rubyfromexcel 0.0.17 → 0.0.18

Sign up to get free protection for your applications and to get access to all the features.
Files changed (147) hide show
  1. data/examples/ruby-versions/test1-ruby/sheets/sheet1.rb +7 -0
  2. data/examples/ruby-versions/test1-ruby/sheets/sheet2.rb +6 -0
  3. data/examples/ruby-versions/test1-ruby/specs/sheet1_rspec.rb +12 -0
  4. data/examples/ruby-versions/test1-ruby/specs/sheet2_rspec.rb +12 -0
  5. data/examples/ruby-versions/test1-ruby/spreadsheet.rb +9 -0
  6. data/examples/ruby-versions/test2-ruby/sheets/sheet1.rb +1334 -0
  7. data/examples/ruby-versions/test2-ruby/sheets/sheet2.rb +25 -0
  8. data/examples/ruby-versions/test2-ruby/sheets/sheet3.rb +3703 -0
  9. data/examples/ruby-versions/test2-ruby/specs/sheet1_rspec.rb +648 -0
  10. data/examples/ruby-versions/test2-ruby/specs/sheet2_rspec.rb +24 -0
  11. data/examples/ruby-versions/test2-ruby/specs/sheet3_rspec.rb +11364 -0
  12. data/examples/ruby-versions/test2-ruby/spreadsheet.rb +9 -0
  13. data/examples/sheets/test1.xlsx +0 -0
  14. data/examples/sheets/test2.xlsx +0 -0
  15. data/examples/sheets/~$test1.xlsx +0 -0
  16. data/examples/unzipped-sheets/array-formulas/[Content_Types].xml +2 -0
  17. data/examples/unzipped-sheets/array-formulas/docProps/app.xml +2 -0
  18. data/examples/unzipped-sheets/array-formulas/docProps/core.xml +2 -0
  19. data/examples/unzipped-sheets/array-formulas/docProps/thumbnail.jpeg +0 -0
  20. data/examples/unzipped-sheets/array-formulas/xl/_rels/workbook.xml.rels +2 -0
  21. data/examples/unzipped-sheets/array-formulas/xl/calcChain.xml +2 -0
  22. data/examples/unzipped-sheets/array-formulas/xl/sharedStrings.xml +2 -0
  23. data/examples/unzipped-sheets/array-formulas/xl/styles.xml +2 -0
  24. data/examples/unzipped-sheets/array-formulas/xl/theme/theme1.xml +2 -0
  25. data/examples/unzipped-sheets/array-formulas/xl/workbook.xml +2 -0
  26. data/examples/unzipped-sheets/array-formulas/xl/worksheets/sheet1.xml +2 -0
  27. data/examples/unzipped-sheets/array-formulas/xl/worksheets/sheet2.xml +2 -0
  28. data/examples/unzipped-sheets/checkpoint/[Content_Types].xml +2 -0
  29. data/examples/unzipped-sheets/checkpoint/docProps/app.xml +2 -0
  30. data/examples/unzipped-sheets/checkpoint/docProps/core.xml +2 -0
  31. data/examples/unzipped-sheets/checkpoint/xl/_rels/workbook.xml.rels +2 -0
  32. data/examples/unzipped-sheets/checkpoint/xl/calcChain.xml +2 -0
  33. data/examples/unzipped-sheets/checkpoint/xl/charts/chart1.xml +2 -0
  34. data/examples/unzipped-sheets/checkpoint/xl/charts/chart2.xml +2 -0
  35. data/examples/unzipped-sheets/checkpoint/xl/comments1.xml +5 -0
  36. data/examples/unzipped-sheets/checkpoint/xl/comments2.xml +5 -0
  37. data/examples/unzipped-sheets/checkpoint/xl/drawings/_rels/drawing1.xml.rels +2 -0
  38. data/examples/unzipped-sheets/checkpoint/xl/drawings/_rels/drawing2.xml.rels +2 -0
  39. data/examples/unzipped-sheets/checkpoint/xl/drawings/drawing1.xml +2 -0
  40. data/examples/unzipped-sheets/checkpoint/xl/drawings/drawing2.xml +2 -0
  41. data/examples/unzipped-sheets/checkpoint/xl/drawings/vmlDrawing1.vml +47 -0
  42. data/examples/unzipped-sheets/checkpoint/xl/drawings/vmlDrawing2.vml +47 -0
  43. data/examples/unzipped-sheets/checkpoint/xl/sharedStrings.xml +2 -0
  44. data/examples/unzipped-sheets/checkpoint/xl/styles.xml +2 -0
  45. data/examples/unzipped-sheets/checkpoint/xl/theme/theme1.xml +2 -0
  46. data/examples/unzipped-sheets/checkpoint/xl/workbook.xml +2 -0
  47. data/examples/unzipped-sheets/checkpoint/xl/worksheets/_rels/sheet1.xml.rels +2 -0
  48. data/examples/unzipped-sheets/checkpoint/xl/worksheets/_rels/sheet2.xml.rels +2 -0
  49. data/examples/unzipped-sheets/checkpoint/xl/worksheets/sheet1.xml +2 -0
  50. data/examples/unzipped-sheets/checkpoint/xl/worksheets/sheet2.xml +2 -0
  51. data/examples/unzipped-sheets/complex-test/[Content_Types].xml +2 -0
  52. data/examples/unzipped-sheets/complex-test/docProps/app.xml +2 -0
  53. data/examples/unzipped-sheets/complex-test/docProps/core.xml +2 -0
  54. data/examples/unzipped-sheets/complex-test/xl/_rels/workbook.xml.rels +2 -0
  55. data/examples/unzipped-sheets/complex-test/xl/calcChain.xml +2 -0
  56. data/examples/unzipped-sheets/complex-test/xl/charts/chart1.xml +2 -0
  57. data/examples/unzipped-sheets/complex-test/xl/charts/chart2.xml +2 -0
  58. data/examples/unzipped-sheets/complex-test/xl/comments1.xml +5 -0
  59. data/examples/unzipped-sheets/complex-test/xl/comments2.xml +5 -0
  60. data/examples/unzipped-sheets/complex-test/xl/drawings/_rels/drawing1.xml.rels +2 -0
  61. data/examples/unzipped-sheets/complex-test/xl/drawings/_rels/drawing2.xml.rels +2 -0
  62. data/examples/unzipped-sheets/complex-test/xl/drawings/drawing1.xml +2 -0
  63. data/examples/unzipped-sheets/complex-test/xl/drawings/drawing2.xml +2 -0
  64. data/examples/unzipped-sheets/complex-test/xl/drawings/vmlDrawing1.vml +46 -0
  65. data/examples/unzipped-sheets/complex-test/xl/drawings/vmlDrawing2.vml +46 -0
  66. data/examples/unzipped-sheets/complex-test/xl/sharedStrings.xml +2 -0
  67. data/examples/unzipped-sheets/complex-test/xl/styles.xml +2 -0
  68. data/examples/unzipped-sheets/complex-test/xl/theme/theme1.xml +2 -0
  69. data/examples/unzipped-sheets/complex-test/xl/workbook.xml +2 -0
  70. data/examples/unzipped-sheets/complex-test/xl/worksheets/_rels/sheet1.xml.rels +2 -0
  71. data/examples/unzipped-sheets/complex-test/xl/worksheets/_rels/sheet2.xml.rels +2 -0
  72. data/examples/unzipped-sheets/complex-test/xl/worksheets/sheet1.xml +2 -0
  73. data/examples/unzipped-sheets/complex-test/xl/worksheets/sheet2.xml +2 -0
  74. data/examples/unzipped-sheets/namedReferenceTest/[Content_Types].xml +2 -0
  75. data/examples/unzipped-sheets/namedReferenceTest/docProps/app.xml +2 -0
  76. data/examples/unzipped-sheets/namedReferenceTest/docProps/core.xml +2 -0
  77. data/examples/unzipped-sheets/namedReferenceTest/docProps/thumbnail.jpeg +0 -0
  78. data/examples/unzipped-sheets/namedReferenceTest/xl/_rels/workbook.xml.rels +2 -0
  79. data/examples/unzipped-sheets/namedReferenceTest/xl/calcChain.xml +2 -0
  80. data/examples/unzipped-sheets/namedReferenceTest/xl/styles.xml +2 -0
  81. data/examples/unzipped-sheets/namedReferenceTest/xl/theme/theme1.xml +2 -0
  82. data/examples/unzipped-sheets/namedReferenceTest/xl/workbook.xml +2 -0
  83. data/examples/unzipped-sheets/namedReferenceTest/xl/worksheets/sheet1.xml +2 -0
  84. data/examples/unzipped-sheets/namedReferenceTest/xl/worksheets/sheet2.xml +2 -0
  85. data/examples/unzipped-sheets/sharedFormulaTest/[Content_Types].xml +2 -0
  86. data/examples/unzipped-sheets/sharedFormulaTest/docProps/app.xml +2 -0
  87. data/examples/unzipped-sheets/sharedFormulaTest/docProps/core.xml +2 -0
  88. data/examples/unzipped-sheets/sharedFormulaTest/docProps/thumbnail.jpeg +0 -0
  89. data/examples/unzipped-sheets/sharedFormulaTest/xl/_rels/workbook.xml.rels +2 -0
  90. data/examples/unzipped-sheets/sharedFormulaTest/xl/calcChain.xml +2 -0
  91. data/examples/unzipped-sheets/sharedFormulaTest/xl/styles.xml +2 -0
  92. data/examples/unzipped-sheets/sharedFormulaTest/xl/theme/theme1.xml +2 -0
  93. data/examples/unzipped-sheets/sharedFormulaTest/xl/workbook.xml +2 -0
  94. data/examples/unzipped-sheets/sharedFormulaTest/xl/worksheets/sheet1.xml +2 -0
  95. data/examples/unzipped-sheets/table-test/[Content_Types].xml +2 -0
  96. data/examples/unzipped-sheets/table-test/docProps/app.xml +2 -0
  97. data/examples/unzipped-sheets/table-test/docProps/core.xml +2 -0
  98. data/examples/unzipped-sheets/table-test/xl/_rels/workbook.xml.rels +2 -0
  99. data/examples/unzipped-sheets/table-test/xl/calcChain.xml +2 -0
  100. data/examples/unzipped-sheets/table-test/xl/printerSettings/printerSettings1.bin +0 -0
  101. data/examples/unzipped-sheets/table-test/xl/sharedStrings.xml +2 -0
  102. data/examples/unzipped-sheets/table-test/xl/styles.xml +2 -0
  103. data/examples/unzipped-sheets/table-test/xl/tables/table1.xml +2 -0
  104. data/examples/unzipped-sheets/table-test/xl/theme/theme1.xml +2 -0
  105. data/examples/unzipped-sheets/table-test/xl/workbook.xml +2 -0
  106. data/examples/unzipped-sheets/table-test/xl/worksheets/_rels/sheet1.xml.rels +2 -0
  107. data/examples/unzipped-sheets/table-test/xl/worksheets/sheet1.xml +2 -0
  108. data/examples/unzipped-sheets/table-test/xl/worksheets/sheet2.xml +2 -0
  109. data/examples/unzipped-sheets/table-test/xl/worksheets/sheet3.xml +2 -0
  110. data/examples/unzipped-sheets/test1/[Content_Types].xml +2 -0
  111. data/examples/unzipped-sheets/test1/docProps/app.xml +2 -0
  112. data/examples/unzipped-sheets/test1/docProps/core.xml +2 -0
  113. data/examples/unzipped-sheets/test1/docProps/thumbnail.jpeg +0 -0
  114. data/examples/unzipped-sheets/test1/xl/_rels/workbook.xml.rels +2 -0
  115. data/examples/unzipped-sheets/test1/xl/calcChain.xml +2 -0
  116. data/examples/unzipped-sheets/test1/xl/sharedStrings.xml +2 -0
  117. data/examples/unzipped-sheets/test1/xl/styles.xml +2 -0
  118. data/examples/unzipped-sheets/test1/xl/theme/theme1.xml +2 -0
  119. data/examples/unzipped-sheets/test1/xl/workbook.xml +2 -0
  120. data/examples/unzipped-sheets/test1/xl/worksheets/sheet1.xml +2 -0
  121. data/examples/unzipped-sheets/test1/xl/worksheets/sheet2.xml +2 -0
  122. data/examples/unzipped-sheets/test2/[Content_Types].xml +2 -0
  123. data/examples/unzipped-sheets/test2/docProps/app.xml +2 -0
  124. data/examples/unzipped-sheets/test2/docProps/core.xml +2 -0
  125. data/examples/unzipped-sheets/test2/xl/_rels/workbook.xml.rels +2 -0
  126. data/examples/unzipped-sheets/test2/xl/calcChain.xml +2 -0
  127. data/examples/unzipped-sheets/test2/xl/charts/chart1.xml +2 -0
  128. data/examples/unzipped-sheets/test2/xl/charts/chart2.xml +2 -0
  129. data/examples/unzipped-sheets/test2/xl/charts/chart3.xml +2 -0
  130. data/examples/unzipped-sheets/test2/xl/charts/chart4.xml +2 -0
  131. data/examples/unzipped-sheets/test2/xl/drawings/_rels/drawing1.xml.rels +2 -0
  132. data/examples/unzipped-sheets/test2/xl/drawings/drawing1.xml +2 -0
  133. data/examples/unzipped-sheets/test2/xl/sharedStrings.xml +2 -0
  134. data/examples/unzipped-sheets/test2/xl/styles.xml +2 -0
  135. data/examples/unzipped-sheets/test2/xl/tables/table1.xml +2 -0
  136. data/examples/unzipped-sheets/test2/xl/theme/theme1.xml +2 -0
