598313167E-3},{"$f":"'TFP Index'!$AK$82","v":9.2720198598313167E-3},{"$f":"'TFP Index'!$AK$82","v":9.2720198598313167E-3},{"$f":"'TFP Index'!$AK$82","v":9.2720198598313167E-3},{"$f":"'TFP Index'!$AK$82","v":9.2720198598313167E-3},{"$f":"'TFP Index'!$AK$82","v":9.2720198598313167E-3},{"$f":"'TFP Index'!$AK$82","v":9.2720198598313167E-3}]
["Annual rate for adjusting productivity and efficiency gains",null,{"$f":"(1-C14)/20 + C15","v":9.2720198598313167E-3},{"$f":"(1-D14)/20 + D15","v":1.0374930698771696E-2},1.0963445744437424E-2,9.3568506607441329E-3,1.0805162062679343E-2,1.0188382106898809E-2,1.0199704125782746E-2,1.1781070327909822E-2,1.0557690054575165E-2,1.0805648380663902E-2,1.0733459716224209E-2,1.1029669188931258E-2,1.1004883779887072E-2]
[]
["Opex price escalation rate ",0.04,{"$f":"$B18","v":0.04},{"$f":"$B18","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Capital price escalation rate ",0.04,{"$f":"$B19","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Weighted average input price growth rate",{"$f":"'TFP Index'!$X$82*B18+(1-'TFP Index'!$X$82)*B19","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Output grow rate ",null,{"$f":"'TFP Index'!$AU$69-1","v":2.3930874323803142E-2},{"$f":"'TFP Index'!$AU$70-1","v":2.4059180381587497E-2},{"$f":"'TFP Index'!$AU$71-1","v":2.366751305740955E-2},{"$f":"'TFP Index'!$AU$72-1","v":2.4151453874905915E-2},{"$f":"'TFP Index'!$AU$73-1","v":2.5258192176717653E-2},{"$f":"'TFP Index'!$AU$74-1","v":2.2887439981481128E-2},{"$f":"'TFP Index'!$AU$75-1","v":2.0285569999396902E-2},{"$f":"'TFP Index'!$AU$76-1","v":2.0806106229386501E-2},{"$f":"'TFP Index'!$AU$77-1","v":2.2094912285783863E-2},{"$f":"'TFP Index'!$AU$78-1","v":2.0117298586428856E-2},{"$f":"'TFP Index'!$AU$79-1","v":2.0525405136152974E-2},{"$f":"'TFP Index'!$AU$80-1","v":2.057633265166392E-2},{"$f":"'TFP Index'!$AU$81-1","v":1.866344259752406E-2}]
[]
["Total annual rate of change",null,{"$f":"C20+C21-C16","v":5.4658854463971833E-2},{"$f":"D20+D21-D16","v":5.3684249682815807E-2},5.2704067312972135E-2,5.479460321416179E-2,5.445303011403832E-2,5.2699057874582331E-2,5.008586587361416E-2,4.902503590147668E-2,5.1537222231208699E-2,4.9311650205764952E-2,4.9791945419928763E-2,4.9546663462732662E-2,4.765855881763699E-2]
[]
["Assumptions made in NSP Proposal"]
["Opex growth rate",null,{"$f":"'Reg App Opex'!C46","v":3.5000000000000003E-2},{"$f":"'Reg App Opex'!D46","v":4.4999999999999998E-2},{"$f":"'Reg App Opex'!E46","v":0.04},{"$f":"'Reg App Opex'!F46","v":3.7499999999999999E-2},{"$f":"'Reg App Opex'!G46","v":0.04},{"$f":"'Reg App Opex'!H46","v":0.04},{"$f":"'Reg App Opex'!I46","v":4.4999999999999998E-2},{"$f":"'Reg App Opex'!J46","v":3.7999999999999999E-2},{"$f":"'Reg App Opex'!K46","v":3.5000000000000003E-2},{"$f":"'Reg App Opex'!L46","v":3.3000000000000002E-2},{"$f":"'Reg App Opex'!M46","v":0.04},{"$f":"'Reg App Opex'!N46","v":0.04},{"$f":"'Reg App Opex'!O46","v":3.2000000000000001E-2}]
["Capex growth rate",null,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,0.04,0.03,0.03,0.03,4.4999999999999998E-2,0.01,0.04,4.4999999999999998E-2,4.4999999999999998E-2,0.02]
[]
["Other key assumptions made:"]
["1. Expenditure allowances proposed the NSP assume that actual opex 2011 by the NSP is efficient, but each NSP may have formed different values of opex rate-of-change based on judgements & available information. "]
["2. Expenditure allowances proposed the NSP assume that actual RAB 2011 is efficient, but each NSP may have formed different value of capex growth rate (capex at 2011 is 13 per cent of RAB in 2011). "]
["3. Under the 'total cost' benchmarking approach, it is assumed that cost inefficiency can be removed progressively over 20 years; in addition, an annual industry-average productivity growth rate applies."]
[]
["Total Expenditure / Revenue Allowance"]
["NSP","Year","Expenditure allowance proposed by the NSP",null,null,null,null,null,null,null,null,null,"Expenditure allowanced determined under the 'total cost' benchmarking approach",null,"Cost difference between the two approaches [Cost benchmarking - Cost proposed]"]
[null,null,"Building Block Components",null,null,null,null,null,null,null,"Total annual expenditure allowance","Total Revenue Requirements (NPV - real 2012)","Total annual expenditure allowance","Total Revenue Requirements (NPV - real 2012)","NPV of cost difference (2013-2017)",null,null,null,"Input into figures",null,null,null,null,null,null,null,null,"Figures"]
[null,null,"Opex","RAB - Nominal - end of year","Capex","Real Depreciation","Nominal Depreciation","Inflation on opening RAB ","Return of Capital","Return on Capital",null,null,null,null,null,null,null,null,"Unit of measurement","$m","$m","$m","$m","$m","$m",null,null,"Figure 1"]
["Unit of measurement",null,"$'000","$'000","$'000","$'000","$'000","$'000","$'000","$'000","$'000","$'000","$'000","$'000","$'000",null,null,"NSP 1","Year","Opex","RonC","RofC","Historic","Forecast","TC - Benchmarking"]
[1,2011,{"$f":"'Reg App Opex'!C47","v":55823.637999999999},{"$f":"'NSP Data'!$K$69*(1+$C$6+0.13)-G39","v":929038.27535999997},{"$f":"'NSP Data'!$K$69*0.13","v":110196.14580000001},null,{"$f":"'NSP Data'!$K$69*0.054","v":45773.783640000001},{"$f":"'NSP Data'!$K$69*$C$6","v":16953.253199999999},{"$f":"G39-H39","v":28820.530440000002},{"$f":"'NSP Data'!$K$69*$C$8","v":77137.302060000002},{"$f":"C39+I39+J39","v":161781.4705},null,{"$f":"'NSP Data'!$N$69","v":161781.47},null,null,null,null,null,{"$f":"B39","v":2011},{"$f":"C39/1000","v":55.823638000000003},{"$f":"I39/1000","v":28.820530440000002},{"$f":"J39/1000","v":77.137302059999996},{"$f":"SUM(T39:V39)","v":161.78147050000001},null,{"$f":"M39/1000","v":161.78147000000001}]
[null,2012,{"$f":"'Reg App Opex'!C48","v":57777.465329999992},{"$f":"D39*(1+$D$6)+E40-G40","v":1019805.9929927998},{"$f":"E39*(1+$C$27)","v":115154.97236100001},{"$f":"$D39/$B$9","v":46451.913767999999},{"$f":"F40*$D$7","v":47613.211612199993},{"$f":"D39*$D$6","v":23225.956883999999},{"$f":"G40-H40","v":24387.254728199994},{"$f":"D39*$D$8","v":84542.483057759993},{"$f":"C40+I40+J40","v":166707.20311595997},{"$f":"NPV($B$8,K41:K45)","v":773320.44385854935},{"$f":"M39*(1+$C$23)","v":170624.25982369744},{"$f":"NPV($B$8,M41:M45)","v":777822.88513841771},{"$f":"N40-L40","v":4502.4412798683625},null,null,null,2012,{"$f":"C40/1000","v":57.777465329999991},{"$f":"I40/1000","v":24.387254728199995},{"$f":"J40/1000","v":84.542483057759995},{"$f":"SUM(T40:V40)","v":166.70720311596},null,{"$f":"M40/1000","v":170.62425982369746}]
[null,2013,{"$f":"'Reg App Opex'!C49","v":59799.676616549987},{"$f":"D40*(1+$E$6)+E41-G41","v":1114473.8700989592},120336.946117245,{"$f":"F40+$E40/$B$10/$D$7","v":48698.84005797073},{"$f":"F41*$E$7","v":51164.218835905493},{"$f":"D40*$E$6","v":25495.149824819997},25669.069011085496,{"$f":"D40*$B$8","v":89742.927383366376},175211.67301100184,null,179950.38640942384,null,null,null,null,null,2013,59.799676616549988,25.669069011085497,89.742927383366379,null,{"$f":"SUM(T41:V41)","v":175.21167301100186},179.95038640942383]
[null,2014,{"$f":"'Reg App Opex'!C50","v":61892.665298129228},{"$f":"D41*(1+$F$6)+E42-G42","v":1213177.5938417474},125752.10869252101,{"$f":"F41+$E41/$B$10/$E$7","v":50989.608812136015},{"$f":"F42*$F$7","v":54910.231702206656},{"$f":"D41*$F$6","v":27861.846752473983},27048.384949732674,{"$f":"D41*$B$8","v":98073.700568708402},187014.7508165703,null,189786.26839091204,null,null,null,null,null,2014,61.892665298129231,27.048384949732675,98.073700568708404,null,{"$f":"SUM(T42:V42)","v":187.01475081657031},189.78626839091203]
[null,2015,{"$f":"'Reg App Opex'!C51","v":64058.908583563745},{"$f":"D42*(1+$G$6)+E43-G43","v":1316057.0815485169},131410.95358368446,{"$f":"F42+$E42/$B$10/$F$7","v":53325.075493211843},{"$f":"F43*$G$7","v":58860.905722958501},{"$f":"D42*$G$6","v":30329.439846043686},28531.465876914815,{"$f":"D42*$B$8","v":106759.62825807376},199350.00271855231,null,200159.76841415121,null,null,null,null,null,2015,64.058908583563749,28.531465876914815,106.75962825807376,null,{"$f":"SUM(T43:V43)","v":199.35000271855233},200.15976841415122]
[null,2016,{"$f":"'Reg App Opex'!C52","v":66300.970383988475},{"$f":"D43*(1+$H$6)+E44-G44","v":1423256.602167682},137324.44649495024,{"$f":"F43+$E43/$B$10/$G$7","v":55706.112255869637},{"$f":"F44*$H$7","v":63026.352914497991},{"$f":"D43*$H$6","v":32901.427038712922},30124.925875785069,{"$f":"D43*$B$8","v":115813.02317626947},212238.91943604301,null,211100.27206544264,null,null,null,null,null,2016,66.300970383988471,30.12492587578507,115.81302317626947,null,{"$f":"SUM(T44:V44)","v":212.23891943604301},211.10027206544262]
[null,2017,{"$f":"'Reg App Opex'!C53","v":68621.504347428068},{"$f":"D44*(1+$I$6)+E45-G45","v":1534924.9009185899},143504.04658722298,{"$f":"F44+$E44/$B$10/$H$7","v":58133.608272432946},{"$f":"F45*$I$7","v":67417.162890506908},{"$f":"D44*$I$6","v":35581.415054192054},31835.747836314855,{"$f":"D44*$B$8","v":125246.58099075602},225703.83317449893,null,222638.77111357253,null,null,null,null,null,2017,68.621504347428072,31.835747836314855,125.24658099075602,null,{"$f":"SUM(T45:V45)","v":225.70383317449893},222.63877111357252]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 2","Year","Opex","RonC","RofC","Historic","Forecast","TC - Benchmarking",null,null,"Figure 2"]
[2,2011,{"$f":"'Reg App Opex'!D47","v":58060.858},{"$f":"'NSP Data'!$K$70*(1+$C$6+0.13)-G47","v":962034.44039999985},{"$f":"'NSP Data'!$K$70*0.13","v":114109.92450000001},null,{"$f":"'NSP Data'!$K$70*0.054","v":47399.507100000003},{"$f":"'NSP Data'!$K$70*$C$6","v":17555.373},{"$f":"G47-H47","v":29844.134100000003},{"$f":"'NSP Data'!$K$70*$C$8","v":79876.947150000007},{"$f":"C47+I47+J47","v":167781.93925},null,{"$f":"'NSP Data'!$N$70","v":167781.94},null,null,null,null,null,{"$f":"B47","v":2011},{"$f":"C47/1000","v":58.060858000000003},{"$f":"I47/1000","v":29.844134100000002},{"$f":"J47/1000","v":79.876947150000007},{"$f":"SUM(T47:V47)","v":167.78193924999999},null,{"$f":"M47/1000","v":167.78193999999999}]
[null,2012,{"$f":"'Reg App Opex'!D48","v":60673.596609999993},{"$f":"D47*(1+$D$6)+E48-G48","v":1056025.9074419995},{"$f":"E47*(1+$D$27)","v":119244.87110249999},{"$f":"$D47/$B$9","v":48101.722019999994},{"$f":"F48*$D$7","v":49304.265070499991},{"$f":"D47*$D$6","v":24050.861009999997},{"$f":"G48-H48","v":25253.404060499994},{"$f":"D47*$D$8","v":87545.134076399991},{"$f":"C48+I48+J48","v":173472.13474689997},{"$f":"NPV($B$8,K49:K53)","v":811857.00039236166},{"$f":"M47*(1+$D$23)","v":176789.18755922723},{"$f":"NPV($B$8,M49:M53)","v":803741.59711255506},{"$f":"N48-L48","v":-8115.4032798066037},null,null,null,2012,{"$f":"C48/1000","v":60.67359660999999},{"$f":"I48/1000","v":25.253404060499992},{"$f":"J48/1000","v":87.545134076399989},{"$f":"SUM(T48:V48)","v":173.47213474689997},null,{"$f":"M48/1000","v":176.78918755922723}]
[null,2013,{"$f":"'Reg App Opex'!D49","v":63403.908457449987},{"$f":"D48*(1+$E$6)+E49-G49","v":1154056.0538752982},124610.89030211249,{"$f":"F48+$E48/$B$10/$D$7","v":50428.451212243897},{"$f":"F49*$E$7","v":52981.391554863738},{"$f":"D48*$E$6","v":26400.64768604999},26580.743868813748,{"$f":"D48*$B$8","v":92930.279854895954},182914.93218115967,null,186279.98244537893,null,null,null,null,null,2013,63.403908457449987,26.580743868813748,92.930279854895957,null,{"$f":"SUM(T49:V49)","v":182.91493218115968},186.27998244537892]
[null,2014,{"$f":"'Reg App Opex'!D50","v":66257.084338035231},{"$f":"D49*(1+$F$6)+E50-G50","v":1256265.3859929594},130218.38036570753,{"$f":"F49+$E49/$B$10/$E$7","v":52800.579998482805},{"$f":"F50*$F$7","v":56860.449594928643},{"$f":"D49*$F$6","v":28851.401346882456},28009.048248046187,{"$f":"D49*$B$8","v":101556.93274102623},195823.06532710767,null,196280.28353388721,null,null,null,null,null,2014,66.257084338035227,28.009048248046188,101.55693274102623,null,{"$f":"SUM(T50:V50)","v":195.82306532710766},196.2802835338872]
