rubyfromexcel 0.0.4

data/README

@@ -0,0 +1,22 @@
+= RubyFromExcel
+
+RubyFromExcel converts .xlxs files into pure ruby 1.9 code so that they can be executed without excel. i.e., whereas there are many libraries that allow you to read excel files, this one allows you to alter a cell on the sheet and then recalculate the values of all the other cells.
+
+We use it so that we can transform an excel spreadsheet into a ruby on rails application.
+
+We've made this library public now, because another open source project depends on it. That project works, but in other respects this library should be considered, at best, beta.
+
+In particular:
+1. It is intended for programmers rather than end users
+2. Only a few excel formulas have been implemented (just enough to convert the spreadsheets we have needed to convert). 
+3. It is ruby 1.9+ only
+4. The resulting code is not optimised
+5. It has a few examples of bad coding practice: in particular, it uses some singleton classes as global variables – bad things may happen if you use it to transform more than one excel at a time.
+
+Patches to fix these and other drawbacks gratefully received via http://github.com/tamc/rubyfromexcel
+
+To see how it works, look in the examples dir.
+
+This software is (c) 2010 Green on Black Ltd and distributed under the open source MIT [http://www.opensource.org/licenses/mit-license.php] licence. (See LICENCE for the wording).
+
+

data/bin/rubyfromexcel

@@ -0,0 +1,20 @@
+#!/usr/bin/ruby
+
+require 'tmpdir'
+require 'fileutils'
+require_relative '../lib/rubyfromexcel'
+
+spreadsheet = File.absolute_path(ARGV[0])
+ruby_version = File.absolute_path(ARGV[1] || "#{File.basename(ARGV[0],".*")}-ruby")
+
+unzipped_spreadsheet = Dir.mktmpdir
+
+# The spreadsheet needs to be unzipped before starting
+puts `unzip -uo #{spreadsheet} -d #{unzipped_spreadsheet}`
+
+RubyFromExcel::Process.new do
+  self.source_excel_directory = unzipped_spreadsheet
+  self.target_ruby_directory = ruby_version
+end.start!
+
+FileUtils.rm_rf(unzipped_spreadsheet)

data/examples/create_and_test_examples.rb

@@ -0,0 +1,37 @@
+require_relative '../lib/rubyfromexcel'
+
+def convert(basename)
+    # Need the original spreadsheet
+    spreadsheet = File.join(File.dirname(__FILE__),'sheets',"#{basename}.xlsx")
+    
+    # A place to put an unzipped version of the spreadsheet (could be a tmp dir, but helpful for debugging if local)
+    unzipped_spreadsheet = File.join(File.dirname(__FILE__),'unzipped-sheets',basename)
+    
+    # A place to put the resulting ruby version
+    ruby_version = File.join(File.dirname(__FILE__),'ruby-versions',"#{basename}-ruby")
+
+    puts "Converting #{spreadsheet} into #{ruby_version}"
+
+    # The spreadsheet needs to be unzipped before starting
+    puts `unzip -uo #{spreadsheet} -d #{unzipped_spreadsheet}`
+
+    RubyFromExcel::Process.new do
+      self.source_excel_directory = unzipped_spreadsheet
+      self.target_ruby_directory = ruby_version
+      self.skip_tests = false
+      if basename == "pruning"
+        self.prune_except_output_sheets = ['Outputs']
+        self.convert_independent_of_input_sheets = ['Inputs']
+      end
+    end.start!
+
+    puts
+end
+
+if ARGV[0]
+  convert ARGV[0]
+else
+  %w{array-formulas complex-test namedReferenceTest sharedFormulaTest table-test pruning}.each do |basename|
+    convert basename
+  end
+end

