{"text_format":"1","workbook":"xlsx","n_sheets":34,"sheets":["Front Page","TOC","Overview - 2018","Result Tendency","Overview - The Calculation","Total Consumption","Share of Consumption","Share of Consumption - Deeper","Consumption - Transport","Consumption - Industry","Consumption - Other","Conversion","Conversion - Heat","CHP - Fuel","Heat Plants - Fuel","Conversion - Electricity","Electricity - Fuel","Results - Scenerio","Key figures","1995 e2g-balance","2000 e2g-balance","2005 e2g-balance","2010 e2g-balance","2015 e2g-balance","2018 e2g-balance","2030 e2g-balance","2050 e2g-balance","Data 1995","Data 2000","Data 2005","Data 2010","Data 2015","Data 2018","CO2-emission factors"],"not_rendered":{"charts":31,"images":45,"macros":1,"external_links":0,"defined_names":7,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Front Page","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"TOC","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Overview - 2018","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Result Tendency","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Overview - The Calculation","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Total Consumption","index":5,"n_rows":44,"n_cols":18,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31954,31237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Key figures'!H146","v":22.85940163786222},{"$f":"'Key figures'!I146","v":5.0387424440334598},31953.886603909021,34360.245338553061]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Key figures'!H3","v":26.894824724345241},{"$f":"'Key figures'!I3","v":26.240871587836537}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,500000,5]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Key figures'!H113","v":500}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Key figures'!I113","v":500}]

{"sheet":"Share of Consumption","index":6,"n_rows":46,"n_cols":18,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O25","v":22.85940163786222},{"$f":"'Total Consumption'!P25","v":5.0387424440334598}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O26","v":26.894824724345241},{"$f":"'Total Consumption'!P26","v":26.240871587836537},31237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31953.886603909021,34360.245338553061]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"'Key figures'!A6","v":"Industry"},{"$f":"'Key figures'!H6","v":0.17},{"$f":"'Key figures'!I6","v":0.16585895117540686}]
[null,null,null,{"$f":"'Key figures'!A7","v":"Transport"},{"$f":"'Key figures'!H7","v":0.31985533453887882},{"$f":"'Key figures'!I7","v":0.31985533453887882}]
[null,null,null,{"$f":"'Key figures'!A8","v":"Other"},{"$f":"'Key figures'!H8","v":0.51014466546112114},{"$f":"'Key figures'!I8","v":0.51428571428571435}]

{"sheet":"Share of Consumption - Deeper","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Consumption - Transport","index":8,"n_rows":52,"n_cols":18,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31954,31237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31953.886603909021,34360.245338553061]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O25","v":22.85940163786222},{"$f":"'Total Consumption'!P25","v":5.0387424440334598}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O26","v":26.894824724345241},{"$f":"'Total Consumption'!P26","v":26.240871587836537}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,91.998166660901447,null,null,null,3]
[null,null,null,null,1]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,4,null,null,4]
[]
[]
[null,null,{"$f":"'Key figures'!A19","v":"Coal"},null,{"$f":"'Key figures'!H19","v":0},{"$f":"'Key figures'!I19","v":0}]
[null,null,{"$f":"'Key figures'!A20","v":"Oil products"},null,{"$f":"'Key figures'!H20","v":0.93979647218453199},{"$f":"'Key figures'!I20","v":0.93979647218453199}]
[null,null,{"$f":"'Key figures'!A21","v":"Natural Gas"},null,{"$f":"'Key figures'!H21","v":1.8091361374943465E-3},{"$f":"'Key figures'!I21","v":1.8091361374943465E-3}]
[null,null,{"$f":"'Key figures'!A22","v":"Geothermal, Solar, Wind, etc."},null,{"$f":"'Key figures'!H22","v":0},{"$f":"'Key figures'!I22","v":0}]
[null,null,{"$f":"'Key figures'!A23","v":"Biofuels and Waste"},null,{"$f":"'Key figures'!H23","v":4.8394391677973762E-2},{"$f":"'Key figures'!I23","v":4.8394391677973762E-2}]
[null,null,{"$f":"'Key figures'!A24","v":"Electricity"},null,{"$f":"'Key figures'!H24","v":0.01},{"$f":"'Key figures'!I24","v":0.01}]
[null,null,{"$f":"'Key figures'!A25","v":"Heat"},null,{"$f":"'Key figures'!H25","v":0},{"$f":"'Key figures'!I25","v":0}]

{"sheet":"Consumption - Industry","index":9,"n_rows":53,"n_cols":18,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31954,31237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31953.886603909021,34360.245338553061]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O25","v":22.85940163786222},{"$f":"'Total Consumption'!P25","v":5.0387424440334598}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O26","v":26.894824724345241},{"$f":"'Total Consumption'!P26","v":26.240871587836537}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,91.998166660901447,null,null,null,3]
[null,null,null,null,1]
[]
[]
[]
[]
[null,null,null,null,5,null,null,86.998166660901447,null,null,null,4,null,null,4]
[]
[]
[null,null,{"$f":"'Key figures'!A10","v":"Coal"},null,{"$f":"'Key figures'!H10","v":5.4077627562145666E-2},{"$f":"'Key figures'!I10","v":5.4077627562145666E-2}]
[null,null,{"$f":"'Key figures'!A11","v":"Crude Oil"},null,{"$f":"'Key figures'!H11","v":0},{"$f":"'Key figures'!I11","v":0}]
[null,null,{"$f":"'Key figures'!A12","v":"Oil products"},null,{"$f":"'Key figures'!H12","v":0.17880505887483647},{"$f":"'Key figures'!I12","v":0.17880505887483647}]
[null,null,{"$f":"'Key figures'!A13","v":"Natural Gas"},null,{"$f":"'Key figures'!H13","v":0.31225468818142171},{"$f":"'Key figures'!I13","v":0.31225468818142171}]
[null,null,{"$f":"'Key figures'!A14","v":"Geothermal, Solar, Wind, etc."},null,{"$f":"'Key figures'!H14","v":0},{"$f":"'Key figures'!I14","v":0}]
[null,null,{"$f":"'Key figures'!A15","v":"Biofuels and Waste"},null,{"$f":"'Key figures'!H15","v":9.9433057130396865E-2},{"$f":"'Key figures'!I15","v":9.9433057130396865E-2}]
[null,null,{"$f":"'Key figures'!A16","v":"Electricity"},null,{"$f":"'Key figures'!H16","v":0.32141299607501089},{"$f":"'Key figures'!I16","v":0.32141299607501089}]
[null,null,{"$f":"'Key figures'!A17","v":"Heat"},null,{"$f":"'Key figures'!H17","v":3.4016572176188399E-2},{"$f":"'Key figures'!I17","v":3.4016572176188399E-2}]

{"sheet":"Consumption - Other","index":10,"n_rows":51,"n_cols":24,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O25","v":22.85940163786222},{"$f":"'Total Consumption'!P25","v":5.0387424440334598}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O26","v":26.894824724345241},{"$f":"'Total Consumption'!P26","v":26.240871587836537}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31954,31237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31953.886603909021,34360.245338553061]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,35,null,null,null,24,null,null,4,null,null,null,13,null,null,6,null,null,1,null,17]