[null,2015,{"$f":"'Reg App Opex'!D51","v":69238.653133246815},{"$f":"D50*(1+$G$6)+E51-G51","v":1362798.790492649},136078.20748216438,{"$f":"F50+$E50/$B$10/$F$7","v":55218.994224453199},{"$f":"F51*$G$7","v":60951.437632298854},{"$f":"D50*$G$6","v":31406.634649823987},29544.802982474866,{"$f":"D50*$B$8","v":110551.35396738042},209334.81008310209,null,206817.44328293428,null,null,null,null,null,2015,69.238653133246814,29.544802982474867,110.55135396738042,null,{"$f":"SUM(T51:V51)","v":209.3348100831021},206.81744328293428]
[null,2016,{"$f":"'Reg App Opex'!D52","v":72354.39252424291},{"$f":"D51*(1+$H$6)+E52-G52","v":1473805.6602473361},142201.72681886176,{"$f":"F51+$E51/$B$10/$G$7","v":57684.597020686429},{"$f":"F52*$H$7","v":65264.826826490687},{"$f":"D51*$H$6","v":34069.969762316228},31194.857064174459,{"$f":"D51*$B$8","v":119926.2935633531},223475.54315177049,null,217920.28254689692,null,null,null,null,null,2016,72.354392524242911,31.19485706417446,119.9262935633531,null,{"$f":"SUM(T52:V52)","v":223.47554315177047},217.92028254689691]
[null,2017,{"$f":"'Reg App Opex'!D53","v":75610.340187833834},{"$f":"D52*(1+$I$6)+E53-G53","v":1589440.02338229},148600.80452571053,{"$f":"F52+$E52/$B$10/$H$7","v":60198.309139772995},{"$f":"F53*$I$7","v":69811.58289693961},{"$f":"D52*$I$6","v":36845.141506183405},32966.441390756205,{"$f":"D52*$B$8","v":129694.89810176558},238271.67968035562,null,229619.1694060943,null,null,null,null,null,2017,75.610340187833827,32.966441390756202,129.69489810176557,null,{"$f":"SUM(T53:V53)","v":238.27167968035559},229.6191694060943]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 3","Year","Opex","RonC","RofC","Historic","Forecast","TC - Benchmarking",null,null,"Figure 3"]
[3,2011,{"$f":"'Reg App Opex'!E47","v":58648.885000000002},{"$f":"'NSP Data'!$K$71*(1+$C$6+0.13)-G55","v":928473.06815999979},{"$f":"'NSP Data'!$K$71*0.13","v":110129.1048},null,{"$f":"'NSP Data'!$K$71*0.054","v":45745.935839999998},{"$f":"'NSP Data'!$K$71*$C$6","v":16942.939200000001},{"$f":"G55-H55","v":28802.996639999998},{"$f":"'NSP Data'!$K$71*$C$8","v":77090.373359999998},{"$f":"C55+I55+J55","v":164542.255},null,{"$f":"'NSP Data'!$N$71","v":164542.25},null,null,null,null,null,{"$f":"B55","v":2011},{"$f":"C55/1000","v":58.648885},{"$f":"I55/1000","v":28.802996639999996},{"$f":"J55/1000","v":77.090373360000001},{"$f":"SUM(T55:V55)","v":164.54225500000001},null,{"$f":"M55/1000","v":164.54225}]
[null,2012,{"$f":"'Reg App Opex'!E48","v":60994.840400000001},{"$f":"D55*(1+$D$6)+E56-G56","v":1019185.5646367997},{"$f":"E55*(1+$E$27)","v":115084.91451599999},{"$f":"$D55/$B$9","v":46423.653407999991},{"$f":"F56*$D$7","v":47584.24474319999},{"$f":"D55*$D$6","v":23211.826703999996},{"$f":"G56-H56","v":24372.418039199994},{"$f":"D55*$D$8","v":84491.049202559981},{"$f":"C56+I56+J56","v":169858.30764175998},{"$f":"NPV($B$8,K57:K61)","v":790595.53133898135},{"$f":"M55*(1+$E$23)","v":173214.29581982791},{"$f":"NPV($B$8,M57:M61)","v":785340.84804947826},{"$f":"N56-L56","v":-5254.6832895030966},null,null,null,2012,60.994840400000001,24.372418039199996,84.491049202559978,{"$f":"SUM(T56:V56)","v":169.85830764175998},null,173.2142958198279]
[null,2013,{"$f":"'Reg App Opex'!E49","v":63434.634016000004},{"$f":"D56*(1+$E$6)+E57-G57","v":1113795.8478125816},120263.73566921998,{"$f":"F56+$E56/$B$10/$D$7","v":48669.212715629255},{"$f":"F57*$E$7","v":51133.09160935798},{"$f":"D56*$E$6","v":25479.639115919996},25653.452493437984,{"$f":"D56*$B$8","v":89688.329688038371},178776.41619747636,null,182343.3937262852,null,null,null,null,null,2013,63.434634016000004,25.653452493437985,89.688329688038365,null,{"$f":"SUM(T57:V57)","v":178.77641619747635},182.3433937262852]
[null,2014,{"$f":"'Reg App Opex'!E50","v":65972.019376640004},{"$f":"D57*(1+$F$6)+E58-G58","v":1212439.5223014199},125675.60377433487,{"$f":"F57+$E57/$B$10/$E$7","v":50958.587814626902},{"$f":"F58*$F$7","v":54876.825480810941},{"$f":"D57*$F$6","v":27844.896195314541},27031.929285496401,{"$f":"D57*$B$8","v":98014.034607507172},191017.98326964356,null,191953.63222331111,null,null,null,null,null,2014,65.972019376640006,27.0319292854964,98.01403460750717,null,{"$f":"SUM(T58:V58)","v":191.01798326964359},191.9536322233111]
[null,2015,{"$f":"'Reg App Opex'!E51","v":68610.900151705602},{"$f":"D58*(1+$G$6)+E59-G59","v":1315256.4203079301},131331.00594417992,{"$f":"F58+$E58/$B$10/$F$7","v":53292.633647263523},{"$f":"F59*$G$7","v":58825.095995205076},{"$f":"D58*$G$6","v":30310.988057535498},28514.107937669578,{"$f":"D58*$B$8","v":106694.67796252495},203819.68605190015,null,202070.36937697799,null,null,null,null,null,2015,68.610900151705607,28.514107937669579,106.69467796252495,null,{"$f":"SUM(T59:V59)","v":203.81968605190013},202.07036937697799]
[null,2016,{"$f":"'Reg App Opex'!E52","v":71355.336157773825},{"$f":"D59*(1+$H$6)+E60-G60","v":1422390.7230103554},137240.90121166801,{"$f":"F59+$E59/$B$10/$G$7","v":55672.22183761013},{"$f":"F60*$H$7","v":62988.009016940887},{"$f":"D59*$H$6","v":32881.410507698252},30106.598509242634,{"$f":"D59*$B$8","v":115742.56498709784},217204.4996541143,null,212720.2997265794,null,null,null,null,null,2016,71.35533615777382,30.106598509242634,115.74256498709784,null,{"$f":"SUM(T60:V60)","v":217.20449965411427},212.72029972657938]
[null,2017,{"$f":"'Reg App Opex'!E53","v":74209.549604084779},{"$f":"D60*(1+$I$6)+E61-G61","v":1533991.0851346035},143416.74176619307,{"$f":"F60+$E60/$B$10/$H$7","v":58098.241017036671},{"$f":"F61*$I$7","v":67376.147717203596},{"$f":"D60*$I$6","v":35559.768075258886},31816.37964194471,{"$f":"D60*$B$8","v":125170.38362491126},231196.31287094078,null,223931.52472220466,null,null,null,null,null,2017,74.209549604084785,31.81637964194471,125.17038362491127,null,{"$f":"SUM(T61:V61)","v":231.19631287094074},223.93152472220467]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 4","Year","Opex","RonC","RofC","Historic","Forecast","TC - Benchmarking",null,null,"Figure 4"]
[4,2011,{"$f":"'Reg App Opex'!F47","v":55910.481},{"$f":"'NSP Data'!$K$72*(1+$C$6+0.13)-G63","v":934700.29903999984},{"$f":"'NSP Data'!$K$72*0.13","v":110867.7362},null,{"$f":"'NSP Data'!$K$72*0.054","v":46052.751960000001},{"$f":"'NSP Data'!$K$72*$C$6","v":17056.574799999999},{"$f":"G63-H63","v":28996.177160000003},{"$f":"'NSP Data'!$K$72*$C$8","v":77607.415339999992},{"$f":"C63+I63+J63","v":162514.0735},null,{"$f":"'NSP Data'!$N$72","v":162514.07},null,null,null,null,null,{"$f":"B63","v":2011},{"$f":"C63/1000","v":55.910480999999997},{"$f":"I63/1000","v":28.996177160000002},{"$f":"J63/1000","v":77.607415339999989},{"$f":"SUM(T63:V63)","v":162.51407349999999},null,{"$f":"M63/1000","v":162.51407}]
[null,2012,{"$f":"'Reg App Opex'!F48","v":58007.124037500005},{"$f":"D63*(1+$D$6)+E64-G64","v":1025466.8618381998},{"$f":"E63*(1+$F$27)","v":115302.44564800001},{"$f":"$D63/$B$9","v":46735.01495199999},{"$f":"F64*$D$7","v":47903.390325799985},{"$f":"D63*$D$6","v":23367.507475999999},{"$f":"G64-H64","v":24535.882849799986},{"$f":"D63*$D$8","v":85057.727212639977},{"$f":"C64+I64+J64","v":167600.73409993999},{"$f":"NPV($B$8,K65:K69)","v":777992.74516493781},{"$f":"M63*(1+$F$23)","v":171418.9639823685},{"$f":"NPV($B$8,M65:M69)","v":781741.2330446397},{"$f":"N64-L64","v":3748.4878797018901},null,null,null,2012,58.007124037500006,24.535882849799986,85.057727212639975,{"$f":"SUM(T64:V64)","v":167.60073409993998},null,171.4189639823685]
[null,2013,{"$f":"'Reg App Opex'!F49","v":60182.391188906258},{"$f":"D64*(1+$E$6)+E65-G65","v":1119553.4016383458},119914.54347392001,{"$f":"F64+$E64/$B$10/$D$7","v":48984.818769521939},{"$f":"F65*$E$7","v":51464.675219728982},{"$f":"D64*$E$6","v":25636.671545954996},25828.003673773987,{"$f":"D64*$B$8","v":90241.083841761574},176251.4787044418,null,180811.79809716507,null,null,null,null,null,2013,60.182391188906259,25.828003673773985,90.241083841761579,null,{"$f":"SUM(T65:V65)","v":176.25147870444181},180.81179809716508]
[null,2014,{"$f":"'Reg App Opex'!F50","v":62439.230858490249},{"$f":"D65*(1+$F$6)+E66-G66","v":1217043.8216507437},124711.12521287682,{"$f":"F65+$E65/$B$10/$E$7","v":51267.546545349091},{"$f":"F66*$F$7","v":55209.540241437564},{"$f":"D65*$F$6","v":27988.835040958646},27220.705200478918,{"$f":"D65*$B$8","v":98520.699344174427},188180.63540314359,null,190719.30883033836,null,null,null,null,null,2014,62.439230858490248,27.220705200478918,98.520699344174432,null,{"$f":"SUM(T66:V66)","v":188.18063540314358},190.71930883033835]
[null,2015,{"$f":"'Reg App Opex'!F51","v":64780.702015683637},{"$f":"D66*(1+$G$6)+E67-G67","v":1318023.1305990668},129699.5702213919,{"$f":"F66+$E66/$B$10/$F$7","v":53583.68009350542},{"$f":"F67*$G$7","v":59146.356814337472},{"$f":"D66*$G$6","v":30426.095541268594},28720.261273068878,{"$f":"D66*$B$8","v":107099.85630526544},200600.81959401793,null,201169.69768297591,null,null,null,null,null,2015,64.78070201568363,28.720261273068878,107.09985630526543,null,{"$f":"SUM(T67:V67)","v":200.60081959401793},201.16969768297591]
[null,2016,{"$f":"'Reg App Opex'!F52","v":67209.978341271781},{"$f":"D67*(1+$H$6)+E68-G68","v":1422577.4049700566},134887.55303024757,{"$f":"F67+$E67/$B$10/$G$7","v":55933.708278951839},{"$f":"F68*$H$7","v":63283.856924234438},{"$f":"D67*$H$6","v":32950.57826497667},30333.278659257769,{"$f":"D67*$B$8","v":115986.03549271787},213529.29249324743,null,212192.71144622745,null,null,null,null,null,2016,67.209978341271778,30.333278659257768,115.98603549271787,null,{"$f":"SUM(T68:V68)","v":213.52929249324742},212.19271144622743]
[null,2017,{"$f":"'Reg App Opex'!F53","v":69730.352529069482},{"$f":"D68*(1+$I$6)+E69-G69","v":1530793.747061305},140283.05515145746,{"$f":"F68+$E68/$B$10/$H$7","v":58318.127120770645},{"$f":"F69*$I$7","v":67631.14818446037},{"$f":"D68*$I$6","v":35564.435124251417},32066.713060208953,{"$f":"D68*$B$8","v":125186.81163736497},226983.87722664341,null,223819.72687486059,null,null,null,null,null,2017,69.730352529069478,32.066713060208954,125.18681163736497,null,{"$f":"SUM(T69:V69)","v":226.98387722664341},223.81972687486058]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 5","Year","Opex","RonC","RofC","Historic","Forecast","TC - Benchmarking",null,null,"Figure 5"]
[5,2011,{"$f":"'Reg App Opex'!G47","v":57456.035000000003},{"$f":"'NSP Data'!$K$73*(1+$C$6+0.13)-G71","v":969942.26671999984},{"$f":"'NSP Data'!$K$73*0.13","v":115047.89659999999},null,{"$f":"'NSP Data'!$K$73*0.054","v":47789.126279999997},{"$f":"'NSP Data'!$K$73*$C$6","v":17699.6764},{"$f":"G71-H71","v":30089.449879999996},{"$f":"'NSP Data'!$K$73*$C$8","v":80533.527619999993},{"$f":"C71+I71+J71","v":168079.01250000001},null,{"$f":"'NSP Data'!$N$73","v":168079.01},null,null,null,null,null,{"$f":"B71","v":2011},{"$f":"C71/1000","v":57.456035},{"$f":"I71/1000","v":30.089449879999997},{"$f":"J71/1000","v":80.533527619999987},{"$f":"SUM(T71:V71)","v":168.07901249999998},null,{"$f":"M71/1000","v":168.07901000000001}]
[null,2012,{"$f":"'Reg App Opex'!G48","v":59754.276400000002},{"$f":"D71*(1+$D$6)+E72-G72","v":1062980.6157165996},{"$f":"E71*(1+$G$27)","v":118499.33349799999},{"$f":"$D71/$B$9","v":48497.113335999995},{"$f":"F72*$D$7","v":49709.541169399992},{"$f":"D71*$D$6","v":24248.556667999997},{"$f":"G72-H72","v":25460.984501399995},{"$f":"D71*$D$8","v":88264.74627151998},{"$f":"C72+I72+J72","v":173480.00717291998},{"$f":"NPV($B$8,K73:K77)","v":804636.94597635907},{"$f":"M71*(1+$G$23)","v":177231.42139306775},{"$f":"NPV($B$8,M73:M77)","v":807479.77925827738},{"$f":"N72-L72","v":2842.8332819183124},null,null,null,2012,59.754276400000002,25.460984501399995,88.264746271519982,{"$f":"SUM(T72:V72)","v":173.48000717291998},null,177.23142139306776]