data/examples/ruby-versions/array-formulas-ruby/sheets/sheet1.rb

@@ -0,0 +1,59 @@
+# coding: utf-8
+# Sheet1
+class Sheet1 < Spreadsheet
+  def b2; 1.0; end
+  def c2; 2.0; end
+  def d2; 3.0; end
+  def e2; 4.0; end
+  def a3; 1.0; end
+  def b3_array; @b3_array ||= m(a('b2','e2'),a('a3','a6')) { |r1,r2| r1+r2 }; end
+  def b3; @b3 ||= b3_array.array_formula_offset(0,0); end
+  def c3; @c3 ||= b3_array.array_formula_offset(0,1); end
+  def d3; @d3 ||= b3_array.array_formula_offset(0,2); end
+  def e3; @e3 ||= b3_array.array_formula_offset(0,3); end
+  def a4; 2.0; end
+  def b4; @b4 ||= b3_array.array_formula_offset(1,0); end
+  def c4; @c4 ||= b3_array.array_formula_offset(1,1); end
+  def d4; @d4 ||= b3_array.array_formula_offset(1,2); end
+  def e4; @e4 ||= b3_array.array_formula_offset(1,3); end
+  def a5; 3.0; end
+  def b5; @b5 ||= b3_array.array_formula_offset(2,0); end
+  def c5; @c5 ||= b3_array.array_formula_offset(2,1); end
+  def d5; @d5 ||= b3_array.array_formula_offset(2,2); end
+  def e5; @e5 ||= b3_array.array_formula_offset(2,3); end
+  def a6; 4.0; end
+  def b6; @b6 ||= b3_array.array_formula_offset(3,0); end
+  def c6; @c6 ||= b3_array.array_formula_offset(3,1); end
+  def d6; @d6 ||= b3_array.array_formula_offset(3,2); end
+  def e6; @e6 ||= b3_array.array_formula_offset(3,3); end
+  def a11; 1.0; end
+  def b11_array; @b11_array ||= m(a('a11','a14'),b2) { |r1,r2| r1+r2 }; end
+  def b11; @b11 ||= b11_array.array_formula_offset(0,0); end
+  def c11; @c11 ||= b11_array.array_formula_offset(0,1); end
+  def d11; @d11 ||= b11_array.array_formula_offset(0,2); end
+  def e11; @e11 ||= b11_array.array_formula_offset(0,3); end
+  def a12; 2.0; end
+  def b12; @b12 ||= b11_array.array_formula_offset(1,0); end
+  def c12; @c12 ||= b11_array.array_formula_offset(1,1); end
+  def d12; @d12 ||= b11_array.array_formula_offset(1,2); end
+  def e12; @e12 ||= b11_array.array_formula_offset(1,3); end
+  def a13; 3.0; end
+  def b13; @b13 ||= b11_array.array_formula_offset(2,0); end
+  def c13; @c13 ||= b11_array.array_formula_offset(2,1); end
+  def d13; @d13 ||= b11_array.array_formula_offset(2,2); end
+  def e13; @e13 ||= b11_array.array_formula_offset(2,3); end
+  def a14; 4.0; end
+  def b14; @b14 ||= b11_array.array_formula_offset(3,0); end
+  def c14; @c14 ||= b11_array.array_formula_offset(3,1); end
+  def d14; @d14 ||= b11_array.array_formula_offset(3,2); end
+  def e14; @e14 ||= b11_array.array_formula_offset(3,3); end
+  def c21_array; @c21_array ||= m(2.0,sheet2.a('b15','e15')) { |r1,r2| r1*r2 }; end
+  def c21; @c21 ||= c21_array.array_formula_offset(0,0); end
+  def d21; @d21 ||= c21_array.array_formula_offset(0,1); end
+  def e21; @e21 ||= c21_array.array_formula_offset(0,2); end
+  def f21; @f21 ||= c21_array.array_formula_offset(0,3); end
+  def g21; @g21 ||= c21_array.array_formula_offset(0,4); end
+  def d24; "This is, hopefully, the first shared string"; end
+  def d25; "This a second shared string"; end
+end
+