[]
[]
[]
[]
[]
[null,null,null,null,36,null,null,null,25,null,null,2,null,null,null,9,null,null,7,null,null,1,null,20]
[]
[]
[]
[null,null,null,{"$f":"'Key figures'!A27","v":"Coal"},null,{"$f":"'Key figures'!H27","v":4.5423574835325555E-4},{"$f":"'Key figures'!I27","v":4.5423574835325555E-4}]
[null,null,null,{"$f":"'Key figures'!A28","v":"Oil products"},null,{"$f":"'Key figures'!H28","v":5.019305019305019E-2},{"$f":"'Key figures'!I28","v":5.019305019305019E-2}]
[null,null,null,{"$f":"'Key figures'!A29","v":"Natural Gas"},null,{"$f":"'Key figures'!H29","v":0.1396774926186691},{"$f":"'Key figures'!I29","v":0.1396774926186691}]
[null,null,null,{"$f":"'Key figures'!A30","v":"Geothermal, Solar, Wind, etc."},null,{"$f":"'Key figures'!H30","v":2.7254144901203725E-3},{"$f":"'Key figures'!I30","v":2.7254144901203725E-3}]
[null,null,null,{"$f":"'Key figures'!A31","v":"Biofuels and Waste"},null,{"$f":"'Key figures'!H31","v":0.2387008857597093},{"$f":"'Key figures'!I31","v":0.2387008857597093}]
[null,null,null,{"$f":"'Key figures'!A32","v":"Electricity"},null,{"$f":"'Key figures'!H32","v":0.19077901430842609},{"$f":"'Key figures'!I32","v":0.19077901430842609}]
[null,null,null,{"$f":"'Key figures'!A33","v":"Heat"},null,{"$f":"'Key figures'!H33","v":0.37746990688167159},{"$f":"'Key figures'!I33","v":0.37746990688167159}]

{"sheet":"Conversion","index":11,"n_rows":102,"n_cols":18,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0.2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22913.982993684051,0]
[]
[null,null,null,null,null,0.2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,167000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,3,null,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,4475]

{"sheet":"Conversion - Heat","index":12,"n_rows":43,"n_cols":18,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31954,31237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31953.886603909021,34360.245338553061]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O25","v":22.85940163786222},{"$f":"'Total Consumption'!P25","v":5.0387424440334598}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O26","v":26.894824724345241},{"$f":"'Total Consumption'!P26","v":26.240871587836537}]
[]
[]
[null,null,null,null,null,15,null,68,null,null,null,null,17]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,22,null,55,null,null,null,null,23]
[]
[null,null,"heat plants",{"$f":"'Key figures'!H49","v":0.33644278606965172},{"$f":"'Key figures'!I49","v":0.33644278606965172}]
[]
[null,null,"CHP plants",{"$f":"'Key figures'!H48","v":0.66355721393034828},{"$f":"'Key figures'!I48","v":0.66355721393034828}]

{"sheet":"CHP - Fuel","index":13,"n_rows":96,"n_cols":21,"rows_kept":96,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O25","v":22.85940163786222},{"$f":"'Total Consumption'!P25","v":5.0387424440334598}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O26","v":26.894824724345241},{"$f":"'Total Consumption'!P26","v":26.240871587836537}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31954,31237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31953.886603909021,34360.245338553061]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,68,null,null,null,17,{"$f":"L32","v":17}]
[null,null,null,null,15]
[]
[]
[]
[]
[]
[null,null,null,null,null,22,null,55,null,null,null,23,{"$f":"L39","v":23}]
[]
[]
[]
[]
[null,null,{"$f":"'Key figures'!A73","v":"Coal"},{"$f":"'Key figures'!H80","v":0.33508147808124861},{"$f":"'Key figures'!I80","v":0.34151939407849424}]
[null,null,{"$f":"'Key figures'!A74","v":"Crude Oil"},{"$f":"'Key figures'!H81","v":0},{"$f":"'Key figures'!I81","v":0}]
[null,null,{"$f":"'Key figures'!A75","v":"Oil products"},{"$f":"'Key figures'!H82","v":1.4918521918751435E-2},{"$f":"'Key figures'!I82","v":1.4918521918751435E-2}]
[null,null,{"$f":"'Key figures'!A76","v":"Natural Gas"},{"$f":"'Key figures'!H83","v":0.11},{"$f":"'Key figures'!I83","v":0.10580674776222171}]
[null,null,{"$f":"'Key figures'!A77","v":"Nuclear"},{"$f":"'Key figures'!H84","v":0},{"$f":"'Key figures'!I84","v":0}]
[null,null,{"$f":"'Key figures'!A78","v":"Biofuels and Waste"},{"$f":"'Key figures'!H85","v":0.54},{"$f":"'Key figures'!I85","v":0.53775533624053251}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]
[null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,0]
[]
[]
[]
[]
[]
[null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0]
[]
[]
[null,null,"CHP plants",null,{"$f":"'Key figures'!H102","v":0},{"$f":"'Key figures'!I102","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,14,null,null,null,5,null,null,31,null,null,null,1,null,null,1,null,48]
[]
[]
[]
[]
[]
[null,null,null,null,12,null,null,null,10,null,null,38,null,null,null,2,null,null,1,null,37]

{"sheet":"Heat Plants - Fuel","index":14,"n_rows":96,"n_cols":21,"rows_kept":96,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O25","v":22.85940163786222},{"$f":"'Total Consumption'!P25","v":5.0387424440334598}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O26","v":26.894824724345241},{"$f":"'Total Consumption'!P26","v":26.240871587836537}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31954,31237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31953.886603909021,34360.245338553061]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,68,null,null,null,17,{"$f":"L32","v":17}]
[null,null,null,null,15]
[]
[]
[]
[]
[]
[null,null,null,null,null,22,null,55,null,null,null,23,{"$f":"L39","v":23}]
[]
[]
[]
[]
[null,null,{"$f":"'Key figures'!A73","v":"Coal"},{"$f":"'Key figures'!H87","v":-4.5209903121644856E-4},{"$f":"'Key figures'!I87","v":3.2292787944025749E-3}]
[null,null,{"$f":"'Key figures'!A74","v":"Crude Oil"},{"$f":"'Key figures'!H88","v":0},{"$f":"'Key figures'!I88","v":0}]
[null,null,{"$f":"'Key figures'!A75","v":"Oil products"},{"$f":"'Key figures'!H89","v":2.0452099031216361E-2},{"$f":"'Key figures'!I89","v":2.0452099031216361E-2}]
[null,null,{"$f":"'Key figures'!A76","v":"Natural Gas"},{"$f":"'Key figures'!H90","v":0.36},{"$f":"'Key figures'!I90","v":0.35629709364908502}]
[null,null,{"$f":"'Key figures'!A77","v":"Nuclear"},{"$f":"'Key figures'!H91","v":0},{"$f":"'Key figures'!I91","v":0}]
[null,null,{"$f":"'Key figures'!A78","v":"Biofuels and Waste"},{"$f":"'Key figures'!H92","v":0.62},{"$f":"'Key figures'!I92","v":0.62002152852529602}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]
[null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,0]
[]
[]
[]
[]
[]
[null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0]
[]
[]
[null,null,"Heat plants",null,{"$f":"'Key figures'!H103","v":0},{"$f":"'Key figures'!I103","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,14,null,null,null,5,null,null,31,null,null,null,1,null,null,1,null,48]