  137. data/examples/unzipped-sheets/test2/xl/workbook.xml +2 -0
  138. data/examples/unzipped-sheets/test2/xl/worksheets/_rels/sheet1.xml.rels +2 -0
  139. data/examples/unzipped-sheets/test2/xl/worksheets/_rels/sheet3.xml.rels +2 -0
  140. data/examples/unzipped-sheets/test2/xl/worksheets/sheet1.xml +2 -0
  141. data/examples/unzipped-sheets/test2/xl/worksheets/sheet2.xml +2 -0
  142. data/examples/unzipped-sheets/test2/xl/worksheets/sheet3.xml +2 -0
  143. data/lib/formulae/parse/formula_peg.rb +4 -3
  144. data/lib/formulae/parse/formula_peg.txt +3 -3
  145. data/lib/formulae/run/reference.rb +1 -1
  146. data/spec/formula_peg_spec.rb +13 -0
  147. metadata +152 -9
@@ -0,0 +1,9 @@
1
+ # coding: utf-8
2
+ require 'rubyfromexcel'
3
+
4
+ class Spreadsheet
5
+ include RubyFromExcel::ExcelFunctions
6
+
7
+ end
8
+
9
+ Dir[File.join(File.dirname(__FILE__),"sheets/","sheet*.rb")].each {|f| Spreadsheet.autoload(File.basename(f,".rb").capitalize,f)}
Binary file
Binary file
Binary file
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <Types xmlns="http://schemas.openxmlformats.org/package/2006/content-types"><Override PartName="/docProps/app.xml" ContentType="application/vnd.openxmlformats-officedocument.extended-properties+xml"/><Override PartName="/xl/sharedStrings.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.sharedStrings+xml"/><Default Extension="jpeg" ContentType="image/jpeg"/><Default Extension="xml" ContentType="application/xml"/><Override PartName="/xl/workbook.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.sheet.main+xml"/><Default Extension="rels" ContentType="application/vnd.openxmlformats-package.relationships+xml"/><Override PartName="/xl/worksheets/sheet1.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.worksheet+xml"/><Override PartName="/xl/styles.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.styles+xml"/><Override PartName="/xl/theme/theme1.xml" ContentType="application/vnd.openxmlformats-officedocument.theme+xml"/><Override PartName="/xl/calcChain.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.calcChain+xml"/><Override PartName="/xl/worksheets/sheet2.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.worksheet+xml"/><Override PartName="/docProps/core.xml" ContentType="application/vnd.openxmlformats-package.core-properties+xml"/></Types>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <Properties xmlns="http://schemas.openxmlformats.org/officeDocument/2006/extended-properties" xmlns:vt="http://schemas.openxmlformats.org/officeDocument/2006/docPropsVTypes"><Application>Microsoft Macintosh Excel</Application><DocSecurity>0</DocSecurity><ScaleCrop>false</ScaleCrop><HeadingPairs><vt:vector size="2" baseType="variant"><vt:variant><vt:lpstr>Worksheets</vt:lpstr></vt:variant><vt:variant><vt:i4>2</vt:i4></vt:variant></vt:vector></HeadingPairs><TitlesOfParts><vt:vector size="2" baseType="lpstr"><vt:lpstr>Sheet1</vt:lpstr><vt:lpstr>Sheet2</vt:lpstr></vt:vector></TitlesOfParts><Company></Company><LinksUpToDate>false</LinksUpToDate><SharedDoc>false</SharedDoc><HyperlinksChanged>false</HyperlinksChanged><AppVersion>12.0000</AppVersion></Properties>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <cp:coreProperties xmlns:cp="http://schemas.openxmlformats.org/package/2006/metadata/core-properties" xmlns:dc="http://purl.org/dc/elements/1.1/" xmlns:dcterms="http://purl.org/dc/terms/" xmlns:dcmitype="http://purl.org/dc/dcmitype/" xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance"><dc:creator>Thomas Counsell</dc:creator><cp:lastModifiedBy>Thomas Counsell</cp:lastModifiedBy><dcterms:created xsi:type="dcterms:W3CDTF">2010-02-25T08:33:23Z</dcterms:created><dcterms:modified xsi:type="dcterms:W3CDTF">2010-06-20T18:52:10Z</dcterms:modified></cp:coreProperties>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <Relationships xmlns="http://schemas.openxmlformats.org/package/2006/relationships"><Relationship Id="rId3" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/theme" Target="theme/theme1.xml"/><Relationship Id="rId4" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/styles" Target="styles.xml"/><Relationship Id="rId5" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/sharedStrings" Target="sharedStrings.xml"/><Relationship Id="rId6" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/calcChain" Target="calcChain.xml"/><Relationship Id="rId1" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/worksheet" Target="worksheets/sheet1.xml"/><Relationship Id="rId2" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/worksheet" Target="worksheets/sheet2.xml"/></Relationships>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <calcChain xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main"><c r="C21" i="1" a="1"/><c r="C21"/><c r="D21"/><c r="E21"/><c r="F21"/><c r="G21"/><c r="B11" a="1"/><c r="B11"/><c r="C11"/><c r="D11"/><c r="E11"/><c r="B12"/><c r="C12"/><c r="D12"/><c r="E12"/><c r="B13"/><c r="C13"/><c r="D13"/><c r="E13"/><c r="B14"/><c r="C14"/><c r="D14"/><c r="E14"/><c r="B3" a="1"/><c r="B3"/><c r="C3"/><c r="D3"/><c r="E3"/><c r="B4"/><c r="C4"/><c r="D4"/><c r="E4"/><c r="B5"/><c r="C5"/><c r="D5"/><c r="E5"/><c r="B6"/><c r="C6"/><c r="D6"/><c r="E6"/></calcChain>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <sst xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" count="2" uniqueCount="2"><si><t>This a second shared string</t><phoneticPr fontId="2" type="noConversion"/></si><si><r><t>This is, h</t></r><r><rPr><b/><sz val="10"/><rFont val="Verdana"/></rPr><t>opefully, the first</t></r><r><rPr><sz val="10"/><rFont val="Verdana"/></rPr><t xml:space="preserve"> shared string</t></r><phoneticPr fontId="2" type="noConversion"/></si></sst>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <styleSheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main"><fonts count="3"><font><sz val="10"/><name val="Verdana"/></font><font><b/><sz val="10"/><name val="Verdana"/></font><font><sz val="8"/><name val="Verdana"/></font></fonts><fills count="2"><fill><patternFill patternType="none"/></fill><fill><patternFill patternType="gray125"/></fill></fills><borders count="1"><border><left/><right/><top/><bottom/><diagonal/></border></borders><cellStyleXfs count="1"><xf numFmtId="0" fontId="0" fillId="0" borderId="0"/></cellStyleXfs><cellXfs count="1"><xf numFmtId="0" fontId="0" fillId="0" borderId="0" xfId="0"/></cellXfs><cellStyles count="1"><cellStyle name="Normal" xfId="0" builtinId="0"/></cellStyles><dxfs count="0"/><tableStyles count="0" defaultTableStyle="TableStyleMedium9"/></styleSheet>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <a:theme xmlns:a="http://schemas.openxmlformats.org/drawingml/2006/main" name="Office Theme"><a:themeElements><a:clrScheme name="Office"><a:dk1><a:sysClr val="windowText" lastClr="000000"/></a:dk1><a:lt1><a:sysClr val="window" lastClr="FFFFFF"/></a:lt1><a:dk2><a:srgbClr val="1F497D"/></a:dk2><a:lt2><a:srgbClr val="EEECE1"/></a:lt2><a:accent1><a:srgbClr val="4F81BD"/></a:accent1><a:accent2><a:srgbClr val="C0504D"/></a:accent2><a:accent3><a:srgbClr val="9BBB59"/></a:accent3><a:accent4><a:srgbClr val="8064A2"/></a:accent4><a:accent5><a:srgbClr val="4BACC6"/></a:accent5><a:accent6><a:srgbClr val="F79646"/></a:accent6><a:hlink><a:srgbClr val="0000FF"/></a:hlink><a:folHlink><a:srgbClr val="800080"/></a:folHlink></a:clrScheme><a:fontScheme name="Office"><a:majorFont><a:latin typeface="Cambria"/><a:ea typeface=""/><a:cs typeface=""/><a:font script="Jpan" typeface="MS Pゴシック"/><a:font script="Hang" typeface="맑은 고딕"/><a:font script="Hans" typeface="宋体"/><a:font script="Hant" typeface="新細明體"/><a:font script="Arab" typeface="Times New Roman"/><a:font script="Hebr" typeface="Times New Roman"/><a:font script="Thai" typeface="Tahoma"/><a:font script="Ethi" typeface="Nyala"/><a:font script="Beng" typeface="Vrinda"/><a:font script="Gujr" typeface="Shruti"/><a:font script="Khmr" typeface="MoolBoran"/><a:font script="Knda" typeface="Tunga"/><a:font script="Guru" typeface="Raavi"/><a:font script="Cans" typeface="Euphemia"/><a:font script="Cher" typeface="Plantagenet Cherokee"/><a:font script="Yiii" typeface="Microsoft Yi Baiti"/><a:font script="Tibt" typeface="Microsoft Himalaya"/><a:font script="Thaa" typeface="MV Boli"/><a:font script="Deva" typeface="Mangal"/><a:font script="Telu" typeface="Gautami"/><a:font script="Taml" typeface="Latha"/><a:font script="Syrc" typeface="Estrangelo Edessa"/><a:font script="Orya" typeface="Kalinga"/><a:font script="Mlym" typeface="Kartika"/><a:font script="Laoo" typeface="DokChampa"/><a:font script="Sinh" typeface="Iskoola Pota"/><a:font script="Mong" typeface="Mongolian Baiti"/><a:font script="Viet" typeface="Times New Roman"/><a:font script="Uigh" typeface="Microsoft Uighur"/></a:majorFont><a:minorFont><a:latin typeface="Calibri"/><a:ea typeface=""/><a:cs typeface=""/><a:font script="Jpan" typeface="MS Pゴシック"/><a:font script="Hang" typeface="맑은 고딕"/><a:font script="Hans" typeface="宋体"/><a:font script="Hant" typeface="新細明體"/><a:font script="Arab" typeface="Arial"/><a:font script="Hebr" typeface="Arial"/><a:font script="Thai" typeface="Tahoma"/><a:font script="Ethi" typeface="Nyala"/><a:font script="Beng" typeface="Vrinda"/><a:font script="Gujr" typeface="Shruti"/><a:font script="Khmr" typeface="DaunPenh"/><a:font script="Knda" typeface="Tunga"/><a:font script="Guru" typeface="Raavi"/><a:font script="Cans" typeface="Euphemia"/><a:font script="Cher" typeface="Plantagenet Cherokee"/><a:font script="Yiii" typeface="Microsoft Yi Baiti"/><a:font script="Tibt" typeface="Microsoft Himalaya"/><a:font script="Thaa" typeface="MV Boli"/><a:font script="Deva" typeface="Mangal"/><a:font script="Telu" typeface="Gautami"/><a:font script="Taml" typeface="Latha"/><a:font script="Syrc" typeface="Estrangelo Edessa"/><a:font script="Orya" typeface="Kalinga"/><a:font script="Mlym" typeface="Kartika"/><a:font script="Laoo" typeface="DokChampa"/><a:font script="Sinh" typeface="Iskoola Pota"/><a:font script="Mong" typeface="Mongolian Baiti"/><a:font script="Viet" typeface="Arial"/><a:font script="Uigh" typeface="Microsoft Uighur"/></a:minorFont></a:fontScheme><a:fmtScheme name="Office"><a:fillStyleLst><a:solidFill><a:schemeClr val="phClr"/></a:solidFill><a:gradFill rotWithShape="1"><a:gsLst><a:gs pos="0"><a:schemeClr