data/examples/ruby-versions/array-formulas-ruby/sheets/sheet2.rb

@@ -0,0 +1,9 @@
+# coding: utf-8
+# Sheet2
+class Sheet2 < Spreadsheet
+  def b15; 2.0; end
+  def c15; 4.0; end
+  def d15; 6.0; end
+  def e15; 8.0; end
+end
+

data/examples/ruby-versions/array-formulas-ruby/specs/sheet1_rspec.rb

@@ -0,0 +1,156 @@
+# coding: utf-8
+require_relative '../spreadsheet'
+# Sheet1
+describe 'Sheet1' do
+  def sheet1; $spreadsheet ||= Spreadsheet.new; $spreadsheet.sheet1; end
+
+  it 'cell b3 should equal 2.0' do
+    sheet1.b3.should be_close(2.0,0.2)
+  end
+
+  it 'cell c3 should equal 3.0' do
+    sheet1.c3.should be_close(3.0,0.3)
+  end
+
+  it 'cell d3 should equal 4.0' do
+    sheet1.d3.should be_close(4.0,0.4)
+  end
+
+  it 'cell e3 should equal 5.0' do
+    sheet1.e3.should be_close(5.0,0.5)
+  end
+
+  it 'cell b4 should equal 3.0' do
+    sheet1.b4.should be_close(3.0,0.3)
+  end
+
+  it 'cell c4 should equal 4.0' do
+    sheet1.c4.should be_close(4.0,0.4)
+  end
+
+  it 'cell d4 should equal 5.0' do
+    sheet1.d4.should be_close(5.0,0.5)
+  end
+
+  it 'cell e4 should equal 6.0' do
+    sheet1.e4.should be_close(6.0,0.6)
+  end
+
+  it 'cell b5 should equal 4.0' do
+    sheet1.b5.should be_close(4.0,0.4)
+  end
+
+  it 'cell c5 should equal 5.0' do
+    sheet1.c5.should be_close(5.0,0.5)
+  end
+
+  it 'cell d5 should equal 6.0' do
+    sheet1.d5.should be_close(6.0,0.6)
+  end
+
+  it 'cell e5 should equal 7.0' do
+    sheet1.e5.should be_close(7.0,0.7)
+  end
+
+  it 'cell b6 should equal 5.0' do
+    sheet1.b6.should be_close(5.0,0.5)
+  end
+
+  it 'cell c6 should equal 6.0' do
+    sheet1.c6.should be_close(6.0,0.6)
+  end
+
+  it 'cell d6 should equal 7.0' do
+    sheet1.d6.should be_close(7.0,0.7)
+  end
+
+  it 'cell e6 should equal 8.0' do
+    sheet1.e6.should be_close(8.0,0.8)
+  end
+
+  it 'cell b11 should equal 2.0' do
+    sheet1.b11.should be_close(2.0,0.2)
+  end
+
+  it 'cell c11 should equal 2.0' do
+    sheet1.c11.should be_close(2.0,0.2)
+  end
+
+  it 'cell d11 should equal 2.0' do
+    sheet1.d11.should be_close(2.0,0.2)
+  end
+
+  it 'cell e11 should equal 2.0' do
+    sheet1.e11.should be_close(2.0,0.2)
+  end
+
+  it 'cell b12 should equal 3.0' do
+    sheet1.b12.should be_close(3.0,0.3)
+  end
+
+  it 'cell c12 should equal 3.0' do
+    sheet1.c12.should be_close(3.0,0.3)
+  end
+
+  it 'cell d12 should equal 3.0' do
+    sheet1.d12.should be_close(3.0,0.3)
+  end
+
+  it 'cell e12 should equal 3.0' do
+    sheet1.e12.should be_close(3.0,0.3)
+  end
+
+  it 'cell b13 should equal 4.0' do
+    sheet1.b13.should be_close(4.0,0.4)
+  end
+
+  it 'cell c13 should equal 4.0' do
+    sheet1.c13.should be_close(4.0,0.4)
+  end
+
+  it 'cell d13 should equal 4.0' do
+    sheet1.d13.should be_close(4.0,0.4)
+  end
+
+  it 'cell e13 should equal 4.0' do
+    sheet1.e13.should be_close(4.0,0.4)
+  end
+
+  it 'cell b14 should equal 5.0' do
+    sheet1.b14.should be_close(5.0,0.5)
+  end
+
+  it 'cell c14 should equal 5.0' do
+    sheet1.c14.should be_close(5.0,0.5)
+  end
+
+  it 'cell d14 should equal 5.0' do
+    sheet1.d14.should be_close(5.0,0.5)
+  end
+
+  it 'cell e14 should equal 5.0' do
+    sheet1.e14.should be_close(5.0,0.5)
+  end
+
+  it 'cell c21 should equal 4.0' do
+    sheet1.c21.should be_close(4.0,0.4)
+  end
+
+  it 'cell d21 should equal 8.0' do
+    sheet1.d21.should be_close(8.0,0.8)
+  end
+
+  it 'cell e21 should equal 12.0' do
+    sheet1.e21.should be_close(12.0,1.2)
+  end
+
+  it 'cell f21 should equal 16.0' do
+    sheet1.f21.should be_close(16.0,1.6)
+  end
+
+  it 'cell g21 should equal :na' do
+    sheet1.g21.should == :na
+  end
+
+end
+