[]
[]
[]
[]
[]
[null,null,null,null,12,null,null,null,10,null,null,38,null,null,null,2,null,null,1,null,37]

{"sheet":"Conversion - Electricity","index":15,"n_rows":43,"n_cols":18,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O25","v":22.85940163786222},{"$f":"'Total Consumption'!P25","v":5.0387424440334598}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O26","v":26.894824724345241},{"$f":"'Total Consumption'!P26","v":26.240871587836537},31237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31953.886603909021,34360.245338553061]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,15,null,68,null,null,null,null,17,null,null,null,{"$f":"'Key figures'!H60","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,22,null,55,null,null,null,null,23,null,null,null,{"$f":"'Key figures'!I60","v":0}]
[]
[null,null,{"$f":"'Key figures'!A57","v":"Hydro"},{"$f":"'Key figures'!H57","v":7.8186082877247849E-4},{"$f":"'Key figures'!I57","v":7.8186082877247849E-4}]
[null,null,{"$f":"'Key figures'!A58","v":"Geothermal, Solar, Wind, etc."},{"$f":"'Key figures'!H58","v":0.99843627834245507},{"$f":"'Key figures'!I58","v":0.99843627834245507}]
[null,null,{"$f":"'Key figures'!A59","v":"Fuel based plants"},{"$f":"'Key figures'!H59","v":7.8186082877238047E-4},{"$f":"'Key figures'!I59","v":7.8186082877238047E-4}]

{"sheet":"Electricity - Fuel","index":16,"n_rows":96,"n_cols":21,"rows_kept":96,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O25","v":22.85940163786222},{"$f":"'Total Consumption'!P25","v":5.0387424440334598}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O26","v":26.894824724345241},{"$f":"'Total Consumption'!P26","v":26.240871587836537}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31954,31237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31953.886603909021,34360.245338553061]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,68,null,null,null,17,{"$f":"L32","v":17}]
[null,null,null,null,15]
[]
[]
[]
[]
[]
[null,null,null,null,null,22,null,55,null,null,null,23,{"$f":"L39","v":23}]
[]
[]
[]
[]
[null,null,{"$f":"'Key figures'!A73","v":"Coal"},{"$f":"'Key figures'!H73","v":0},{"$f":"'Key figures'!I73","v":0}]
[null,null,{"$f":"'Key figures'!A74","v":"Crude Oil"},{"$f":"'Key figures'!H74","v":0},{"$f":"'Key figures'!I74","v":0}]
[null,null,{"$f":"'Key figures'!A75","v":"Oil products"},{"$f":"'Key figures'!H75","v":1},{"$f":"'Key figures'!I75","v":1}]
[null,null,{"$f":"'Key figures'!A76","v":"Natural Gas"},{"$f":"'Key figures'!H76","v":0},{"$f":"'Key figures'!I76","v":0}]
[null,null,{"$f":"'Key figures'!A77","v":"Nuclear"},{"$f":"'Key figures'!H77","v":0},{"$f":"'Key figures'!I77","v":0}]
[null,null,{"$f":"'Key figures'!A78","v":"Biofuels and Waste"},{"$f":"'Key figures'!H78","v":0},{"$f":"'Key figures'!I78","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]
[null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,0]
[]
[]
[]
[]
[]
[null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0]
[]
[]
[null,null,{"$f":"'Key figures'!A98","v":"Coal fired power plants"},null,{"$f":"'Key figures'!H98","v":0},{"$f":"'Key figures'!I98","v":0}]
[null,null,{"$f":"'Key figures'!A99","v":"Oilfired power plants"},null,{"$f":"'Key figures'!H99","v":0},{"$f":"'Key figures'!I99","v":0}]
[null,null,{"$f":"'Key figures'!A100","v":"Natural gas fired power plants"},null,{"$f":"'Key figures'!H100","v":0},{"$f":"'Key figures'!I100","v":0}]
[null,null,{"$f":"'Key figures'!A101","v":"Biomass-fired power plants"},null,{"$f":"'Key figures'!H101","v":0},{"$f":"'Key figures'!I101","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,14,null,null,null,5,null,null,31,null,null,null,1,null,null,1,null,48]
[]
[]
[]
[]
[]
[null,null,null,null,12,null,null,null,10,null,null,38,null,null,null,2,null,null,1,null,37]

{"sheet":"Results - Scenerio","index":17,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Key figures","index":18,"n_rows":167,"n_cols":12,"rows_kept":167,"cut":false,"hidden":true,"merged":[[0,0,0,8],[1,10,1,11],[109,0,110,8],[141,0,142,8]]}
["Key Figures for Data sheets"]
[null,1995,2000,2005,2010,2015,2018,2030,2050,null,"Scroller values"]
["CO2-emissions",{"$f":"'1995 e2g-balance'!$AB5+'1995 e2g-balance'!$AB14","v":52.869727630445816},{"$f":"'2000 e2g-balance'!$AB5+'2000 e2g-balance'!$AB14","v":45.439344019935952},{"$f":"'2005 e2g-balance'!$AB5+'2005 e2g-balance'!$AB14","v":49.631438851358254},{"$f":"'2010 e2g-balance'!$AB5+'2010 e2g-balance'!$AB14","v":47.643922339441239},{"$f":"'2015 e2g-balance'!$AB5+'2015 e2g-balance'!$AB14","v":32.091964746731506},{"$f":"'2018 e2g-balance'!$AB5+'2018 e2g-balance'!$AB14","v":31.551527716986769},{"$f":"'2030 e2g-balance'!AB5+'2030 e2g-balance'!AB14","v":26.894824724345241},{"$f":"'2050 e2g-balance'!AB5+'2050 e2g-balance'!AB14","v":26.240871587836537}]
["Total final consumption",{"$f":"('Data 1995'!$L22-'Data 1995'!$L30)*0.041872*-1","v":-594.24742400000002},{"$f":"('Data 2000'!$L22-'Data 2000'!$L30)*0.041872*-1","v":-584.44937600000003},{"$f":"('Data 2005'!$L22-'Data 2005'!$L30)*0.041872*-1","v":-613.801648},{"$f":"('Data 2010'!$L22-'Data 2010'!$L30)*0.041872*-1","v":-616.48145599999998},{"$f":"('Data 2015'!$L22-'Data 2015'!$L30)*0.041872*-1","v":-558.19563200000005},{"$f":"('Data 2018'!$L22-'Data 2018'!$L30)*0.041872*-1","v":-578.88040000000001},{"$f":"K4*10*-1","v":-500},{"$f":"L4*10*-1","v":-500},null,50,50]
["Share of consumption"]
["Industry",{"$f":"IFERROR('Data 1995'!$L$23/$B$4*0.041872*-1,0.00001)","v":0.21145715896279593},{"$f":"IFERROR(('Data 2000'!$L$23/C4*0.041872*-1),0.0001)","v":0.20941395615417679},{"$f":"IFERROR(('Data 2005'!$L$23/D4*0.041872*-1),0.0001)","v":0.19441981035541306},{"$f":"IFERROR(('Data 2010'!$L$23/E4*0.041872*-1),0.0001)","v":0.16389322828227942},{"$f":"IFERROR(('Data 2015'!$L$23/F4*0.041872*-1),0.001)","v":0.16105318430725377},{"$f":"IFERROR(('Data 2018'!$L$23/G4*0.041872*-1),0.0001)","v":0.16585895117540686},{"$f":"K6/100","v":0.17},{"$f":"L6/100","v":0.16585895117540686},null,17,{"$f":"G6*100","v":16.585895117540687}]
["Transport",{"$f":"IFERROR('Data 1995'!$L$24/$B$4*0.041872*-1,0.0001)","v":0.27614148816234496},{"$f":"IFERROR('Data 2000'!$L$24/C4*0.041872*-1,0.0001)","v":0.28943974781487319},{"$f":"IFERROR('Data 2005'!$L$24/D4*0.041872*-1,0.00001)","v":0.30493212361006888},{"$f":"IFERROR('Data 2010'!$L$24/E4*0.041872*-1,0.0001)","v":0.29674658697276368},{"$f":"IFERROR('Data 2015'!$L$24/F4*0.041872*-1,0.0001)","v":0.31475508213937436},{"$f":"IFERROR('Data 2018'!$L$24/G4*0.041872*-1,0.0001)","v":0.31985533453887882},0.31985533453887882,0.31985533453887882,null,{"$f":"G7*100","v":31.985533453887882},{"$f":"G7*100","v":31.985533453887882}]