[null,2013,{"$f":"'Reg App Opex'!G49","v":62144.447456000002},{"$f":"D72*(1+$E$6)+E73-G73","v":1158227.9285771106},122054.31350294,{"$f":"F72+$E72/$B$10/$D$7","v":50809.295453034138},{"$f":"F73*$E$7","v":53381.516035343986},{"$f":"D72*$E$6","v":26574.515392914993},26807.000642428993,{"$f":"D72*$B$8","v":93542.29418306076},182493.74228148977,null,186882.20931933826,null,null,null,null,null,2013,62.144447456000002,26.807000642428992,93.542294183060761,null,{"$f":"SUM(T73:V73)","v":182.49374228148974},186.88220931933827]
[null,2014,{"$f":"'Reg App Opex'!G50","v":64630.225354240007},{"$f":"D73*(1+$F$6)+E74-G74","v":1255681.4023365285},125715.9429080282,{"$f":"F73+$E73/$B$10/$E$7","v":53132.756507224549},{"$f":"F74*$F$7","v":57218.167363037857},{"$f":"D73*$F$6","v":28955.698214427768},28262.469148610089,{"$f":"D73*$B$8","v":101924.05771478573},194816.7522176358,null,197058.51189118219,null,null,null,null,null,2014,64.630225354240011,28.262469148610091,101.92405771478573,null,{"$f":"SUM(T74:V74)","v":194.81675221763584},197.05851189118218]
[null,2015,{"$f":"'Reg App Opex'!G51","v":67215.434368409609},{"$f":"D74*(1+$G$6)+E75-G75","v":1355335.0602134825},129487.42119526905,{"$f":"F74+$E74/$B$10/$F$7","v":55467.551517776861},{"$f":"F75*$G$7","v":61225.798376728373},{"$f":"D74*$G$6","v":31392.035058413214},29833.763318315159,{"$f":"D74*$B$8","v":110499.9634056145},207549.16109233926,null,207788.94497342029,null,null,null,null,null,2015,67.215434368409603,29.83376331831516,110.49996340561449,null,{"$f":"SUM(T75:V75)","v":207.54916109233926},207.78894497342029]
[null,2016,{"$f":"'Reg App Opex'!G52","v":69904.051743146003},{"$f":"D75*(1+$H$6)+E76-G76","v":1457179.5450792969},133372.04383112711,{"$f":"F75+$E75/$B$10/$G$7","v":57813.735772283093},{"$f":"F76*$H$7","v":65410.935470649594},{"$f":"D75*$H$6","v":33883.376505337066},31527.558965312528,{"$f":"D75*$B$8","v":119269.48529878646},220701.09600724498,null,219103.68265142219,null,null,null,null,null,2016,69.904051743145999,31.527558965312529,119.26948529878646,null,{"$f":"SUM(T76:V76)","v":220.70109600724498},219.10368265142219]
[null,2017,{"$f":"'Reg App Opex'!G53","v":72700.213812871851},{"$f":"D76*(1+$I$6)+E77-G77","v":1561201.9030963862},137373.20514606094,{"$f":"F76+$E76/$B$10/$H$7","v":60171.364828030819},{"$f":"F77*$I$7","v":69780.335755953929},{"$f":"D76*$I$6","v":36429.488626982427},33350.847128971502,{"$f":"D76*$B$8","v":128231.79996697813},234282.86090882146,null,231034.54208093675,null,null,null,null,null,2017,72.700213812871851,33.350847128971502,128.23179996697812,null,{"$f":"SUM(T77:V77)","v":234.28286090882148},231.03454208093675]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 6","Year","Opex","RonC","RofC","Historic","Forecast","TC - Benchmarking",null,null,"Figure 6"]
[6,2011,{"$f":"'Reg App Opex'!H47","v":58391.589},{"$f":"'NSP Data'!$K$74*(1+$C$6+0.13)-G79","v":916107.11936000001},{"$f":"'NSP Data'!$K$74*0.13","v":108662.34080000001},null,{"$f":"'NSP Data'!$K$74*0.054","v":45136.664640000003},{"$f":"'NSP Data'!$K$74*$C$6","v":16717.283200000002},{"$f":"G79-H79","v":28419.381440000001},{"$f":"'NSP Data'!$K$74*$C$8","v":76063.638560000007},{"$f":"C79+I79+J79","v":162874.609},null,{"$f":"'NSP Data'!$N$74","v":162874.60999999999},null,null,null,null,null,{"$f":"B79","v":2011},{"$f":"C79/1000","v":58.391589000000003},{"$f":"I79/1000","v":28.419381440000002},{"$f":"J79/1000","v":76.063638560000001},{"$f":"SUM(T79:V79)","v":162.87460900000002},null,{"$f":"M79/1000","v":162.87460999999999}]
[null,2012,{"$f":"'Reg App Opex'!H48","v":60727.252560000001},{"$f":"D79*(1+$D$6)+E80-G80","v":1003981.5185007999},{"$f":"E79*(1+$H$27)","v":111922.211024},{"$f":"$D79/$B$9","v":45805.355968000003},{"$f":"F80*$D$7","v":46950.489867199998},{"$f":"D79*$D$6","v":22902.677984000002},{"$f":"G80-H80","v":24047.811883199996},{"$f":"D79*$D$8","v":83365.747861759999},{"$f":"C80+I80+J80","v":168140.81230495998},{"$f":"NPV($B$8,K81:K85)","v":778747.42277832027},{"$f":"M79*(1+$H$23)","v":171457.94849869001},{"$f":"NPV($B$8,M81:M85)","v":777366.84494108357},{"$f":"N80-L80","v":-1380.5778372366913},null,null,null,2012,60.727252560000004,24.047811883199998,83.365747861759999,{"$f":"SUM(T80:V80)","v":168.14081230495998},null,171.45794849869]
[null,2013,{"$f":"'Reg App Opex'!H49","v":63156.342662400006},{"$f":"D80*(1+$E$6)+E81-G81","v":1093942.2763781678},115279.87735472001,{"$f":"F80+$E80/$B$10/$D$7","v":47989.203987980494},{"$f":"F81*$E$7","v":50418.657439872004},{"$f":"D80*$E$6","v":25099.53796252},25319.119477352004,{"$f":"D80*$B$8","v":88350.373628070389},176825.8357678224,null,180493.62084967963,null,null,null,null,null,2013,63.156342662400007,25.319119477352004,88.350373628070386,null,{"$f":"SUM(T81:V81)","v":176.82583576782241},180.49362084967964]
[null,2014,{"$f":"'Reg App Opex'!H50","v":65682.596368896004},{"$f":"D81*(1+$F$6)+E82-G82","v":1185986.745601343},118738.27367536162,{"$f":"F81+$E81/$B$10/$E$7","v":50183.70492513162},{"$f":"F82*$F$7","v":54042.361361640564},{"$f":"D81*$F$6","v":27348.556909454197},26693.804452186367,{"$f":"D81*$B$8","v":96266.920321278754},188643.32114236112,null,190005.46462082982,null,null,null,null,null,2014,65.682596368896,26.693804452186367,96.266920321278761,null,{"$f":"SUM(T82:V82)","v":188.64332114236112},190.00546462082983]
[null,2015,{"$f":"'Reg App Opex'!H51","v":68309.900223651843},{"$f":"D82*(1+$G$6)+E83-G83","v":1280109.2811209725},122300.42188562248,{"$f":"F82+$E82/$B$10/$F$7","v":52388.910744902998},{"$f":"F83*$G$7","v":57827.555006026487},{"$f":"D82*$G$6","v":29649.668640033575},28177.886365992912,{"$f":"D82*$B$8","v":104366.83361291818},200854.62020256295,null,200018.57359736983,null,null,null,null,null,2015,68.309900223651837,28.177886365992912,104.36683361291819,null,{"$f":"SUM(T83:V83)","v":200.85462020256293},200.01857359736982]
[null,2016,{"$f":"'Reg App Opex'!H52","v":71042.296232597917},{"$f":"D83*(1+$H$6)+E84-G84","v":1376301.0451613555},125969.43454219116,{"$f":"F83+$E83/$B$10/$G$7","v":54604.873666234234},{"$f":"F84*$H$7","v":61780.402529832405},{"$f":"D83*$H$6","v":32002.732028024315},29777.67050180809,{"$f":"D83*$B$8","v":112649.61673864558},213469.58347305161,null,210559.36398336902,null,null,null,null,null,2016,71.04229623259792,29.777670501808089,112.64961673864558,null,{"$f":"SUM(T84:V84)","v":213.46958347305159},210.55936398336902]
[null,2017,{"$f":"'Reg App Opex'!H53","v":73883.988081901829},{"$f":"D84*(1+$I$6)+E85-G85","v":1474549.8028676531},129748.5175784569,{"$f":"F84+$E84/$B$10/$H$7","v":56831.646162791476},{"$f":"F85*$I$7","v":65907.286001193133},{"$f":"D84*$I$6","v":34407.526129033889},31499.759872159244,{"$f":"D84*$B$8","v":121114.49197419928},226498.23992826036,null,221655.64409196383,null,null,null,null,null,2017,73.883988081901833,31.499759872159245,121.11449197419928,null,{"$f":"SUM(T85:V85)","v":226.49823992826038},221.65564409196384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 7","Year","Opex","RonC","RofC","Historic","Forecast","TC - Benchmarking",null,null,"Figure 7"]
[7,2011,{"$f":"'Reg App Opex'!I47","v":58228.156000000003},{"$f":"'NSP Data'!$K$75*(1+$C$6+0.13)-G87","v":961845.58863999986},{"$f":"'NSP Data'!$K$75*0.13","v":114087.5242},null,{"$f":"'NSP Data'!$K$75*0.054","v":47390.202359999996},{"$f":"'NSP Data'!$K$75*$C$6","v":17551.926800000001},{"$f":"G87-H87","v":29838.275559999995},{"$f":"'NSP Data'!$K$75*$C$8","v":79861.266940000001},{"$f":"C87+I87+J87","v":167927.6985},null,{"$f":"'NSP Data'!$N$75","v":167927.7},null,null,null,null,null,{"$f":"B87","v":2011},{"$f":"C87/1000","v":58.228156000000006},{"$f":"I87/1000","v":29.838275559999996},{"$f":"J87/1000","v":79.861266940000007},{"$f":"SUM(T87:V87)","v":167.92769850000002},null,{"$f":"M87/1000","v":167.92770000000002}]
[null,2012,{"$f":"'Reg App Opex'!I48","v":60848.423020000002},{"$f":"D87*(1+$D$6)+E88-G88","v":1054107.2918641998},{"$f":"E87*(1+$I$27)","v":117510.149926},{"$f":"$D87/$B$9","v":48092.279431999996},{"$f":"F88*$D$7","v":49294.58641779999},{"$f":"D87*$D$6","v":24046.139715999998},{"$f":"G88-H88","v":25248.446701799992},{"$f":"D87*$D$8","v":87527.948566239982},{"$f":"C88+I88+J88","v":173624.81828804},{"$f":"NPV($B$8,K89:K93)","v":808639.04222018644},{"$f":"M87*(1+$I$23)","v":176338.50425866453},{"$f":"NPV($B$8,M89:M93)","v":793690.40756352653},{"$f":"N88-L88","v":-14948.63465665991},null,null,null,2012,60.848423019999998,25.248446701799992,87.527948566239985,{"$f":"SUM(T88:V88)","v":173.62481828803999},null,176.33850425866453]
[null,2013,{"$f":"'Reg App Opex'!I49","v":63586.602055899995},{"$f":"D88*(1+$E$6)+E89-G89","v":1148559.5194328567},121035.45442378,{"$f":"F88+$E88/$B$10/$D$7","v":50385.160406165851},{"$f":"F89*$E$7","v":52935.909151727996},{"$f":"D88*$E$6","v":26352.682296604995},26583.226855123001,{"$f":"D88*$B$8","v":92761.441684049583},182931.27059507259,null,185170.57093131772,null,null,null,null,null,2013,63.586602055899995,26.583226855123002,92.761441684049586,null,{"$f":"SUM(T89:V89)","v":182.93127059507259},185.17057093131771]
[null,2014,{"$f":"'Reg App Opex'!I50","v":66447.999148415489},{"$f":"D89*(1+$F$6)+E90-G90","v":1245199.4917789628},124666.5180564934,{"$f":"F89+$E89/$B$10/$E$7","v":52689.226165571541},{"$f":"F90*$F$7","v":56740.53369620868},{"$f":"D89*$F$6","v":28713.987985821419},28026.545710387261,{"$f":"D89*$B$8","v":101073.23771009139},195547.78256889415,null,194444.99931072423,null,null,null,null,null,2014,66.447999148415491,28.026545710387261,101.07323771009139,null,{"$f":"SUM(T90:V90)","v":195.54778256889415},194.44499931072423]
[null,2015,{"$f":"'Reg App Opex'!I51","v":69438.159110094188},{"$f":"D90*(1+$G$6)+E91-G91","v":1344021.2820128531},128406.5135981882,{"$f":"F90+$E90/$B$10/$F$7","v":55004.53127014506},{"$f":"F91*$G$7","v":60714.710658772012},{"$f":"D90*$G$6","v":31129.987294474071},29584.723364297941,{"$f":"D90*$B$8","v":109577.55527654872},208600.43775094085,null,204183.94546599616,null,null,null,null,null,2015,69.43815911009419,29.58472336429794,109.57755527654872,null,{"$f":"SUM(T91:V91)","v":208.60043775094084},204.18394546599617]
[null,2016,{"$f":"'Reg App Opex'!I52","v":72562.876270048422},{"$f":"D91*(1+$H$6)+E92-G92","v":1445015.6111153041},132258.70900613387,{"$f":"F91+$E91/$B$10/$G$7","v":57331.130545960405},{"$f":"F92*$H$7","v":64864.911954004165},{"$f":"D91*$H$6","v":33600.53205032133},31264.379903682835,{"$f":"D91*$B$8","v":118273.87281713106},222101.12899086234,null,214410.67517215139,null,null,null,null,null,2016,72.56287627004842,31.264379903682833,118.27387281713106,null,{"$f":"SUM(T92:V92)","v":222.10112899086232},214.4106751721514]
[null,2017,{"$f":"'Reg App Opex'!I53","v":75828.20570220059},{"$f":"D92*(1+$I$6)+E93-G93","v":1548169.6333820245},136226.47027631788,{"$f":"F92+$E92/$B$10/$H$7","v":59669.079086535821},{"$f":"F93*$I$7","v":69197.838287480001},{"$f":"D92*$I$6","v":36125.390277882601},33072.4480095974,{"$f":"D92*$B$8","v":127161.37377814675},236062.02748994474,null,225149.61949069481,null,null,null,null,null,2017,75.828205702200592,33.072448009597402,127.16137377814675,null,{"$f":"SUM(T93:V93)","v":236.06202748994474},225.14961949069482]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 8","Year","Opex","RonC","RofC","Historic","Forecast","TC - Benchmarking",null,null,"Figure 8"]
[8,2011,{"$f":"'Reg App Opex'!J47","v":57564.521999999997},{"$f":"'NSP Data'!$K$76*(1+$C$6+0.13)-G95","v":939199.35711999994},{"$f":"'NSP Data'!$K$76*0.13","v":111401.3836},null,{"$f":"'NSP Data'!$K$76*0.054","v":46274.420879999998},{"$f":"'NSP Data'!$K$76*$C$6","v":17138.6744},{"$f":"G95-H95","v":29135.746479999998},{"$f":"'NSP Data'!$K$76*$C$8","v":77980.968519999995},{"$f":"C95+I95+J95","v":164681.23699999999},null,{"$f":"'NSP Data'!$N$76","v":164681.24},null,null,null,null,null,{"$f":"B95","v":2011},{"$f":"C95/1000","v":57.564521999999997},{"$f":"I95/1000","v":29.135746479999998},{"$f":"J95/1000","v":77.98096851999999},{"$f":"SUM(T95:V95)","v":164.68123699999998},null,{"$f":"M95/1000","v":164.68124}]
