rubyfromexcel 0.0.7 → 0.0.9

data/examples/ruby-versions/checkpoint-ruby/sheets/sheet2.rb

@@ -0,0 +1,148 @@
+# coding: utf-8
+# OLD UK
+class Sheet2 < Spreadsheet
+  def b2; "UK - Possible phase III auction revenues"; end
+  def b4; "Emissions"; end
+  def c4; 2013.0; end
+  def d4; 2014.0; end
+  def e4; 2015.0; end
+  def f4; 2016.0; end
+  def g4; 2017.0; end
+  def h4; 2018.0; end
+  def i4; 2019.0; end
+  def j4; 2020.0; end
+  def l4; "Change"; end
+  def b5; "Power sector"; end
+  def c5; 163.25; end
+  def d5; @d5 ||= c5*(1.0-l5); end
+  def e5; @e5 ||= d5*(1.0-l5); end
+  def f5; @f5 ||= e5*(1.0-l5); end
+  def g5; @g5 ||= f5*(1.0-l5); end
+  def h5; @h5 ||= g5*(1.0-l5); end
+  def i5; @i5 ||= h5*(1.0-l5); end
+  def j5; @j5 ||= i5*(1.0-l5); end
+  def k5; "mtCO2"; end
+  def l5; 0.0174; end
+  def b6; "Other"; end
+  def c6; @c6 ||= c7-c5; end
+  def d6; @d6 ||= d7-d5; end
+  def e6; @e6 ||= e7-e5; end
+  def f6; @f6 ||= f7-f5; end
+  def g6; @g6 ||= g7-g5; end
+  def h6; @h6 ||= h7-h5; end
+  def i6; @i6 ||= i7-i5; end
+  def j6; @j6 ||= j7-j5; end
+  def k6; "mtCO3"; end
+  def l6; @l6 ||= -((j6/c6)**(1.0/(j4-c4))-1.0); end
+  def b7; "Total"; end
+  def c7; @c7 ||= 278.35*(1.0+average(0.066,0.071)); end
+  def d7; @d7 ||= c7*(1.0-l7); end
+  def e7; @e7 ||= d7*(1.0-l7); end
+  def f7; @f7 ||= e7*(1.0-l7); end
+  def g7; @g7 ||= f7*(1.0-l7); end
+  def h7; @h7 ||= g7*(1.0-l7); end
+  def i7; @i7 ||= h7*(1.0-l7); end
+  def j7; @j7 ||= i7*(1.0-l7); end
+  def k7; "mtCO4"; end
+  def l7; 0.0174; end
+  def b9; "Proportion auctioned"; end
+  def c9; @c9 ||= c4; end
+  def d9; @d9 ||= d4; end
+  def e9; @e9 ||= e4; end
+  def f9; @f9 ||= f4; end
+  def g9; @g9 ||= g4; end
+  def h9; @h9 ||= h4; end
+  def i9; @i9 ||= i4; end
+  def j9; @j9 ||= j4; end
+  def b10; "Power sector"; end
+  def c10; 1.0; end
+  def d10; @d10 ||= c10; end
+  def e10; @e10 ||= d10; end
+  def f10; @f10 ||= e10; end
+  def g10; @g10 ||= f10; end
+  def h10; @h10 ||= g10; end
+  def i10; @i10 ||= h10; end
+  def j10; @j10 ||= i10; end
+  def k10; "%"; end
+  def b11; "Other"; end
+  def c11; 0.2; end
+  def d11; @d11 ||= c11+l11; end
+  def e11; @e11 ||= d11+l11; end
+  def f11; @f11 ||= e11+l11; end
+  def g11; @g11 ||= f11+l11; end
+  def h11; @h11 ||= g11+l11; end
+  def i11; @i11 ||= h11+l11; end
+  def j11; 1.0; end
+  def k11; "%"; end
+  def l11; @l11 ||= (j11-c11)/(j9-c9); end
+  def b12; "Total"; end
+  def c12; @c12 ||= ((c10*c5)+(c11*c6))/c7; end
+  def d12; @d12 ||= ((d10*d5)+(d11*d6))/d7; end
+  def e12; @e12 ||= ((e10*e5)+(e11*e6))/e7; end
+  def f12; @f12 ||= ((f10*f5)+(f11*f6))/f7; end
+  def g12; @g12 ||= ((g10*g5)+(g11*g6))/g7; end
+  def h12; @h12 ||= ((h10*h5)+(h11*h6))/h7; end
+  def i12; @i12 ||= ((i10*i5)+(i11*i6))/i7; end
+  def j12; @j12 ||= ((j10*j5)+(j11*j6))/j7; end
+  def k12; "%"; end
+  def c14; @c14 ||= c9; end
+  def d14; @d14 ||= d9; end
+  def e14; @e14 ||= e9; end
+  def f14; @f14 ||= f9; end
+  def g14; @g14 ||= g9; end
+  def h14; @h14 ||= h9; end
+  def i14; @i14 ||= i9; end
+  def j14; @j14 ||= j9; end
+  def b15; "CO2 price"; end
+  def c15; 20.0; end
+  def d15; @d15 ||= c15; end
+  def e15; @e15 ||= d15; end
+  def f15; @f15 ||= e15; end
+  def g15; @g15 ||= f15; end
+  def h15; @h15 ||= g15; end
+  def i15; @i15 ||= h15; end
+  def j15; @j15 ||= i15; end
+  def k15; "€/tCO2"; end
+  def b17; "Auction revenues"; end
+  def c17; @c17 ||= c9; end
+  def d17; @d17 ||= d9; end
+  def e17; @e17 ||= e9; end
+  def f17; @f17 ||= f9; end
+  def g17; @g17 ||= g9; end
+  def h17; @h17 ||= h9; end
+  def i17; @i17 ||= i9; end
+  def j17; @j17 ||= j9; end
+  def n17; 10.0; end
+  def b18; "Power sector"; end
+  def c18; @c18 ||= c10*c5*c15/1000.0; end
+  def d18; @d18 ||= d10*d5*d15/1000.0; end
+  def e18; @e18 ||= e10*e5*e15/1000.0; end
+  def f18; @f18 ||= f10*f5*f15/1000.0; end
+  def g18; @g18 ||= g10*g5*g15/1000.0; end
+  def h18; @h18 ||= h10*h5*h15/1000.0; end
+  def i18; @i18 ||= i10*i5*i15/1000.0; end
+  def j18; @j18 ||= j10*j5*j15/1000.0; end