["Other",{"$f":"IFERROR('Data 1995'!$L$31/$B$4*0.041872*-1,0.00001)","v":0.51247181510710249},{"$f":"IFERROR('Data 2000'!$L$31/C4*0.041872*-1,0.0001)","v":0.50121793953288429},{"$f":"IFERROR('Data 2005'!$L$31/D4*0.041872*-1,0.0001)","v":0.50064806603451806},{"$f":"IFERROR('Data 2010'!$L$31/E4*0.041872*-1,0.001)","v":0.53929226380493112},{"$f":"IFERROR('Data 2015'!$L$31/F4*0.041872*-1,0.0001)","v":0.52434175980796638},{"$f":"IFERROR('Data 2018'!$L$31/G4*0.041872*-1,0.0001)","v":0.51435804701627486},0.51014466546112114,0.51428571428571435,null,{"$f":"100-K7-K6","v":51.014466546112118},{"$f":"100-L7-L6","v":51.428571428571431}]
["Share of energyforms Industry"]
["Coal",{"$f":"IFERROR('Data 1995'!$B$23/'Data 1995'!$L23,0.0001)","v":0.11062979006997667},{"$f":"IFERROR('Data 2000'!$B$23/'Data 2000'!$L23,0.0001)","v":9.1002394799863148E-2},{"$f":"IFERROR('Data 2005'!$B$23/'Data 2005'!$L23,0.001)","v":7.5438596491228069E-2},{"$f":"IFERROR('Data 2010'!$B$23/'Data 2010'!$L23,0.0001)","v":4.434314131786158E-2},{"$f":"IFERROR('Data 2015'!$B$23/'Data 2015'!$L23,0.0001)","v":4.8905449464368887E-2},{"$f":"IFERROR('Data 2018'!$B$23/'Data 2018'!$L23,0.00001)","v":5.4513737461840385E-2},{"$f":"K10/100","v":5.4077627562145666E-2},{"$f":"L10/100","v":5.4077627562145666E-2},null,{"$f":"100-SUM(K11:K17)","v":5.4077627562145665},{"$f":"100-SUM(L11:L17)","v":5.4077627562145665}]
["Crude Oil",{"$f":"IFERROR('Data 1995'!$C$23/'Data 1995'!$L$23,0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$C$23/'Data 2000'!$L$23,0.00001)","v":0},{"$f":"IFERROR('Data 2005'!$C$23/'Data 2005'!$L$23,0.0001)","v":0},{"$f":"IFERROR('Data 2010'!$C$23/'Data 2010'!$L$23,0.0001)","v":0},{"$f":"IFERROR('Data 2015'!$C$23/'Data 2015'!$L$23,0.0001)","v":0},{"$f":"IFERROR('Data 2018'!$C$23/'Data 2018'!$L$23,0.0001)","v":0},{"$f":"K11/100","v":0},{"$f":"L11/100","v":0},null,{"$f":"$G11*100","v":0},{"$f":"$G11*100","v":0}]
["Oil products",{"$f":"IFERROR('Data 1995'!$D$23/'Data 1995'!$L23,0.0001)","v":0.29056981006331223},{"$f":"IFERROR('Data 2000'!$D$23/'Data 2000'!$L23,0.0001)","v":0.25624358535750941},{"$f":"IFERROR('Data 2005'!$D$23/'Data 2005'!$L23,0.001)","v":0.26842105263157895},{"$f":"IFERROR('Data 2010'!$D$23/'Data 2010'!$L23,0.00001)","v":0.22710319104848736},{"$f":"IFERROR('Data 2015'!$D$23/'Data 2015'!$L23,0.00001)","v":0.18258034466697717},{"$f":"IFERROR('Data 2018'!$D$23/'Data 2018'!$L23,0.0001)","v":0.17880505887483647},0.17880505887483647,0.17880505887483647,null,{"$f":"$G12*100","v":17.880505887483647},17.880505887483647]
["Natural Gas",{"$f":"IFERROR('Data 1995'!$E23/'Data 1995'!$L23,0.0001)","v":0.25991336221259581},{"$f":"IFERROR('Data 2000'!$E23/'Data 2000'!$L23,0.0001)","v":0.26616489907629148},{"$f":"IFERROR('Data 2005'!$E23/'Data 2005'!$L23,0.0001)","v":0.25052631578947371},{"$f":"IFERROR('Data 2010'!$E23/'Data 2010'!$L23,0.00001)","v":0.2954828014919188},{"$f":"IFERROR('Data 2015'!$E23/'Data 2015'!$L23,0.0001)","v":0.30973451327433627},{"$f":"IFERROR('Data 2018'!$E23/'Data 2018'!$L23,0.0001)","v":0.31225468818142171},0.31225468818142171,0.31225468818142171,null,31.225468818142172,31.225468818142172]
["Geothermal, Solar, Wind, etc.",{"$f":"IFERROR('Data 1995'!$H23/'Data 1995'!$L23,0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$H23/'Data 2000'!$L23,0.0001)","v":0},{"$f":"IFERROR('Data 2005'!$H23/'Data 2005'!$L23,0.0001)","v":0},{"$f":"IFERROR('Data 2010'!$H23/'Data 2010'!$L23,0.00001)","v":0},{"$f":"IFERROR('Data 2015'!$H23/'Data 2015'!$L23,0.00001)","v":0},{"$f":"IFERROR('Data 2018'!$H23/'Data 2018'!$L23,0.0001)","v":0},0,0,null,0,0]
["Biofuels and Waste",{"$f":"IFERROR('Data 1995'!$I23/'Data 1995'!$L23,0.001)","v":3.4655114961679438E-2},{"$f":"IFERROR('Data 2000'!$I23/'Data 2000'!$L23,0.0001)","v":3.7632569278138898E-2},{"$f":"IFERROR('Data 2005'!$I23/'Data 2005'!$L23,0.0001)","v":4.2456140350877192E-2},{"$f":"IFERROR('Data 2010'!$I23/'Data 2010'!$L23,0.0001)","v":8.3298798176543717E-2},{"$f":"IFERROR('Data 2015'!$I23/'Data 2015'!$L23,0.0001)","v":9.7810898928737774E-2},{"$f":"IFERROR('Data 2018'!$I23/'Data 2018'!$L23,0.00001)","v":9.9433057130396865E-2},9.9433057130396865E-2,9.9433057130396865E-2,null,9.9433057130396865,9.9433057130396865]
["Electricity",{"$f":"IFERROR('Data 1995'!$J23/'Data 1995'!$L23,0.0001)","v":0.26891036321226258},{"$f":"IFERROR('Data 2000'!$J23/'Data 2000'!$L23,0.0001)","v":0.29387615463564831},{"$f":"IFERROR('Data 2005'!$J23/'Data 2005'!$L23,0.0001)","v":0.30947368421052629},{"$f":"IFERROR('Data 2010'!$J23/'Data 2010'!$L23,0.000001)","v":0.30335681723995028},{"$f":"IFERROR('Data 2015'!$J23/'Data 2015'!$L23,0.00001)","v":0.33488588728458313},{"$f":"IFERROR('Data 2018'!$J23/'Data 2018'!$L23,0.00001)","v":0.32141299607501089},0.32141299607501089,0.32141299607501089,null,32.141299607501089,32.141299607501089]
["Heat",{"$f":"IFERROR('Data 1995'!$K23/'Data 1995'!$L23,0.0001)","v":3.5321559480173279E-2},{"$f":"IFERROR('Data 2000'!$K23/'Data 2000'!$L23,0.00001)","v":5.439616832021895E-2},{"$f":"IFERROR('Data 2005'!$K23/'Data 2005'!$L23,0.0001)","v":5.3333333333333337E-2},{"$f":"IFERROR('Data 2010'!$K23/'Data 2010'!$L23,0.000001)","v":4.6415250725238291E-2},{"$f":"IFERROR('Data 2015'!$K23/'Data 2015'!$L23,0.0001)","v":2.5617140195621797E-2},{"$f":"IFERROR('Data 2018'!$K23/'Data 2018'!$L23,0.00001)","v":3.4016572176188399E-2},3.4016572176188399E-2,3.4016572176188399E-2,null,3.40165721761884,3.40165721761884]
["Share of energyforms Transport"]
["Coal",{"$f":"IFERROR('Data 1995'!$B24/'Data 1995'!$L24,0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$B24/'Data 2000'!$L24,0.0001)","v":0},{"$f":"IFERROR('Data 2005'!$B24/'Data 2005'!$L24,0.0001)","v":0},{"$f":"IFERROR('Data 2010'!$B24/'Data 2010'!$L24,0.00001)","v":0},{"$f":"IFERROR('Data 2015'!$B24/'Data 2015'!$L24,0.0001)","v":0},{"$f":"IFERROR('Data 2018'!$B24/'Data 2018'!$L24,0.00001)","v":0},{"$f":"K19/100","v":0},{"$f":"L19/100","v":0},null,{"$f":"$G19*100","v":0},{"$f":"$G19*100","v":0}]
["Oil products",{"$f":"IFERROR('Data 1995'!$D24/'Data 1995'!$L24,0.0001)","v":0.99489665731053845},{"$f":"IFERROR('Data 2000'!$D24/'Data 2000'!$L24,0.0001)","v":0.99282178217821782},{"$f":"IFERROR('Data 2005'!$D24/'Data 2005'!$L24,0.0001)","v":0.99284116331096195},{"$f":"IFERROR('Data 2010'!$D24/'Data 2010'!$L24,0.000001)","v":0.98603799496452282},{"$f":"IFERROR('Data 2015'!$D24/'Data 2015'!$L24,0.00001)","v":0.94041944709246905},{"$f":"IFERROR('Data 2018'!$D24/'Data 2018'!$L24,0.0001)","v":0.94210764360018096},{"$f":"K20/100","v":0.93979647218453199},{"$f":"L20/100","v":0.93979647218453199},null,{"$f":"100-K19-SUM(K21:K25)","v":93.979647218453195},{"$f":"100-L19-SUM(L21:L25)","v":93.979647218453195}]
["Natural Gas",{"$f":"IFERROR('Data 1995'!$E24/'Data 1995'!$L24,0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$E24/'Data 2000'!$L24,0.0001)","v":0},{"$f":"IFERROR('Data 2005'!$E24/'Data 2005'!$L24,0.00001)","v":0},{"$f":"IFERROR('Data 2010'!$E24/'Data 2010'!$L24,0.00001)","v":0},{"$f":"IFERROR('Data 2015'!$E24/'Data 2015'!$L24,0.00001)","v":4.7664442326024784E-4},{"$f":"IFERROR('Data 2018'!$E24/'Data 2018'!$L24,0.0001)","v":1.8091361374943465E-3},1.8091361374943465E-3,1.8091361374943465E-3,null,{"$f":"$G21*100","v":0.18091361374943465},{"$f":"$G21*100","v":0.18091361374943465}]