[null,2012,{"$f":"'Reg App Opex'!J48","v":59751.973835999997},{"$f":"D95*(1+$D$6)+E96-G96","v":1030959.8198575998},{"$f":"E95*(1+$J$27)","v":116414.44586199999},{"$f":"$D95/$B$9","v":46959.967855999996},{"$f":"F96*$D$7","v":48133.967052399988},{"$f":"D95*$D$6","v":23479.983928000001},{"$f":"G96-H96","v":24653.983124399987},{"$f":"D95*$D$8","v":85467.141497919991},{"$f":"C96+I96+J96","v":169873.09845831996},{"$f":"NPV($B$8,K97:K101)","v":789747.35302906379},{"$f":"M95*(1+$J$23)","v":172754.7437032997},{"$f":"NPV($B$8,M97:M101)","v":775262.2657369012},{"$f":"N96-L96","v":-14485.087292162585},null,null,null,2012,59.751973835999998,24.653983124399986,85.467141497919997,{"$f":"SUM(T96:V96)","v":169.87309845831999},null,172.75474370329971]
[null,2013,{"$f":"'Reg App Opex'!J49","v":62022.548841768003},{"$f":"D96*(1+$E$6)+E97-G97","v":1126663.0989109487},121653.09592578998,{"$f":"F96+$E96/$B$10/$D$7","v":49231.469238673169},{"$f":"F97*$E$7","v":51723.812368880994},{"$f":"D96*$E$6","v":25773.995496439995},25949.816872440999,{"$f":"D96*$B$8","v":90724.464147468781},178696.82986167778,null,181224.05121550438,null,null,null,null,null,2013,62.022548841768,25.949816872440998,90.72446414746878,null,{"$f":"SUM(T97:V97)","v":178.69682986167777},181.22405121550437]
[null,2014,{"$f":"'Reg App Opex'!J50","v":64379.405697755188},{"$f":"D97*(1+$F$6)+E98-G98","v":1226446.3654815913},127127.48524245052,{"$f":"F97+$E97/$B$10/$E$7","v":51547.292599544839},{"$f":"F98*$F$7","v":55510.796144581713},{"$f":"D97*$F$6","v":28166.577472773719},27344.218671807994,{"$f":"D97*$B$8","v":99146.352704163481},190869.97707372665,null,190108.56683255555,null,null,null,null,null,2014,64.379405697755189,27.344218671807994,99.146352704163476,null,{"$f":"SUM(T98:V98)","v":190.86997707372666},190.10856683255554]
[null,2015,{"$f":"'Reg App Opex'!J51","v":66825.823114269893},{"$f":"D98*(1+$G$6)+E99-G99","v":1330451.0672013254},132848.22207836079,{"$f":"F98+$E98/$B$10/$F$7","v":53908.302757701807},{"$f":"F99*$G$7","v":59504.679495666482},{"$f":"D98*$G$6","v":30661.159137039784},28843.520358626698,{"$f":"D98*$B$8","v":107927.28016238003},203596.62363527663,null,199428.64614669987,null,null,null,null,null,2015,66.825823114269895,28.843520358626698,107.92728016238003,null,{"$f":"SUM(T99:V99)","v":203.59662363527661},199.42864614669986]
[null,2016,{"$f":"'Reg App Opex'!J52","v":69365.204392612155},{"$f":"D99*(1+$H$6)+E100-G100","v":1438823.0509175807},138826.39207188701,{"$f":"F99+$E99/$B$10/$G$7","v":56315.38140674965},{"$f":"F100*$H$7","v":63715.68503566453},{"$f":"D99*$H$6","v":33261.276680033137},30454.408355631393,{"$f":"D99*$B$8","v":117079.69391371663},216899.3066619602,null,209205.64268382476,null,null,null,null,null,2016,69.365204392612156,30.454408355631394,117.07969391371664,null,{"$f":"SUM(T100:V100)","v":216.89930666196017},209.20564268382475]
[null,2017,{"$f":"'Reg App Opex'!J53","v":72001.082159531419},{"$f":"D100*(1+$I$6)+E101-G101","v":1551712.6887066122},145073.57971512192,{"$f":"F100+$E100/$B$10/$H$7","v":58769.427444071596},{"$f":"F101*$I$7","v":68154.51819902983},{"$f":"D100*$I$6","v":35970.576272939521},32183.941926090309,{"$f":"D100*$B$8","v":126616.4284807471},230801.45256636883,null,219461.95682719079,null,null,null,null,null,2017,72.001082159531421,32.183941926090306,126.6164284807471,null,{"$f":"SUM(T101:V101)","v":230.80145256636882},219.46195682719079]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 9","Year","Opex","RonC","RofC","Historic","Forecast","TC - Benchmarking",null,null,"Figure 9"]
[9,2011,{"$f":"'Reg App Opex'!K47","v":57003.372000000003},{"$f":"'NSP Data'!$K$77*(1+$C$6+0.13)-G103","v":947842.04047999985},{"$f":"'NSP Data'!$K$77*0.13","v":112426.5194},null,{"$f":"'NSP Data'!$K$77*0.054","v":46700.246520000001},{"$f":"'NSP Data'!$K$77*$C$6","v":17296.387600000002},{"$f":"G103-H103","v":29403.858919999999},{"$f":"'NSP Data'!$K$77*$C$8","v":78698.563580000002},{"$f":"C103+I103+J103","v":165105.79450000002},null,{"$f":"'NSP Data'!$N$77","v":165105.79},null,null,null,null,null,{"$f":"B103","v":2011},{"$f":"C103/1000","v":57.003372000000006},{"$f":"I103/1000","v":29.403858919999998},{"$f":"J103/1000","v":78.698563579999998},{"$f":"SUM(T103:V103)","v":165.1057945},null,{"$f":"M103/1000","v":165.10579000000001}]
[null,2012,{"$f":"'Reg App Opex'!K48","v":58998.490019999997},{"$f":"D103*(1+$D$6)+E104-G104","v":1036511.9715113998},{"$f":"E103*(1+$K$27)","v":113550.78459400001},{"$f":"$D103/$B$9","v":47392.102023999993},{"$f":"F104*$D$7","v":48576.90457459999},{"$f":"D103*$D$6","v":23696.051011999996},{"$f":"G104-H104","v":24880.853562599994},{"$f":"D103*$D$8","v":86253.625683679988},{"$f":"C104+I104+J104","v":170132.96926627998},{"$f":"NPV($B$8,K105:K109)","v":780425.06049739069},{"$f":"M103*(1+$K$23)","v":173614.88379088929},{"$f":"NPV($B$8,M105:M109)","v":784600.79541465105},{"$f":"N104-L104","v":4175.7349172603572},null,null,null,2012,58.998490019999998,24.880853562599995,86.253625683679985,{"$f":"SUM(T104:V104)","v":170.13296926627999},null,173.61488379088928]
[null,2013,{"$f":"'Reg App Opex'!K49","v":61063.437170699995},{"$f":"D104*(1+$E$6)+E105-G105","v":1124991.9449659826},114686.29243994001,{"$f":"F104+$E104/$B$10/$D$7","v":49607.727089248772},{"$f":"F105*$E$7","v":52119.11827314199},{"$f":"D104*$E$6","v":25912.799287784997},26206.318985356993,{"$f":"D104*$B$8","v":91213.053493003186},178482.80964906019,null,182562.51263946583,null,null,null,null,null,2013,61.063437170699999,26.206318985356994,91.213053493003187,null,{"$f":"SUM(T105:V105)","v":178.48280964906019},182.56251263946584]
[null,2014,{"$f":"'Reg App Opex'!K50","v":63200.657471674487},{"$f":"D105*(1+$F$6)+E106-G106","v":1213176.7337294822},115833.15536433941,{"$f":"F105+$E105/$B$10/$E$7","v":51790.928373054885},{"$f":"F106*$F$7","v":55773.165224989301},{"$f":"D105*$F$6","v":28124.798624149567},27648.366600839734,{"$f":"D105*$B$8","v":98999.291157006461},189848.31522952067,null,191971.27742445382,null,null,null,null,null,2014,63.200657471674489,27.648366600839733,98.999291157006468,null,{"$f":"SUM(T106:V106)","v":189.84831522952069},191.9712774244538]
[null,2015,{"$f":"'Reg App Opex'!K51","v":65412.680483183089},{"$f":"D106*(1+$G$6)+E107-G107","v":1300955.5649501188},116991.48691798281,{"$f":"F106+$E106/$B$10/$F$7","v":53942.180369780908},{"$f":"F107*$G$7","v":59542.074040582986},{"$f":"D106*$G$6","v":30329.418343237056},29212.65569734593,{"$f":"D106*$B$8","v":106759.55256819443},201384.88874872343,null,201864.94381108691,null,null,null,null,null,2015,65.412680483183095,29.21265569734593,106.75955256819442,null,{"$f":"SUM(T107:V107)","v":201.38488874872343},201.8649438110869]
[null,2016,{"$f":"'Reg App Opex'!K52","v":67702.124300094496},{"$f":"D107*(1+$H$6)+E108-G108","v":1388211.904487618},118161.40178716264,{"$f":"F107+$E107/$B$10/$G$7","v":56061.950629969484},{"$f":"F108*$H$7","v":63428.951373416203},{"$f":"D107*$H$6","v":32523.889123752971},30905.062249663231,{"$f":"D107*$B$8","v":114484.08971561045},213091.27626536816,null,212268.50228096935,null,null,null,null,null,2016,67.702124300094496,30.905062249663231,114.48408971561045,null,{"$f":"SUM(T108:V108)","v":213.09127626536818},212.26850228096936]
[null,2017,{"$f":"'Reg App Opex'!K53","v":70071.698650597798},{"$f":"D108*(1+$I$6)+E109-G109","v":1474823.234010454},119343.01580503427,{"$f":"F108+$E108/$B$10/$H$7","v":58150.699861960173},{"$f":"F109*$I$7","v":67436.983894388439},{"$f":"D108*$I$6","v":34705.29761219045},32731.686282197988,{"$f":"D108*$B$8","v":122162.64759491038},224966.03252770618,null,223208.23125570948,null,null,null,null,null,2017,70.071698650597796,32.731686282197991,122.16264759491038,null,{"$f":"SUM(T109:V109)","v":224.96603252770615},223.20823125570948]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 10","Year","Opex","RonC","RofC","Historic","Forecast","TC - Benchmarking",null,null,"Figure 10"]
[10,2011,{"$f":"'Reg App Opex'!L47","v":58562.127},{"$f":"'NSP Data'!$K$78*(1+$C$6+0.13)-G111","v":937584.2586399999},{"$f":"'NSP Data'!$K$78*0.13","v":111209.81170000001},null,{"$f":"'NSP Data'!$K$78*0.054","v":46194.844859999997},{"$f":"'NSP Data'!$K$78*$C$6","v":17109.201799999999},{"$f":"G111-H111","v":29085.643059999999},{"$f":"'NSP Data'!$K$78*$C$8","v":77846.868189999994},{"$f":"C111+I111+J111","v":165494.63824999999},null,{"$f":"'NSP Data'!$N$78","v":165494.64000000001},null,null,null,null,null,{"$f":"B111","v":2011},{"$f":"C111/1000","v":58.562127000000004},{"$f":"I111/1000","v":29.085643059999999},{"$f":"J111/1000","v":77.846868189999995},{"$f":"SUM(T111:V111)","v":165.49463824999998},null,{"$f":"M111/1000","v":165.49464}]
[null,2012,{"$f":"'Reg App Opex'!L48","v":60494.677190999995},{"$f":"D111*(1+$D$6)+E112-G112","v":1028630.8760187},{"$f":"E111*(1+$L$27)","v":115658.20416800001},{"$f":"$D111/$B$9","v":46879.212931999995},{"$f":"F112*$D$7","v":48051.193255299993},{"$f":"D111*$D$6","v":23439.606465999997},{"$f":"G112-H112","v":24611.586789299996},{"$f":"D111*$D$8","v":85320.167536239984},{"$f":"C112+I112+J112","v":170426.43151653997},{"$f":"NPV($B$8,K113:K117)","v":787131.15836122679},{"$f":"M111*(1+$L$23)","v":173655.453798609},{"$f":"NPV($B$8,M113:M117)","v":779927.79478881322},{"$f":"N112-L112","v":-7203.3635724135675},null,null,null,2012,60.494677190999994,24.611586789299995,85.320167536239978,{"$f":"SUM(T112:V112)","v":170.42643151653996},null,173.65545379860899]
[null,2013,{"$f":"'Reg App Opex'!L49","v":62491.00153830299},{"$f":"D112*(1+$E$6)+E113-G113","v":1123007.7139817609},120284.53233472002,{"$f":"F112+$E112/$B$10/$D$7","v":49135.958379180483},{"$f":"F113*$E$7","v":51623.46627212649},{"$f":"D112*$E$6","v":25715.771900467502},25907.694371658989,{"$f":"D112*$B$8","v":90519.517089645597},178918.21299960755,null,182218.69079264937,null,null,null,null,null,2013,62.491001538302989,25.907694371658987,90.519517089645603,null,{"$f":"SUM(T113:V113)","v":178.91821299960759},182.21869079264937]
[null,2014,{"$f":"'Reg App Opex'!L50","v":64553.204589066983},{"$f":"D113*(1+$F$6)+E114-G114","v":1220798.9346176221},125095.91362810883,{"$f":"F113+$E113/$B$10/$E$7","v":51425.729369490444},{"$f":"F114*$F$7","v":55379.885841791416},{"$f":"D113*$F$6","v":28075.192849544022},27304.692992247394,{"$f":"D113*$B$8","v":98824.678830394958},190682.57641170933,null,191204.19513396893,null,null,null,null,null,2014,64.553204589066979,27.304692992247393,98.824678830394959,null,{"$f":"SUM(T114:V114)","v":190.68257641170933},191.20419513396894]
[null,2015,{"$f":"'Reg App Opex'!L51","v":66683.460340506193},{"$f":"D114*(1+$G$6)+E115-G115","v":1322089.8089390832},130099.75017323319,{"$f":"F114+$E114/$B$10/$F$7","v":53749.009203561036},{"$f":"F115*$G$7","v":59328.849217212424},{"$f":"D114*$G$6","v":30519.973365440554},28808.875851771871,{"$f":"D114*$B$8","v":107430.30624635074},202922.6424386288,null,200632.78952229003,null,null,null,null,null,2015,66.683460340506187,28.808875851771869,107.43030624635074,null,{"$f":"SUM(T115:V115)","v":202.9226424386288},200.63278952229004]
[null,2016,{"$f":"'Reg App Opex'!L52","v":68884.014531742898},{"$f":"D115*(1+$H$6)+E116-G116","v":1426966.6790165287},135303.74018016251,{"$f":"F115+$E115/$B$10/$G$7","v":56106.28825471559},{"$f":"F116*$H$7","v":63479.115326194013},{"$f":"D115*$H$6","v":33052.245223477083},30426.87010271693,{"$f":"D115*$B$8","v":116343.90318663932},215654.78782109916,null,210526.32345902003,null,null,null,null,null,2016,68.884014531742892,30.426870102716929,116.34390318663932,null,{"$f":"SUM(T116:V116)","v":215.65478782109915},210.52632345902003]
[null,2017,{"$f":"'Reg App Opex'!L53","v":71157.187011290414},{"$f":"D116*(1+$I$6)+E117-G117","v":1535516.9158962683},140715.889787369,{"$f":"F116+$E116/$B$10/$H$7","v":58498.064072472407},{"$f":"F117*$I$7","v":67839.81988304219},{"$f":"D116*$I$6","v":35674.166975413216},32165.652907628973,{"$f":"D116*$B$8","v":125573.06775345451},228895.9076723739,null,220907.72388053694,null,null,null,null,null,2017,71.157187011290418,32.165652907628974,125.57306775345451,null,{"$f":"SUM(T117:V117)","v":228.89590767237388},220.90772388053693]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 11","Year","Opex","RonC","RofC","Historic","Forecast","TC - Benchmarking",null,null,"Figure 11"]