val="phClr"><a:tint val="50000"/><a:satMod val="300000"/></a:schemeClr></a:gs><a:gs pos="35000"><a:schemeClr val="phClr"><a:tint val="37000"/><a:satMod val="300000"/></a:schemeClr></a:gs><a:gs pos="100000"><a:schemeClr val="phClr"><a:tint val="15000"/><a:satMod val="350000"/></a:schemeClr></a:gs></a:gsLst><a:lin ang="16200000" scaled="1"/></a:gradFill><a:gradFill rotWithShape="1"><a:gsLst><a:gs pos="0"><a:schemeClr val="phClr"><a:tint val="100000"/><a:shade val="100000"/><a:satMod val="130000"/></a:schemeClr></a:gs><a:gs pos="100000"><a:schemeClr val="phClr"><a:tint val="50000"/><a:shade val="100000"/><a:satMod val="350000"/></a:schemeClr></a:gs></a:gsLst><a:lin ang="16200000" scaled="0"/></a:gradFill></a:fillStyleLst><a:lnStyleLst><a:ln w="9525" cap="flat" cmpd="sng" algn="ctr"><a:solidFill><a:schemeClr val="phClr"><a:shade val="95000"/><a:satMod val="105000"/></a:schemeClr></a:solidFill><a:prstDash val="solid"/></a:ln><a:ln w="25400" cap="flat" cmpd="sng" algn="ctr"><a:solidFill><a:schemeClr val="phClr"/></a:solidFill><a:prstDash val="solid"/></a:ln><a:ln w="38100" cap="flat" cmpd="sng" algn="ctr"><a:solidFill><a:schemeClr val="phClr"/></a:solidFill><a:prstDash val="solid"/></a:ln></a:lnStyleLst><a:effectStyleLst><a:effectStyle><a:effectLst><a:outerShdw blurRad="40000" dist="20000" dir="5400000" rotWithShape="0"><a:srgbClr val="000000"><a:alpha val="38000"/></a:srgbClr></a:outerShdw></a:effectLst></a:effectStyle><a:effectStyle><a:effectLst><a:outerShdw blurRad="40000" dist="23000" dir="5400000" rotWithShape="0"><a:srgbClr val="000000"><a:alpha val="35000"/></a:srgbClr></a:outerShdw></a:effectLst></a:effectStyle><a:effectStyle><a:effectLst><a:outerShdw blurRad="40000" dist="23000" dir="5400000" rotWithShape="0"><a:srgbClr val="000000"><a:alpha val="35000"/></a:srgbClr></a:outerShdw></a:effectLst><a:scene3d><a:camera prst="orthographicFront"><a:rot lat="0" lon="0" rev="0"/></a:camera><a:lightRig rig="threePt" dir="t"><a:rot lat="0" lon="0" rev="1200000"/></a:lightRig></a:scene3d><a:sp3d><a:bevelT w="63500" h="25400"/></a:sp3d></a:effectStyle></a:effectStyleLst><a:bgFillStyleLst><a:solidFill><a:schemeClr val="phClr"/></a:solidFill><a:gradFill rotWithShape="1"><a:gsLst><a:gs pos="0"><a:schemeClr val="phClr"><a:tint val="40000"/><a:satMod val="350000"/></a:schemeClr></a:gs><a:gs pos="40000"><a:schemeClr val="phClr"><a:tint val="45000"/><a:shade val="99000"/><a:satMod val="350000"/></a:schemeClr></a:gs><a:gs pos="100000"><a:schemeClr val="phClr"><a:shade val="20000"/><a:satMod val="255000"/></a:schemeClr></a:gs></a:gsLst><a:path path="circle"><a:fillToRect l="50000" t="-80000" r="50000" b="180000"/></a:path></a:gradFill><a:gradFill rotWithShape="1"><a:gsLst><a:gs pos="0"><a:schemeClr val="phClr"><a:tint val="80000"/><a:satMod val="300000"/></a:schemeClr></a:gs><a:gs pos="100000"><a:schemeClr val="phClr"><a:shade val="30000"/><a:satMod val="200000"/></a:schemeClr></a:gs></a:gsLst><a:path path="circle"><a:fillToRect l="50000" t="50000" r="50000" b="50000"/></a:path></a:gradFill></a:bgFillStyleLst></a:fmtScheme></a:themeElements><a:objectDefaults><a:spDef><a:spPr/><a:bodyPr/><a:lstStyle/><a:style><a:lnRef idx="1"><a:schemeClr val="accent1"/></a:lnRef><a:fillRef idx="3"><a:schemeClr val="accent1"/></a:fillRef><a:effectRef idx="2"><a:schemeClr val="accent1"/></a:effectRef><a:fontRef idx="minor"><a:schemeClr val="lt1"/></a:fontRef></a:style></a:spDef><a:lnDef><a:spPr/><a:bodyPr/><a:lstStyle/><a:style><a:lnRef idx="2"><a:schemeClr val="accent1"/></a:lnRef><a:fillRef idx="0"><a:schemeClr val="accent1"/></a:fillRef><a:effectRef idx="1"><a:schemeClr val="accent1"/></a:effectRef><a:fontRef idx="minor"><a:schemeClr val="tx1"/></a:fontRef></a:style></a:lnDef></a:objectDefaults><a:extraClrSchemeLst/></a:theme>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <workbook xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships"><fileVersion appName="xl" lastEdited="4" lowestEdited="4" rupBuild="4505"/><workbookPr date1904="1" showInkAnnotation="0" autoCompressPictures="0"/><bookViews><workbookView xWindow="0" yWindow="0" windowWidth="24600" windowHeight="14580" tabRatio="500"/></bookViews><sheets><sheet name="Sheet1" sheetId="1" r:id="rId1"/><sheet name="Sheet2" sheetId="2" r:id="rId2"/></sheets><calcPr calcId="130407" concurrentCalc="0"/><extLst><ext xmlns:mx="http://schemas.microsoft.com/office/mac/excel/2008/main" uri="http://schemas.microsoft.com/office/mac/excel/2008/main"><mx:ArchID Flags="2"/></ext></extLst></workbook>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <worksheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships" xmlns:mc="http://schemas.openxmlformats.org/markup-compatibility/2006" xmlns:mv="urn:schemas-microsoft-com:mac:vml" mc:Ignorable="mv" mc:PreserveAttributes="mv:*"><dimension ref="A2:G25"/><sheetViews><sheetView tabSelected="1" workbookViewId="0"><selection activeCell="J17" sqref="J17"/></sheetView></sheetViews><sheetFormatPr baseColWidth="10" defaultRowHeight="13"/><sheetData><row r="2" spans="1:5"><c r="B2"><v>1</v></c><c r="C2"><v>2</v></c><c r="D2"><v>3</v></c><c r="E2"><v>4</v></c></row><row r="3" spans="1:5"><c r="A3"><v>1</v></c><c r="B3"><f t="array" ref="B3:E6">B2:E2+A3:A6</f><v>2</v></c><c r="C3"><v>3</v></c><c r="D3"><v>4</v></c><c r="E3"><v>5</v></c></row><row r="4" spans="1:5"><c r="A4"><v>2</v></c><c r="B4"><v>3</v></c><c r="C4"><v>4</v></c><c r="D4"><v>5</v></c><c r="E4"><v>6</v></c></row><row r="5" spans="1:5"><c r="A5"><v>3</v></c><c r="B5"><v>4</v></c><c r="C5"><v>5</v></c><c r="D5"><v>6</v></c><c r="E5"><v>7</v></c></row><row r="6" spans="1:5"><c r="A6"><v>4</v></c><c r="B6"><v>5</v></c><c r="C6"><v>6</v></c><c r="D6"><v>7</v></c><c r="E6"><v>8</v></c></row><row r="11" spans="1:5"><c r="A11"><v>1</v></c><c r="B11"><f t="array" ref="B11:E14">A11:A14+B2</f><v>2</v></c><c r="C11"><v>2</v></c><c r="D11"><v>2</v></c><c r="E11"><v>2</v></c></row><row r="12" spans="1:5"><c r="A12"><v>2</v></c><c r="B12"><v>3</v></c><c r="C12"><v>3</v></c><c r="D12"><v>3</v></c><c r="E12"><v>3</v></c></row><row r="13" spans="1:5"><c r="A13"><v>3</v></c><c r="B13"><v>4</v></c><c r="C13"><v>4</v></c><c r="D13"><v>4</v></c><c r="E13"><v>4</v></c></row><row r="14" spans="1:5"><c r="A14"><v>4</v></c><c r="B14"><v>5</v></c><c r="C14"><v>5</v></c><c r="D14"><v>5</v></c><c r="E14"><v>5</v></c></row><row r="21" spans="3:7"><c r="C21"><f t="array" ref="C21:G21">2*Sheet2!B15:E15</f><v>4</v></c><c r="D21"><v>8</v></c><c r="E21"><v>12</v></c><c r="F21"><v>16</v></c><c r="G21" t="e"><v>#N/A</v></c></row><row r="24" spans="3:7"><c r="D24" t="s"><v>1</v></c></row><row r="25" spans="3:7"><c r="D25" t="s"><v>0</v></c></row></sheetData><phoneticPr fontId="2" type="noConversion"/><pageMargins left="0.75" right="0.75" top="1" bottom="1" header="0.5" footer="0.5"/><extLst><ext xmlns:mx="http://schemas.microsoft.com/office/mac/excel/2008/main" uri="http://schemas.microsoft.com/office/mac/excel/2008/main"><mx:PLV Mode="0" OnePage="0" WScale="0"/></ext></extLst></worksheet>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <worksheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships" xmlns:mc="http://schemas.openxmlformats.org/markup-compatibility/2006" xmlns:mv="urn:schemas-microsoft-com:mac:vml" mc:Ignorable="mv" mc:PreserveAttributes="mv:*"><dimension ref="B15:E15"/><sheetViews><sheetView view="pageLayout" workbookViewId="0"><selection activeCell="E17" sqref="E17"/></sheetView></sheetViews><sheetFormatPr baseColWidth="10" defaultRowHeight="13"/><sheetData><row r="15" spans="2:5"><c r="B15"><v>2</v></c><c r="C15"><v>4</v></c><c r="D15"><v>6</v></c><c r="E15"><v>8</v></c></row></sheetData><phoneticPr fontId="2" type="noConversion"/><pageMargins left="0.75" right="0.75" top="1" bottom="1" header="0.5" footer="0.5"/><pageSetup paperSize="10" orientation="portrait" horizontalDpi="4294967292" verticalDpi="4294967292"/><extLst><ext xmlns:mx="http://schemas.microsoft.com/office/mac/excel/2008/main" uri="http://schemas.microsoft.com/office/mac/excel/2008/main"><mx:PLV Mode="1" OnePage="0" WScale="0"/></ext></extLst></worksheet>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <Types xmlns="http://schemas.openxmlformats.org/package/2006/content-types"><Default Extension="xml" ContentType="application/xml"/><Default Extension="vml" ContentType="application/vnd.openxmlformats-officedocument.vmlDrawing"/><Default Extension="rels" ContentType="application/vnd.openxmlformats-package.relationships+xml"/><Override PartName="/xl/workbook.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.sheet.main+xml"/><Override PartName="/xl/worksheets/sheet1.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.worksheet+xml"/><Override PartName="/xl/worksheets/sheet2.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.worksheet+xml"/><Override PartName="/xl/theme/theme1.xml" ContentType="application/vnd.openxmlformats-officedocument.theme+xml"/><Override PartName="/xl/styles.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.styles+xml"/><Override PartName="/xl/sharedStrings.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.sharedStrings+xml"/><Override PartName="/xl/drawings/drawing1.xml" ContentType="application/vnd.openxmlformats-officedocument.drawing+xml"/><Override PartName="/xl/comments1.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.comments+xml"/><Override PartName="/xl/charts/chart1.xml" ContentType="application/vnd.openxmlformats-officedocument.drawingml.chart+xml"/><Override PartName="/xl/drawings/drawing2.xml" ContentType="application/vnd.openxmlformats-officedocument.drawing+xml"/><Override PartName="/xl/comments2.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.comments+xml"/><Override PartName="/xl/charts/chart2.xml" ContentType="application/vnd.openxmlformats-officedocument.drawingml.chart+xml"/><Override PartName="/xl/calcChain.