["Geothermal, Solar, Wind, etc.",{"$f":"IFERROR('Data 1995'!$H24/'Data 1995'!$L24,0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$H24/'Data 2000'!$L24,0.00001)","v":0},{"$f":"IFERROR('Data 2005'!$H24/'Data 2005'!$L24,0.0001)","v":0},{"$f":"IFERROR('Data 2010'!$H24/'Data 2010'!$L24,0.000001)","v":0},{"$f":"IFERROR('Data 2015'!$H24/'Data 2015'!$L24,0.00001)","v":0},{"$f":"IFERROR('Data 2018'!$H24/'Data 2018'!$L24,0.00001)","v":0},0,0,null,0,0]
["Biofuels and Waste",{"$f":"IFERROR('Data 1995'!$I24/'Data 1995'!$L24,0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$I24/'Data 2000'!$L24,0.0001)","v":0},{"$f":"IFERROR('Data 2005'!$I24/'Data 2005'!$L24,0.00001)","v":0},{"$f":"IFERROR('Data 2010'!$I24/'Data 2010'!$L24,0.00001)","v":6.1799038681620505E-3},{"$f":"IFERROR('Data 2015'!$I24/'Data 2015'!$L24,0.00001)","v":5.1000953288846518E-2},{"$f":"IFERROR('Data 2018'!$I24/'Data 2018'!$L24,0.00001)","v":4.8394391677973769E-2},4.8394391677973762E-2,4.8394391677973762E-2,null,4.8394391677973765,4.8394391677973765]
["Electricity",{"$f":"IFERROR('Data 1995'!$J24/'Data 1995'!$L24,0.0001)","v":5.1033426894615975E-3},{"$f":"IFERROR('Data 2000'!$J24/'Data 2000'!$L24,0.00001)","v":7.4257425742574254E-3},{"$f":"IFERROR('Data 2005'!$J24/'Data 2005'!$L24,0.00001)","v":7.1588366890380315E-3},{"$f":"IFERROR('Data 2010'!$J24/'Data 2010'!$L24,0.00001)","v":8.0109864957656207E-3},{"$f":"IFERROR('Data 2015'!$J24/'Data 2015'!$L24,0.0001)","v":8.1029551954242135E-3},{"$f":"IFERROR('Data 2018'!$J24/'Data 2018'!$L24,0.00001)","v":7.9149706015377661E-3},0.01,0.01,null,1,1]
["Heat",{"$f":"IFERROR('Data 1995'!$K24/'Data 1995'!$L24,0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$K24/'Data 2000'!$L24,0.0001)","v":0},{"$f":"IFERROR('Data 2005'!$K24/'Data 2005'!$L24,0.00001)","v":0},{"$f":"IFERROR('Data 2010'!$K24/'Data 2010'!$L24,0.00001)","v":0},{"$f":"IFERROR('Data 2015'!$K24/'Data 2015'!$L24,0.00001)","v":0},{"$f":"IFERROR('Data 2018'!$K24/'Data 2018'!$L24,0.0001)","v":0},0,0,null,0,0]
["Share of energyforms Other"]
["Coal",{"$f":"IFERROR('Data 1995'!$B25/'Data 1995'!$L25,0.0001)","v":7.8194816800714918E-3},{"$f":"IFERROR('Data 2000'!$B25/'Data 2000'!$L25,0.0001)","v":3.3540967896502154E-3},{"$f":"IFERROR('Data 2005'!$B25/'Data 2005'!$L25,0.00001)","v":2.4652622142536979E-3},{"$f":"IFERROR('Data 2010'!$B25/'Data 2010'!$L25,0.00001)","v":2.2335025380710661E-3},{"$f":"IFERROR('Data 2015'!$B25/'Data 2015'!$L25,0.00001)","v":2.3116042533518262E-3},{"$f":"IFERROR('Data 2018'!$B25/'Data 2018'!$L25,0.0001)","v":0},{"$f":"K27/100","v":4.5423574835325555E-4},{"$f":"L27/100","v":4.5423574835325555E-4},null,{"$f":"100-SUM(K28:K33)","v":4.5423574835325553E-2},{"$f":"100-SUM(L28:L33)","v":4.5423574835325553E-2}]
["Oil products",{"$f":"IFERROR('Data 1995'!$D25/'Data 1995'!$L25,0.0001)","v":0.24441465594280606},{"$f":"IFERROR('Data 2000'!$D25/'Data 2000'!$L25,0.0001)","v":0.18567321514135121},{"$f":"IFERROR('Data 2005'!$D25/'Data 2005'!$L25,0.0001)","v":0.13962348722545945},{"$f":"IFERROR('Data 2010'!$D25/'Data 2010'!$L25,0.00001)","v":9.6852791878172584E-2},{"$f":"IFERROR('Data 2015'!$D25/'Data 2015'!$L25,0.0001)","v":5.5478502080443831E-2},{"$f":"IFERROR('Data 2018'!$D25/'Data 2018'!$L25,0.00001)","v":5.019305019305019E-2},{"$f":"K28/100","v":5.019305019305019E-2},{"$f":"L28/100","v":5.019305019305019E-2},null,{"$f":"$G28*100","v":5.019305019305019},{"$f":"$G28*100","v":5.019305019305019}]
["Natural Gas",{"$f":"IFERROR('Data 1995'!$E25/'Data 1995'!$L25,0.0001)","v":0.13851653261840929},{"$f":"IFERROR('Data 2000'!$E25/'Data 2000'!$L25,0.00001)","v":0.15764254911356013},{"$f":"IFERROR('Data 2005'!$E25/'Data 2005'!$L25,0.0001)","v":0.15800089645898699},{"$f":"IFERROR('Data 2010'!$E25/'Data 2010'!$L25,0.00001)","v":0.15248730964467005},{"$f":"IFERROR('Data 2015'!$E25/'Data 2015'!$L25,0.00001)","v":0.13892741562644476},{"$f":"IFERROR('Data 2018'!$E25/'Data 2018'!$L25,0.0001)","v":0.1396774926186691},0.1396774926186691,0.1396774926186691,null,{"$f":"$G29*100","v":13.96774926186691},13.96774926186691]
["Geothermal, Solar, Wind, etc.",{"$f":"IFERROR('Data 1995'!$H25/'Data 1995'!$L25,0.0001)","v":8.9365504915102768E-4},{"$f":"IFERROR('Data 2000'!$H25/'Data 2000'!$L25,0.001)","v":1.4374700527072352E-3},{"$f":"IFERROR('Data 2005'!$H25/'Data 2005'!$L25,0.0001)","v":1.5688032272523531E-3},{"$f":"IFERROR('Data 2010'!$H25/'Data 2010'!$L25,0.00001)","v":2.0304568527918783E-3},{"$f":"IFERROR('Data 2015'!$H25/'Data 2015'!$L25,0.001)","v":2.7739251040221915E-3},{"$f":"IFERROR('Data 2018'!$H25/'Data 2018'!$L25,0.0001)","v":2.7254144901203725E-3},2.7254144901203725E-3,2.7254144901203725E-3,null,0.27254144901203725,0.27254144901203725]
["Biofuels and Waste",{"$f":"IFERROR('Data 1995'!$I25/'Data 1995'!$L25,0.00001)","v":8.4450402144772119E-2},{"$f":"IFERROR('Data 2000'!$I25/'Data 2000'!$L25,0.0001)","v":0.10158121705797796},{"$f":"IFERROR('Data 2005'!$I25/'Data 2005'!$L25,0.00001)","v":0.15688032272523533},{"$f":"IFERROR('Data 2010'!$I25/'Data 2010'!$L25,0.00001)","v":0.19329949238578681},{"$f":"IFERROR('Data 2015'!$I25/'Data 2015'!$L25,0.0001)","v":0.22376329172445678},{"$f":"IFERROR('Data 2018'!$I25/'Data 2018'!$L25,0.0001)","v":0.2387008857597093},0.2387008857597093,0.2387008857597093,null,23.870088575970929,23.870088575970929]
["Electricity",{"$f":"IFERROR('Data 1995'!$J25/'Data 1995'!$L25,0.001)","v":0.19772117962466487},{"$f":"IFERROR('Data 2000'!$J25/'Data 2000'!$L25,0.0001)","v":0.21034978437949209},{"$f":"IFERROR('Data 2005'!$J25/'Data 2005'!$L25,0.00001)","v":0.20125504258180188},{"$f":"IFERROR('Data 2010'!$J25/'Data 2010'!$L25,0.00001)","v":0.18131979695431472},{"$f":"IFERROR('Data 2015'!$J25/'Data 2015'!$L25,0.00001)","v":0.2022653721682848},{"$f":"IFERROR('Data 2018'!$J25/'Data 2018'!$L25,0.00001)","v":0.19077901430842609},0.19077901430842609,0.19077901430842609,null,19.077901430842608,19.077901430842608]
["Heat",{"$f":"IFERROR('Data 1995'!$K25/'Data 1995'!$L25,0.001)","v":0.32618409294012513},{"$f":"IFERROR('Data 2000'!$K25/'Data 2000'!$L25,0.0001)","v":0.33972208912314328},{"$f":"IFERROR('Data 2005'!$K25/'Data 2005'!$L25,0.00001)","v":0.33975795607350961},{"$f":"IFERROR('Data 2010'!$K25/'Data 2010'!$L25,0.00001)","v":0.37157360406091372},{"$f":"IFERROR('Data 2015'!$K25/'Data 2015'!$L25,0.0001)","v":0.37447988904299584},{"$f":"IFERROR('Data 2018'!$K25/'Data 2018'!$L25,0.00001)","v":0.37746990688167159},0.37746990688167159,0.37746990688167159,null,37.746990688167159,37.746990688167159]
["Transport losses"]
["Electricity",{"$f":"IFERROR('Data 1995'!$J21/'Data 1995'!$J22*-1,0.0001)","v":7.5677710843373491E-2},{"$f":"IFERROR('Data 2000'!$J21/'Data 2000'!$J22*-1,0.0001)","v":6.485130777499104E-2},{"$f":"IFERROR('Data 2005'!$J21/'Data 2005'!$J22*-1,0.00001)","v":4.5533541883906847E-2},{"$f":"IFERROR('Data 2010'!$J21/'Data 2010'!$J22*-1,0.0001)","v":8.2002902757619733E-2},{"$f":"IFERROR('Data 2015'!$J21/'Data 2015'!$J22*-1,0.00001)","v":5.7380143450358627E-2},{"$f":"IFERROR('Data 2018'!$J21/'Data 2018'!$J22*-1,0.0001)","v":7.0707070707070704E-2},{"$f":"G35","v":7.0707070707070704E-2},{"$f":"G35","v":7.0707070707070704E-2}]