[11,2011,{"$f":"'Reg App Opex'!M47","v":56585.58},{"$f":"'NSP Data'!$K$79*(1+$C$6+0.13)-G119","v":913919.84311999986},{"$f":"'NSP Data'!$K$79*0.13","v":108402.9011},null,{"$f":"'NSP Data'!$K$79*0.054","v":45028.897379999995},{"$f":"'NSP Data'!$K$79*$C$6","v":16677.3694},{"$f":"G119-H119","v":28351.527979999995},{"$f":"'NSP Data'!$K$79*$C$8","v":75882.030769999998},{"$f":"C119+I119+J119","v":160819.13874999998},null,{"$f":"'NSP Data'!$N$79","v":160819.14000000001},null,null,null,null,null,{"$f":"B119","v":2011},{"$f":"C119/1000","v":56.58558},{"$f":"I119/1000","v":28.351527979999997},{"$f":"J119/1000","v":75.88203077},{"$f":"SUM(T119:V119)","v":160.81913874999998},null,{"$f":"M119/1000","v":160.81914}]
[null,2012,{"$f":"'Reg App Opex'!M48","v":58849.003200000006},{"$f":"D119*(1+$D$6)+E120-G120","v":1003210.4788875997},{"$f":"E119*(1+$M$27)","v":113281.0316495},{"$f":"$D119/$B$9","v":45695.992155999993},{"$f":"F120*$D$7","v":46838.391959899986},{"$f":"D119*$D$6","v":22847.996077999996},{"$f":"G120-H120","v":23990.395881899989},{"$f":"D119*$D$8","v":83166.705723919978},{"$f":"C120+I120+J120","v":166006.10480581998},{"$f":"NPV($B$8,K121:K125)","v":772997.08598951634},{"$f":"M119*(1+$M$23)","v":168826.63784135989},{"$f":"NPV($B$8,M121:M125)","v":759257.12186779524},{"$f":"N120-L120","v":-13739.964121721103},null,null,null,2012,58.849003200000006,23.990395881899989,83.166705723919975,{"$f":"SUM(T120:V120)","v":166.00610480581997},null,168.82663784135988]
[null,2013,{"$f":"'Reg App Opex'!M49","v":61202.963328000005},{"$f":"D120*(1+$E$6)+E121-G121","v":1096337.8060258047},118378.6780737275,{"$f":"F120+$E120/$B$10/$D$7","v":47906.353749160968},{"$f":"F121*$E$7","v":50331.612907712239},{"$f":"D120*$E$6","v":25080.261972189994},25251.350935522245,{"$f":"D120*$B$8","v":88282.522142108763},174736.83640563101,null,177232.84457818695,null,null,null,null,null,2013,61.202963328000003,25.251350935522247,88.28252214210876,null,{"$f":"SUM(T121:V121)","v":174.73683640563101},177.23284457818696]
[null,2014,{"$f":"'Reg App Opex'!M50","v":63651.081861120008},{"$f":"D121*(1+$F$6)+E122-G122","v":1193435.3036325786},123705.71858704522,{"$f":"F121+$E121/$B$10/$E$7","v":50159.844349017767},{"$f":"F122*$F$7","v":54016.666130916456},{"$f":"D121*$F$6","v":27408.445150645119},26608.220980271337,{"$f":"D121*$B$8","v":96477.726930270816},186737.02977166214,null,186057.61270204274,null,null,null,null,null,2014,63.651081861120005,26.608220980271337,96.477726930270819,null,{"$f":"SUM(T122:V122)","v":186.73702977166215},186.05761270204275]
[null,2015,{"$f":"'Reg App Opex'!M51","v":66197.125135564813},{"$f":"D122*(1+$G$6)+E123-G123","v":1294640.6121316315},129272.47592346225,{"$f":"F122+$E122/$B$10/$F$7","v":52457.305497164452},{"$f":"F123*$G$7","v":57903.050015223787},{"$f":"D122*$G$6","v":29835.882590814464},28067.167424409323,{"$f":"D122*$B$8","v":105022.30671966691},199286.59927964106,null,195321.78319866507,null,null,null,null,null,2015,66.197125135564818,28.067167424409323,105.02230671966691,null,{"$f":"SUM(T123:V123)","v":199.28659927964105},195.32178319866506]
[null,2016,{"$f":"'Reg App Opex'!M52","v":68845.010140987404},{"$f":"D123*(1+$H$6)+E124-G124","v":1400095.6527529047},135089.73734001804,{"$f":"F123+$E123/$B$10/$G$7","v":54799.59515551888},{"$f":"F124*$H$7","v":62000.712022035346},{"$f":"D123*$H$6","v":32366.015303290787},29634.696718744559,{"$f":"D123*$B$8","v":113928.37386758356},212408.08072731551,null,205047.23476701614,null,null,null,null,null,2016,68.845010140987398,29.634696718744557,113.92837386758356,null,{"$f":"SUM(T124:V124)","v":212.40808072731551},205.04723476701614]
[null,2017,{"$f":"'Reg App Opex'!M53","v":71598.810546626904},{"$f":"D124*(1+$I$6)+E125-G125","v":1509946.7501539895},141168.77552031883,{"$f":"F124+$E124/$B$10/$H$7","v":57187.588026719248},{"$f":"F125*$I$7","v":66320.069438056598},{"$f":"D124*$I$6","v":35002.391318822622},31317.678119233977,{"$f":"D124*$B$8","v":123208.41744225561},226124.9061081165,null,215256.93548904272,null,null,null,null,null,2017,71.598810546626908,31.317678119233978,123.20841744225561,null,{"$f":"SUM(T125:V125)","v":226.12490610811648},215.25693548904272]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 12","Year","Opex","RonC","RofC","Historic","Forecast","TC - Benchmarking",null,null,"Figure 12"]
[12,2011,{"$f":"'Reg App Opex'!N47","v":57967.493999999999},{"$f":"'NSP Data'!$K$80*(1+$C$6+0.13)-G127","v":924615.45503999991},{"$f":"'NSP Data'!$K$80*0.13","v":109671.54120000001},null,{"$f":"'NSP Data'!$K$80*0.054","v":45555.87096},{"$f":"'NSP Data'!$K$80*$C$6","v":16872.5448},{"$f":"G127-H127","v":28683.326160000001},{"$f":"'NSP Data'!$K$80*$C$8","v":76770.078840000002},{"$f":"C127+I127+J127","v":163420.899},null,{"$f":"'NSP Data'!$N$80","v":163420.9},null,null,null,null,null,{"$f":"B127","v":2011},{"$f":"C127/1000","v":57.967494000000002},{"$f":"I127/1000","v":28.68332616},{"$f":"J127/1000","v":76.770078839999996},{"$f":"SUM(T127:V127)","v":163.42089899999999},null,{"$f":"M127/1000","v":163.42089999999999}]
[null,2012,{"$f":"'Reg App Opex'!N48","v":60286.193760000002},{"$f":"D127*(1+$D$6)+E128-G128","v":1014951.0598991998},{"$f":"E127*(1+$N$27)","v":114606.76055399999},{"$f":"$D127/$B$9","v":46230.772751999997},{"$f":"F128*$D$7","v":47386.542070799995},{"$f":"D127*$D$6","v":23115.386375999999},{"$f":"G128-H128","v":24271.155694799996},{"$f":"D127*$D$8","v":84140.006408639994},{"$f":"C128+I128+J128","v":168697.35586344},{"$f":"NPV($B$8,K129:K133)","v":785318.74985617807},{"$f":"M127*(1+$N$23)","v":171517.86033507687},{"$f":"NPV($B$8,M129:M133)","v":770832.60553863971},{"$f":"N128-L128","v":-14486.144317538361},null,null,null,2012,60.286193760000003,24.271155694799997,84.140006408639991,{"$f":"SUM(T128:V128)","v":168.69735586344001},null,171.51786033507688]
[null,2013,{"$f":"'Reg App Opex'!N49","v":62697.641510400004},{"$f":"D128*(1+$E$6)+E129-G129","v":1109168.2569616826},119764.06477892998,{"$f":"F128+$E128/$B$10/$D$7","v":48467.002226224387},{"$f":"F129*$E$7","v":50920.644213926993},{"$f":"D128*$E$6","v":25373.776497479994},25546.867716446999,{"$f":"D128*$B$8","v":89315.693271129567},177560.20249797657,null,180015.99803894688,null,null,null,null,null,2013,62.697641510400004,25.546867716447,89.315693271129561,null,{"$f":"SUM(T129:V129)","v":177.56020249797655},180.01599803894689]
[null,2014,{"$f":"'Reg App Opex'!N50","v":65205.547170816004},{"$f":"D129*(1+$F$6)+E130-G130","v":1207402.0874324632},125153.44769398183,{"$f":"F129+$E129/$B$10/$E$7","v":50746.865446287302},{"$f":"F130*$F$7","v":54648.823647243233},{"$f":"D129*$F$6","v":27729.206424042066},26919.617223201167,{"$f":"D129*$B$8","v":97606.806612628061},189731.97100664524,null,188935.19011169052,null,null,null,null,null,2014,65.205547170816004,26.919617223201168,97.606806612628063,null,{"$f":"SUM(T130:V130)","v":189.73197100664524},188.93519011169053]
[null,2015,{"$f":"'Reg App Opex'!N51","v":67813.769057648649},{"$f":"D130*(1+$G$6)+E131-G131","v":1309791.8025423349},130785.352840211,{"$f":"F130+$E130/$B$10/$F$7","v":53071.213802351442},{"$f":"F131*$G$7","v":58580.689916150928},{"$f":"D130*$G$6","v":30185.052185811583},28395.637730339346,{"$f":"D130*$B$8","v":106251.38369405676},202460.79048204474,null,198296.29839242186,null,null,null,null,null,2015,67.813769057648656,28.395637730339345,106.25138369405676,null,{"$f":"SUM(T131:V131)","v":202.46079048204476},198.29629839242185]
[null,2016,{"$f":"'Reg App Opex'!N52","v":70526.319819954602},{"$f":"D131*(1+$H$6)+E132-G132","v":1416480.9844266346},136670.69371802048,{"$f":"F131+$E131/$B$10/$G$7","v":55440.915297070496},{"$f":"F132*$H$7","v":62726.306897279028},{"$f":"D131*$H$6","v":32744.795063558373},29981.511833720655,{"$f":"D131*$B$8","v":115261.67862372546},215769.51027740072,null,208121.21835477679,null,null,null,null,null,2016,70.526319819954608,29.981511833720656,115.26167862372546,null,{"$f":"SUM(T132:V132)","v":215.76951027740074},208.1212183547768]
[null,2017,{"$f":"'Reg App Opex'!N53","v":73347.372612752792},{"$f":"D132*(1+$I$6)+E133-G133","v":1527617.6701817014},142820.87493533141,{"$f":"F132+$E132/$B$10/$H$7","v":57856.854869735289},{"$f":"F133*$I$7","v":67096.213790930415},{"$f":"D132*$I$6","v":35412.024610665867},31684.189180264548,{"$f":"D132*$B$8","v":124650.32662954384},229681.88842256117,null,218432.93032005482,null,null,null,null,null,2017,73.347372612752793,31.684189180264546,124.65032662954384,null,{"$f":"SUM(T133:V133)","v":229.6818884225612},218.43293032005482]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 13","Year","Opex","RonC","RofC","Historic","Forecast","TC - Benchmarking",null,null,"Figure 13"]
[13,2011,{"$f":"'Reg App Opex'!O47","v":58751.243000000002},{"$f":"'NSP Data'!$K$81*(1+$C$6+0.13)-G135","v":939697.55487999995},{"$f":"'NSP Data'!$K$81*0.13","v":111460.47640000001},null,{"$f":"'NSP Data'!$K$81*0.054","v":46298.967120000001},{"$f":"'NSP Data'!$K$81*$C$6","v":17147.765600000002},{"$f":"G135-H135","v":29151.201519999999},{"$f":"'NSP Data'!$K$81*$C$8","v":78022.333480000001},{"$f":"C135+I135+J135","v":165924.77799999999},null,{"$f":"'NSP Data'!$N$81","v":165924.78},null,null,null,null,null,{"$f":"B135","v":2011},{"$f":"C135/1000","v":58.751243000000002},{"$f":"I135/1000","v":29.151201519999997},{"$f":"J135/1000","v":78.02233348},{"$f":"SUM(T135:V135)","v":165.924778},null,{"$f":"M135/1000","v":165.92478}]
[null,2012,{"$f":"'Reg App Opex'!O48","v":60631.282776000007},{"$f":"D135*(1+$D$6)+E136-G136","v":1028720.1799924001},{"$f":"E135*(1+$O$27)","v":113689.68592800002},{"$f":"$D135/$B$9","v":46984.877743999998},{"$f":"F136*$D$7","v":48159.499687599993},{"$f":"D135*$D$6","v":23492.438871999999},{"$f":"G136-H136","v":24667.060815599994},{"$f":"D135*$D$8","v":85512.477494079998},{"$f":"C136+I136+J136","v":170810.82108567999},{"$f":"NPV($B$8,K137:K141)","v":783186.18952247431},{"$f":"M135*(1+$O$23)","v":173832.51588693348},{"$f":"NPV($B$8,M137:M141)","v":777129.56460355117},{"$f":"N136-L136","v":-6056.6249189231312},null,null,null,2012,60.631282776000006,24.667060815599996,85.512477494080002,{"$f":"SUM(T136:V136)","v":170.81082108568},null,173.83251588693349]
[null,2013,{"$f":"'Reg App Opex'!O49","v":62571.483824832008},{"$f":"D136*(1+$E$6)+E137-G137","v":1118707.5383974561},115963.47964656002,{"$f":"F136+$E136/$B$10/$D$7","v":49203.213079180488},{"$f":"F137*$E$7","v":51694.125741313997},{"$f":"D136*$E$6","v":25718.004499810006},25976.121241503992,{"$f":"D136*$B$8","v":90527.375839331202},179074.98090566718,null,182117.12306974872,null,null,null,null,null,2013,62.571483824832008,25.976121241503993,90.527375839331199,null,{"$f":"SUM(T137:V137)","v":179.07498090566719},182.11712306974871]
[null,2014,{"$f":"'Reg App Opex'!O50","v":64573.771307226634},{"$f":"D137*(1+$F$6)+E138-G138","v":1209594.2458792822},118282.74923949123,{"$f":"F137+$E137/$B$10/$E$7","v":51410.727266384485},{"$f":"F138*$F$7","v":55363.730217601325},{"$f":"D137*$F$6","v":27967.688459936402},27396.041757664923,{"$f":"D137*$B$8","v":98446.263378976131},190416.0764438677,null,190796.56269126717,null,null,null,null,null,2014,64.573771307226636,27.396041757664925,98.446263378976127,null,{"$f":"SUM(T138:V138)","v":190.41607644386767},190.79656269126718]
[null,2015,{"$f":"'Reg App Opex'!O51","v":66640.131989057889},{"$f":"D138*(1+$G$6)+E139-G139","v":1301309.8864180942},120648.40422428105,{"$f":"F138+$E138/$B$10/$F$7","v":53607.473091699685},{"$f":"F139*$G$7","v":59172.619832450924},{"$f":"D138*$G$6","v":30239.856146982056},28932.763685468868,{"$f":"D138*$B$8","v":106444.29363737683},202017.18931190358,null,199889.65189649191,null,null,null,null,null,2015,66.640131989057892,28.932763685468867,106.44429363737683,null,{"$f":"SUM(T139:V139)","v":202.01718931190359},199.8896518964919]