data/examples/ruby-versions/array-formulas-ruby/specs/sheet2_rspec.rb

@@ -0,0 +1,8 @@
+# coding: utf-8
+require_relative '../spreadsheet'
+# Sheet2
+describe 'Sheet2' do
+  def sheet2; $spreadsheet ||= Spreadsheet.new; $spreadsheet.sheet2; end
+
+end
+

data/examples/ruby-versions/array-formulas-ruby/spreadsheet.rb

@@ -0,0 +1,9 @@
+# coding: utf-8
+require 'rubyfromexcel'
+
+class Spreadsheet
+  include RubyFromExcel::ExcelFunctions
+
+end
+
+Dir[File.join(File.dirname(__FILE__),"sheets/","sheet*.rb")].each {|f| Spreadsheet.autoload(File.basename(f,".rb").capitalize,f)}

data/examples/ruby-versions/complex-test-ruby/sheets/sheet1.rb

@@ -0,0 +1,305 @@
+# coding: utf-8
+# EU
+class Sheet1 < Spreadsheet
+  def b1; "Note, numbers not checked. Worry about power sector figure. Worry about the UK share of auction revenues."; end
+  def d2; "Expansion"; end
+  def d3; "Additions"; end
+  def o3; "Annual"; end
+  def b4; "EU-27 Emissions"; end
+  def c4; "2005-6"; end
+  def d4; "Phase II"; end
+  def e4; "Phase III"; end
+  def f4; 2013.0; end
+  def g4; 2014.0; end
+  def h4; 2015.0; end
+  def i4; 2016.0; end
+  def j4; 2017.0; end
+  def k4; 2018.0; end
+  def l4; 2019.0; end
+  def m4; 2020.0; end
+  def o4; "Change"; end
+  def b5; "Power sector"; end
+  def c5; 1150.0; end
+  def d5; 50.0; end
+  def e5; 50.0; end
+  def f5; @f5 ||= +(c5+d5+e5)*0.9; end
+  def g5; @g5 ||= f5*(1.0-o5); end
+  def h5; @h5 ||= g5*(1.0-o5); end
+  def i5; @i5 ||= h5*(1.0-o5); end
+  def j5; @j5 ||= i5*(1.0-o5); end
+  def k5; @k5 ||= j5*(1.0-o5); end
+  def l5; @l5 ||= k5*(1.0-o5); end
+  def m5; @m5 ||= l5*(1.0-o5); end
+  def n5; "mtCO2"; end
+  def o5; 0.02; end
+  def b6; "Leakage sectors"; end
+  def c6; 350.0; end
+  def f6; @f6 ||= +(c6+d6+e6)*0.95; end
+  def g6; @g6 ||= f6*(1.0-o5); end
+  def h6; @h6 ||= g6*(1.0-o5); end
+  def i6; @i6 ||= h6*(1.0-o5); end
+  def j6; @j6 ||= i6*(1.0-o5); end
+  def k6; @k6 ||= j6*(1.0-o5); end
+  def l6; @l6 ||= k6*(1.0-o5); end
+  def m6; @m6 ||= l6*(1.0-o5); end
+  def n6; "mtCO2"; end
+  def o6; 0.01; end
+  def b7; "Other sectors"; end
+  def c7; 550.0; end
+  def d7; 100.0; end
+  def e7; 100.0; end
+  def f7; @f7 ||= +(c7+d7+e7)*0.95; end
+  def g7; @g7 ||= f7*(1.0-o5); end
+  def h7; @h7 ||= g7*(1.0-o5); end
+  def i7; @i7 ||= h7*(1.0-o5); end
+  def j7; @j7 ||= i7*(1.0-o5); end