+  def k18; "€bn"; end
+  def b19; "Other"; end
+  def c19; @c19 ||= c11*c6*c15/1000.0; end
+  def d19; @d19 ||= d11*d6*d15/1000.0; end
+  def e19; @e19 ||= e11*e6*e15/1000.0; end
+  def f19; @f19 ||= f11*f6*f15/1000.0; end
+  def g19; @g19 ||= g11*g6*g15/1000.0; end
+  def h19; @h19 ||= h11*h6*h15/1000.0; end
+  def i19; @i19 ||= i11*i6*i15/1000.0; end
+  def j19; @j19 ||= j11*j6*j15/1000.0; end
+  def k19; "€bn"; end
+  def b20; "Total"; end
+  def c20; @c20 ||= c12*c7*c15/1000.0; end
+  def d20; @d20 ||= d12*d7*d15/1000.0; end
+  def e20; @e20 ||= e12*e7*e15/1000.0; end
+  def f20; @f20 ||= f12*f7*f15/1000.0; end
+  def g20; @g20 ||= g12*g7*g15/1000.0; end
+  def h20; @h20 ||= h12*h7*h15/1000.0; end
+  def i20; @i20 ||= i12*i7*i15/1000.0; end
+  def j20; @j20 ||= j12*j7*j15/1000.0; end
+  def k20; "€bn"; end
+  def k22; " "; end
+end
+

data/examples/ruby-versions/checkpoint-ruby/specs/sheet1_rspec.rb

@@ -0,0 +1,884 @@
+# coding: utf-8
+require_relative '../spreadsheet'
+# EU
+describe 'Sheet1' do
+  def sheet1; $spreadsheet ||= Spreadsheet.new; $spreadsheet.sheet1; end
+
+  it 'cell f5 should equal 1125.0' do
+    sheet1.f5.should be_within(112.5).of(1125.0)
+  end
+
+  it 'cell g5 should equal 1102.5' do
+    sheet1.g5.should be_within(110.25).of(1102.5)
+  end
+
+  it 'cell h5 should equal 1080.45' do
+    sheet1.h5.should be_within(108.04500000000002).of(1080.45)
+  end
+
+  it 'cell i5 should equal 1058.8410000000001' do
+    sheet1.i5.should be_within(105.88410000000002).of(1058.8410000000001)
+  end
+
+  it 'cell j5 should equal 1037.66418' do
+    sheet1.j5.should be_within(103.766418).of(1037.66418)
+  end
+
+  it 'cell k5 should equal 1016.9108964' do
+    sheet1.k5.should be_within(101.69108964).of(1016.9108964)
+  end
+
+  it 'cell l5 should equal 996.5726784719999' do
+    sheet1.l5.should be_within(99.65726784719999).of(996.5726784719999)
+  end
+
+  it 'cell m5 should equal 976.6412249025599' do
+    sheet1.m5.should be_within(97.66412249025599).of(976.6412249025599)
+  end
+
+  it 'cell f6 should equal 332.5' do
+    sheet1.f6.should be_within(33.25).of(332.5)
+  end
+
+  it 'cell g6 should equal 325.84999999999997' do
+    sheet1.g6.should be_within(32.585).of(325.84999999999997)
+  end
+
+  it 'cell h6 should equal 319.33299999999997' do
+    sheet1.h6.should be_within(31.9333).of(319.33299999999997)
+  end
+
+  it 'cell i6 should equal 312.94633999999996' do
+    sheet1.i6.should be_within(31.294634).of(312.94633999999996)
+  end
+
+  it 'cell j6 should equal 306.6874132' do
+    sheet1.j6.should be_within(30.66874132).of(306.6874132)
+  end
+
+  it 'cell k6 should equal 300.55366493599996' do
+    sheet1.k6.should be_within(30.055366493599998).of(300.55366493599996)
+  end
+
+  it 'cell l6 should equal 294.54259163727994' do
+    sheet1.l6.should be_within(29.454259163727997).of(294.54259163727994)
+  end
+
+  it 'cell m6 should equal 288.6517398045343' do
+    sheet1.m6.should be_within(28.865173980453434).of(288.6517398045343)
+  end
+
+  it 'cell f7 should equal 712.5' do
+    sheet1.f7.should be_within(71.25).of(712.5)
+  end
+
+  it 'cell g7 should equal 698.25' do
+    sheet1.g7.should be_within(69.825).of(698.25)
+  end
+
+  it 'cell h7 should equal 684.285' do
+    sheet1.h7.should be_within(68.4285).of(684.285)
+  end
+
+  it 'cell i7 should equal 670.5993' do
+    sheet1.i7.should be_within(67.05993).of(670.5993)
+  end
+
+  it 'cell j7 should equal 657.187314' do
+    sheet1.j7.should be_within(65.71873140000001).of(657.187314)
+  end
+
+  it 'cell k7 should equal 644.04356772' do
+    sheet1.k7.should be_within(64.40435677200001).of(644.04356772)
+  end
+
+  it 'cell l7 should equal 631.1626963656' do
+    sheet1.l7.should be_within(63.116269636560006).of(631.1626963656)
+  end
+
+  it 'cell m7 should equal 618.539442438288' do
+    sheet1.m7.should be_within(61.853944243828806).of(618.539442438288)
+  end
+
+  it 'cell f8 should equal 2170.0' do
+    sheet1.f8.should be_within(217.0).of(2170.0)
+  end
+
+  it 'cell g8 should equal 2126.6' do