[null,2016,{"$f":"'Reg App Opex'!O52","v":68772.61621270774},{"$f":"D139*(1+$H$6)+E140-G140","v":1393778.778272453},123061.37230876667,{"$f":"F139+$E139/$B$10/$G$7","v":55793.503083720665},{"$f":"F140*$H$7","v":63125.227614859956},{"$f":"D139*$H$6","v":32532.747160452356},30592.4804544076,{"$f":"D139*$B$8","v":114515.27000479228},213880.36667190763,null,209416.10462843787,null,null,null,null,null,2016,68.772616212707746,30.5924804544076,114.51527000479228,null,{"$f":"SUM(T140:V140)","v":213.88036667190764},209.41610462843786]
[null,2017,{"$f":"'Reg App Opex'!O53","v":70973.339931514391},{"$f":"D140*(1+$I$6)+E141-G141","v":1486919.7310466452},125522.59975494201,{"$f":"F140+$E140/$B$10/$H$7","v":57968.869514804959},{"$f":"F141*$I$7","v":67226.11643756117},{"$f":"D140*$I$6","v":34844.469456811326},32381.646980749843,{"$f":"D140*$B$8","v":122652.53248797586},226007.5194002401,null,219396.57436823272,null,null,null,null,null,2017,70.973339931514388,32.381646980749842,122.65253248797586,null,{"$f":"SUM(T141:V141)","v":226.00751940024008},219.39657436823271]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP","Cost Difference","Total Cost Proposed","(Cost benchmarked - Cost proposed)/Cost proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 1",{"$f":"O40","v":4502.4412798683625},{"$f":"L40","v":773320.44385854935},{"$f":"S143/T143","v":5.8222193860581802E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 2",{"$f":"$O48","v":-8115.4032798066037},{"$f":"$L48","v":811857.00039236166},{"$f":"S144/T144","v":-9.9960994065266644E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 3",{"$f":"$O56","v":-5254.6832895030966},{"$f":"$L56","v":790595.53133898135},-6.646487465725456E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 4",{"$f":"$O64","v":3748.4878797018901},{"$f":"$L64","v":777992.74516493781},4.8181527437086763E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 5",{"$f":"$O72","v":2842.8332819183124},{"$f":"$L72","v":804636.94597635907},3.5330633226998719E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 6",{"$f":"$O80","v":-1380.5778372366913},{"$f":"$L80","v":778747.42277832027},-1.7728184991113469E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 7",{"$f":"$O88","v":-14948.63465665991},{"$f":"$L88","v":808639.04222018644},-1.8486164872298493E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 8",{"$f":"$O96","v":-14485.087292162585},{"$f":"$L96","v":789747.35302906379},-1.8341419235664742E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 9",{"$f":"$O104","v":4175.7349172603572},{"$f":"$L104","v":780425.06049739069},5.3505905033329184E-3,null,null,null,null,null,null,"Figure 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 10",{"$f":"$O112","v":-7203.3635724135675},{"$f":"$L112","v":787131.15836122679},-9.1514145970420738E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 11",{"$f":"$O120","v":-13739.964121721103},{"$f":"$L120","v":772997.08598951634},-1.777492356796213E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 12",{"$f":"$O128","v":-14486.144317538361},{"$f":"$L128","v":785318.74985617807},-1.8446196936201167E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSP 13",{"$f":"$O136","v":-6056.6249189231312},{"$f":"$L136","v":783186.18952247431},-7.7333142488326912E-3]

{"sheet":"Opex Efficiency","index":9,"n_rows":82,"n_cols":17,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
["OPEX EFFICIENCY  RESULTS",null,null,null,null,null,null,null,"Regression results: "]
["Based on econometric cost function results from STATA program at: F:\\AER_benchmarking_2013\\RDB Modelling\\BM"]
["OBS ","NSP","YEAR","OPEX","PREDICTED OPEX","OPEX EFFICIENCY (predicted/actual)"]
[1,1,1,{"$f":"'NSP Data'!L4","v":44756.392999999996},46351.194000000003,1.0356329]
[2,2,1,{"$f":"'NSP Data'!L5","v":47200.319000000003},46399.023000000001,0.98302350999999999]
[3,3,1,{"$f":"'NSP Data'!L6","v":48086.711000000003},46770.798999999999,0.97263460000000002]
[4,4,1,{"$f":"'NSP Data'!L7","v":46026.468999999997},46449.612999999998,1.0091935000000001]
[5,5,1,{"$f":"'NSP Data'!L8","v":47199.601999999999},47134.201999999997,0.99861440999999995]
[6,6,1,{"$f":"'NSP Data'!L9","v":47761.366999999998},47877.658000000003,1.0024348000000001]
[7,7,1,{"$f":"'NSP Data'!L10","v":48864.038999999997},47836.286999999997,0.97896711999999997]
[8,8,1,{"$f":"'NSP Data'!L11","v":47702.353999999999},47931.258999999998,1.0047986]
[9,9,1,{"$f":"'NSP Data'!L12","v":47564.394999999997},47681.612000000001,1.0024644]
[10,10,1,{"$f":"'NSP Data'!L13","v":50011.392},49187.228000000003,0.98352048000000003]
[11,11,1,{"$f":"'NSP Data'!L14","v":48525.334999999999},48291.156999999999,0.99517412000000005]
[12,12,1,{"$f":"'NSP Data'!L15","v":49134.184000000001},49623.745000000003,1.0099638]
[13,13,1,{"$f":"'NSP Data'!L16","v":50030.449000000001},49170.33,0.98280809000000002]
[14,1,2,{"$f":"'NSP Data'!L17","v":47049.682000000001},48536.995000000003,1.0316114999999999]
[15,2,2,{"$f":"'NSP Data'!L18","v":49015.605000000003},48090.055,0.98111724]
[16,3,2,{"$f":"'NSP Data'!L19","v":49423.226999999999},48873.707000000002,0.98888134000000005]
[17,4,2,{"$f":"'NSP Data'!L20","v":48097.493999999999},48394.209000000003,1.0061690000000001]
[18,5,2,{"$f":"'NSP Data'!L21","v":48945.061999999998},49008.118000000002,1.0012882999999999]
[19,6,2,{"$f":"'NSP Data'!L22","v":49377.150999999998},49602.6,1.0045659]
[20,7,2,{"$f":"'NSP Data'!L23","v":50194.595000000001},49845.82,0.99305153000000002]
[21,8,2,{"$f":"'NSP Data'!L24","v":49471.976000000002},49561.786,1.0018153999999999]
[22,9,2,{"$f":"'NSP Data'!L25","v":49402.576999999997},49965.186999999998,1.0113882999999999]
[23,10,2,{"$f":"'NSP Data'!L26","v":51254.180999999997},50863.06,0.99236899000000001,null,null,"Table 1: Opex Efficiency for the NSPs"]
[24,11,2,{"$f":"'NSP Data'!L27","v":49299.413},50050.11,1.0152273000000001]
[25,12,2,{"$f":"'NSP Data'!L28","v":50215.915000000001},51345.082999999999,1.0224861999999999,null,null,"Average of OPEX EFFICIENCY","Year",null,null,null,null,null,null,"Year 2011"]
[26,13,2,{"$f":"'NSP Data'!L29","v":52460.112999999998},51071.786999999997,0.97353559000000001,null,null,"NSP",1,2,3,4,5,6,"Average","opex inefficiency (assuming benchmark =predicated opex)"]
[27,1,3,{"$f":"'NSP Data'!L30","v":48451.247000000003},50545.703000000001,1.0432281000000001,null,null,1,1.0356329,1.0316114999999999,1.0432281000000001,1.0365717000000001,1.0247915000000001,1.0239714,1.0326345166666666,{"$f":"MAX(0,1-O30)","v":0}]
[28,2,3,{"$f":"'NSP Data'!L31","v":50885.220999999998},50297.235999999997,0.98844487000000003,null,null,2,0.98302350999999999,0.98111724,0.98844487000000003,0.99226199999999998,0.98543932000000001,0.98335987000000002,0.98560780166666673,{"$f":"MAX(0,1-O31)","v":1.6640129999999975E-2}]
[29,3,3,{"$f":"'NSP Data'!L32","v":51819.627999999997},51195.917999999998,0.98796382999999999,null,null,3,0.97263460000000002,0.98888134000000005,0.98796382999999999,0.98344710000000002,0.98066894000000004,0.97116528999999996,0.9807935166666667,2.8834710000000041E-2]
[30,4,3,{"$f":"'NSP Data'!L33","v":50308.349000000002},50566.063999999998,1.0051227,null,null,4,1.0091935000000001,1.0061690000000001,1.0051227,1.0045168,1.0009239000000001,1.0112950999999999,1.0062035,0]
[31,5,3,{"$f":"'NSP Data'!L34","v":50730.18},51023.32,1.0057784000000001,null,null,5,0.99861440999999995,1.0012882999999999,1.0057784000000001,0.99687983999999996,1.0059830999999999,0.99746257000000005,1.0010011033333333,2.5374299999999517E-3]
[32,6,3,{"$f":"'NSP Data'!L35","v":51705.563999999998},51733.298999999999,1.0005364000000001,null,null,6,1.0024348000000001,1.0045659,1.0005364000000001,1.0105251,0.98783569000000004,0.97986868999999999,0.99762776333333336,2.0131310000000013E-2]
[33,7,3,{"$f":"'NSP Data'!L36","v":52306.978000000003},51795.580999999998,0.99022314,null,null,7,0.97896711999999997,0.99305153000000002,0.99022314,0.99956937999999995,0.99995948999999995,0.98669227000000004,0.99141048833333334,1.3307729999999962E-2]
[34,8,3,{"$f":"'NSP Data'!L37","v":51950.322999999997},51443.006000000001,0.99023459000000003,null,null,8,1.0047986,1.0018153999999999,0.99023459000000003,0.99625487000000001,0.99933810000000001,0.99819776999999998,0.9984398883333333,1.8022300000000158E-3]
[35,9,3,{"$f":"'NSP Data'!L38","v":51989.089},51610.144,0.99271105999999998,null,null,9,1.0024644,1.0113882999999999,0.99271105999999998,0.99610423999999997,1.0012289000000001,0.99912886999999995,1.000504295,8.7113000000005325E-4]
[36,10,3,{"$f":"'NSP Data'!L39","v":53388.495000000003},52733.396000000001,0.98772958,null,null,10,0.98352048000000003,0.99236899000000001,0.98772958,0.98436855999999995,0.99277225999999996,0.98882767999999999,0.98826459166666669,1.1172320000000013E-2]
[37,11,3,{"$f":"'NSP Data'!L40","v":51362.067999999999},52138.201999999997,1.0151110000000001,null,null,11,0.99517412000000005,1.0152273000000001,1.0151110000000001,1.0173741000000001,1.0152460000000001,1.0171565,1.0125481699999999,0]
[38,12,3,{"$f":"'NSP Data'!L41","v":52553.93},53599.118999999999,1.0198879000000001,null,null,12,1.0099638,1.0224861999999999,1.0198879000000001,1.0127687999999999,1.0240937999999999,1.0166689,1.0176448999999999,0]
[39,13,3,{"$f":"'NSP Data'!L42","v":53171.332000000002},53208.896000000001,1.0007064999999999,null,null,13,0.98280809000000002,0.97353559000000001,1.0007064999999999,0.98827376,0.99453157999999997,0.99307219999999996,0.98882128666666669,6.9278000000000395E-3]
[40,1,4,{"$f":"'NSP Data'!L43","v":51134.73},53004.815000000002,1.0365717000000001,null,null,"Average",0.99686387153846157,1.001808199230769,1.0021290823076923,1.001455096153846,1.0009855830769232,0.99745131615384608,1.0001155247435898,2.5486838461539207E-3]
[41,2,4,{"$f":"'NSP Data'!L44","v":52840.288},52431.41,0.99226199999999998]
[42,3,4,{"$f":"'NSP Data'!L45","v":54105.625},53210.02,0.98344710000000002]
[43,4,4,{"$f":"'NSP Data'!L46","v":52244.425999999999},52480.402000000002,1.0045168]
[44,5,4,{"$f":"'NSP Data'!L47","v":53310.836000000003},53144.498,0.99687983999999996]
[45,6,4,{"$f":"'NSP Data'!L48","v":53178.142999999996},53737.85,1.0105251]
[46,7,4,{"$f":"'NSP Data'!L49","v":53628.934999999998},53605.841,0.99956937999999995,null,null,"Figure 1: Opex Efficiency for the SPs (2011)"]
[47,8,4,{"$f":"'NSP Data'!L50","v":53899.728000000003},53697.866000000002,0.99625487000000001]
[48,9,4,{"$f":"'NSP Data'!L51","v":53772.582000000002},53563.097000000002,0.99610423999999997]
[49,10,4,{"$f":"'NSP Data'!L52","v":55469.731},54602.659,0.98436855999999995]
[50,11,4,{"$f":"'NSP Data'!L53","v":53271.716},54197.264999999999,1.0173741000000001]
[51,12,4,{"$f":"'NSP Data'!L54","v":54571.995999999999},55268.815999999999,1.0127687999999999]
[52,13,4,{"$f":"'NSP Data'!L55","v":55384.241999999998},54734.792000000001,0.98827376]
[53,1,5,{"$f":"'NSP Data'!L56","v":53557.96},54885.741999999998,1.0247915000000001]
[54,2,5,{"$f":"'NSP Data'!L57","v":55596.913},54787.383999999998,0.98543932000000001]
[55,3,5,{"$f":"'NSP Data'!L58","v":56476.071000000004},55384.328000000001,0.98066894000000004]
[56,4,5,{"$f":"'NSP Data'!L59","v":54560.703000000001},54611.114000000001,1.0009239000000001]
[57,5,5,{"$f":"'NSP Data'!L60","v":55033.667999999998},55362.942999999999,1.0059830999999999]
[58,6,5,{"$f":"'NSP Data'!L61","v":56076.764999999999},55394.63,0.98783569000000004]
[59,7,5,{"$f":"'NSP Data'!L62","v":55745.453999999998},55743.196000000004,0.99995948999999995]
[60,8,5,{"$f":"'NSP Data'!L63","v":55565.487999999998},55528.709000000003,0.99933810000000001]
[61,9,5,{"$f":"'NSP Data'!L64","v":55339.5},55407.504999999997,1.0012289000000001]
[62,10,5,{"$f":"'NSP Data'!L65","v":56642.375},56232.978999999999,0.99277225999999996]
[63,11,5,{"$f":"'NSP Data'!L66","v":55153.68},55994.552000000003,1.0152460000000001]