+  def k7; @k7 ||= j7*(1.0-o5); end
+  def l7; @l7 ||= k7*(1.0-o5); end
+  def m7; @m7 ||= l7*(1.0-o5); end
+  def n7; "mtCO2"; end
+  def o7; 0.01; end
+  def b8; "Total"; end
+  def f8; @f8 ||= +sum(a('f5','f7')); end
+  def g8; @g8 ||= +sum(a('g5','g7')); end
+  def h8; @h8 ||= +sum(a('h5','h7')); end
+  def i8; @i8 ||= +sum(a('i5','i7')); end
+  def j8; @j8 ||= +sum(a('j5','j7')); end
+  def k8; @k8 ||= +sum(a('k5','k7')); end
+  def l8; @l8 ||= +sum(a('l5','l7')); end
+  def m8; @m8 ||= +sum(a('m5','m7')); end
+  def n8; "mtCO2"; end
+  def b10; "Proportion allocated for free"; end
+  def f10; @f10 ||= f4; end
+  def g10; @g10 ||= g4; end
+  def h10; @h10 ||= h4; end
+  def i10; @i10 ||= i4; end
+  def j10; @j10 ||= j4; end
+  def k10; @k10 ||= k4; end
+  def l10; @l10 ||= l4; end
+  def m10; @m10 ||= m4; end
+  def b11; "Power sector"; end
+  def f11; 0.0; end
+  def g11; @g11 ||= f11; end
+  def h11; @h11 ||= g11; end
+  def i11; @i11 ||= h11; end
+  def j11; @j11 ||= i11; end
+  def k11; @k11 ||= j11; end
+  def l11; @l11 ||= k11; end
+  def m11; @m11 ||= l11; end
+  def n11; "%"; end
+  def b12; @b12 ||= +b6; end
+  def f12; 0.9; end
+  def g12; @g12 ||= +f12+o12; end
+  def h12; @h12 ||= +g12+o12; end
+  def i12; @i12 ||= +h12+o12; end
+  def j12; @j12 ||= +i12+o12; end
+  def k12; @k12 ||= +j12+o12; end
+  def l12; @l12 ||= +k12+o12; end
+  def m12; @m12 ||= +l12+o12; end
+  def o12; -0.025; end
+  def b13; "Other"; end
+  def f13; 0.8; end
+  def g13; @g13 ||= f13+o13; end
+  def h13; @h13 ||= g13+o13; end
+  def i13; @i13 ||= h13+o13; end
+  def j13; @j13 ||= i13+o13; end
+  def k13; @k13 ||= j13+o13; end
+  def l13; @l13 ||= k13+o13; end
+  def m13; 0.0; end
+  def n13; "%"; end
+  def o13; @o13 ||= (m13-f13)/(m10-f10); end
+  def b14; "Average non-power sectors"; end
+  def f14; @f14 ||= +(f6*f12+f7*f13)/(f6+f7); end
+  def g14; @g14 ||= +(g6*g12+g7*g13)/(g6+g7); end
+  def h14; @h14 ||= +(h6*h12+h7*h13)/(h6+h7); end
+  def i14; @i14 ||= +(i6*i12+i7*i13)/(i6+i7); end
+  def j14; @j14 ||= +(j6*j12+j7*j13)/(j6+j7); end
+  def k14; @k14 ||= +(k6*k12+k7*k13)/(k6+k7); end
+  def l14; @l14 ||= +(l6*l12+l7*l13)/(l6+l7); end
+  def m14; @m14 ||= +(m6*m12+m7*m13)/(m6+m7); end
+  def b15; "Total free allocation, % emissions"; end
+  def f15; @f15 ||= ((f11*f5)+(f12*f6)+(f13*f7))/f8; end