+    sheet1.g8.should be_within(212.66).of(2126.6)
+  end
+
+  it 'cell h8 should equal 2084.0679999999998' do
+    sheet1.h8.should be_within(208.40679999999998).of(2084.0679999999998)
+  end
+
+  it 'cell i8 should equal 2042.3866400000002' do
+    sheet1.i8.should be_within(204.23866400000003).of(2042.3866400000002)
+  end
+
+  it 'cell j8 should equal 2001.5389072' do
+    sheet1.j8.should be_within(200.15389072000002).of(2001.5389072)
+  end
+
+  it 'cell k8 should equal 1961.508129056' do
+    sheet1.k8.should be_within(196.1508129056).of(1961.508129056)
+  end
+
+  it 'cell l8 should equal 1922.27796647488' do
+    sheet1.l8.should be_within(192.22779664748802).of(1922.27796647488)
+  end
+
+  it 'cell m8 should equal 1883.8324071453821' do
+    sheet1.m8.should be_within(188.38324071453823).of(1883.8324071453821)
+  end
+
+  it 'cell f10 should equal 2013.0' do
+    sheet1.f10.should be_within(201.3).of(2013.0)
+  end
+
+  it 'cell g10 should equal 2014.0' do
+    sheet1.g10.should be_within(201.4).of(2014.0)
+  end
+
+  it 'cell h10 should equal 2015.0' do
+    sheet1.h10.should be_within(201.5).of(2015.0)
+  end
+
+  it 'cell i10 should equal 2016.0' do
+    sheet1.i10.should be_within(201.60000000000002).of(2016.0)
+  end
+
+  it 'cell j10 should equal 2017.0' do
+    sheet1.j10.should be_within(201.70000000000002).of(2017.0)
+  end
+
+  it 'cell k10 should equal 2018.0' do
+    sheet1.k10.should be_within(201.8).of(2018.0)
+  end
+
+  it 'cell l10 should equal 2019.0' do
+    sheet1.l10.should be_within(201.9).of(2019.0)
+  end
+
+  it 'cell m10 should equal 2020.0' do
+    sheet1.m10.should be_within(202.0).of(2020.0)
+  end
+
+  it 'cell g11 should equal 0.0' do
+    sheet1.g11.should be_within(1.0e-08).of(0.0)
+  end
+
+  it 'cell h11 should equal 0.0' do
+    sheet1.h11.should be_within(1.0e-08).of(0.0)
+  end
+
+  it 'cell i11 should equal 0.0' do
+    sheet1.i11.should be_within(1.0e-08).of(0.0)
+  end
+
+  it 'cell j11 should equal 0.0' do
+    sheet1.j11.should be_within(1.0e-08).of(0.0)
+  end
+
+  it 'cell k11 should equal 0.0' do
+    sheet1.k11.should be_within(1.0e-08).of(0.0)
+  end
+
+  it 'cell l11 should equal 0.0' do
+    sheet1.l11.should be_within(1.0e-08).of(0.0)
+  end
+
+  it 'cell m11 should equal 0.0' do
+    sheet1.m11.should be_within(1.0e-08).of(0.0)
+  end
+
+  it 'cell b12 should equal "Leakage sectors"' do
+    sheet1.b12.should == "Leakage sectors"
+  end
+
+  it 'cell g12 should equal 0.875' do
+    sheet1.g12.should be_within(0.08750000000000001).of(0.875)
+  end
+
+  it 'cell h12 should equal 0.85' do
+    sheet1.h12.should be_within(0.085).of(0.85)
+  end
+
+  it 'cell i12 should equal 0.825' do
+    sheet1.i12.should be_within(0.0825).of(0.825)
+  end
+
+  it 'cell j12 should equal 0.7999999999999999' do
+    sheet1.j12.should be_within(0.08).of(0.7999999999999999)
+  end
+
+  it 'cell k12 should equal 0.7749999999999999' do
+    sheet1.k12.should be_within(0.0775).of(0.7749999999999999)
+  end
+
+  it 'cell l12 should equal 0.7499999999999999' do
+    sheet1.l12.should be_within(0.075).of(0.7499999999999999)
+  end
+
+  it 'cell m12 should equal 0.7249999999999999' do
+    sheet1.m12.should be_within(0.0725).of(0.7249999999999999)
+  end
+
+  it 'cell g13 should equal 0.6857142857142857' do
+    sheet1.g13.should be_within(0.06857142857142857).of(0.6857142857142857)
+  end
+
+  it 'cell h13 should equal 0.5714285714285714' do
+    sheet1.h13.should be_within(0.05714285714285714).of(0.5714285714285714)
+  end
+
+  it 'cell i13 should equal 0.4571428571428571' do
+    sheet1.i13.should be_within(0.04571428571428571).of(0.4571428571428571)
+  end
+
+  it 'cell j13 should equal 0.34285714285714275' do
+    sheet1.j13.should be_within(0.034285714285714274).of(0.34285714285714275)
+  end
+
+  it 'cell k13 should equal 0.22857142857142845' do
+    sheet1.k13.should be_within(0.022857142857142847).of(0.22857142857142845)
+  end
+
+  it 'cell l13 should equal 0.11428571428571416' do
+    sheet1.l13.should be_within(0.011428571428571416).of(0.11428571428571416)