[64,12,5,{"$f":"'NSP Data'!L67","v":56167.273000000001},57520.553999999996,1.0240937999999999]
[65,13,5,{"$f":"'NSP Data'!L68","v":57151.635999999999},56839.106,0.99453157999999997]
[66,1,6,{"$f":"'NSP Data'!L69","v":55823.637999999999},57161.811999999998,1.0239714]
[67,2,6,{"$f":"'NSP Data'!L70","v":58060.858},57094.718000000001,0.98335987000000002]
[68,3,6,{"$f":"'NSP Data'!L71","v":58648.885000000002},56957.760999999999,0.97116528999999996]
[69,4,6,{"$f":"'NSP Data'!L72","v":55910.481},56541.993000000002,1.0112950999999999]
[70,5,6,{"$f":"'NSP Data'!L73","v":57456.035000000003},57310.245000000003,0.99746257000000005]
[71,6,6,{"$f":"'NSP Data'!L74","v":58391.589},57216.09,0.97986868999999999]
[72,7,6,{"$f":"'NSP Data'!L75","v":58228.156000000003},57453.271000000001,0.98669227000000004]
[73,8,6,{"$f":"'NSP Data'!L76","v":57564.521999999997},57460.777999999998,0.99819776999999998]
[74,9,6,{"$f":"'NSP Data'!L77","v":57003.372000000003},56953.714999999997,0.99912886999999995]
[75,10,6,{"$f":"'NSP Data'!L78","v":58562.127},57907.851999999999,0.98882767999999999]
[76,11,6,{"$f":"'NSP Data'!L79","v":56585.58},57556.392,1.0171565]
[77,12,6,{"$f":"'NSP Data'!L80","v":57967.493999999999},58933.75,1.0166689]
[78,13,6,{"$f":"'NSP Data'!L81","v":58751.243000000002},58344.226000000002,0.99307219999999996]
["mean",null,null,{"$f":"AVERAGE(D4:D81)","v":52647.780102564102},{"$f":"AVERAGE(E4:E81)","v":52641.886974358975},{"$f":"AVERAGE(F4:F81)","v":1.0001155247435896}]

{"sheet":"Opex Productivity","index":10,"n_rows":26,"n_cols":16,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["OPEX PARTIAL PRODUCTIVITY  RESULTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NL regression results: "]
["Based on econometric cost function results from STATA program at: F:\\AER_benchmarking_2013\\RDB Modelling\\BM"]
[]
["Model's estimated cost elasticities",null,null,"Output Weights"]
["Y1",0.19650000000000001,null,{"$f":"B5/SUM(B$5:B$6)","v":0.39441991168205537}]
["Y2",0.30170000000000002,null,{"$f":"B6/SUM(B$5:B$6)","v":0.60558008831794463}]
["Xk",0.18340000000000001]
["Z1",0.35680000000000001]
["Time trend",-3.4599999999999999E-2]
[]
["NSP's historic growth rates (2006 -2011)"]
[null,"NSP1","NSP2","NSP3","NSP4","NSP5","NSP6","NSP7","NSP8","NSP9","NSP10","NSP11","NSP12","NSP13"]
["Y1",{"$f":"POWER('TFP Index'!$D$69/'TFP Index'!$D$4,1/5)-1","v":1.7265545383569947E-2},{"$f":"POWER('TFP Index'!$D$70/'TFP Index'!$D$5,1/5)-1","v":1.8360184121192447E-2},{"$f":"POWER('TFP Index'!$D$71/'TFP Index'!$D$6,1/5)-1","v":2.0907239302154101E-2},{"$f":"POWER('TFP Index'!$D$72/'TFP Index'!$D$7,1/5)-1","v":2.2533488936044899E-2},{"$f":"POWER('TFP Index'!$D$73/'TFP Index'!$D$8,1/5)-1","v":2.2593494542511472E-2},{"$f":"POWER('TFP Index'!$D$74/'TFP Index'!$D$9,1/5)-1","v":2.3404256705283011E-2},{"$f":"POWER('TFP Index'!$D$75/'TFP Index'!$D$10,1/5)-1","v":1.9543823533828997E-2},{"$f":"POWER('TFP Index'!$D$76/'TFP Index'!$D$11,1/5)-1","v":2.2107385044702443E-2},{"$f":"POWER('TFP Index'!$D$77/'TFP Index'!$D$12,1/5)-1","v":2.302763817184883E-2},{"$f":"POWER('TFP Index'!$D$78/'TFP Index'!$D$13,1/5)-1","v":2.0115867716162805E-2},{"$f":"POWER('TFP Index'!$D$79/'TFP Index'!$D$14,1/5)-1","v":2.5206414654965537E-2},{"$f":"POWER('TFP Index'!$D$80/'TFP Index'!$D$15,1/5)-1","v":2.4105925033664155E-2},{"$f":"POWER('TFP Index'!$D$81/'TFP Index'!$D$16,1/5)-1","v":2.3159776841161328E-2}]
["Y2",{"$f":"POWER('TFP Index'!$E$69/'TFP Index'!$E$4,1/5)-1","v":3.0598906081307886E-2},{"$f":"POWER('TFP Index'!$E$70/'TFP Index'!$E$5,1/5)-1","v":2.97699941651135E-2},{"$f":"POWER('TFP Index'!$E$71/'TFP Index'!$E$6,1/5)-1","v":2.6397471078330792E-2},{"$f":"POWER('TFP Index'!$E$72/'TFP Index'!$E$7,1/5)-1","v":2.5743974445851636E-2},{"$f":"POWER('TFP Index'!$E$73/'TFP Index'!$E$8,1/5)-1","v":2.7895842597876364E-2},{"$f":"POWER('TFP Index'!$E$74/'TFP Index'!$E$9,1/5)-1","v":2.2354076932357358E-2},{"$f":"POWER('TFP Index'!$E$75/'TFP Index'!$E$10,1/5)-1","v":2.1002572672581987E-2},{"$f":"POWER('TFP Index'!$E$76/'TFP Index'!$E$11,1/5)-1","v":1.9472092239539052E-2},{"$f":"POWER('TFP Index'!$E$77/'TFP Index'!$E$12,1/5)-1","v":2.1103333623703202E-2},{"$f":"POWER('TFP Index'!$E$78/'TFP Index'!$E$13,1/5)-1","v":2.0102073137563625E-2},{"$f":"POWER('TFP Index'!$E$79/'TFP Index'!$E$14,1/5)-1","v":1.5834299625735015E-2},{"$f":"POWER('TFP Index'!$E$80/'TFP Index'!$E$15,1/5)-1","v":1.7014016534488086E-2},{"$f":"POWER('TFP Index'!$E$81/'TFP Index'!$E$16,1/5)-1","v":1.4070800580454845E-2}]
["Weighted Average Output Growth",{"$f":"B13*$D5+B14*$D6","v":2.5339963132481099E-2},2.5269737895281131E-2,2.4232014346057165E-2,2.4477695034617143E-2,2.5804490946171824E-2,2.2768288745644974E-2,2.0427212966108759E-2,2.0511504195007954E-2,2.1862317653632175E-2,2.0107513994036402E-2,1.9530848407838183E-2,1.9811206458390331E-2,1.7655673794482993E-2]
["Xk",{"$f":"POWER(('TFP Index'!$G$69+'TFP Index'!$H$69)/('TFP Index'!$G$4+'TFP Index'!$H$4),1/5)-1","v":7.0117396727165104E-3},{"$f":"POWER(('TFP Index'!$G$70+'TFP Index'!$H$70)/('TFP Index'!$G$5+'TFP Index'!$H$5),1/5)-1","v":8.1689605456511938E-3},{"$f":"POWER(('TFP Index'!$G$71+'TFP Index'!$H$71)/('TFP Index'!$G$6+'TFP Index'!$H$6),1/5)-1","v":7.8643971028005133E-3},{"$f":"POWER(('TFP Index'!$G$72+'TFP Index'!$H$72)/('TFP Index'!$G$7+'TFP Index'!$H$7),1/5)-1","v":6.1997982023904719E-3},{"$f":"POWER(('TFP Index'!$G$73+'TFP Index'!$H$73)/('TFP Index'!$G$8+'TFP Index'!$H$8),1/5)-1","v":7.9760268706521309E-3},{"$f":"POWER(('TFP Index'!$G$74+'TFP Index'!$H$74)/('TFP Index'!$G$9+'TFP Index'!$H$9),1/5)-1","v":1.0765928599605346E-2},{"$f":"POWER(('TFP Index'!$G$75+'TFP Index'!$H$75)/('TFP Index'!$G$10+'TFP Index'!$H$10),1/5)-1","v":8.5694859136780099E-3},{"$f":"POWER(('TFP Index'!$G$76+'TFP Index'!$H$76)/('TFP Index'!$G$11+'TFP Index'!$H$11),1/5)-1","v":1.1269083878658659E-2},{"$f":"POWER(('TFP Index'!$G$77+'TFP Index'!$H$77)/('TFP Index'!$G$12+'TFP Index'!$H$12),1/5)-1","v":1.0592963406259592E-2},{"$f":"POWER(('TFP Index'!$G$78+'TFP Index'!$H$78)/('TFP Index'!$G$13+'TFP Index'!$H$13),1/5)-1","v":8.6082608125583882E-3},{"$f":"POWER(('TFP Index'!$G$79+'TFP Index'!$H$79)/('TFP Index'!$G$14+'TFP Index'!$H$14),1/5)-1","v":9.7506139217371501E-3},{"$f":"POWER(('TFP Index'!$G$80+'TFP Index'!$H$80)/('TFP Index'!$G$15+'TFP Index'!$H$15),1/5)-1","v":1.2271705526455401E-2},{"$f":"POWER(('TFP Index'!$G$81+'TFP Index'!$H$81)/('TFP Index'!$G$16+'TFP Index'!$H$16),1/5)-1","v":9.7444653956642036E-3}]
["Z1",{"$f":"POWER(('TFP Index'!$H$69/('TFP Index'!$G$69+'TFP Index'!$H$69))/('TFP Index'!$H$4/('TFP Index'!$G$4+'TFP Index'!$H$4)),1/5)-1","v":6.0967849905015914E-2},{"$f":"POWER(('TFP Index'!$H$70/('TFP Index'!$G$70+'TFP Index'!$H$70))/('TFP Index'!$H$5/('TFP Index'!$G$5+'TFP Index'!$H$5)),1/5)-1","v":5.9271283328008906E-2},{"$f":"POWER(('TFP Index'!$H$71/('TFP Index'!$G$71+'TFP Index'!$H$71))/('TFP Index'!$H$6/('TFP Index'!$G$6+'TFP Index'!$H$6)),1/5)-1","v":5.3742762693953949E-2},{"$f":"POWER(('TFP Index'!$H$72/('TFP Index'!$G$72+'TFP Index'!$H$72))/('TFP Index'!$H$7/('TFP Index'!$G$7+'TFP Index'!$H$7)),1/5)-1","v":5.9217553916257604E-2},{"$f":"POWER(('TFP Index'!$H$73/('TFP Index'!$G$73+'TFP Index'!$H$73))/('TFP Index'!$H$8/('TFP Index'!$G$8+'TFP Index'!$H$8)),1/5)-1","v":5.3461030311788837E-2},{"$f":"POWER(('TFP Index'!$H$74/('TFP Index'!$G$74+'TFP Index'!$H$74))/('TFP Index'!$H$9/('TFP Index'!$G$9+'TFP Index'!$H$9)),1/5)-1","v":5.2320946627242515E-2},{"$f":"POWER(('TFP Index'!$H$75/('TFP Index'!$G$75+'TFP Index'!$H$75))/('TFP Index'!$H$10/('TFP Index'!$G$10+'TFP Index'!$H$10)),1/5)-1","v":5.5619366082042321E-2},{"$f":"POWER(('TFP Index'!$H$76/('TFP Index'!$G$76+'TFP Index'!$H$76))/('TFP Index'!$H$11/('TFP Index'!$G$11+'TFP Index'!$H$11)),1/5)-1","v":5.025437067337335E-2},{"$f":"POWER(('TFP Index'!$H$77/('TFP Index'!$G$77+'TFP Index'!$H$77))/('TFP Index'!$H$12/('TFP Index'!$G$12+'TFP Index'!$H$12)),1/5)-1","v":4.8563768023591303E-2},{"$f":"POWER(('TFP Index'!$H$78/('TFP Index'!$G$78+'TFP Index'!$H$78))/('TFP Index'!$H$13/('TFP Index'!$G$13+'TFP Index'!$H$13)),1/5)-1","v":4.8096149645715514E-2},{"$f":"POWER(('TFP Index'!$H$79/('TFP Index'!$G$79+'TFP Index'!$H$79))/('TFP Index'!$H$14/('TFP Index'!$G$14+'TFP Index'!$H$14)),1/5)-1","v":4.7080264521101256E-2},{"$f":"POWER(('TFP Index'!$H$80/('TFP Index'!$G$80+'TFP Index'!$H$80))/('TFP Index'!$H$15/('TFP Index'!$G$15+'TFP Index'!$H$15)),1/5)-1","v":4.7532794104540921E-2},{"$f":"POWER(('TFP Index'!$H$81/('TFP Index'!$G$81+'TFP Index'!$H$81))/('TFP Index'!$H$16/('TFP Index'!$G$16+'TFP Index'!$H$16)),1/5)-1","v":5.0381690687625102E-2}]
[]
["PP Opex Growth Rates Forecast"]
["Assuming historic technical change, output growth rate and business conditions will prevail in the next regulatory period"]
[null,"NSP1","NSP2","NSP3","NSP4","NSP5","NSP6","NSP7","NSP8","NSP9","NSP10","NSP11","NSP12","NSP13"]
["Technology",{"$f":"-$B9","v":3.4599999999999999E-2},{"$f":"-$B9","v":3.4599999999999999E-2},{"$f":"-$B9","v":3.4599999999999999E-2},3.4599999999999999E-2,3.4599999999999999E-2,3.4599999999999999E-2,3.4599999999999999E-2,3.4599999999999999E-2,3.4599999999999999E-2,3.4599999999999999E-2,3.4599999999999999E-2,3.4599999999999999E-2,3.4599999999999999E-2]
["Returns to Scale",{"$f":"(1-$B5-$B6)*B15","v":1.2715593499879016E-2},1.2680354475852073E-2,1.2159624798851486E-2,1.2282907368370883E-2,1.2948693556789022E-2,1.1425127292564648E-2,1.0250375466393376E-2,1.0292672805054992E-2,1.0970510998592626E-2,1.0089950522207467E-2,9.8005797310532008E-3,9.9412634008202681E-3,8.8596171100715666E-3]
["Business Conditions ",{"$f":"($B7*B16+$B8*B17)","v":2.3039281902085887E-2},2.2646181255506007E-2,2.0617748157856382E-2,2.2265866227639125E-2,2.053769894332386E-2,2.0642585061767749E-2,2.1416633534641249E-2,1.9997509439605609E-2,1.9270301919525386E-2,1.8739461226614504E-2,1.858650097437552E-2,1.9210331730052124E-2,1.9763322190909455E-2]
[]
["PP Opex Growth Rates ",{"$f":"B22+B23-B24","v":2.4276311597793129E-2},{"$f":"C22+C23-C24","v":2.4634173220346063E-2},2.6141876640995102E-2,2.4617041140731759E-2,2.7010994613465161E-2,2.5382542230796896E-2,2.3433741931752124E-2,2.489516336544938E-2,2.630020907906724E-2,2.595048929559296E-2,2.581407875667768E-2,2.533093167076814E-2,2.3696294919162114E-2]

{"sheet":"Reg App Opex","index":11,"n_rows":60,"n_cols":18,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
["REGULATORY APPLICATION 2"]
["– An illustration of the use of econometric opex cost modelling results to adjust forecast opex under the BBM"]
["Key rate-of-change parameters",null,"NSP"]
[null,"Unit of measurement",1,2,3,4,5,6,7,8,9,10,11,12,13]
["Opex inefficiency in 2011","%",{"$f":"'Opex Efficiency'!$Q$30","v":0},{"$f":"'Opex Efficiency'!$Q$31","v":1.6640129999999975E-2},{"$f":"'Opex Efficiency'!$Q$32","v":2.8834710000000041E-2},{"$f":"'Opex Efficiency'!$Q$33","v":0},{"$f":"'Opex Efficiency'!$Q$34","v":2.5374299999999517E-3},{"$f":"'Opex Efficiency'!$Q$35","v":2.0131310000000013E-2},{"$f":"'Opex Efficiency'!$Q$36","v":1.3307729999999962E-2},{"$f":"'Opex Efficiency'!$Q$37","v":1.8022300000000158E-3},{"$f":"'Opex Efficiency'!$Q$38","v":8.7113000000005325E-4},{"$f":"'Opex Efficiency'!$Q$39","v":1.1172320000000013E-2},{"$f":"'Opex Efficiency'!$Q$40","v":0},{"$f":"'Opex Efficiency'!$Q$41","v":0},{"$f":"'Opex Efficiency'!$Q$42","v":6.9278000000000395E-3}]
[]
["Annual opex partial productivity gain","%",{"$f":"'Opex Productivity'!B$26","v":2.4276311597793129E-2},{"$f":"'Opex Productivity'!C$26","v":2.4634173220346063E-2},{"$f":"'Opex Productivity'!D$26","v":2.6141876640995102E-2},{"$f":"'Opex Productivity'!E$26","v":2.4617041140731759E-2},{"$f":"'Opex Productivity'!F$26","v":2.7010994613465161E-2},{"$f":"'Opex Productivity'!G$26","v":2.5382542230796896E-2},{"$f":"'Opex Productivity'!H$26","v":2.3433741931752124E-2},{"$f":"'Opex Productivity'!I$26","v":2.489516336544938E-2},{"$f":"'Opex Productivity'!J$26","v":2.630020907906724E-2},{"$f":"'Opex Productivity'!K$26","v":2.595048929559296E-2},{"$f":"'Opex Productivity'!L$26","v":2.581407875667768E-2},{"$f":"'Opex Productivity'!M$26","v":2.533093167076814E-2},{"$f":"'Opex Productivity'!N$26","v":2.3696294919162114E-2}]