["Heat",{"$f":"IFERROR('Data 1995'!$K21/'Data 1995'!$K22*-1,0.0001)","v":0.25122713074520303},{"$f":"IFERROR('Data 2000'!$K21/'Data 2000'!$K22*-1,0.0001)","v":0.25066548358473822},{"$f":"IFERROR('Data 2005'!$K21/'Data 2005'!$K22*-1,0.0001)","v":0.25092860090796532},{"$f":"IFERROR('Data 2010'!$K21/'Data 2010'!$K22*-1,0.0001)","v":0.25105633802816901},{"$f":"IFERROR('Data 2015'!$K21/'Data 2015'!$K22*-1,0.00001)","v":0.25121753246753248},{"$f":"IFERROR('Data 2018'!$K21/'Data 2018'!$K22*-1,0.00001)","v":0.25147116516280893},{"$f":"G36","v":0.25147116516280893},{"$f":"H36","v":0.25147116516280893}]
["Industry one use  "]
["Industry one use (% of total consumption)",{"$f":"IFERROR('Data 1995'!$L$20/B4*0.041872,0.0001)","v":7.1660090191657269E-2},{"$f":"IFERROR('Data 2000'!$L$20/C4*0.041872,0.0001)","v":8.2819888236136979E-2},{"$f":"IFERROR('Data 2005'!$L$20/D4*0.041872,0.00001)","v":8.6636196193464771E-2},{"$f":"IFERROR('Data 2010'!$L$20/E4*0.041872,0.00001)","v":8.1573048970997764E-2},{"$f":"IFERROR('Data 2015'!$L$20/F4*0.041872,0.0001)","v":8.4539794464031204E-2},{"$f":"IFERROR('Data 2018'!$L$20/G4*0.041872,0.0001)","v":7.5298372513562389E-2},{"$f":"G38","v":7.5298372513562389E-2},{"$f":"H38","v":7.5298372513562389E-2}]
["Distribution between energi forms"]
["Electricity",{"$f":"IFERROR('Data 1995'!$J20/'Data 1995'!$L20,0.0001)","v":0.22222222222222221},{"$f":"IFERROR('Data 2000'!$J20/'Data 2000'!$L20,0.0001)","v":0.15916955017301038},{"$f":"IFERROR('Data 2005'!$J20/'Data 2005'!$L20,0.00001)","v":0.17637795275590551},{"$f":"IFERROR('Data 2010'!$J20/'Data 2010'!$L20,0.00001)","v":0.21149042464612822},{"$f":"IFERROR('Data 2015'!$J20/'Data 2015'!$L20,0.00001)","v":0.14995563442768411},{"$f":"IFERROR('Data 2018'!$J20/'Data 2018'!$L20,0.0001)","v":0.16522574447646493},{"$f":"$G40","v":0.16522574447646493},{"$f":"$G40","v":0.16522574447646493}]
["Heat",{"$f":"IFERROR('Data 1995'!$K20/'Data 1995'!$L20,0.0001)","v":4.0314650934119962E-2},{"$f":"IFERROR('Data 2000'!$K20/'Data 2000'!$L20,0.0001)","v":2.5951557093425604E-2},{"$f":"IFERROR('Data 2005'!$K20/'Data 2005'!$L20,0.00001)","v":3.858267716535433E-2},{"$f":"IFERROR('Data 2010'!$K20/'Data 2010'!$L20,0.00001)","v":3.5803497085761866E-2},{"$f":"IFERROR('Data 2015'!$K20/'Data 2015'!$L20,0.00001)","v":2.3070097604259095E-2},{"$f":"IFERROR('Data 2018'!$K20/'Data 2018'!$L20,0.0001)","v":3.3621517771373677E-2},{"$f":"$G41","v":3.3621517771373677E-2},3.3621517771373677E-2]
["Coal",{"$f":"IFERROR('Data 1995'!$B20/'Data 1995'!$L20,0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$B20/'Data 2000'!$L20,0.0001)","v":0},{"$f":"IFERROR('Data 2005'!$B20/'Data 2005'!$L20,0.0001)","v":0},{"$f":"IFERROR('Data 2010'!$B20/'Data 2010'!$L20,0.0001)","v":0},{"$f":"IFERROR('Data 2015'!$B20/'Data 2015'!$L20,0.0001)","v":0},{"$f":"IFERROR('Data 2018'!$B20/'Data 2018'!$L20,0.0001)","v":0},0,0]
["Natural Gas",{"$f":"IFERROR('Data 1995'!$E20/'Data 1995'!$L20,0.0001)","v":0.29596853490658798},{"$f":"IFERROR('Data 2000'!$E20/'Data 2000'!$L20,0.0001)","v":0.52076124567474047},{"$f":"IFERROR('Data 2005'!$E20/'Data 2005'!$L20,0.00001)","v":0.52598425196850396},{"$f":"IFERROR('Data 2010'!$E20/'Data 2010'!$L20,0.00001)","v":0.51623646960865943},{"$f":"IFERROR('Data 2015'!$E20/'Data 2015'!$L20,0.00001)","v":0.51020408163265307},{"$f":"IFERROR('Data 2018'!$E20/'Data 2018'!$L20,0.0001)","v":0.48126801152737753},0.48126801152737753,0.48126801152737753]
["Crude oil",{"$f":"IFERROR('Data 1995'!$C20/'Data 1995'!$L20,0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$C20/'Data 2000'!$L20,0.0001)","v":0},{"$f":"IFERROR('Data 2005'!$C20/'Data 2005'!$L20,0.00001)","v":0},{"$f":"IFERROR('Data 2010'!$C20/'Data 2010'!$L20,0.00001)","v":0},{"$f":"IFERROR('Data 2015'!$C20/'Data 2015'!$L20,0.0001)","v":0},{"$f":"IFERROR('Data 2018'!$C20/'Data 2018'!$L20,0.0001)","v":0},0,0]
["Oil products",{"$f":"IFERROR('Data 1995'!$D20/'Data 1995'!$L20,0.00001)","v":0.44247787610619471},{"$f":"IFERROR('Data 2000'!$D20/'Data 2000'!$L20,0.0001)","v":0.29325259515570934},{"$f":"IFERROR('Data 2005'!$D20/'Data 2005'!$L20,0.0001)","v":0.25984251968503935},{"$f":"IFERROR('Data 2010'!$D20/'Data 2010'!$L20,0.00001)","v":0.2373022481265612},{"$f":"IFERROR('Data 2015'!$D20/'Data 2015'!$L20,0.0001)","v":0.31499556344276841},{"$f":"IFERROR('Data 2018'!$D20/'Data 2018'!$L20,0.0001)","v":0.3160422670509126},0.3160422670509126,0.3160422670509126]
["Biofuels and waste",{"$f":"IFERROR('Data 1995'!$I20/'Data 1995'!$L20,0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$I20/'Data 2000'!$L20,0.0001)","v":8.6505190311418688E-4},{"$f":"IFERROR('Data 2005'!$I20/'Data 2005'!$L20,0.00001)","v":0},{"$f":"IFERROR('Data 2010'!$I20/'Data 2010'!$L20,0.00001)","v":0},{"$f":"IFERROR('Data 2015'!$I20/'Data 2015'!$L20,0.0001)","v":1.7746228926353151E-3},{"$f":"IFERROR('Data 2018'!$I20/'Data 2018'!$L20,0.0001)","v":2.881844380403458E-3},{"$f":"$G46","v":2.881844380403458E-3},{"$f":"$G46","v":2.881844380403458E-3}]
["Distribution of production between technologies Heat"]
["CHP plants",{"$f":"IFERROR('Data 1995'!$K13/('Data 1995'!$K13+'Data 1995'!$K14),0.001)","v":0.73628691983122363},{"$f":"IFERROR('Data 2000'!$K13/('Data 2000'!$K13+'Data 2000'!$K14),0.0001)","v":0.814827828531272},{"$f":"IFERROR('Data 2005'!$K13/('Data 2005'!$K13+'Data 2005'!$K14),0.0001)","v":0.82024659312134973},{"$f":"IFERROR('Data 2010'!$K13/('Data 2010'!$K13+'Data 2010'!$K14),0.0001)","v":0.77150013915947679},{"$f":"IFERROR('Data 2015'!$K13/('Data 2015'!$K13+'Data 2015'!$K14),0.00001)","v":0.65775056397035125},{"$f":"IFERROR('Data 2018'!$K13/('Data 2018'!$K13+'Data 2018'!$K14),0.001)","v":0.66355721393034828},{"$f":"K48/100","v":0.66355721393034828},{"$f":"L48/100","v":0.66355721393034828},null,{"$f":"100-K49","v":66.355721393034827},{"$f":"100-L49","v":66.355721393034827}]
["Heat plants",{"$f":"IFERROR('Data 1995'!$K14/('Data 1995'!$K13+'Data 1995'!$K14),0.0001)","v":0.26371308016877637},{"$f":"IFERROR('Data 2000'!$K14/('Data 2000'!$K13+'Data 2000'!$K14),0.0001)","v":0.18517217146872805},{"$f":"IFERROR('Data 2005'!$K14/('Data 2005'!$K13+'Data 2005'!$K14),0.0001)","v":0.17975340687865024},{"$f":"IFERROR('Data 2010'!$K14/('Data 2010'!$K13+'Data 2010'!$K14),0.0001)","v":0.22849986084052323},{"$f":"IFERROR('Data 2015'!$K14/('Data 2015'!$K13+'Data 2015'!$K14),0.0001)","v":0.34224943602964875},{"$f":"IFERROR('Data 2018'!$K14/('Data 2018'!$K13+'Data 2018'!$K14),0.001)","v":0.33644278606965172},{"$f":"K49/100","v":0.33644278606965172},{"$f":"L49/100","v":0.33644278606965172},null,{"$f":"G49*100","v":33.644278606965173},{"$f":"G49*100","v":33.644278606965173}]
["Electricity consumption on Heat plants"]