+  end
+
+  it 'cell o13 should equal -0.1142857142857143' do
+    sheet1.o13.should be_within(0.01142857142857143).of(-0.1142857142857143)
+  end
+
+  it 'cell f14 should equal 0.8318181818181818' do
+    sheet1.f14.should be_within(0.08318181818181819).of(0.8318181818181818)
+  end
+
+  it 'cell g14 should equal 0.7459415584415585' do
+    sheet1.g14.should be_within(0.07459415584415585).of(0.7459415584415585)
+  end
+
+  it 'cell h14 should equal 0.660064935064935' do
+    sheet1.h14.should be_within(0.0660064935064935).of(0.660064935064935)
+  end
+
+  it 'cell i14 should equal 0.5741883116883116' do
+    sheet1.i14.should be_within(0.05741883116883117).of(0.5741883116883116)
+  end
+
+  it 'cell j14 should equal 0.4883116883116882' do
+    sheet1.j14.should be_within(0.04883116883116882).of(0.4883116883116882)
+  end
+
+  it 'cell k14 should equal 0.40243506493506487' do
+    sheet1.k14.should be_within(0.04024350649350649).of(0.40243506493506487)
+  end
+
+  it 'cell l14 should equal 0.3165584415584414' do
+    sheet1.l14.should be_within(0.03165584415584414).of(0.3165584415584414)
+  end
+
+  it 'cell m14 should equal 0.23068181818181807' do
+    sheet1.m14.should be_within(0.023068181818181807).of(0.23068181818181807)
+  end
+
+  it 'cell f15 should equal 0.40057603686635945' do
+    sheet1.f15.should be_within(0.04005760368663595).of(0.40057603686635945)
+  end
+
+  it 'cell g15 should equal 0.3592207044107966' do
+    sheet1.g15.should be_within(0.035922070441079666).of(0.3592207044107966)
+  end
+
+  it 'cell h15 should equal 0.31786537195523373' do
+    sheet1.h15.should be_within(0.03178653719552337).of(0.31786537195523373)
+  end
+
+  it 'cell i15 should equal 0.2765100394996708' do
+    sheet1.i15.should be_within(0.02765100394996708).of(0.2765100394996708)
+  end
+
+  it 'cell j15 should equal 0.23515470704410793' do
+    sheet1.j15.should be_within(0.023515470704410794).of(0.23515470704410793)
+  end
+
+  it 'cell k15 should equal 0.19379937458854504' do
+    sheet1.k15.should be_within(0.019379937458854506).of(0.19379937458854504)
+  end
+
+  it 'cell l15 should equal 0.15244404213298213' do
+    sheet1.l15.should be_within(0.015244404213298214).of(0.15244404213298213)
+  end
+
+  it 'cell m15 should equal 0.11108870967741932' do
+    sheet1.m15.should be_within(0.011108870967741933).of(0.11108870967741932)
+  end
+
+  it 'cell f17 should equal 0.1681818181818182' do
+    sheet1.f17.should be_within(0.016818181818181822).of(0.1681818181818182)
+  end
+
+  it 'cell g17 should equal 0.2540584415584415' do
+    sheet1.g17.should be_within(0.02540584415584415).of(0.2540584415584415)
+  end
+
+  it 'cell h17 should equal 0.339935064935065' do
+    sheet1.h17.should be_within(0.0339935064935065).of(0.339935064935065)
+  end
+
+  it 'cell i17 should equal 0.42581168831168836' do
+    sheet1.i17.should be_within(0.04258116883116884).of(0.42581168831168836)
+  end
+
+  it 'cell j17 should equal 0.5116883116883117' do
+    sheet1.j17.should be_within(0.051168831168831176).of(0.5116883116883117)
+  end
+
+  it 'cell k17 should equal 0.5975649350649351' do
+    sheet1.k17.should be_within(0.059756493506493515).of(0.5975649350649351)
+  end
+
+  it 'cell l17 should equal 0.6834415584415586' do
+    sheet1.l17.should be_within(0.06834415584415586).of(0.6834415584415586)
+  end
+
+  it 'cell m17 should equal 0.7693181818181819' do
+    sheet1.m17.should be_within(0.0769318181818182).of(0.7693181818181819)
+  end
+
+  it 'cell f18 should equal 2013.0' do
+    sheet1.f18.should be_within(201.3).of(2013.0)
+  end
+
+  it 'cell g18 should equal 2014.0' do
+    sheet1.g18.should be_within(201.4).of(2014.0)
+  end
+
+  it 'cell h18 should equal 2015.0' do
+    sheet1.h18.should be_within(201.5).of(2015.0)
+  end
+
+  it 'cell i18 should equal 2016.0' do
+    sheet1.i18.should be_within(201.60000000000002).of(2016.0)
+  end
+
+  it 'cell j18 should equal 2017.0' do
+    sheet1.j18.should be_within(201.70000000000002).of(2017.0)
+  end
+
+  it 'cell k18 should equal 2018.0' do