+  def g15; @g15 ||= ((g11*g5)+(g12*g6)+(g13*g7))/g8; end
+  def h15; @h15 ||= ((h11*h5)+(h12*h6)+(h13*h7))/h8; end
+  def i15; @i15 ||= ((i11*i5)+(i12*i6)+(i13*i7))/i8; end
+  def j15; @j15 ||= ((j11*j5)+(j12*j6)+(j13*j7))/j8; end
+  def k15; @k15 ||= ((k11*k5)+(k12*k6)+(k13*k7))/k8; end
+  def l15; @l15 ||= ((l11*l5)+(l12*l6)+(l13*l7))/l8; end
+  def m15; @m15 ||= ((m11*m5)+(m12*m6)+(m13*m7))/m8; end
+  def n15; "%"; end
+  def b17; "Proportion auctioned, other sectors"; end
+  def f17; @f17 ||= 1.0-f14; end
+  def g17; @g17 ||= 1.0-g14; end
+  def h17; @h17 ||= 1.0-h14; end
+  def i17; @i17 ||= 1.0-i14; end
+  def j17; @j17 ||= 1.0-j14; end
+  def k17; @k17 ||= 1.0-k14; end
+  def l17; @l17 ||= 1.0-l14; end
+  def m17; @m17 ||= 1.0-m14; end
+  def b18; "Total allowances"; end
+  def d18; 2010.0; end
+  def f18; @f18 ||= f10; end
+  def g18; @g18 ||= g10; end
+  def h18; @h18 ||= h10; end
+  def i18; @i18 ||= i10; end
+  def j18; @j18 ||= j10; end
+  def k18; @k18 ||= k10; end
+  def l18; @l18 ||= l10; end
+  def m18; @m18 ||= m10; end
+  def b19; "Total allowances"; end
+  def d19; @d19 ||= +(2100.0+100.0)*0.935+150.0; end
+  def f19; @f19 ||= +d19*(1.0-3.0*o19); end
+  def g19; @g19 ||= +f19*(1.0-o19); end
+  def h19; @h19 ||= +g19*(1.0-o19); end
+  def i19; @i19 ||= +h19*(1.0-o19); end
+  def j19; @j19 ||= +i19*(1.0-o19); end
+  def k19; @k19 ||= +j19*(1.0-o19); end
+  def l19; @l19 ||= +k19*(1.0-o19); end
+  def m19; @m19 ||= +l19*(1.0-o19); end
+  def o19; 0.0174; end
+  def p19; "Note: 1720 \"based on current scope\""; end
+  def b20; "Total free allocation, MtCO2"; end
+  def f20; @f20 ||= +f6*f12+f7*f13*f19/f8; end
+  def g20; @g20 ||= +f6*g12+f7*g13*g19/g8; end
+  def h20; @h20 ||= +f6*h12+f7*h13*h19/h8; end
+  def i20; @i20 ||= +f6*i12+f7*i13*i19/i8; end
+  def j20; @j20 ||= +f6*j12+f7*j13*j19/j8; end
+  def k20; @k20 ||= +f6*k12+f7*k13*k19/k8; end
+  def l20; @l20 ||= +f6*l12+f7*l13*l19/l8; end
+  def m20; @m20 ||= +f6*m12+f7*m13*m19/m8; end
+  def b21; "Volume available for auctioning"; end
+  def f21; @f21 ||= +f19-f20; end
+  def g21; @g21 ||= +g19-g20; end
+  def h21; @h21 ||= +h19-h20; end
+  def i21; @i21 ||= +i19-i20; end
+  def j21; @j21 ||= +j19-j20; end
+  def k21; @k21 ||= +k19-k20; end
+  def l21; @l21 ||= +l19-l20; end
+  def m21; @m21 ||= +m19-m20; end
+  def b23; "Carbon Price"; end