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.calcChain+xml"/><Override PartName="/docProps/core.xml" ContentType="application/vnd.openxmlformats-package.core-properties+xml"/><Override PartName="/docProps/app.xml" ContentType="application/vnd.openxmlformats-officedocument.extended-properties+xml"/></Types>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <Properties xmlns="http://schemas.openxmlformats.org/officeDocument/2006/extended-properties" xmlns:vt="http://schemas.openxmlformats.org/officeDocument/2006/docPropsVTypes"><Application>Microsoft Macintosh Excel</Application><DocSecurity>0</DocSecurity><ScaleCrop>false</ScaleCrop><HeadingPairs><vt:vector size="2" baseType="variant"><vt:variant><vt:lpstr>Worksheets</vt:lpstr></vt:variant><vt:variant><vt:i4>2</vt:i4></vt:variant></vt:vector></HeadingPairs><TitlesOfParts><vt:vector size="2" baseType="lpstr"><vt:lpstr>EU</vt:lpstr><vt:lpstr>OLD UK</vt:lpstr></vt:vector></TitlesOfParts><Company>Carbon Trust</Company><LinksUpToDate>false</LinksUpToDate><SharedDoc>false</SharedDoc><HyperlinksChanged>false</HyperlinksChanged><AppVersion>14.0300</AppVersion></Properties>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <cp:coreProperties xmlns:cp="http://schemas.openxmlformats.org/package/2006/metadata/core-properties" xmlns:dc="http://purl.org/dc/elements/1.1/" xmlns:dcterms="http://purl.org/dc/terms/" xmlns:dcmitype="http://purl.org/dc/dcmitype/" xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance"><dc:creator>Carbon Trust</dc:creator><cp:lastModifiedBy>Thomas Counsell</cp:lastModifiedBy><dcterms:created xsi:type="dcterms:W3CDTF">2008-02-22T10:30:48Z</dcterms:created><dcterms:modified xsi:type="dcterms:W3CDTF">2011-01-23T19:55:50Z</dcterms:modified></cp:coreProperties>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <Relationships xmlns="http://schemas.openxmlformats.org/package/2006/relationships"><Relationship Id="rId3" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/theme" Target="theme/theme1.xml"/><Relationship Id="rId4" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/styles" Target="styles.xml"/><Relationship Id="rId5" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/sharedStrings" Target="sharedStrings.xml"/><Relationship Id="rId6" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/calcChain" Target="calcChain.xml"/><Relationship Id="rId1" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/worksheet" Target="worksheets/sheet1.xml"/><Relationship Id="rId2" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/worksheet" Target="worksheets/sheet2.xml"/></Relationships>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <calcChain xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main"><c r="O28" i="1" l="1"/><c r="O27" i="1"/><c r="F6" i="1"/><c r="G6" i="1"/><c r="H6" i="1"/><c r="I6" i="1"/><c r="J6" i="1"/><c r="K6" i="1"/><c r="L6" i="1"/><c r="M6" i="1"/><c r="G12" i="1"/><c r="H12" i="1"/><c r="I12" i="1"/><c r="J12" i="1"/><c r="K12" i="1"/><c r="L12" i="1"/><c r="M12" i="1"/><c r="F7" i="1"/><c r="G7" i="1"/><c r="H7" i="1"/><c r="I7" i="1"/><c r="J7" i="1"/><c r="K7" i="1"/><c r="L7" i="1"/><c r="M7" i="1"/><c r="M14" i="1"/><c r="M17" i="1"/><c r="M10" i="1"/><c r="F10" i="1"/><c r="O13" i="1"/><c r="G13" i="1"/><c r="H13" i="1"/><c r="I13" i="1"/><c r="J13" i="1"/><c r="K13" i="1"/><c r="L13" i="1"/><c r="L14" i="1"/><c r="L17" i="1"/><c r="K14" i="1"/><c r="K17" i="1"/><c r="J14" i="1"/><c r="J17" i="1"/><c r="I14" i="1"/><c r="I17" i="1"/><c r="H14" i="1"/><c r="H17" i="1"/><c r="G14" i="1"/><c r="G17" i="1"/><c r="F14" i="1"/><c r="F17" i="1"/><c r="G24" i="1"/><c r="H24" i="1"/><c r="I24" i="1"/><c r="J24" i="1"/><c r="K24" i="1"/><c r="L24" i="1"/><c r="M24" i="1"/><c r="D19" i="1"/><c r="F19" i="1"/><c r="G19" i="1"/><c r="H19" i="1"/><c r="I19" i="1"/><c r="J19" i="1"/><c r="K19" i="1"/><c r="L19" i="1"/><c r="M19" i="1"/><c r="F5" i="1"/><c r="G5" i="1"/><c r="H5" i="1"/><c r="I5" i="1"/><c r="J5" i="1"/><c r="K5" i="1"/><c r="L5" i="1"/><c r="M5" i="1"/><c r="M8" i="1"/><c r="M29" i="1"/><c r="M30" i="1"/><c r="M35" i="1"/><c r="L8" i="1"/><c r="L29" i="1"/><c r="L30" i="1"/><c r="L35" i="1"/><c r="K8" i="1"/><c r="K29" i="1"/><c r="K30" i="1"/><c r="K35" i="1"/><c r="J8" i="1"/><c r="J29" i="1"/><c r="J30" i="1"/><c r="J35" i="1"/><c r="I8" i="1"/><c r="I29" i="1"/><c r="I30" i="1"/><c r="I35" i="1"/><c r="H8" i="1"/><c r="H29" i="1"/><c r="H30" i="1"/><c r="H35" i="1"/><c r="G8" i="1"/><c r="G29" i="1"/><c r="G30" i="1"/><c r="G35" i="1"/><c r="G11" i="1"/><c r="H11" i="1"/><c r="I11" i="1"/><c r="J11" i="1"/><c r="K11" i="1"/><c r="L11" i="1"/><c r="M11" i="1"/><c r="M28" i="1"/><c r="M34" i="1"/><c r="L28" i="1"/><c r="L34" i="1"/><c r="K28" i="1"/><c r="K34" i="1"/><c r="J28" i="1"/><c r="J34" i="1"/><c r="I28" i="1"/><c r="I34" i="1"/><c r="H28" i="1"/><c r="H34" i="1"/><c r="G28" i="1"/><c r="G34" i="1"/><c r="F8" i="1"/><c r="F29" i="1"/><c r="F30" i="1"/><c r="F35" i="1"/><c r="F28" i="1"/><c r="F34" i="1"/><c r="M20" i="1"/><c r="L20" i="1"/><c r="K20" i="1"/><c r="J20" i="1"/><c r="I20" i="1"/><c r="H20" i="1"/><c r="G20" i="1"/><c r="F20" i="1"/><c r="F21" i="1"/><c r="F27" i="1"/><c r="M21" i="1"/><c r="M25" i="1"/><c r="L21" i="1"/><c r="L25" i="1"/><c r="K21" i="1"/><c r="K25" i="1"/><c r="J21" i="1"/><c r="J25" i="1"/><c r="I21" i="1"/><c r="I25" i="1"/><c r="H21" i="1"/><c r="H25" i="1"/><c r="G21" i="1"/><c r="G25" i="1"/><c r="F25" i="1"/><c r="M31" i="1"/><c r="L31" i="1"/><c r="K31" i="1"/><c r="J31" i="1"/><c r="I31" i="1"/><c r="H31" i="1"/><c r="G31" i="1"/><c r="F31" i="1"/><c r="M18" i="1"/><c r="L10" i="1"/><c r="L18" i="1"/><c r="K10" i="1"/><c r="K18" i="1"/><c r="J10" i="1"/><c r="J18" i="1"/><c r="I10" i="1"/><c r="I18" i="1"/><c r="H10" i="1"/><c r="H18" i="1"/><c r="G10" i="1"/><c r="G18" i="1"/><c r="F18" i="1"/><c r="M15" i="1"/><c r="L15" i="1"/><c r="K15" i="1"/><c r="J15" i="1"/><c r="I15" i="1"/><c r="H15" i="1"/><c r="G15" i="1"/><c r="F15" i="1"/><c r="B29" i="1"/><c r="B12" i="1"/><c r="F41" i="1"/><c r="F43" i="1"/><c r="G46" i="1"/><c r="H46" i="1"/><c r="I46" i="1"/><c r="J46" i="1"/><c r="K46" i="1"/><c r="L46" i="1"/><c r="M46" i="1"/><c r="F46" i="1"/><c r="G45" i="1"/><c r="H45" i="1"/><c r="I45" i="1"/><c r="J45" i="1"/><c r="K45" i="1"/><c r="L45" i="1"/><c r="M45" i="1"/><c r="F45" i="1"/><c r="G23" i="1"/><c r="H23" i="1"/><c r="I23" i="1"/><c r="J23" i="1"/><c r="K23" i="1"/><c r="L23" i="1"/><c r="M23" i="1"/><c r="F23" i="1"/><c r="G27" i="1"/><c r="H27" i="1"/><c r="I27" i="1"/><c r="J27" i="1"/><c r="K27" i="1"/><c r="L27" i="1"/><c r="M27" i="1"/><c r="C7" i="4"/><c r="D7" i="4"/><c r="E7" i="4"/><c r="F7" i="4"/><c r="G7" i="4"/><c r="H7" i="4"/><c r="I7" i="4"/><c r="J7" i="4"/><c r="D5" i="4"/><c r="E5" i="4"/><c r="F5" i="4"/><c r="G5" i="4"/><c r="H5" i="4"/><c r="I5" i="4"/><c r="J5" i="4"/><c r="C6" i="4"/><c r="D6" i="4"/><c r="E6" i="4"/><c r="F6" i="4"/><c r="G6" i="4"/><c r="H6" i="4"/><c r="I6" i="4"/><c r="J6" i="4"/><c r="L6" i="4"/><c r="C9" i="4"/><c r="D9" i="4"/><c r="E9" i="4"/><c r="F9" i="4"/><c r="G9" i="4"/><c r="H9" i="4"/><c r="I9" i="4"/><c r="J9" i="4"/><c r="D10" i="4"/><c r="E10" i="4"/><c r="F10" i="4"/><c r="G10" i="4"/><c r="H10" i="4"/><c r="I10" i="4"/><c r="J10" i="4"/><c r="L11" i="4"/><c r="D11" i="4"/><c r="E11" i="4"/><c r="F11" i="4"/><c r="G11" i="4"/><c r="H11" i="4"/><c r="I11" i="4"/><c r="C12" i="4"/><c r="D12" i="4"/><c r="E12" i="4"/><c r="F12" i="4"/><c r="G12" i="4"/><c r="H12" i="4"/><c r="I12" i="4"/><c r="J12" i="4"/><c r="C14" i="4"/><c r="D14" i="4"/><c r="E14" i="4"/><c r="F14" i="4"/><c r="G14" i="4"/><c r="H14" i="4"/><c r="I14" i="4"/><c r="J14" i="4"/><c r="D15" i="4"/><c r="E15" i="4"/><c r="F15" i="4"/><c r="G15" i="4"/><c r="H15" i="4"/><c r="I15" i="4"/><c r="J15" i="4"/><c r="C17" i="4"/><c r="D17" i="4"/><c r="E17" i="4"/><c r="F17" i="4"/><c r="G17" i="4"/><c r="H17" i="4"/><c r="I17" i="4"/><c r="J17" i="4"/><c r="C18" i="4"/><c r="D18" i="4"/><c r="E18" i="4"/><c r="F18" i="4"/><c r="G18" i="4"/><c r="H18" i="4"/><c r="I18" i="4"/><c r="J18" i="4"/><c r="C19" i="4"/><c r="D19" i="4"/><c r="E19" i="4"/><c r="F19" i="4"/><c r="G19" i="4"/><c r="H19" i="4"/><c r="I19" i="4"/><c r="J19" i="4"/><c r="C20" i="4"/><c r="D20" i="4"/><c r="E20" i="4"/><c r="F20" i="4"/><c r="G20" i="4"/><c r="H20" i="4"/><c r="I20" i="4"/><c r="J20" i="4"/></calcChain>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <c:chartSpace xmlns:c="http://schemas.openxmlformats.org/drawingml/2006/chart" xmlns:a="http://schemas.openxmlformats.org/drawingml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships"><c:date1904 val="0"/><c:lang val="en-US"/><c:roundedCorners val="0"/><mc:AlternateContent xmlns:mc="http://schemas.openxmlformats.org/markup-compatibility/2006"><mc:Choice Requires="c14" xmlns:c14="http://schemas.microsoft.com/office/drawing/2007/8/2/chart"><c14:style val="102"/></mc:Choice><mc:Fallback><c:style val="2"/></mc:Fallback></mc:AlternateContent><c:chart><c:autoTitleDeleted val="0"/><c:plotArea><c:layout><c:manualLayout><c:layoutTarget val="inner"/><c:xMode val="edge"/><c:yMode val="edge"/><c:x val="0.0800492249816481"/><c:y val="0.0482955215391978"/><c:w val="0.915024217867147"/><c:h val="0.840910257388385"/></c:manualLayout></c:layout><c:barChart><c:barDir val="col"/><c:grouping val="stacked"/><c:varyColors val="0"/><c:ser><c:idx val="1"/><c:order val="0"/><c:tx><c:strRef><c:f>EU!$B$28</c:f><c:strCache><c:ptCount val="1"/><c:pt idx="0"><c:v>Power sector</c:v></c:pt></c:strCache></c:strRef></c:tx><c:spPr><a:solidFill><a:srgbClr val="0066CC"/></a:solidFill><a:ln w="12700"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr><c:invertIfNegative val="0"/><c:cat><c:numRef><c:f>EU!$F$27:$M$27</c:f><c:numCache><c:formatCode>General</c:formatCode><c:ptCount val="8"/><c:pt idx="0"><c:v>2013.0</c:v></c:pt><c:pt idx="1"><c:v>2014.0</c:v></c:pt><c:pt idx="2"><c:v>2015.0</c:v></c:pt><c:pt idx="3"><c:v>2016.0</c:v></c:pt><c:pt idx="4"><c:v>2017.0</c:v></c:pt><c:pt idx="5"><c:v>2018.0</c:v></c:pt><c:pt idx="6"><c:v>2019.0</c:v></c:pt><c:pt idx="7"><c:v>2020.0</c:v></c:pt></c:numCache></c:numRef></c:cat><c:val><c:numRef><c:f>EU!$F$34:$M$34</c:f><c:numCache><c:formatCode>0</c:formatCode><c:ptCount val="8"/><c:pt idx="0"><c:v>27111.3931451613</c:v></c:pt><c:pt idx="1"><c:v>27971.63764965726</c:v></c:pt><c:pt idx="2"><c:v>28859.1777122809</c:v></c:pt><c:pt idx="3"><c:v>29774.87942109156</c:v></c:pt><c:pt idx="4"><c:v>30719.6363451228</c:v></c:pt><c:pt idx="5"><c:v>31694.37040635354</c:v></c:pt><c:pt idx="6"><c:v>32700.03277934714</c:v></c:pt><c:pt idx="7"><c:v>33737.60481943583</c:v></c:pt></c:numCache></c:numRef></c:val></c:ser><c:ser><c:idx val="2"/><c:order val="1"/><c:tx><c:strRef><c:f>EU!