rubyfromexcel 0.0.17 → 0.0.18

This diff represents the content of publicly available package versions that have been released to one of the supported registries. The information contained in this diff is provided for informational purposes only and reflects changes between package versions as they appear in their respective public registries.
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>