+  def f23; @f23 ||= f10; end
+  def g23; @g23 ||= g10; end
+  def h23; @h23 ||= h10; end
+  def i23; @i23 ||= i10; end
+  def j23; @j23 ||= j10; end
+  def k23; @k23 ||= k10; end
+  def l23; @l23 ||= l10; end
+  def m23; @m23 ||= m10; end
+  def b24; "Price per allowance"; end
+  def f24; 25.0; end
+  def g24; @g24 ||= +f24*(1.0+o24); end
+  def h24; @h24 ||= +g24*(1.0+o24); end
+  def i24; @i24 ||= +h24*(1.0+o24); end
+  def j24; @j24 ||= +i24*(1.0+o24); end
+  def k24; @k24 ||= +j24*(1.0+o24); end
+  def l24; @l24 ||= +k24*(1.0+o24); end
+  def m24; @m24 ||= +l24*(1.0+o24); end
+  def n24; "€/tCO2"; end
+  def o24; 0.05; end
+  def b25; "Total revenue from auctions"; end
+  def f25; @f25 ||= +f24*f21; end
+  def g25; @g25 ||= +g24*g21; end
+  def h25; @h25 ||= +h24*h21; end
+  def i25; @i25 ||= +i24*i21; end
+  def j25; @j25 ||= +j24*j21; end
+  def k25; @k25 ||= +k24*k21; end
+  def l25; @l25 ||= +l24*l21; end
+  def m25; @m25 ||= +m24*m21; end
+  def b27; "EU-27 Auction volumes- bought into proportion to net shortfall"; end
+  def f27; @f27 ||= f10; end
+  def g27; @g27 ||= g10; end
+  def h27; @h27 ||= h10; end
+  def i27; @i27 ||= i10; end
+  def j27; @j27 ||= j10; end
+  def k27; @k27 ||= k10; end
+  def l27; @l27 ||= l10; end
+  def m27; @m27 ||= m10; end
+  def b28; "Power sector"; end
+  def f28; @f28 ||= +f5*(1.0-f11)*(f19/f8); end
+  def g28; @g28 ||= +g5*(1.0-g11)*(g19/g8); end
+  def h28; @h28 ||= +h5*(1.0-h11)*(h19/h8); end
+  def i28; @i28 ||= +i5*(1.0-i11)*(i19/i8); end
+  def j28; @j28 ||= +j5*(1.0-j11)*(j19/j8); end
+  def k28; @k28 ||= +k5*(1.0-k11)*(k19/k8); end
+  def l28; @l28 ||= +l5*(1.0-l11)*(l19/l8); end
+  def m28; @m28 ||= +m5*(1.0-m11)*(m19/m8); end
+  def b29; @b29 ||= +b6; end
+  def f29; @f29 ||= +f6*(1.0-f12)*(f19/f8); end
+  def g29; @g29 ||= +g6*(1.0-g12)*(g19/g8); end
+  def h29; @h29 ||= +h6*(1.0-h12)*(h19/h8); end
+  def i29; @i29 ||= +i6*(1.0-i12)*(i19/i8); end
+  def j29; @j29 ||= +j6*(1.0-j12)*(j19/j8); end
+  def k29; @k29 ||= +k6*(1.0-k12)*(k19/k8); end
+  def l29; @l29 ||= +l6*(1.0-l12)*(l19/l8); end
+  def m29; @m29 ||= +m6*(1.0-m12)*(m19/m8); end
+  def b30; "Other"; end
+  def f30; @f30 ||= +f7*(1.0-f13)*(f19/f8); end
+  def g30; @g30 ||= +g7*(1.0-g13)*(g19/g8); end
+  def h30; @h30 ||= +h7*(1.0-h13)*(h19/h8); end
+  def i30; @i30 ||= +i7*(1.0-i13)*(i19/i8); end