$B$30</c:f><c:strCache><c:ptCount val="1"/><c:pt idx="0"><c:v>Other</c:v></c:pt></c:strCache></c:strRef></c:tx><c:spPr><a:solidFill><a:srgbClr val="CCCCFF"/></a:solidFill><a:ln w="12700"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr><c:invertIfNegative val="0"/><c:cat><c:numRef><c:f>EU!$F$27:$M$27</c:f><c:numCache><c:formatCode>General</c:formatCode><c:ptCount val="8"/><c:pt idx="0"><c:v>2013.0</c:v></c:pt><c:pt idx="1"><c:v>2014.0</c:v></c:pt><c:pt idx="2"><c:v>2015.0</c:v></c:pt><c:pt idx="3"><c:v>2016.0</c:v></c:pt><c:pt idx="4"><c:v>2017.0</c:v></c:pt><c:pt idx="5"><c:v>2018.0</c:v></c:pt><c:pt idx="6"><c:v>2019.0</c:v></c:pt><c:pt idx="7"><c:v>2020.0</c:v></c:pt></c:numCache></c:numRef></c:cat><c:val><c:numRef><c:f>EU!$F$35:$M$35</c:f><c:numCache><c:formatCode>0</c:formatCode><c:ptCount val="8"/><c:pt idx="0"><c:v>4235.40208467742</c:v></c:pt><c:pt idx="1"><c:v>6601.08448819491</c:v></c:pt><c:pt idx="2"><c:v>9112.628924292123</c:v></c:pt><c:pt idx="3"><c:v>11776.91004530905</c:v></c:pt><c:pt idx="4"><c:v>14601.0919161644</c:v></c:pt><c:pt idx="5"><c:v>17592.63945912668</c:v></c:pt><c:pt idx="6"><c:v>20759.3303334919</c:v></c:pt><c:pt idx="7"><c:v>24109.26726624462</c:v></c:pt></c:numCache></c:numRef></c:val></c:ser><c:dLbls><c:showLegendKey val="0"/><c:showVal val="0"/><c:showCatName val="0"/><c:showSerName val="0"/><c:showPercent val="0"/><c:showBubbleSize val="0"/></c:dLbls><c:gapWidth val="150"/><c:overlap val="100"/><c:axId val="389579928"/><c:axId val="389585128"/></c:barChart><c:lineChart><c:grouping val="standard"/><c:varyColors val="0"/><c:ser><c:idx val="0"/><c:order val="2"/><c:tx><c:strRef><c:f>EU!$B$45</c:f><c:strCache><c:ptCount val="1"/><c:pt idx="0"><c:v>UK Auction revenues</c:v></c:pt></c:strCache></c:strRef></c:tx><c:spPr><a:ln w="38100"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr><c:marker><c:symbol val="none"/></c:marker><c:val><c:numRef><c:f>EU!$F$46:$M$46</c:f><c:numCache><c:formatCode>0.0</c:formatCode><c:ptCount val="8"/><c:pt idx="0"><c:v>152.9934341973976</c:v></c:pt><c:pt idx="1"><c:v>160.7029773322492</c:v></c:pt><c:pt idx="2"><c:v>168.0979080738703</c:v></c:pt><c:pt idx="3"><c:v>175.186840792266</c:v></c:pt><c:pt idx="4"><c:v>181.9781853294129</c:v></c:pt><c:pt idx="5"><c:v>188.4801515087489</c:v></c:pt><c:pt idx="6"><c:v>194.7007535496536</c:v></c:pt><c:pt idx="7"><c:v>200.6478143888641</c:v></c:pt></c:numCache></c:numRef></c:val><c:smooth val="0"/></c:ser><c:dLbls><c:showLegendKey val="0"/><c:showVal val="0"/><c:showCatName val="0"/><c:showSerName val="0"/><c:showPercent val="0"/><c:showBubbleSize val="0"/></c:dLbls><c:marker val="1"/><c:smooth val="0"/><c:axId val="389579928"/><c:axId val="389585128"/></c:lineChart><c:catAx><c:axId val="389579928"/><c:scaling><c:orientation val="minMax"/></c:scaling><c:delete val="0"/><c:axPos val="b"/><c:numFmt formatCode="General" sourceLinked="1"/><c:majorTickMark val="out"/><c:minorTickMark val="none"/><c:tickLblPos val="nextTo"/><c:spPr><a:ln w="3175"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr><c:txPr><a:bodyPr rot="0" vert="horz"/><a:lstStyle/><a:p><a:pPr><a:defRPr sz="1575" b="0" i="0" u="none" strike="noStrike" baseline="0"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:latin typeface="Verdana"/><a:ea typeface="Verdana"/><a:cs typeface="Verdana"/></a:defRPr></a:pPr><a:endParaRPr lang="en-US"/></a:p></c:txPr><c:crossAx val="389585128"/><c:crosses val="autoZero"/><c:auto val="1"/><c:lblAlgn val="ctr"/><c:lblOffset val="100"/><c:tickLblSkip val="1"/><c:tickMarkSkip val="1"/><c:noMultiLvlLbl val="0"/></c:catAx><c:valAx><c:axId val="389585128"/><c:scaling><c:orientation val="minMax"/><c:max val="35.0"/></c:scaling><c:delete val="0"/><c:axPos val="l"/><c:majorGridlines><c:spPr><a:ln w="3175"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr></c:majorGridlines><c:title><c:tx><c:rich><a:bodyPr/><a:lstStyle/><a:p><a:pPr><a:defRPr sz="1200" b="1" i="0" u="none" strike="noStrike" baseline="0"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:latin typeface="Verdana"/><a:ea typeface="Verdana"/><a:cs typeface="Verdana"/></a:defRPr></a:pPr><a:r><a:rPr lang="en-US"/><a:t>Auction revenues €bn</a:t></a:r></a:p></c:rich></c:tx><c:layout><c:manualLayout><c:xMode val="edge"/><c:yMode val="edge"/><c:x val="0.00738915922907521"/><c:y val="0.252841259822859"/></c:manualLayout></c:layout><c:overlay val="0"/><c:spPr><a:noFill/><a:ln w="25400"><a:noFill/></a:ln></c:spPr></c:title><c:numFmt formatCode="0" sourceLinked="1"/><c:majorTickMark val="out"/><c:minorTickMark val="none"/><c:tickLblPos val="nextTo"/><c:spPr><a:ln w="3175"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr><c:txPr><a:bodyPr rot="0" vert="horz"/><a:lstStyle/><a:p><a:pPr><a:defRPr sz="1575" b="0" i="0" u="none" strike="noStrike" baseline="0"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:latin typeface="Verdana"/><a:ea typeface="Verdana"/><a:cs typeface="Verdana"/></a:defRPr></a:pPr><a:endParaRPr lang="en-US"/></a:p></c:txPr><c:crossAx val="389579928"/><c:crosses val="autoZero"/><c:crossBetween val="between"/></c:valAx><c:spPr><a:noFill/><a:ln w="25400"><a:noFill/></a:ln></c:spPr></c:plotArea><c:legend><c:legendPos val="r"/><c:layout><c:manualLayout><c:xMode val="edge"/><c:yMode val="edge"/><c:x val="0.115763494588845"/><c:y val="0.116477434300418"/><c:w val="0.240147674944944"/><c:h val="0.190341173125074"/></c:manualLayout></c:layout><c:overlay val="0"/><c:spPr><a:solidFill><a:srgbClr val="FFFFFF"/></a:solidFill><a:ln w="3175"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr><c:txPr><a:bodyPr/><a:lstStyle/><a:p><a:pPr><a:defRPr sz="1380" b="0" i="0" u="none" strike="noStrike" baseline="0"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:latin typeface="Verdana"/><a:ea typeface="Verdana"/><a:cs typeface="Verdana"/></a:defRPr></a:pPr><a:endParaRPr lang="en-US"/></a:p></c:txPr></c:legend><c:plotVisOnly val="1"/><c:dispBlanksAs val="gap"/><c:showDLblsOverMax val="0"/></c:chart><c:spPr><a:solidFill><a:srgbClr val="FFFFFF"/></a:solidFill><a:ln w="9525"><a:noFill/></a:ln></c:spPr><c:txPr><a:bodyPr/><a:lstStyle/><a:p><a:pPr><a:defRPr sz="1500" b="0" i="0" u="none" strike="noStrike" baseline="0"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:latin typeface="Verdana"/><a:ea typeface="Verdana"/><a:cs typeface="Verdana"/></a:defRPr></a:pPr><a:endParaRPr lang="en-US"/></a:p></c:txPr><c:printSettings><c:headerFooter/><c:pageMargins b="1.0" l="0.75" r="0.75" t="1.0" header="0.5" footer="0.5"/><c:pageSetup/></c:printSettings></c:chartSpace>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <c:chartSpace xmlns:c="http://schemas.openxmlformats.org/drawingml/2006/chart" xmlns:a="http://schemas.openxmlformats.org/drawingml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships"><c:date1904 val="0"/><c:lang val="en-US"/><c:roundedCorners val="0"/><mc:AlternateContent xmlns:mc="http://schemas.openxmlformats.org/markup-compatibility/2006"><mc:Choice Requires="c14" xmlns:c14="http://schemas.microsoft.com/office/drawing/2007/8/2/chart"><c14:style val="102"/></mc:Choice><mc:Fallback><c:style val="2"/></mc:Fallback></mc:AlternateContent><c:chart><c:autoTitleDeleted val="0"/><c:plotArea><c:layout><c:manualLayout><c:layoutTarget val="inner"/><c:xMode val="edge"/><c:yMode val="edge"/><c:x val="0.0863836017569546"/><c:y val="0.0853658112982469"/><c:w val="0.765739385065886"/><c:h val="0.772357340317472"/></c:manualLayout></c:layout><c:barChart><c:barDir val="col"/><c:grouping val="stacked"/><c:varyColors val="0"/><c:ser><c:idx val="1"/><c:order val="0"/><c:tx><c:strRef><c:f>'OLD UK'!$B$18</c:f><c:strCache><c:ptCount val="1"/><c:pt idx="0"><c:v>Power sector</c:v></c:pt></c:strCache></c:strRef></c:tx><c:spPr><a:solidFill><a:srgbClr val="993366"/></a:solidFill><a:ln w="12700"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr><c:invertIfNegative val="0"/><c:cat><c:numRef><c:f>'OLD UK'!$C$17:$J$17</c:f><c:numCache><c:formatCode>General</c:formatCode><c:ptCount val="8"/><c:pt idx="0"><c:v>2013.0</c:v></c:pt><c:pt idx="1"><c:v>2014.0</c:v></c:pt><c:pt idx="2"><c:v>2015.0</c:v></c:pt><c:pt idx="3"><c:v>2016.0</c:v></c:pt><c:pt idx="4"><c:v>2017.0</c:v></c:pt><c:pt idx="5"><c:v>2018.0</c:v></c:pt><c:pt idx="6"><c:v>2019.0</c:v></c:pt><c:pt idx="7"><c:v>2020.0</c:v></c:pt></c:numCache></c:numRef></c:cat><c:val><c:numRef><c:f>'OLD UK'!$C$18:$J$18</c:f><c:numCache><c:formatCode>0.0</c:formatCode><c:ptCount val="8"/><c:pt idx="0"><c:v>3.265</c:v></c:pt><c:pt idx="1"><c:v>3.208189</c:v></c:pt><c:pt idx="2"><c:v>3.1523665114</c:v></c:pt><c:pt idx="3"><c:v>3.09751533410164</c:v></c:pt><c:pt idx="4"><c:v>3.043618567288272</c:v></c:pt><c:pt idx="5"><c:v>2.990659604217456</c:v></c:pt><c:pt idx="6"><c:v>2.938622127104073</c:v></c:pt><c:pt idx="7"><c:v>2.887490102092462</c:v></c:pt></c:numCache></c:numRef></c:val></c:ser><c:ser><c:idx val="2"/><c:order val="1"/><c:tx><c:strRef><c:f>'OLD UK'!$B$19</c:f><c:strCache><c:ptCount val="1"/><c:pt idx="0"><c:v>Other</c:v></c:pt></c:strCache></c:strRef></c:tx><c:spPr><a:solidFill><a:srgbClr val="FFFFCC"/></a:solidFill><a:ln w="12700"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr><c:invertIfNegative val="0"/><c:cat><c:numRef><c:f>'OLD UK'!$C$17:$J$17</c:f><c:numCache><c:formatCode>General</c:formatCode><c:ptCount val="8"/><c:pt idx="0"><c:v>2013.0</c:v></c:pt><c:pt idx="1"><c:v>2014.0</c:v></c:pt><c:pt idx="2"><c:v>2015.0</c:v></c:pt><c:pt idx="3"><c:v>2016.0</c:v></c:pt><c:pt idx="4"><c:v>2017.0</c:v></c:pt><c:pt idx="5"><c:v>2018.0</c:v></c:pt><c:pt idx="6"><c:v>2019.0</c:v></c:pt><c:pt idx="7"><c:v>2020.0</c:v></c:pt></c:numCache></c:numRef></c:cat><c:val><c:numRef><c:f>'OLD UK'!