+    sheet1.k18.should be_within(201.8).of(2018.0)
+  end
+
+  it 'cell l18 should equal 2019.0' do
+    sheet1.l18.should be_within(201.9).of(2019.0)
+  end
+
+  it 'cell m18 should equal 2020.0' do
+    sheet1.m18.should be_within(202.0).of(2020.0)
+  end
+
+  it 'cell d19 should equal 2207.0' do
+    sheet1.d19.should be_within(220.70000000000002).of(2207.0)
+  end
+
+  it 'cell f19 should equal 2091.7946' do
+    sheet1.f19.should be_within(209.17946000000003).of(2091.7946)
+  end
+
+  it 'cell g19 should equal 2055.39737396' do
+    sheet1.g19.should be_within(205.53973739600002).of(2055.39737396)
+  end
+
+  it 'cell h19 should equal 2019.6334596530962' do
+    sheet1.h19.should be_within(201.96334596530963).of(2019.6334596530962)
+  end
+
+  it 'cell i19 should equal 1984.4918374551323' do
+    sheet1.i19.should be_within(198.44918374551324).of(1984.4918374551323)
+  end
+
+  it 'cell j19 should equal 1949.961679483413' do
+    sheet1.j19.should be_within(194.9961679483413).of(1949.961679483413)
+  end
+
+  it 'cell k19 should equal 1916.0323462604017' do
+    sheet1.k19.should be_within(191.60323462604018).of(1916.0323462604017)
+  end
+
+  it 'cell l19 should equal 1882.6933834354709' do
+    sheet1.l19.should be_within(188.2693383435471).of(1882.6933834354709)
+  end
+
+  it 'cell m19 should equal 1849.9345185636937' do
+    sheet1.m19.should be_within(184.99345185636938).of(1849.9345185636937)
+  end
+
+  it 'cell f20 should equal 848.7075677419355' do
+    sheet1.f20.should be_within(84.87075677419355).of(848.7075677419355)
+  end
+
+  it 'cell g20 should equal 763.1506248366406' do
+    sheet1.g20.should be_within(76.31506248366406).of(763.1506248366406)
+  end
+
+  it 'cell h20 should equal 677.1799459732' do
+    sheet1.h20.should be_within(67.71799459732).of(677.1799459732)
+  end
+
+  it 'cell i20 should equal 590.7938795210337' do
+    sheet1.i20.should be_within(59.07938795210337).of(590.7938795210337)
+  end
+
+  it 'cell j20 should equal 503.9907679979854' do
+    sheet1.j20.should be_within(50.39907679979854).of(503.9907679979854)
+  end
+
+  it 'cell k20 should equal 416.7689480508982' do
+    sheet1.k20.should be_within(41.67689480508982).of(416.7689480508982)
+  end
+
+  it 'cell l20 should equal 329.1267504361288' do
+    sheet1.l20.should be_within(32.912675043612886).of(329.1267504361288)
+  end
+
+  it 'cell m20 should equal 241.06249999999994' do
+    sheet1.m20.should be_within(24.106249999999996).of(241.06249999999994)
+  end
+
+  it 'cell f21 should equal 1243.0870322580647' do
+    sheet1.f21.should be_within(124.30870322580648).of(1243.0870322580647)
+  end
+
+  it 'cell g21 should equal 1292.2467491233595' do
+    sheet1.g21.should be_within(129.22467491233596).of(1292.2467491233595)
+  end
+
+  it 'cell h21 should equal 1342.4535136798963' do
+    sheet1.h21.should be_within(134.24535136798963).of(1342.4535136798963)
+  end
+
+  it 'cell i21 should equal 1393.6979579340987' do
+    sheet1.i21.should be_within(139.36979579340988).of(1393.6979579340987)
+  end
+
+  it 'cell j21 should equal 1445.9709114854277' do
+    sheet1.j21.should be_within(144.59709114854277).of(1445.9709114854277)
+  end
+
+  it 'cell k21 should equal 1499.2633982095035' do
+    sheet1.k21.should be_within(149.92633982095035).of(1499.2633982095035)
+  end
+
+  it 'cell l21 should equal 1553.5666329993421' do
+    sheet1.l21.should be_within(155.3566632999342).of(1553.5666329993421)
+  end
+
+  it 'cell m21 should equal 1608.8720185636937' do
+    sheet1.m21.should be_within(160.8872018563694).of(1608.8720185636937)
+  end
+
+  it 'cell f23 should equal 2013.0' do
+    sheet1.f23.should be_within(201.3).of(2013.0)
+  end
+
+  it 'cell g23 should equal 2014.0' do
+    sheet1.g23.should be_within(201.4).of(2014.0)
+  end
+
+  it 'cell h23 should equal 2015.0' do
+    sheet1.h23.should be_within(201.5).of(2015.0)
+  end
+
+  it 'cell i23 should equal 2016.0' do
+    sheet1.i23.should be_within(201.60000000000002).of(2016.0)
+  end
+