[null,"%"]
["Opex price escalation rate","%",0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Output grow rate","%",{"$f":"'Opex Productivity'!B$15","v":2.5339963132481099E-2},{"$f":"'Opex Productivity'!C$15","v":2.5269737895281131E-2},{"$f":"'Opex Productivity'!D$15","v":2.4232014346057165E-2},{"$f":"'Opex Productivity'!E$15","v":2.4477695034617143E-2},{"$f":"'Opex Productivity'!F$15","v":2.5804490946171824E-2},{"$f":"'Opex Productivity'!G$15","v":2.2768288745644974E-2},{"$f":"'Opex Productivity'!H$15","v":2.0427212966108759E-2},{"$f":"'Opex Productivity'!I$15","v":2.0511504195007954E-2},{"$f":"'Opex Productivity'!J$15","v":2.1862317653632175E-2},{"$f":"'Opex Productivity'!K$15","v":2.0107513994036402E-2},{"$f":"'Opex Productivity'!L$15","v":1.9530848407838183E-2},{"$f":"'Opex Productivity'!M$15","v":1.9811206458390331E-2},{"$f":"'Opex Productivity'!N$15","v":1.7655673794482993E-2}]
["Total annual rate of change","%",{"$f":"C9+C10-C7","v":4.1063651534687967E-2},{"$f":"D9+D10-D7","v":4.0635564674935072E-2},3.809013770506206E-2,3.9860653893885385E-2,3.8793496332706665E-2,3.7385746514848071E-2,3.6993471034356629E-2,3.5616340829558571E-2,3.5562108574564932E-2,3.4157024698443443E-2,3.3716769651160508E-2,3.4480274787622195E-2,3.3959378875320884E-2]
[]
[]
["Other input parameters",null,2012,2013,2014,2015,2016,2017]
["CPI","%",2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"2012-2017"]
["WACC","%",8.7999999999999995E-2]
[]
["Opex Allowance"]
["1. Opex determined under the benchmarking approach",null,1,2,3,4,5,6,7,8,9,10,11,12,13]
["Base-year actual opex 2011","$'000 nominal",{"$f":"'Opex Efficiency'!$D$69","v":55823.637999999999},{"$f":"'Opex Efficiency'!$D$70","v":58060.858},{"$f":"'Opex Efficiency'!$D$71","v":58648.885000000002},{"$f":"'Opex Efficiency'!$D$72","v":55910.481},{"$f":"'Opex Efficiency'!$D$73","v":57456.035000000003},{"$f":"'Opex Efficiency'!$D$74","v":58391.589},{"$f":"'Opex Efficiency'!$D$75","v":58228.156000000003},{"$f":"'Opex Efficiency'!$D$76","v":57564.521999999997},{"$f":"'Opex Efficiency'!$D$77","v":57003.372000000003},{"$f":"'Opex Efficiency'!$D$78","v":58562.127},{"$f":"'Opex Efficiency'!$D$79","v":56585.58},{"$f":"'Opex Efficiency'!$D$80","v":57967.493999999999},{"$f":"'Opex Efficiency'!$D$81","v":58751.243000000002}]
["Base-year efficient opex 2011","$'000 nominal",{"$f":"C21*(1-C$5)","v":55823.637999999999},{"$f":"D21*(1-D5)","v":57094.717774968463},56957.761409201652,55910.481,57310.244333109957,57216.089820448411,57453.271421554127,57460.777491515939,56953.714652549643,57907.852177275359,56585.58,57967.493999999999,58344.226138744598]
["Efficient opex 2012","$'000 nominal",{"$f":"C22*(1+C$11)","v":58115.96041823057},{"$f":"D22*(1+D$11)","v":59414.793871710353},59127.290384650209,58139.109332181659,59533.509086472972,59355.156051046477,59578.667353716424,59507.320126985207,58979.108836748404,59885.812114328372,58493.462966437313,59966.229121869845,60325.559819377631]
["Efficient opex 2013","$'000 nominal",60502.413965448512,61829.147570732173,61379.457017528723,60456.572246970522,61843.022052892215,61574.192869520157,61782.689058731703,61626.753122481568,61076.530308831934,61931.333277803831,60465.673583375363,62033.881179969438,62374.178361149716]
["Efficient opex 2014","$'000 nominal",62986.864009533136,64341.609895638765,63717.408987588322,62866.410748917697,64242.129102104584,63876.190035996406,64068.245176850563,63821.672565910943,63248.540511032326,64046.723358181313,62504.380771388285,64172.826449197491,64492.366716152843]
["Efficient opex 2015","$'000 nominal",65573.334644483388,66956.167545842429,66144.413870135308,65372.306989331148,66734.30590183234,66264.249085016432,66438.351949022443,66094.76700833092,65497.791975868429,66234.368869781087,64611.826580045607,66385.523139064215,66682.487432032824]
["Efficient opex 2016","$'000 nominal",68266.015208291938,69676.9692225373,68663.863702869377,67978.089892477714,69323.162953100793,68741.587504305615,68896.137197418997,68448.820757149908,67827.031565508529,68496.737843152019,66790.328653585733,68674.514218819211,68946.983287086055]
["Efficient opex 2017","$'000 nominal",71069.267068466957,72508.33221173317,71279.279726673281,70687.741006049197,72012.450820893529,71311.543069769832,71444.844453210782,70886.717286617932,70239.103826331586,70836.382609423366,69042.282779723988,71042.430339990577,71288.380014842638]
["NPV of total opex for five-year regulatory period (2013-2017)","$'000 real (2012)",{"$f":"NPV($C$17,C24,C25,C26,C27,C28)","v":255067.29958985539},{"$f":"NPV($C$17,D24,D25,D26,D27,D28)","v":260455.72959536954},257355.64439282258,254311.59087235064,259634.42301034526,257838.44006285217,258525.22866766501,257221.51240616842,254899.5767608188,257801.14909780619,251496.70195282865,258381.31752649296,259550.3810554161]
[]
["2. Opex determined under the revealed cost approach",null,1,2,3,4,5,6,7,8,9,10,11,12,13]
["Base-year actual opex 2011","$'000 nominal",{"$f":"C21","v":55823.637999999999},{"$f":"D21","v":58060.858},58648.885000000002,55910.481,57456.035000000003,58391.589,58228.156000000003,57564.521999999997,57003.372000000003,58562.127,56585.58,57967.493999999999,58751.243000000002]
["Efficient opex 2012","$'000 nominal",{"$f":"C32*(1+C$11)","v":58115.96041823057},{"$f":"D32*(1+D$11)","v":60420.193750341219},60882.829105898345,58139.109332181659,59684.955483064361,60574.602144953198,60382.217602370009,59614.759635242626,59030.532104180318,60562.435018332384,58493.462966437313,59966.229121869845,60746.398720433048]
["Efficient opex 2013","$'000 nominal",60502.413965448512,62875.402441155311,63201.864450415771,60456.572246970522,62000.34358471437,62839.228865982193,62615.965420233508,61738.019232883642,61129.782296083526,62631.067607051446,60465.673583375363,62033.881179969438,62809.30868989155]
["Efficient opex 2014","$'000 nominal",62986.864009533136,65430.379923515444,65609.23217054877,62866.410748917697,64405.553686194537,65188.520347554331,64932.347323295195,63936.901568023874,63303.686251236366,64770.358530195386,62504.380771388285,64172.826449197491,64942.273800588569]
["Efficient opex 2015","$'000 nominal",65573.334644483388,68089.180358603029,68108.296858648362,65372.306989331148,66904.070296925856,67625.641844946018,67334.420233192301,66214.100045856554,65554.898814873028,66982.72126623831,64611.826580045607,66385.523139064215,67147.673081607587]
["Efficient opex 2016","$'000 nominal",68266.015208291938,70856.022650728351,70702.551264851514,67978.089892477714,69499.513102632787,70153.876948865072,69825.354157704103,68572.404000812283,67886.169244122168,69270.651730898171,66790.328653585733,68674.514218819211,69427.966352382093]
["Efficient opex 2017","$'000 nominal",71069.267068466957,73735.29714176069,73395.621178628906,70687.741006049197,72195.642209304671,72776.632009509194,72408.436374200828,71014.702113207401,70300.344565492938,71636.731092947739,69042.282779723988,71042.430339990577,71785.696966285672]
["NPV of total opex (2013-2017)","$'000 real (2012)",{"$f":"NPV($C$17,C34,C35,C36,C37,C38)","v":255067.29958985539},{"$f":"NPV($C$17,D34,D35,D36,D37,D38)","v":264863.08577486442},264996.74879527721,254311.59087235064,260294.90310633433,263135.7065433453,262012.01380412662,257685.92170484251,255121.82103277507,260713.928535866,251496.70195282865,258381.31752649296,261361.03805485251]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Figure 1: Opex Benchmarking Outcomes for the 13 NSPs"]
["Additional opex saving required under the benchmarking approach"]
["NPV of additional saving (2013-2017)","$'000 real (2012)",{"$f":"C39-C29","v":0},{"$f":"D39-D29","v":4407.3561794948764},7641.1044024546281,0,660.48009598907083,5297.2664804931264,3486.7851364616072,464.40929867408704,222.24427195626777,2912.7794380598061,0,0,1810.6569994364108]
[]
["3. Opex proposed by the DNSP ",null,1,2,3,4,5,6,7,8,9,10,11,12,13]
["– Each DNSP assumes actual opex 2011 is efficient, but may have formed different values of opex rate-of-change based on judgements & available information. "]
["Annual rate of change assumed ","%",3.5000000000000003E-2,4.4999999999999998E-2,0.04,3.7499999999999999E-2,0.04,0.04,4.4999999999999998E-2,3.7999999999999999E-2,3.5000000000000003E-2,3.3000000000000002E-2,0.04,0.04,3.2000000000000001E-2]
["Base-year actual opex 2011","$'000 nominal",{"$f":"C21","v":55823.637999999999},{"$f":"D21","v":58060.858},58648.885000000002,55910.481,57456.035000000003,58391.589,58228.156000000003,57564.521999999997,57003.372000000003,58562.127,56585.58,57967.493999999999,58751.243000000002]
["Efficient opex 2012","$'000 nominal",{"$f":"C47*(1+C$46)","v":57777.465329999992},{"$f":"D47*(1+D$46)","v":60673.596609999993},60994.840400000001,58007.124037500005,59754.276400000002,60727.252560000001,60848.423020000002,59751.973835999997,58998.490019999997,60494.677190999995,58849.003200000006,60286.193760000002,60631.282776000007]
["Efficient opex 2013","$'000 nominal",59799.676616549987,63403.908457449987,63434.634016000004,60182.391188906258,62144.447456000002,63156.342662400006,63586.602055899995,62022.548841768003,61063.437170699995,62491.00153830299,61202.963328000005,62697.641510400004,62571.483824832008]
["Efficient opex 2014","$'000 nominal",61892.665298129228,66257.084338035231,65972.019376640004,62439.230858490249,64630.225354240007,65682.596368896004,66447.999148415489,64379.405697755188,63200.657471674487,64553.204589066983,63651.081861120008,65205.547170816004,64573.771307226634]
["Efficient opex 2015","$'000 nominal",64058.908583563745,69238.653133246815,68610.900151705602,64780.702015683637,67215.434368409609,68309.900223651843,69438.159110094188,66825.823114269893,65412.680483183089,66683.460340506193,66197.125135564813,67813.769057648649,66640.131989057889]
["Efficient opex 2016","$'000 nominal",66300.970383988475,72354.39252424291,71355.336157773825,67209.978341271781,69904.051743146003,71042.296232597917,72562.876270048422,69365.204392612155,67702.124300094496,68884.014531742898,68845.010140987404,70526.319819954602,68772.61621270774]
["Efficient opex 2017","$'000 nominal",68621.504347428068,75610.340187833834,74209.549604084779,69730.352529069482,72700.213812871851,73883.988081901829,75828.20570220059,72001.082159531419,70071.698650597798,71157.187011290414,71598.810546626904,73347.372612752792,70973.339931514391]
["NPV of total opex (2013-2017)","$'000 real (2012)",{"$f":"NPV($C$17,C49,C50,C51,C52,C53)","v":249313.26628430519},{"$f":"NPV($C$17,D49,D50,D51,D52,D53)","v":269238.93479341856},266907.14862763113,252063.22417276751,261478.56814838643,265736.21175963618,270014.72655510891,260009.0017073272,254582.06185951742,259578.91456416738,257517.18572724299,263806.1838111555,259436.52974291591]
[]
["Opex saving required under the benchmarking approach"]
["NPV of additional saving (2013-2017)","$'000 real (2012)",{"$f":"C54-C29","v":-5754.0333055501978},{"$f":"D54-D29","v":8783.2051980490214},9551.5042348085553,-2248.36669958313,1844.1451380411745,7897.7716967840097,11489.497887443897,2787.4893011587847,-317.514901301387,1777.7654663611902,6020.4837744143442,5424.8662846625375,-113.85131250019185]
[]
[null,null,"NSP 1","NSP 2","NSP 3","NSP 4","NSP 5","NSP 6","NSP 7","NSP 8","NSP 9","NSP 10","NSP 11","NSP 12","NSP 13"]
["(Opex benchmarked - Opex proposed)/Opex proposed","%",{"$f":"-C57/C54","v":2.3079531191046075E-2},{"$f":"-D57/D54","v":-3.262234418208567E-2},-3.5785868920783753E-2,8.9198521797930717E-3,-7.0527582856987382E-3,-2.9720344263534943E-2,-4.2551375008425464E-2,-1.0720741523774066E-2,1.2472006039317765E-3,-6.848651283352717E-3,-2.3378959184460486E-2,-2.0563832910550361E-2,4.3884071612047392E-4]