$C$19:$J$19</c:f><c:numCache><c:formatCode>0.0</c:formatCode><c:ptCount val="8"/><c:pt idx="0"><c:v>0.5366679</c:v></c:pt><c:pt idx="1"><c:v>0.828661237705715</c:v></c:pt><c:pt idx="2"><c:v>1.110330725685866</c:v></c:pt><c:pt idx="3"><c:v>1.38194723000798</c:v></c:pt><c:pt idx="4"><c:v>1.643775316249176</c:v></c:pt><c:pt idx="5"><c:v>1.896073386745821</c:v></c:pt><c:pt idx="6"><c:v>2.139093814974436</c:v></c:pt><c:pt idx="7"><c:v>2.373083077122124</c:v></c:pt></c:numCache></c:numRef></c:val></c:ser><c:dLbls><c:showLegendKey val="0"/><c:showVal val="0"/><c:showCatName val="0"/><c:showSerName val="0"/><c:showPercent val="0"/><c:showBubbleSize val="0"/></c:dLbls><c:gapWidth val="150"/><c:overlap val="100"/><c:axId val="389651432"/><c:axId val="389654856"/></c:barChart><c:catAx><c:axId val="389651432"/><c:scaling><c:orientation val="minMax"/></c:scaling><c:delete val="0"/><c:axPos val="b"/><c:numFmt formatCode="General" sourceLinked="1"/><c:majorTickMark val="out"/><c:minorTickMark val="none"/><c:tickLblPos val="nextTo"/><c:spPr><a:ln w="3175"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr><c:txPr><a:bodyPr rot="0" vert="horz"/><a:lstStyle/><a:p><a:pPr><a:defRPr sz="1050" b="0" i="0" u="none" strike="noStrike" baseline="0"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:latin typeface="Verdana"/><a:ea typeface="Verdana"/><a:cs typeface="Verdana"/></a:defRPr></a:pPr><a:endParaRPr lang="en-US"/></a:p></c:txPr><c:crossAx val="389654856"/><c:crosses val="autoZero"/><c:auto val="1"/><c:lblAlgn val="ctr"/><c:lblOffset val="100"/><c:tickLblSkip val="1"/><c:tickMarkSkip val="1"/><c:noMultiLvlLbl val="0"/></c:catAx><c:valAx><c:axId val="389654856"/><c:scaling><c:orientation val="minMax"/></c:scaling><c:delete val="0"/><c:axPos val="l"/><c:majorGridlines><c:spPr><a:ln w="3175"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr></c:majorGridlines><c:title><c:tx><c:rich><a:bodyPr/><a:lstStyle/><a:p><a:pPr><a:defRPr sz="1050" b="1" i="0" u="none" strike="noStrike" baseline="0"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:latin typeface="Verdana"/><a:ea typeface="Verdana"/><a:cs typeface="Verdana"/></a:defRPr></a:pPr><a:r><a:rPr lang="en-US"/><a:t>Auction revenues €bn</a:t></a:r></a:p></c:rich></c:tx><c:layout><c:manualLayout><c:xMode val="edge"/><c:yMode val="edge"/><c:x val="0.0190336749633968"/><c:y val="0.199186893029243"/></c:manualLayout></c:layout><c:overlay val="0"/><c:spPr><a:noFill/><a:ln w="25400"><a:noFill/></a:ln></c:spPr></c:title><c:numFmt formatCode="0.0" sourceLinked="1"/><c:majorTickMark val="out"/><c:minorTickMark val="none"/><c:tickLblPos val="nextTo"/><c:spPr><a:ln w="3175"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr><c:txPr><a:bodyPr rot="0" vert="horz"/><a:lstStyle/><a:p><a:pPr><a:defRPr sz="1050" b="0" i="0" u="none" strike="noStrike" baseline="0"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:latin typeface="Verdana"/><a:ea typeface="Verdana"/><a:cs typeface="Verdana"/></a:defRPr></a:pPr><a:endParaRPr lang="en-US"/></a:p></c:txPr><c:crossAx val="389651432"/><c:crosses val="autoZero"/><c:crossBetween val="between"/></c:valAx><c:spPr><a:noFill/><a:ln w="25400"><a:noFill/></a:ln></c:spPr></c:plotArea><c:legend><c:legendPos val="r"/><c:layout><c:manualLayout><c:xMode val="edge"/><c:yMode val="edge"/><c:x val="0.863836017569546"/><c:y val="0.410568901958235"/><c:w val="0.125915080527086"/><c:h val="0.126016197630745"/></c:manualLayout></c:layout><c:overlay val="0"/><c:spPr><a:solidFill><a:srgbClr val="FFFFFF"/></a:solidFill><a:ln w="3175"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:prstDash val="solid"/></a:ln></c:spPr><c:txPr><a:bodyPr/><a:lstStyle/><a:p><a:pPr><a:defRPr sz="965" b="0" i="0" u="none" strike="noStrike" baseline="0"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:latin typeface="Verdana"/><a:ea typeface="Verdana"/><a:cs typeface="Verdana"/></a:defRPr></a:pPr><a:endParaRPr lang="en-US"/></a:p></c:txPr></c:legend><c:plotVisOnly val="1"/><c:dispBlanksAs val="gap"/><c:showDLblsOverMax val="0"/></c:chart><c:spPr><a:solidFill><a:srgbClr val="FFFFFF"/></a:solidFill><a:ln w="9525"><a:noFill/></a:ln></c:spPr><c:txPr><a:bodyPr/><a:lstStyle/><a:p><a:pPr><a:defRPr sz="1050" b="0" i="0" u="none" strike="noStrike" baseline="0"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:latin typeface="Verdana"/><a:ea typeface="Verdana"/><a:cs typeface="Verdana"/></a:defRPr></a:pPr><a:endParaRPr lang="en-US"/></a:p></c:txPr><c:printSettings><c:headerFooter/><c:pageMargins b="1.0" l="0.75" r="0.75" t="1.0" header="0.5" footer="0.5"/><c:pageSetup/></c:printSettings></c:chartSpace>
@@ -0,0 +1,5 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <comments xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main"><authors><author>Carbon Trust</author></authors><commentList><comment ref="O8" authorId="0"><text><r><rPr><b/><sz val="8"/><color indexed="81"/><rFont val="Tahoma"/></rPr><t>Carbon Trust:</t></r><r><rPr><sz val="8"/><color indexed="81"/><rFont val="Tahoma"/></rPr><t xml:space="preserve">
3
+ EU Commission stated linear rate</t></r></text></comment><comment ref="F39" authorId="0"><text><r><rPr><b/><sz val="8"/><color indexed="81"/><rFont val="Tahoma"/></rPr><t>Carbon Trust:</t></r><r><rPr><sz val="8"/><color indexed="81"/><rFont val="Tahoma"/></rPr><t xml:space="preserve">
4
+ 2005 Emissions
5
+ http://europa.eu/rapid/pressReleasesAction.do?reference=IP/06/612&amp;format=HTML&amp;aged=1&amp;language=EN&amp;guiLanguage=en</t></r></text></comment></commentList></comments>
@@ -0,0 +1,5 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <comments xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main"><authors><author>Carbon Trust</author></authors><commentList><comment ref="C5" authorId="0"><text><r><rPr><b/><sz val="8"/><color indexed="81"/><rFont val="Tahoma"/></rPr><t>Carbon Trust:</t></r><r><rPr><sz val="8"/><color indexed="81"/><rFont val="Tahoma"/></rPr><t xml:space="preserve">
3
+ From 2012 NAP</t></r></text></comment><comment ref="C7" authorId="0"><text><r><rPr><b/><sz val="8"/><color indexed="81"/><rFont val="Tahoma"/></rPr><t>Carbon Trust:</t></r><r><rPr><sz val="8"/><color indexed="81"/><rFont val="Tahoma"/></rPr><t xml:space="preserve">
4
+ 2012 NAP figure
5
+ Adjusted up by ~7% for the expansion of the scope of the EU ETS based on EU level estimate</t></r></text></comment></commentList></comments>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <Relationships xmlns="http://schemas.openxmlformats.org/package/2006/relationships"><Relationship Id="rId1" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/chart" Target="../charts/chart1.xml"/></Relationships>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <Relationships xmlns="http://schemas.openxmlformats.org/package/2006/relationships"><Relationship Id="rId1" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/chart" Target="../charts/chart2.xml"/></Relationships>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <xdr:wsDr xmlns:xdr="http://schemas.openxmlformats.org/drawingml/2006/spreadsheetDrawing" xmlns:a="http://schemas.openxmlformats.org/drawingml/2006/main"><xdr:twoCellAnchor><xdr:from><xdr:col>1</xdr:col><xdr:colOff>12700</xdr:colOff><xdr:row>50</xdr:row><xdr:rowOff>25400</xdr:rowOff></xdr:from><xdr:to><xdr:col>14</xdr:col><xdr:colOff>0</xdr:colOff><xdr:row>77</xdr:row><xdr:rowOff>38100</xdr:rowOff></xdr:to><xdr:graphicFrame macro=""><xdr:nvGraphicFramePr><xdr:cNvPr id="1025" name="Chart 1"/><xdr:cNvGraphicFramePr><a:graphicFrameLocks/></xdr:cNvGraphicFramePr></xdr:nvGraphicFramePr><xdr:xfrm><a:off x="0" y="0"/><a:ext cx="0" cy="0"/></xdr:xfrm><a:graphic><a:graphicData uri="http://schemas.openxmlformats.org/drawingml/2006/chart"><c:chart xmlns:c="http://schemas.openxmlformats.org/drawingml/2006/chart" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships" r:id="rId1"/></a:graphicData></a:graphic></xdr:graphicFrame><xdr:clientData/></xdr:twoCellAnchor></xdr:wsDr>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <xdr:wsDr xmlns:xdr="http://schemas.openxmlformats.org/drawingml/2006/spreadsheetDrawing" xmlns:a="http://schemas.openxmlformats.org/drawingml/2006/main"><xdr:twoCellAnchor><xdr:from><xdr:col>1</xdr:col><xdr:colOff>38100</xdr:colOff><xdr:row>20</xdr:row><xdr:rowOff>88900</xdr:rowOff></xdr:from><xdr:to><xdr:col>11</xdr:col><xdr:colOff>12700</xdr:colOff><xdr:row>39</xdr:row><xdr:rowOff>76200</xdr:rowOff></xdr:to><xdr:graphicFrame macro=""><xdr:nvGraphicFramePr><xdr:cNvPr id="2049" name="Chart 1"/><xdr:cNvGraphicFramePr><a:graphicFrameLocks/></xdr:cNvGraphicFramePr></xdr:nvGraphicFramePr><xdr:xfrm><a:off x="0" y="0"/><a:ext cx="0" cy="0"/></xdr:xfrm><a:graphic><a:graphicData uri="http://schemas.openxmlformats.org/drawingml/2006/chart"><c:chart xmlns:c="http://schemas.openxmlformats.org/drawingml/2006/chart" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships" r:id="rId1"/></a:graphicData></a:graphic></xdr:graphicFrame><xdr:clientData/></xdr:twoCellAnchor><xdr:twoCellAnchor><xdr:from><xdr:col>0</xdr:col><xdr:colOff>139700</xdr:colOff><xdr:row>0</xdr:row><xdr:rowOff>88900</xdr:rowOff></xdr:from><xdr:to><xdr:col>11</xdr:col><xdr:colOff>241300</xdr:colOff><xdr:row>39</xdr:row><xdr:rowOff>12700</xdr:rowOff></xdr:to><xdr:sp macro="" textlink=""><xdr:nvSpPr><xdr:cNvPr id="2052" name="Line 4"/><xdr:cNvSpPr><a:spLocks noChangeShapeType="1"/></xdr:cNvSpPr></xdr:nvSpPr><xdr:spPr bwMode="auto"><a:xfrm><a:off x="139700" y="88900"/><a:ext cx="9029700" cy="6362700"/></a:xfrm><a:prstGeom prst="line"><a:avLst/></a:prstGeom><a:noFill/><a:ln w="9525"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:round/><a:headEnd/><a:tailEnd/></a:ln></xdr:spPr><xdr:txBody><a:bodyPr rtlCol="0" anchor="ctr"/><a:lstStyle/><a:p><a:pPr algn="ctr"/><a:endParaRPr lang="en-US"/></a:p></xdr:txBody></xdr:sp><xdr:clientData/></xdr:twoCellAnchor><xdr:twoCellAnchor><xdr:from><xdr:col>0</xdr:col><xdr:colOff>139700</xdr:colOff><xdr:row>0</xdr:row><xdr:rowOff>76200</xdr:rowOff></xdr:from><xdr:to><xdr:col>11</xdr:col><xdr:colOff>558800</xdr:colOff><xdr:row>39</xdr:row><xdr:rowOff>88900</xdr:rowOff></xdr:to><xdr:sp macro="" textlink=""><xdr:nvSpPr><xdr:cNvPr id="2053" name="Line 5"/><xdr:cNvSpPr><a:spLocks noChangeShapeType="1"/></xdr:cNvSpPr></xdr:nvSpPr><xdr:spPr bwMode="auto"><a:xfrm flipV="1"><a:off x="139700" y="76200"/><a:ext cx="9347200" cy="6451600"/></a:xfrm><a:prstGeom prst="line"><a:avLst/></a:prstGeom><a:noFill/><a:ln w="9525"><a:solidFill><a:srgbClr val="000000"/></a:solidFill><a:round/><a:headEnd/><a:tailEnd/></a:ln></xdr:spPr><xdr:txBody><a:bodyPr rtlCol="0" anchor="ctr"/><a:lstStyle/><a:p><a:pPr algn="ctr"/><a:endParaRPr lang="en-US"/></a:p></xdr:txBody></xdr:sp><xdr:clientData/></xdr:twoCellAnchor></xdr:wsDr>
@@ -0,0 +1,47 @@
1
+ <xml xmlns:v="urn:schemas-microsoft-com:vml"
2
+ xmlns:o="urn:schemas-microsoft-com:office:office"
3
+ xmlns:x="urn:schemas-microsoft-com:office:excel"
4
+ xmlns:css="http://macVmlSchemaUri">
5
+ <o:shapelayout v:ext="edit">
6
+ <o:idmap v:ext="edit" data="1"/>
7
+ </o:shapelayout><v:shapetype id="_x0000_t202" coordsize="21600,21600" o:spt="202"