+  it 'cell j23 should equal 2017.0' do
+    sheet1.j23.should be_within(201.70000000000002).of(2017.0)
+  end
+
+  it 'cell k23 should equal 2018.0' do
+    sheet1.k23.should be_within(201.8).of(2018.0)
+  end
+
+  it 'cell l23 should equal 2019.0' do
+    sheet1.l23.should be_within(201.9).of(2019.0)
+  end
+
+  it 'cell m23 should equal 2020.0' do
+    sheet1.m23.should be_within(202.0).of(2020.0)
+  end
+
+  it 'cell g24 should equal 26.25' do
+    sheet1.g24.should be_within(2.625).of(26.25)
+  end
+
+  it 'cell h24 should equal 27.5625' do
+    sheet1.h24.should be_within(2.75625).of(27.5625)
+  end
+
+  it 'cell i24 should equal 28.940625' do
+    sheet1.i24.should be_within(2.8940625000000004).of(28.940625)
+  end
+
+  it 'cell j24 should equal 30.387656250000003' do
+    sheet1.j24.should be_within(3.0387656250000004).of(30.387656250000003)
+  end
+
+  it 'cell k24 should equal 31.907039062500004' do
+    sheet1.k24.should be_within(3.1907039062500004).of(31.907039062500004)
+  end
+
+  it 'cell l24 should equal 33.50239101562501' do
+    sheet1.l24.should be_within(3.350239101562501).of(33.50239101562501)
+  end
+
+  it 'cell m24 should equal 35.17751056640626' do
+    sheet1.m24.should be_within(3.5177510566406265).of(35.17751056640626)
+  end
+
+  it 'cell f25 should equal 31077.175806451618' do
+    sheet1.f25.should be_within(3107.717580645162).of(31077.175806451618)
+  end
+
+  it 'cell g25 should equal 33921.477164488184' do
+    sheet1.g25.should be_within(3392.1477164488188).of(33921.477164488184)
+  end
+
+  it 'cell h25 should equal 37001.37497080214' do
+    sheet1.h25.should be_within(3700.1374970802144).of(37001.37497080214)
+  end
+
+  it 'cell i25 should equal 40334.489963836524' do
+    sheet1.i25.should be_within(4033.4489963836527).of(40334.489963836524)
+  end
+
+  it 'cell j25 should equal 43939.66700571836' do
+    sheet1.j25.should be_within(4393.966700571836).of(43939.66700571836)
+  end
+
+  it 'cell k25 should equal 47837.05581164713' do
+    sheet1.k25.should be_within(4783.705581164713).of(47837.05581164713)
+  end
+
+  it 'cell l25 should equal 52048.196807571956' do
+    sheet1.l25.should be_within(5204.819680757196).of(52048.196807571956)
+  end
+
+  it 'cell m25 should equal 56596.112433019705' do
+    sheet1.m25.should be_within(5659.611243301971).of(56596.112433019705)
+  end
+
+  it 'cell f27 should equal 2013.0' do
+    sheet1.f27.should be_within(201.3).of(2013.0)
+  end
+
+  it 'cell g27 should equal 2014.0' do
+    sheet1.g27.should be_within(201.4).of(2014.0)
+  end
+
+  it 'cell h27 should equal 2015.0' do
+    sheet1.h27.should be_within(201.5).of(2015.0)
+  end
+
+  it 'cell i27 should equal 2016.0' do
+    sheet1.i27.should be_within(201.60000000000002).of(2016.0)
+  end
+
+  it 'cell j27 should equal 2017.0' do
+    sheet1.j27.should be_within(201.70000000000002).of(2017.0)
+  end
+
+  it 'cell k27 should equal 2018.0' do
+    sheet1.k27.should be_within(201.8).of(2018.0)
+  end
+
+  it 'cell l27 should equal 2019.0' do
+    sheet1.l27.should be_within(201.9).of(2019.0)
+  end
+
+  it 'cell m27 should equal 2020.0' do
+    sheet1.m27.should be_within(202.0).of(2020.0)
+  end
+
+  it 'cell o27 should equal 10.0' do
+    sheet1.o27.should be_within(1.0).of(10.0)
+  end
+
+  it 'cell f28 should equal 1084.4557258064517' do
+    sheet1.f28.should be_within(108.44557258064518).of(1084.4557258064517)
+  end
+
+  it 'cell g28 should equal 1065.5861961774194' do
+    sheet1.g28.should be_within(106.55861961774195).of(1065.5861961774194)
+  end
+
+  it 'cell h28 should equal 1047.0449963639326' do
+    sheet1.h28.should be_within(104.70449963639327).of(1047.0449963639326)
+  end
+
+  it 'cell i28 should equal 1028.8264134272' do
+    sheet1.i28.should be_within(102.88264134271999).of(1028.8264134272)
+  end
+
+  it 'cell j28 should equal 1010.9248338335667' do
+    sheet1.j28.should be_within(101.09248338335668).of(1010.9248338335667)
+  end
+
+  it 'cell k28 should equal 993.3347417248626' do
+    sheet1.k28.should be_within(99.33347417248626).of(993.3347417248626)