["% of heat production on Heat plants",{"$f":"IFERROR('Data 1995'!$J14/'Data 1995'!$K14*-1,0.0001)","v":1.3333333333333333E-3},{"$f":"IFERROR('Data 2000'!$J14/'Data 2000'!$K14*-1,0.0001)","v":0},{"$f":"IFERROR('Data 2005'!$J14/'Data 2005'!$K14*-1,0.0001)","v":0},{"$f":"IFERROR('Data 2010'!$J14/'Data 2010'!$K14*-1,0.0001)","v":3.6540803897685747E-3},{"$f":"IFERROR('Data 2015'!$J14/'Data 2015'!$K14*-1,0.0001)","v":2.4482109227871938E-2},{"$f":"IFERROR('Data 2018'!$J14/'Data 2018'!$K14*-1,0.0001)","v":2.3105360443622922E-2},{"$f":"G51","v":2.3105360443622922E-2},{"$f":"G51","v":2.3105360443622922E-2}]
["Ratio between electricity and heat production on CHP  plants (Electricity)"]
["Cm-value",{"$f":"IFERROR('Data 1995'!$J13/'Data 1995'!$K13,0.0001)","v":1.2874880611270296},{"$f":"IFERROR('Data 2000'!$J13/'Data 2000'!$K13,0.0001)","v":1.0871065114273393},{"$f":"IFERROR('Data 2005'!$J13/'Data 2005'!$K13,0.0001)","v":1.0063291139240507},{"$f":"IFERROR('Data 2010'!$J13/'Data 2010'!$K13,0.0001)","v":0.95959595959595956},{"$f":"IFERROR('Data 2015'!$J13/'Data 2015'!$K13,0.0001)","v":0.59725624693777557},{"$f":"IFERROR('Data 2018'!$J13/'Data 2018'!$K13,0.0001)","v":0.62417994376757269},{"$f":"G53","v":0.62417994376757269},{"$f":"G53","v":0.62417994376757269}]
["Distribution of production between technologies Oil products"]
["Oil refineries",1,1,1,1,1,1,{"$f":"G55","v":1},{"$f":"H55","v":1}]
["Share of non-fuel RE for Electricity-only plants"]
["Hydro",{"$f":"IFERROR('Data 1995'!$G12/'Data 1995'!$J12*-1,0.0001)","v":6.4516129032258064E-3},{"$f":"IFERROR('Data 2000'!$G12/'Data 2000'!$J12*-1,0.0001)","v":5.1813471502590676E-3},{"$f":"IFERROR('Data 2005'!$G12/'Data 2005'!$J12*-1,0.0001)","v":3.4965034965034965E-3},{"$f":"IFERROR('Data 2010'!$G12/'Data 2010'!$J12*-1,0.0001)","v":2.9325513196480938E-3},{"$f":"IFERROR('Data 2015'!$G12/'Data 2015'!$J12*-1,0.0001)","v":1.5748031496062992E-3},{"$f":"IFERROR('Data 2018'!$G12/'Data 2018'!$J12*-1,0.0001)","v":7.8186082877247849E-4},{"$f":"K57/100","v":7.8186082877247849E-4},{"$f":"L57/100","v":7.8186082877247849E-4},null,{"$f":"100*$G57","v":7.8186082877247848E-2},{"$f":"100*$G57","v":7.8186082877247848E-2}]
["Geothermal, Solar, Wind, etc.",{"$f":"IFERROR('Data 1995'!$H12/'Data 1995'!$J12*-1,0.0001)","v":0.21720430107526881},{"$f":"IFERROR('Data 2000'!$H12/'Data 2000'!$J12*-1,0.0001)","v":0.63039723661485314},{"$f":"IFERROR('Data 2005'!$H12/'Data 2005'!$J12*-1,0.0001)","v":0.99475524475524479},{"$f":"IFERROR('Data 2010'!$H12/'Data 2010'!$J12*-1,0.0001)","v":0.98533724340175954},{"$f":"IFERROR('Data 2015'!$H12/'Data 2015'!$J12*-1,0.0001)","v":0.9976377952755906},{"$f":"IFERROR('Data 2018'!$H12/'Data 2018'!$J12*-1,0.0001)","v":0.99843627834245507},{"$f":"K58/100","v":0.99843627834245507},{"$f":"L58/100","v":0.99843627834245507},null,{"$f":"100*$G58","v":99.84362783424551},{"$f":"100*$G58","v":99.84362783424551}]
["Fuel based plants",{"$f":"1-B57-B58","v":0.7763440860215054},{"$f":"1-C57-C58","v":0.36442141623488777},1.7482517482516613E-3,1.1730205278592365E-2,7.8740157480305939E-4,{"$f":"1-G57-G58","v":7.8186082877240715E-4},7.8186082877238047E-4,7.8186082877238047E-4,null,{"$f":"100-K57-K58","v":7.818608287723805E-2},{"$f":"100-L57-L58","v":7.818608287723805E-2}]
["Import / Export of electricity ",{"$f":"IFERROR(('Data 1995'!$J4+'Data 1995'!$J5)/'Data 1995'!$J22,0.000000001)","v":-2.5602409638554216E-2},{"$f":"IFERROR(('Data 2000'!$J4+'Data 2000'!$J5)/'Data 2000'!$J22,0.000000001)","v":2.042278753135077E-2},{"$f":"IFERROR(('Data 2005'!$J4+'Data 2005'!$J5)/'Data 2005'!$J22,0.000000001)","v":4.1014946124435174E-2},{"$f":"IFERROR(('Data 2010'!$J4+'Data 2010'!$J5)/'Data 2010'!$J22,0.000000001)","v":-3.5558780841799711E-2},{"$f":"IFERROR(('Data 2015'!$J4+'Data 2015'!$J5)/'Data 2015'!$J22,0.000000001)","v":0.19177047942619857},{"$f":"IFERROR(('Data 2018'!$J4+'Data 2018'!$J5)/'Data 2018'!$J22,0.000000001)","v":0.16797605686494577},{"$f":"(K60-500)/1000","v":0},{"$f":"(L60-500)/1000","v":0},null,500,500]
["Share of non-fuel RE for CHP plants"]
["Geothermal, Solar, Wind, etc.",{"$f":"IFERROR('Data 1995'!$H13/('Data 1995'!$J13+'Data 1995'!$K13)*-1,0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$H13/('Data 2000'!$J13+'Data 2000'!$K13)*-1,0.0001)","v":0},{"$f":"IFERROR('Data 2005'!$H13/('Data 2005'!$J13+'Data 2005'!$K13)*-1,0.0001)","v":0},{"$f":"IFERROR('Data 2010'!$H13/('Data 2010'!$J13+'Data 2010'!$K13)*-1,0.0001)","v":0},{"$f":"IFERROR('Data 2015'!$H13/('Data 2015'!$J13+'Data 2015'!$K13)*-1,0.0001)","v":0},{"$f":"IFERROR('Data 2018'!$H13/('Data 2018'!$J13+'Data 2018'!$K13)*-1,0.0001)","v":0},{"$f":"K62/100","v":0},{"$f":"L62/100","v":0},null,{"$f":"G62*100","v":0},{"$f":"G62*100","v":0}]
["Fuel based plants",{"$f":"1-B62","v":1},{"$f":"1-C62","v":1},1,1,1,{"$f":"1-G62","v":1},{"$f":"K63/100","v":1},{"$f":"L63/100","v":1},null,{"$f":"100-K62","v":100},{"$f":"100-L62","v":100}]
["Share of non-fuel RE for Heat plants"]
["Geothermal, Solar, Wind, etc.",{"$f":"IFERROR('Data 1995'!$H14/'Data 1995'!$K14*-1,0.0001)","v":1.3333333333333333E-3},{"$f":"IFERROR('Data 2000'!$H14/'Data 2000'!$K14*-1,0.001)","v":3.7950664136622392E-3},{"$f":"IFERROR('Data 2005'!$H14/'Data 2005'!$K14*-1,0.001)","v":9.0252707581227436E-3},{"$f":"IFERROR('Data 2010'!$H14/'Data 2010'!$K14*-1,0.0001)","v":9.7442143727161992E-3},{"$f":"IFERROR('Data 2015'!$H14/'Data 2015'!$K14*-1,0.0001)","v":2.4482109227871938E-2},{"$f":"IFERROR('Data 2018'!$H14/'Data 2018'!$K14*-1,0.0001)","v":4.9907578558225509E-2},{"$f":"K65/100","v":4.9907578558225509E-2},{"$f":"L65/100","v":4.9907578558225509E-2},null,{"$f":"G65*100","v":4.9907578558225509},{"$f":"G65*100","v":4.9907578558225509}]
["Fuel based plants",{"$f":"1-B65","v":0.9986666666666667},{"$f":"1-C65","v":0.99620493358633777},0.99097472924187724,0.99025578562728378,0.97551789077212803,{"$f":"1-G65","v":0.95009242144177453},{"$f":"K66/100","v":0.95009242144177453},{"$f":"L66/100","v":0.95009242144177453},null,{"$f":"100-K65","v":95.009242144177449},{"$f":"100-L65","v":95.009242144177449}]
["Efficiencies thermal plants"]
["Electricity-only plants",{"$f":"IFERROR(('Data 1995'!$J12+'Data 1995'!$G12+'Data 1995'!$H12)/('Data 1995'!$B12+'Data 1995'!$D12+'Data 1995'!$E12+'Data 1995'!$F12+'Data 1995'!$I12)*-1,0.0001)","v":0.41685912240184758},{"$f":"IFERROR(('Data 2000'!$J12+'Data 2000'!$G12+'Data 2000'!$H12)/('Data 2000'!$B12+'Data 2000'!$D12+'Data 2000'!$E12+'Data 2000'!$F12+'Data 2000'!$I12)*-1,0.0001)","v":0.4153543307086614},{"$f":"IFERROR(('Data 2005'!$J12+'Data 2005'!$G12+'Data 2005'!$H12)/('Data 2005'!$B12+'Data 2005'!$D12+'Data 2005'!$E12+'Data 2005'!$F12+'Data 2005'!$I12)*-1,0.0001)","v":0.25},{"$f":"IFERROR(('Data 2010'!$J12+'Data 2010'!$G12+'Data 2010'!$H12)/('Data 2010'!$B12+'Data 2010'!$D12+'Data 2010'!$E12+'Data 2010'!$F12+'Data 2010'!$I12)*-1,0.0001)","v":0.29629629629629628},{"$f":"IFERROR(('Data 2015'!$J12+'Data 2015'!$G12+'Data 2015'!$H12)/('Data 2015'!$B12+'Data 2015'!$D12+'Data 2015'!$E12+'Data 2015'!$F12+'Data 2015'!$I12)*-1,0.0001)","v":0.2},{"$f":"IFERROR(('Data 2018'!$J12+'Data 2018'!$G12+'Data 2018'!$H12)/('Data 2018'!$B12+'Data 2018'!$D12+'Data 2018'!$E12+'Data 2018'!$F12+'Data 2018'!$I12)*-1,0.0001)","v":0.25},{"$f":"G68","v":0.25},{"$f":"G68","v":0.25}]