+  def j30; @j30 ||= +j7*(1.0-j13)*(j19/j8); end
+  def k30; @k30 ||= +k7*(1.0-k13)*(k19/k8); end
+  def l30; @l30 ||= +l7*(1.0-l13)*(l19/l8); end
+  def m30; @m30 ||= +m7*(1.0-m13)*(m19/m8); end
+  def b31; "Total"; end
+  def f31; @f31 ||= +sum(a('f28','f30')); end
+  def g31; @g31 ||= +sum(a('g28','g30')); end
+  def h31; @h31 ||= +sum(a('h28','h30')); end
+  def i31; @i31 ||= +sum(a('i28','i30')); end
+  def j31; @j31 ||= +sum(a('j28','j30')); end
+  def k31; @k31 ||= +sum(a('k28','k30')); end
+  def l31; @l31 ||= +sum(a('l28','l30')); end
+  def m31; @m31 ||= +sum(a('m28','m30')); end
+  def b33; "Revenues"; end
+  def b34; "Power sector"; end
+  def f34; @f34 ||= +f28*f24; end
+  def g34; @g34 ||= +g28*g24; end
+  def h34; @h34 ||= +h28*h24; end
+  def i34; @i34 ||= +i28*i24; end
+  def j34; @j34 ||= +j28*j24; end
+  def k34; @k34 ||= +k28*k24; end
+  def l34; @l34 ||= +l28*l24; end
+  def m34; @m34 ||= +m28*m24; end
+  def b35; "Other sectors"; end
+  def f35; @f35 ||= +(f29+f30)*f24; end
+  def g35; @g35 ||= +(g29+g30)*g24; end
+  def h35; @h35 ||= +(h29+h30)*h24; end
+  def i35; @i35 ||= +(i29+i30)*i24; end
+  def j35; @j35 ||= +(j29+j30)*j24; end
+  def k35; @k35 ||= +(k29+k30)*k24; end
+  def l35; @l35 ||= +(l29+l30)*l24; end
+  def m35; @m35 ||= +(m29+m30)*m24; end
+  def b39; "2005 UK ETS Emissions"; end
+  def f39; 242.0; end
+  def g39; "mtCO2"; end
+  def n39; " "; end
+  def b40; "2005 EU ETS Emissions"; end
+  def f40; 1785.0; end
+  def g40; "mtCO2"; end
+  def b41; "Basic UK share of auction revenues"; end
+  def f41; @f41 ||= f39/f40; end
+  def b42; "Amount of share auctioned in UK"; end
+  def f42; 0.9; end
+  def b43; "Actual UK share of auction revenues"; end
+  def f43; @f43 ||= f42*f41; end
+  def b45; "UK Auction revenues"; end
+  def f45; @f45 ||= f4; end
+  def g45; @g45 ||= g4; end
+  def h45; @h45 ||= h4; end
+  def i45; @i45 ||= i4; end
+  def j45; @j45 ||= j4; end
+  def k45; @k45 ||= k4; end
+  def l45; @l45 ||= l4; end
+  def m45; @m45 ||= m4; end
+  def b46; "Total"; end
+  def f46; @f46 ||= f43*f31; end
+  def g46; @g46 ||= f43*g31; end
+  def h46; @h46 ||= f43*h31; end
+  def i46; @i46 ||= f43*i31; end
+  def j46; @j46 ||= f43*j31; end
+  def k46; @k46 ||= f43*k31; end
+  def l46; @l46 ||= f43*l31; end
+  def m46; @m46 ||= f43*m31; end
+  def n46; "€bn"; end
+end
+