+  end
+
+  it 'cell l28 should equal 976.05071721885' do
+    sheet1.l28.should be_within(97.605071721885).of(976.05071721885)
+  end
+
+  it 'cell m28 should equal 959.0674347392421' do
+    sheet1.m28.should be_within(95.90674347392422).of(959.0674347392421)
+  end
+
+  it 'cell o28 should equal 3.265' do
+    sheet1.o28.should be_within(0.3265).of(3.265)
+  end
+
+  it 'cell b29 should equal "Leakage sectors"' do
+    sheet1.b29.should == "Leakage sectors"
+  end
+
+  it 'cell f29 should equal 32.0516914516129' do
+    sheet1.f29.should be_within(3.2051691451612907).of(32.0516914516129)
+  end
+
+  it 'cell g29 should equal 39.367490025443544' do
+    sheet1.g29.should be_within(3.936749002544355).of(39.367490025443544)
+  end
+
+  it 'cell h29 should equal 46.41899483880101' do
+    sheet1.h29.should be_within(4.641899483880102).of(46.41899483880101)
+  end
+
+  it 'cell i29 should equal 53.21318838337351' do
+    sheet1.i29.should be_within(5.321318838337351).of(53.21318838337351)
+  end
+
+  it 'cell j29 should equal 59.756890177717516' do
+    sheet1.j29.should be_within(5.975689017771752).of(59.756890177717516)
+  end
+
+  it 'cell k29 should equal 66.05676032470339' do
+    sheet1.k29.should be_within(6.605676032470339).of(66.05676032470339)
+  end
+
+  it 'cell l29 should equal 72.11930299450394' do
+    sheet1.l29.should be_within(7.211930299450394).of(72.11930299450394)
+  end
+
+  it 'cell m29 should equal 77.95086983463953' do
+    sheet1.m29.should be_within(7.795086983463953).of(77.95086983463953)
+  end
+
+  it 'cell f30 should equal 137.36439193548387' do
+    sheet1.f30.should be_within(13.736439193548387).of(137.36439193548387)
+  end
+
+  it 'cell g30 should equal 212.10239523912443' do
+    sheet1.g30.should be_within(21.210239523912445).of(212.10239523912443)
+  end
+
+  it 'cell h30 should equal 284.197927584496' do
+    sheet1.h30.should be_within(28.4197927584496).of(284.197927584496)
+  end
+
+  it 'cell i30 should equal 353.72031928306586' do
+    sheet1.i30.should be_within(35.37203192830659).of(353.72031928306586)
+  end
+
+  it 'cell j30 should equal 420.7372879859702' do
+    sheet1.j30.should be_within(42.073728798597024).of(420.7372879859702)
+  end
+
+  it 'cell k30 should equal 485.31497381414727' do
+    sheet1.k30.should be_within(48.53149738141473).of(485.31497381414727)
+  end
+
+  it 'cell l30 should equal 547.5179737541932' do
+    sheet1.l30.should be_within(54.75179737541933).of(547.5179737541932)
+  end
+
+  it 'cell m30 should equal 607.4093753348534' do
+    sheet1.m30.should be_within(60.740937533485344).of(607.4093753348534)
+  end
+
+  it 'cell f31 should equal 1253.8718091935484' do
+    sheet1.f31.should be_within(125.38718091935485).of(1253.8718091935484)
+  end
+
+  it 'cell g31 should equal 1317.0560814419875' do
+    sheet1.g31.should be_within(131.70560814419875).of(1317.0560814419875)
+  end
+
+  it 'cell h31 should equal 1377.6619187872295' do
+    sheet1.h31.should be_within(137.76619187872296).of(1377.6619187872295)
+  end
+
+  it 'cell i31 should equal 1435.7599210936394' do
+    sheet1.i31.should be_within(143.57599210936394).of(1435.7599210936394)
+  end
+
+  it 'cell j31 should equal 1491.4190119972543' do
+    sheet1.j31.should be_within(149.14190119972542).of(1491.4190119972543)
+  end
+
+  it 'cell k31 should equal 1544.7064758637134' do
+    sheet1.k31.should be_within(154.47064758637134).of(1544.7064758637134)
+  end
+
+  it 'cell l31 should equal 1595.687993967547' do
+    sheet1.l31.should be_within(159.5687993967547).of(1595.687993967547)
+  end
+
+  it 'cell m31 should equal 1644.427679908735' do
+    sheet1.m31.should be_within(164.4427679908735).of(1644.427679908735)
+  end
+
+  it 'cell f34 should equal 27111.39314516129' do
+    sheet1.f34.should be_within(2711.139314516129).of(27111.39314516129)
+  end
+
+  it 'cell g34 should equal 27971.63764965726' do
+    sheet1.g34.should be_within(2797.163764965726).of(27971.63764965726)
+  end
+
+  it 'cell h34 should equal 28859.177712280893' do