8
+ path="m0,0l0,21600,21600,21600,21600,0xe">
9
+ <v:stroke joinstyle="miter"/>
10
+ <v:path gradientshapeok="t" o:connecttype="rect"/>
11
+ </v:shapetype><v:shape id="_x0000_s1027" type="#_x0000_t202" style='position:absolute;
12
+ margin-left:949pt;margin-top:85pt;width:92pt;height:57pt;z-index:1;
13
+ visibility:hidden' fillcolor="#ffffa1 [80]" o:insetmode="auto">
14
+ <v:fill color2="#ffffa1 [80]"/>
15
+ <v:shadow on="t" obscured="t"/>
16
+ <v:path o:connecttype="none"/>
17
+ <v:textbox style='mso-direction-alt:auto'>
18
+ <div style='text-align:left'></div>
19
+ </v:textbox>
20
+ <x:ClientData ObjectType="Note">
21
+ <x:MoveWithCells/>
22
+ <x:SizeWithCells/>
23
+ <x:Anchor>
24
+ 15, 57, 6, 7, 17, 27, 10, 12</x:Anchor>
25
+ <x:AutoFill>False</x:AutoFill>
26
+ <x:Row>7</x:Row>
27
+ <x:Column>14</x:Column>
28
+ </x:ClientData>
29
+ </v:shape><v:shape id="_x0000_s1028" type="#_x0000_t202" style='position:absolute;
30
+ margin-left:413pt;margin-top:488pt;width:90pt;height:57pt;z-index:2;
31
+ visibility:hidden' fillcolor="#ffffa1 [80]" o:insetmode="auto">
32
+ <v:fill color2="#ffffa1 [80]"/>
33
+ <v:shadow on="t" obscured="t"/>
34
+ <v:path o:connecttype="none"/>
35
+ <v:textbox style='mso-direction-alt:auto'>
36
+ <div style='text-align:left'></div>
37
+ </v:textbox>
38
+ <x:ClientData ObjectType="Note">
39
+ <x:MoveWithCells/>
40
+ <x:SizeWithCells/>
41
+ <x:Anchor>
42
+ 5, 3, 37, 7, 7, 3, 41, 12</x:Anchor>
43
+ <x:AutoFill>False</x:AutoFill>
44
+ <x:Row>38</x:Row>
45
+ <x:Column>5</x:Column>
46
+ </x:ClientData>
47
+ </v:shape></xml>
@@ -0,0 +1,47 @@
1
+ <xml xmlns:v="urn:schemas-microsoft-com:vml"
2
+ xmlns:o="urn:schemas-microsoft-com:office:office"
3
+ xmlns:x="urn:schemas-microsoft-com:office:excel"
4
+ xmlns:css="http://macVmlSchemaUri">
5
+ <o:shapelayout v:ext="edit">
6
+ <o:idmap v:ext="edit" data="2"/>
7
+ </o:shapelayout><v:shapetype id="_x0000_t202" coordsize="21600,21600" o:spt="202"
8
+ path="m0,0l0,21600,21600,21600,21600,0xe">
9
+ <v:stroke joinstyle="miter"/>
10
+ <v:path gradientshapeok="t" o:connecttype="rect"/>
11
+ </v:shapetype><v:shape id="_x0000_s2050" type="#_x0000_t202" style='position:absolute;
12
+ margin-left:225pt;margin-top:1in;width:91pt;height:57pt;z-index:1;
13
+ visibility:hidden' fillcolor="#ffffa1 [80]" o:insetmode="auto">
14
+ <v:fill color2="#ffffa1 [80]"/>
15
+ <v:shadow on="t" obscured="t"/>
16
+ <v:path o:connecttype="none"/>
17
+ <v:textbox style='mso-direction-alt:auto'>
18
+ <div style='text-align:left'></div>
19
+ </v:textbox>
20
+ <x:ClientData ObjectType="Note">
21
+ <x:MoveWithCells/>
22
+ <x:SizeWithCells/>
23
+ <x:Anchor>
24
+ 3, 10, 5, 7, 4, 40, 9, 12</x:Anchor>
25
+ <x:AutoFill>False</x:AutoFill>
26
+ <x:Row>6</x:Row>
27
+ <x:Column>2</x:Column>
28
+ </x:ClientData>
29
+ </v:shape><v:shape id="_x0000_s2051" type="#_x0000_t202" style='position:absolute;
30
+ margin-left:225pt;margin-top:46pt;width:91pt;height:57pt;z-index:2;
31
+ visibility:hidden' fillcolor="#ffffa1 [80]" o:insetmode="auto">
32
+ <v:fill color2="#ffffa1 [80]"/>
33
+ <v:shadow on="t" obscured="t"/>
34
+ <v:path o:connecttype="none"/>
35
+ <v:textbox style='mso-direction-alt:auto'>
36
+ <div style='text-align:left'></div>
37
+ </v:textbox>
38
+ <x:ClientData ObjectType="Note">
39
+ <x:MoveWithCells/>
40
+ <x:SizeWithCells/>
41
+ <x:Anchor>
42
+ 3, 10, 3, 7, 4, 40, 7, 12</x:Anchor>
43
+ <x:AutoFill>False</x:AutoFill>
44
+ <x:Row>4</x:Row>
45
+ <x:Column>2</x:Column>
46
+ </x:ClientData>
47
+ </v:shape></xml>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <sst xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" count="79" uniqueCount="45"><si><t>Power sector</t></si><si><t>Other</t></si><si><t>Total</t></si><si><t>CO2 price</t></si><si><t>€/tCO2</t></si><si><t>%</t></si><si><t xml:space="preserve"> </t></si><si><t>Change</t></si><si><t>mtCO2</t></si><si><t>mtCO3</t></si><si><t>mtCO4</t></si><si><t>€bn</t></si><si><t>Emissions</t></si><si><t>Proportion auctioned</t></si><si><t>Auction revenues</t></si><si><t>UK - Possible phase III auction revenues</t></si><si><t>EU-27 Emissions</t></si><si><t>2005 UK ETS Emissions</t></si><si><t>2005 EU ETS Emissions</t></si><si><t>Basic UK share of auction revenues</t></si><si><t>Amount of share auctioned in UK</t></si><si><t>Actual UK share of auction revenues</t></si><si><t>UK Auction revenues</t></si><si><t>Note, numbers not checked. Worry about power sector figure. Worry about the UK share of auction revenues.</t></si><si><t>Carbon Price</t></si><si><t>Price per allowance</t></si><si><t>2005-6</t></si><si><t>Leakage sectors</t></si><si><t>Annual</t></si><si><t>Proportion allocated for free</t></si><si><t>Total free allocation, % emissions</t></si><si><t>Total free allocation, MtCO2</t></si><si><t>Total allowances</t></si><si><t>Note: 1720 "based on current scope"</t></si><si><t>Volume available for auctioning</t></si><si><t>Additions</t></si><si><t>Expansion</t></si><si><t>Phase II</t></si><si><t>Phase III</t></si><si><t>Other sectors</t></si><si><t>Total revenue from auctions</t></si><si><t>EU-27 Auction volumes- bought into proportion to net shortfall</t></si><si><t>Revenues</t></si><si><t>Average non-power sectors</t></si><si><t>Proportion auctioned, other sectors</t></si></sst>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <styleSheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" xmlns:mc="http://schemas.openxmlformats.org/markup-compatibility/2006" mc:Ignorable="x14ac" xmlns:x14ac="http://schemas.microsoft.com/office/spreadsheetml/2009/9/ac"><numFmts count="1"><numFmt numFmtId="164" formatCode="0.0"/></numFmts><fonts count="9" x14ac:knownFonts="1"><font><sz val="10"/><name val="Verdana"/></font><font><sz val="10"/><name val="Verdana"/></font><font><sz val="8"/><name val="Verdana"/></font><font><b/><sz val="10"/><name val="Verdana"/></font><font><sz val="10"/><name val="Verdana"/></font><font><sz val="10"/><color indexed="22"/><name val="Verdana"/></font><font><sz val="10"/><color indexed="10"/><name val="Verdana"/><family val="2"/></font><font><sz val="8"/><color indexed="81"/><name val="Tahoma"/></font><font><b/><sz val="8"/><color indexed="81"/><name val="Tahoma"/></font></fonts><fills count="6"><fill><patternFill patternType="none"/></fill><fill><patternFill patternType="gray125"/></fill><fill><patternFill patternType="solid"><fgColor indexed="9"/><bgColor indexed="64"/></patternFill></fill><fill><patternFill patternType="solid"><fgColor indexed="22"/><bgColor indexed="64"/></patternFill></fill><fill><patternFill patternType="solid"><fgColor indexed="44"/><bgColor indexed="64"/></patternFill></fill><fill><patternFill patternType="solid"><fgColor indexed="43"/><bgColor indexed="64"/></patternFill></fill></fills><borders count="3"><border><left/><right/><top/><bottom/><diagonal/></border><border><left/><right/><top style="thin"><color auto="1"/></top><bottom style="thin"><color auto="1"/></bottom><diagonal/></border><border><left/><right/><top/><bottom style="thin"><color auto="1"/></bottom><diagonal/></border></borders><cellStyleXfs count="2"><xf numFmtId="0" fontId="0" fillId="0" borderId="0"/><xf numFmtId="9" fontId="1" fillId="0" borderId="0" applyFont="0" applyFill="0" applyBorder="0" applyAlignment="0" applyProtection="0"/></cellStyleXfs><cellXfs count="40"><xf numFmtId="0" fontId="0" fillId="0" borderId="0" xfId="0"/><xf numFmtId="0" fontId="0" fillId="2" borderId="0" xfId="0" applyFill="1"/><xf numFmtId="9" fontId="0" fillId="2" borderId="0" xfId="1" applyFont="1" applyFill="1"/><xf numFmtId="0" fontId="0" fillId="2" borderId="0" xfId="0" applyFill="1" applyBorder="1"/><xf numFmtId="1" fontId="0" fillId="2" borderId="0" xfId="0" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="0" fillId="2" borderId="2" xfId="0" applyFill="1" applyBorder="1"/><xf numFmtId="1" fontId="0" fillId="2" borderId="2" xfId="0" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="3" fillId="3" borderId="1" xfId="0" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="1" fontId="0" fillId="5" borderId="0" xfId="0" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="0" fillId="5" borderId="0" xfId="0" applyFill="1" applyBorder="1"/><xf numFmtId="10" fontId="0" fillId="5" borderId="0" xfId="1" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="4" fillId="2" borderId="0" xfId="0" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="9" fontId="4" fillId="2" borderId="0" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="4" fillId="2" borderId="2" xfId="0" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="9" fontId="4" fillId="2" borderId="2" xfId="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="4" fillId="5" borderId="0" xfId="0" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="9" fontId="4" fillId="5" borderId="0" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="1" fontId="4" fillId="2" borderId="0" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="1" fontId="4" fillId="2" borderId="2" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="10" fontId="5" fillId="2" borderId="0" xfId="1" applyNumberFormat="1" applyFont="1" applyFill="1"/><xf numFmtId="0" fontId="0" fillId="4" borderId="0" xfId="0" applyFill="1" applyBorder="1"/><xf numFmtId="10" fontId="0" fillId="4" borderId="2" xfId="0" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="10" fontId="0" fillId="4" borderId="0" xfId="0" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="9" fontId="4" fillId="4" borderId="0" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="4" fillId="4" borderId="2" xfId="0" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="10" fontId="1" fillId="5" borderId="0" xfId="1" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="1" fontId="0" fillId="4" borderId="0" xfId="0" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="164" fontId="4" fillId="2" borderId="0" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="164" fontId="4" fillId="5" borderId="0" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="164" fontId="4" fillId="2" borderId="2" xfId="0" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="6" fillId="2" borderId="0" xfId="0" applyFont="1" applyFill="1"/><xf numFmtId="1" fontId="0" fillId="4" borderId="2" xfId="0" applyNumberFormat="1" applyFill="1" applyBorder="1"/><xf