+    sheet1.h34.should be_within(2885.9177712280894).of(28859.177712280893)
+  end
+
+  it 'cell i34 should equal 29774.87942109156' do
+    sheet1.i34.should be_within(2977.487942109156).of(29774.87942109156)
+  end
+
+  it 'cell j34 should equal 30719.6363451228' do
+    sheet1.j34.should be_within(3071.96363451228).of(30719.6363451228)
+  end
+
+  it 'cell k34 should equal 31694.370406353544' do
+    sheet1.k34.should be_within(3169.4370406353546).of(31694.370406353544)
+  end
+
+  it 'cell l34 should equal 32700.032779347144' do
+    sheet1.l34.should be_within(3270.003277934715).of(32700.032779347144)
+  end
+
+  it 'cell m34 should equal 33737.60481943584' do
+    sheet1.m34.should be_within(3373.7604819435837).of(33737.60481943584)
+  end
+
+  it 'cell f35 should equal 4235.402084677419' do
+    sheet1.f35.should be_within(423.54020846774193).of(4235.402084677419)
+  end
+
+  it 'cell g35 should equal 6601.08448819491' do
+    sheet1.g35.should be_within(660.1084488194911).of(6601.08448819491)
+  end
+
+  it 'cell h35 should equal 9112.628924292123' do
+    sheet1.h35.should be_within(911.2628924292123).of(9112.628924292123)
+  end
+
+  it 'cell i35 should equal 11776.910045309047' do
+    sheet1.i35.should be_within(1177.6910045309048).of(11776.910045309047)
+  end
+
+  it 'cell j35 should equal 14601.091916164401' do
+    sheet1.j35.should be_within(1460.1091916164403).of(14601.091916164401)
+  end
+
+  it 'cell k35 should equal 17592.639459126676' do
+    sheet1.k35.should be_within(1759.2639459126676).of(17592.639459126676)
+  end
+
+  it 'cell l35 should equal 20759.3303334919' do
+    sheet1.l35.should be_within(2075.9330333491903).of(20759.3303334919)
+  end
+
+  it 'cell m35 should equal 24109.267266244624' do
+    sheet1.m35.should be_within(2410.9267266244624).of(24109.267266244624)
+  end
+
+  it 'cell f41 should equal 0.13557422969187674' do
+    sheet1.f41.should be_within(0.013557422969187674).of(0.13557422969187674)
+  end
+
+  it 'cell f43 should equal 0.12201680672268907' do
+    sheet1.f43.should be_within(0.012201680672268907).of(0.12201680672268907)
+  end
+
+  it 'cell f45 should equal 2013.0' do
+    sheet1.f45.should be_within(201.3).of(2013.0)
+  end
+
+  it 'cell g45 should equal 2014.0' do
+    sheet1.g45.should be_within(201.4).of(2014.0)
+  end
+
+  it 'cell h45 should equal 2015.0' do
+    sheet1.h45.should be_within(201.5).of(2015.0)
+  end
+
+  it 'cell i45 should equal 2016.0' do
+    sheet1.i45.should be_within(201.60000000000002).of(2016.0)
+  end
+
+  it 'cell j45 should equal 2017.0' do
+    sheet1.j45.should be_within(201.70000000000002).of(2017.0)
+  end
+
+  it 'cell k45 should equal 2018.0' do
+    sheet1.k45.should be_within(201.8).of(2018.0)
+  end
+
+  it 'cell l45 should equal 2019.0' do
+    sheet1.l45.should be_within(201.9).of(2019.0)
+  end
+
+  it 'cell m45 should equal 2020.0' do
+    sheet1.m45.should be_within(202.0).of(2020.0)
+  end
+
+  it 'cell f46 should equal 152.99343419739765' do
+    sheet1.f46.should be_within(15.299343419739765).of(152.99343419739765)
+  end
+
+  it 'cell g46 should equal 160.70297733224922' do
+    sheet1.g46.should be_within(16.070297733224923).of(160.70297733224922)
+  end
+
+  it 'cell h46 should equal 168.09790807387034' do
+    sheet1.h46.should be_within(16.809790807387035).of(168.09790807387034)
+  end
+
+  it 'cell i46 should equal 175.1868407922659' do
+    sheet1.i46.should be_within(17.518684079226592).of(175.1868407922659)
+  end
+
+  it 'cell j46 should equal 181.97818532941287' do
+    sheet1.j46.should be_within(18.197818532941287).of(181.97818532941287)
+  end
+
+  it 'cell k46 should equal 188.4801515087489' do
+    sheet1.k46.should be_within(18.84801515087489).of(188.4801515087489)
+  end
+
+  it 'cell l46 should equal 194.70075354965363' do
+    sheet1.l46.should be_within(19.470075354965363).of(194.70075354965363)
+  end
+
+  it 'cell m46 should equal 200.6478143888641' do
+    sheet1.m46.should be_within(20.064781438886413).of(200.6478143888641)
+  end
+
+end
+