numFmtId="9" fontId="0" fillId="4" borderId="0" xfId="0" applyNumberFormat="1" applyFill="1"/><xf numFmtId="0" fontId="0" fillId="4" borderId="0" xfId="0" applyFill="1"/><xf numFmtId="0" fontId="3" fillId="2" borderId="0" xfId="0" applyFont="1" applyFill="1"/><xf numFmtId="9" fontId="0" fillId="2" borderId="0" xfId="0" applyNumberFormat="1" applyFill="1"/><xf numFmtId="10" fontId="0" fillId="2" borderId="0" xfId="0" applyNumberFormat="1" applyFill="1"/><xf numFmtId="9" fontId="4" fillId="2" borderId="0" xfId="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="1" fontId="4" fillId="2" borderId="0" xfId="1" applyNumberFormat="1" applyFont="1" applyFill="1" applyBorder="1"/><xf numFmtId="0" fontId="3" fillId="2" borderId="0" xfId="0" applyFont="1" applyFill="1" applyBorder="1"/></cellXfs><cellStyles count="2"><cellStyle name="Normal" xfId="0" builtinId="0"/><cellStyle name="Percent" xfId="1" builtinId="5"/></cellStyles><dxfs count="0"/><tableStyles count="0" defaultTableStyle="TableStyleMedium9" defaultPivotStyle="PivotStyleMedium4"/></styleSheet>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <a:theme xmlns:a="http://schemas.openxmlformats.org/drawingml/2006/main" name="Office Theme"><a:themeElements><a:clrScheme name="Office"><a:dk1><a:sysClr val="windowText" lastClr="000000"/></a:dk1><a:lt1><a:sysClr val="window" lastClr="FFFFFF"/></a:lt1><a:dk2><a:srgbClr val="1F497D"/></a:dk2><a:lt2><a:srgbClr val="EEECE1"/></a:lt2><a:accent1><a:srgbClr val="4F81BD"/></a:accent1><a:accent2><a:srgbClr val="C0504D"/></a:accent2><a:accent3><a:srgbClr val="9BBB59"/></a:accent3><a:accent4><a:srgbClr val="8064A2"/></a:accent4><a:accent5><a:srgbClr val="4BACC6"/></a:accent5><a:accent6><a:srgbClr val="F79646"/></a:accent6><a:hlink><a:srgbClr val="0000FF"/></a:hlink><a:folHlink><a:srgbClr val="800080"/></a:folHlink></a:clrScheme><a:fontScheme name="Office"><a:majorFont><a:latin typeface="Cambria"/><a:ea typeface=""/><a:cs typeface=""/><a:font script="Jpan" typeface="MS Pゴシック"/><a:font script="Hang" typeface="맑은 고딕"/><a:font script="Hans" typeface="宋体"/><a:font script="Hant" typeface="新細明體"/><a:font script="Arab" typeface="Times New Roman"/><a:font script="Hebr" typeface="Times New Roman"/><a:font script="Thai" typeface="Tahoma"/><a:font script="Ethi" typeface="Nyala"/><a:font script="Beng" typeface="Vrinda"/><a:font script="Gujr" typeface="Shruti"/><a:font script="Khmr" typeface="MoolBoran"/><a:font script="Knda" typeface="Tunga"/><a:font script="Guru" typeface="Raavi"/><a:font script="Cans" typeface="Euphemia"/><a:font script="Cher" typeface="Plantagenet Cherokee"/><a:font script="Yiii" typeface="Microsoft Yi Baiti"/><a:font script="Tibt" typeface="Microsoft Himalaya"/><a:font script="Thaa" typeface="MV Boli"/><a:font script="Deva" typeface="Mangal"/><a:font script="Telu" typeface="Gautami"/><a:font script="Taml" typeface="Latha"/><a:font script="Syrc" typeface="Estrangelo Edessa"/><a:font script="Orya" typeface="Kalinga"/><a:font script="Mlym" typeface="Kartika"/><a:font script="Laoo" typeface="DokChampa"/><a:font script="Sinh" typeface="Iskoola Pota"/><a:font script="Mong" typeface="Mongolian Baiti"/><a:font script="Viet" typeface="Times New Roman"/><a:font script="Uigh" typeface="Microsoft Uighur"/></a:majorFont><a:minorFont><a:latin typeface="Calibri"/><a:ea typeface=""/><a:cs typeface=""/><a:font script="Jpan" typeface="MS Pゴシック"/><a:font script="Hang" typeface="맑은 고딕"/><a:font script="Hans" typeface="宋体"/><a:font script="Hant" typeface="新細明體"/><a:font script="Arab" typeface="Arial"/><a:font script="Hebr" typeface="Arial"/><a:font script="Thai" typeface="Tahoma"/><a:font script="Ethi" typeface="Nyala"/><a:font script="Beng" typeface="Vrinda"/><a:font script="Gujr" typeface="Shruti"/><a:font script="Khmr" typeface="DaunPenh"/><a:font script="Knda" typeface="Tunga"/><a:font script="Guru" typeface="Raavi"/><a:font script="Cans" typeface="Euphemia"/><a:font script="Cher" typeface="Plantagenet Cherokee"/><a:font script="Yiii" typeface="Microsoft Yi Baiti"/><a:font script="Tibt" typeface="Microsoft Himalaya"/><a:font script="Thaa" typeface="MV Boli"/><a:font script="Deva" typeface="Mangal"/><a:font script="Telu" typeface="Gautami"/><a:font script="Taml" typeface="Latha"/><a:font script="Syrc" typeface="Estrangelo Edessa"/><a:font script="Orya" typeface="Kalinga"/><a:font script="Mlym" typeface="Kartika"/><a:font script="Laoo" typeface="DokChampa"/><a:font script="Sinh" typeface="Iskoola Pota"/><a:font script="Mong" typeface="Mongolian Baiti"/><a:font script="Viet" typeface="Arial"/><a:font script="Uigh" typeface="Microsoft Uighur"/></a:minorFont></a:fontScheme><a:fmtScheme name="Office"><a:fillStyleLst><a:solidFill><a:schemeClr val="phClr"/></a:solidFill><a:gradFill rotWithShape="1"><a:gsLst><a:gs pos="0"><a:schemeClr val="phClr"><a:tint val="50000"/><a:satMod val="300000"/></a:schemeClr></a:gs><a:gs pos="35000"><a:schemeClr val="phClr"><a:tint val="37000"/><a:satMod val="300000"/></a:schemeClr></a:gs><a:gs pos="100000"><a:schemeClr val="phClr"><a:tint val="15000"/><a:satMod val="350000"/></a:schemeClr></a:gs></a:gsLst><a:lin ang="16200000" scaled="1"/></a:gradFill><a:gradFill rotWithShape="1"><a:gsLst><a:gs pos="0"><a:schemeClr val="phClr"><a:tint val="100000"/><a:shade val="100000"/><a:satMod val="130000"/></a:schemeClr></a:gs><a:gs pos="100000"><a:schemeClr val="phClr"><a:tint val="50000"/><a:shade val="100000"/><a:satMod val="350000"/></a:schemeClr></a:gs></a:gsLst><a:lin ang="16200000" scaled="0"/></a:gradFill></a:fillStyleLst><a:lnStyleLst><a:ln w="9525" cap="flat" cmpd="sng" algn="ctr"><a:solidFill><a:schemeClr val="phClr"><a:shade val="95000"/><a:satMod val="105000"/></a:schemeClr></a:solidFill><a:prstDash val="solid"/></a:ln><a:ln w="25400" cap="flat" cmpd="sng" algn="ctr"><a:solidFill><a:schemeClr val="phClr"/></a:solidFill><a:prstDash val="solid"/></a:ln><a:ln w="38100" cap="flat" cmpd="sng" algn="ctr"><a:solidFill><a:schemeClr val="phClr"/></a:solidFill><a:prstDash val="solid"/></a:ln></a:lnStyleLst><a:effectStyleLst><a:effectStyle><a:effectLst><a:outerShdw blurRad="40000" dist="20000" dir="5400000" rotWithShape="0"><a:srgbClr val="000000"><a:alpha val="38000"/></a:srgbClr></a:outerShdw></a:effectLst></a:effectStyle><a:effectStyle><a:effectLst><a:outerShdw blurRad="40000" dist="23000" dir="5400000" rotWithShape="0"><a:srgbClr val="000000"><a:alpha val="35000"/></a:srgbClr></a:outerShdw></a:effectLst></a:effectStyle><a:effectStyle><a:effectLst><a:outerShdw blurRad="40000" dist="23000" dir="5400000" rotWithShape="0"><a:srgbClr val="000000"><a:alpha val="35000"/></a:srgbClr></a:outerShdw></a:effectLst><a:scene3d><a:camera prst="orthographicFront"><a:rot lat="0" lon="0" rev="0"/></a:camera><a:lightRig rig="threePt" dir="t"><a:rot lat="0" lon="0" rev="1200000"/></a:lightRig></a:scene3d><a:sp3d><a:bevelT w="63500" h="25400"/></a:sp3d></a:effectStyle></a:effectStyleLst><a:bgFillStyleLst><a:solidFill><a:schemeClr val="phClr"/></a:solidFill><a:gradFill rotWithShape="1"><a:gsLst><a:gs pos="0"><a:schemeClr val="phClr"><a:tint val="40000"/><a:satMod val="350000"/></a:schemeClr></a:gs><a:gs pos="40000"><a:schemeClr val="phClr"><a:tint val="45000"/><a:shade val="99000"/><a:satMod val="350000"/></a:schemeClr></a:gs><a:gs pos="100000"><a:schemeClr val="phClr"><a:shade val="20000"/><a:satMod val="255000"/></a:schemeClr></a:gs></a:gsLst><a:path path="circle"><a:fillToRect l="50000" t="-80000" r="50000" b="180000"/></a:path></a:gradFill><a:gradFill rotWithShape="1"><a:gsLst><a:gs pos="0"><a:schemeClr val="phClr"><a:tint val="80000"/><a:satMod val="300000"/></a:schemeClr></a:gs><a:gs pos="100000"><a:schemeClr val="phClr"><a:shade val="30000"/><a:satMod val="200000"/></a:schemeClr></a:gs></a:gsLst><a:path path="circle"><a:fillToRect l="50000" t="50000" r="50000" b="50000"/></a:path></a:gradFill></a:bgFillStyleLst></a:fmtScheme></a:themeElements><a:objectDefaults><a:spDef><a:spPr/><a:bodyPr/><a:lstStyle/><a:style><a:lnRef idx="1"><a:schemeClr val="accent1"/></a:lnRef><a:fillRef idx="3"><a:schemeClr val="accent1"/></a:fillRef><a:effectRef idx="2"><a:schemeClr val="accent1"/></a:effectRef><a:fontRef idx="minor"><a:schemeClr val="lt1"/></a:fontRef></a:style></a:spDef><a:lnDef><a:spPr/><a:bodyPr/><a:lstStyle/><a:style><a:lnRef idx="2"><a:schemeClr val="accent1"/></a:lnRef><a:fillRef idx="0"><a:schemeClr val="accent1"/></a:fillRef><a:effectRef idx="1"><a:schemeClr val="accent1"/></a:effectRef><a:fontRef idx="minor"><a:schemeClr val="tx1"/></a:fontRef></a:style></a:lnDef></a:objectDefaults><a:extraClrSchemeLst/></a:theme>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <workbook xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships"><fileVersion appName="xl" lastEdited="5" lowestEdited="4" rupBuild="20412"/><workbookPr showInkAnnotation="0" autoCompressPictures="0"/><bookViews><workbookView xWindow="400" yWindow="220" windowWidth="12220" windowHeight="9700"/></bookViews><sheets><sheet name="EU" sheetId="1" r:id="rId1"/><sheet name="OLD UK" sheetId="4" r:id="rId2"/></sheets><definedNames><definedName name="Power_sector">'OLD UK'!$C$18</definedName></definedNames><calcPr calcId="140001" concurrentCalc="0"/><extLst><ext uri="{7523E5D3-25F3-A5E0-1632-64F254C22452}" xmlns:mx="http://schemas.microsoft.com/office/mac/excel/2008/main"><mx:ArchID Flags="2"/></ext></extLst></workbook>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <Relationships xmlns="http://schemas.openxmlformats.org/package/2006/relationships"><Relationship Id="rId1" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/drawing" Target="../drawings/drawing1.xml"/><Relationship Id="rId2" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/vmlDrawing" Target="../drawings/vmlDrawing1.vml"/><Relationship Id="rId3" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/comments" Target="../comments1.xml"/></Relationships>
@@ -0,0 +1,2 @@
1
+ <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
2
+ <Relationships xmlns="http://schemas.openxmlformats.org/package/2006/relationships"><Relationship Id="rId1" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/drawing" Target="../drawings/drawing2.xml"/><Relationship Id="rId2" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/vmlDrawing" Target="../drawings/vmlDrawing2.vml"/><Relationship Id="rId3" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/comments" Target="../comments2.xml"/></Relationships>