["CHP plants",{"$f":"IFERROR(('Data 1995'!$J13+'Data 1995'!$K13+'Data 1995'!$H13)/('Data 1995'!$B13+'Data 1995'!$D13+'Data 1995'!$E13+'Data 1995'!$F13+'Data 1995'!$I13)*-1,0.0001)","v":0.69149704056590156},{"$f":"IFERROR(('Data 2000'!$J13+'Data 2000'!$K13+'Data 2000'!$H13)/('Data 2000'!$B13+'Data 2000'!$D13+'Data 2000'!$E13+'Data 2000'!$F13+'Data 2000'!$I13)*-1,0.00001)","v":0.7871198568872988},{"$f":"IFERROR(('Data 2005'!$J13+'Data 2005'!$K13+'Data 2005'!$H13)/('Data 2005'!$B13+'Data 2005'!$D13+'Data 2005'!$E13+'Data 2005'!$F13+'Data 2005'!$I13)*-1,0.0001)","v":0.71235955056179778},{"$f":"IFERROR(('Data 2010'!$J13+'Data 2010'!$K13+'Data 2010'!$H13)/('Data 2010'!$B13+'Data 2010'!$D13+'Data 2010'!$E13+'Data 2010'!$F13+'Data 2010'!$I13)*-1,0.0001)","v":0.71539575925194254},{"$f":"IFERROR(('Data 2015'!$J13+'Data 2015'!$K13+'Data 2015'!$H13)/('Data 2015'!$B13+'Data 2015'!$D13+'Data 2015'!$E13+'Data 2015'!$F13+'Data 2015'!$I13)*-1,0.0001)","v":0.79628724963361019},{"$f":"IFERROR(('Data 2018'!$J13+'Data 2018'!$K13+'Data 2018'!$H13)/('Data 2018'!$B13+'Data 2018'!$D13+'Data 2018'!$E13+'Data 2018'!$F13+'Data 2018'!$I13)*-1,0.00001)","v":0.79513649919706353},{"$f":"G69","v":0.79513649919706353},{"$f":"G69","v":0.79513649919706353}]
["Heat Plants",{"$f":"IFERROR(('Data 1995'!$K14-'Data 1995'!$H14)/('Data 1995'!$B14+'Data 1995'!$D14+'Data 1995'!$E14+'Data 1995'!$I14)*-1,0.0001)","v":0.98556430446194221},{"$f":"IFERROR(('Data 2000'!$K14-'Data 2000'!$H14)/('Data 2000'!$B14+'Data 2000'!$D14+'Data 2000'!$E14+'Data 2000'!$I14)*-1,0.0001)","v":1.0251937984496124},{"$f":"IFERROR(('Data 2005'!$K14-'Data 2005'!$H14)/('Data 2005'!$B14+'Data 2005'!$D14+'Data 2005'!$E14+'Data 2005'!$I14)*-1,0.0001)","v":1.0627376425855513},{"$f":"IFERROR(('Data 2010'!$K14-'Data 2010'!$H14)/('Data 2010'!$B14+'Data 2010'!$D14+'Data 2010'!$E14+'Data 2010'!$I14)*-1,0.0001)","v":1.0234567901234568},{"$f":"IFERROR(('Data 2015'!$K14-'Data 2015'!$H14)/('Data 2015'!$B14+'Data 2015'!$D14+'Data 2015'!$E14+'Data 2015'!$I14)*-1,0.0001)","v":1.1147540983606556},{"$f":"IFERROR(('Data 2018'!$K14-'Data 2018'!$H14)/('Data 2018'!$B14+'Data 2018'!$D14+'Data 2018'!$E14+'Data 2018'!$I14)*-1,0.0001)","v":1.2228202368137782},1.2228202368137782,1.2228202368137782]
["Oil refineries",{"$f":"IFERROR('Data 1995'!$D16/'Data 1995'!$C16*-1,0.00001)","v":0.98990302909127259},{"$f":"IFERROR('Data 2000'!$D16/'Data 2000'!$C16*-1,0.00001)","v":0.98848548936670189},{"$f":"IFERROR('Data 2005'!$D16/'Data 2005'!$C16*-1,0.0001)","v":0.96697756491051168},{"$f":"IFERROR('Data 2010'!$D16/'Data 2010'!$C16*-1,0.0001)","v":0.96076323568933086},{"$f":"IFERROR('Data 2015'!$D16/'Data 2015'!$C16*-1,0.00001)","v":0.9736167485580004},{"$f":"IFERROR('Data 2018'!$D16/'Data 2018'!$C16*-1,0.00001)","v":0.98764380059650614},0.98764380059650614,0.98764380059650614]
["Fuel distribution for Electricity-only plants"]
["Coal",{"$f":"IFERROR('Data 1995'!$B12/('Data 1995'!$L12-'Data 1995'!$J12-'Data 1995'!$G12-'Data 1995'!$H12),0.0001)","v":0.92369942196531796},{"$f":"IFERROR('Data 2000'!$B12/('Data 2000'!$L12-'Data 2000'!$J12-'Data 2000'!$G12-'Data 2000'!$H12),0.0001)","v":0.95849802371541504},{"$f":"IFERROR('Data 2005'!$B12/('Data 2005'!$L12-'Data 2005'!$J12-'Data 2005'!$G12-'Data 2005'!$H12),0.0001)","v":0},{"$f":"IFERROR('Data 2010'!$B12/('Data 2010'!$L12-'Data 2010'!$J12-'Data 2010'!$G12-'Data 2010'!$H12),0.0001)","v":0},{"$f":"IFERROR('Data 2015'!$B12/('Data 2015'!$L12-'Data 2015'!$J12-'Data 2015'!$G12-'Data 2015'!$H12),0.0001)","v":0},{"$f":"IFERROR('Data 2018'!$B12/('Data 2018'!$L12-'Data 2018'!$J12-'Data 2018'!$G12-'Data 2018'!$H12),0.00001)","v":0},{"$f":"K73/100","v":0},{"$f":"L73/100","v":0},null,{"$f":"100-SUM(K74:K78)","v":0},{"$f":"100-SUM(L74:L78)","v":0}]
["Crude Oil",{"$f":"IFERROR('Data 1995'!$C12/('Data 1995'!$L12-'Data 1995'!$J12-'Data 1995'!$G12-'Data 1995'!$H12),0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$C12/('Data 2000'!$L12-'Data 2000'!$J12-'Data 2000'!$G12-'Data 2000'!$H12),0.0001)","v":0},{"$f":"IFERROR('Data 2005'!$C12/('Data 2005'!$L12-'Data 2005'!$J12-'Data 2005'!$G12-'Data 2005'!$H12),0.0001)","v":0},{"$f":"IFERROR('Data 2010'!$C12/('Data 2010'!$L12-'Data 2010'!$J12-'Data 2010'!$G12-'Data 2010'!$H12),0.0001)","v":0},{"$f":"IFERROR('Data 2015'!$C12/('Data 2015'!$L12-'Data 2015'!$J12-'Data 2015'!$G12-'Data 2015'!$H12),0.00001)","v":0},{"$f":"IFERROR('Data 2018'!$C12/('Data 2018'!$L12-'Data 2018'!$J12-'Data 2018'!$G12-'Data 2018'!$H12),0.00001)","v":0},{"$f":"K74/100","v":0},{"$f":"L74/100","v":0},null,{"$f":"$G74*100","v":0},{"$f":"$G74*100","v":0}]
["Oil products",{"$f":"IFERROR('Data 1995'!$D12/('Data 1995'!$L12-'Data 1995'!$J12-'Data 1995'!$G12-'Data 1995'!$H12),0.0001)","v":7.2832369942196537E-2},{"$f":"IFERROR('Data 2000'!$D12/('Data 2000'!$L12-'Data 2000'!$J12-'Data 2000'!$G12-'Data 2000'!$H12),0.0001)","v":4.3478260869565216E-2},{"$f":"IFERROR('Data 2005'!$D12/('Data 2005'!$L12-'Data 2005'!$J12-'Data 2005'!$G12-'Data 2005'!$H12),0.0001)","v":1},{"$f":"IFERROR('Data 2010'!$D12/('Data 2010'!$L12-'Data 2010'!$J12-'Data 2010'!$G12-'Data 2010'!$H12),0.0001)","v":1},{"$f":"IFERROR('Data 2015'!$D12/('Data 2015'!$L12-'Data 2015'!$J12-'Data 2015'!$G12-'Data 2015'!$H12),0.0001)","v":1},{"$f":"IFERROR('Data 2018'!$D12/('Data 2018'!$L12-'Data 2018'!$J12-'Data 2018'!$G12-'Data 2018'!$H12),0.0001)","v":1},1,1,null,{"$f":"$G75*100","v":100},100]
["Natural Gas",{"$f":"IFERROR('Data 1995'!$E12/('Data 1995'!$L12-'Data 1995'!$J12-'Data 1995'!$G12-'Data 1995'!$H12),0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$E12/('Data 2000'!$L12-'Data 2000'!$J12-'Data 2000'!$G12-'Data 2000'!$H12),0.0001)","v":0},{"$f":"IFERROR('Data 2005'!$E12/('Data 2005'!$L12-'Data 2005'!$J12-'Data 2005'!$G12-'Data 2005'!$H12),0.0001)","v":0},{"$f":"IFERROR('Data 2010'!$E12/('Data 2010'!$L12-'Data 2010'!$J12-'Data 2010'!$G12-'Data 2010'!$H12),0.0001)","v":0},{"$f":"IFERROR('Data 2015'!$E12/('Data 2015'!$L12-'Data 2015'!$J12-'Data 2015'!$G12-'Data 2015'!$H12),0.0001)","v":0},{"$f":"IFERROR('Data 2018'!$E12/('Data 2018'!$L12-'Data 2018'!$J12-'Data 2018'!$G12-'Data 2018'!$H12),0.00001)","v":0},0,0,null,0,0]
["Nuclear",{"$f":"IFERROR('Data 1995'!$F12/('Data 1995'!$L12-'Data 1995'!$J12-'Data 1995'!$G12-'Data 1995'!$H12),0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$F12/('Data 2000'!$L12-'Data 2000'!$J12-'Data 2000'!$G12-'Data 2000'!$H12),0.0001)","v":0},{"$f":"IFERROR('Data 2005'!$F12/('Data 2005'!$L12-'Data 2005'!$J12-'Data 2005'!$G12-'Data 2005'!$H12),0.0001)","v":0},{"$f":"IFERROR('Data 2010'!$F12/('Data 2010'!$L12-'Data 2010'!$J12-'Data 2010'!$G12-'Data 2010'!$H12),0.0001)","v":0},{"$f":"IFERROR('Data 2015'!$F12/('Data 2015'!$L12-'Data 2015'!$J12-'Data 2015'!$G12-'Data 2015'!$H12),0.0001)","v":0},{"$f":"IFERROR('Data 2018'!$F12/('Data 2018'!$L12-'Data 2018'!$J12-'Data 2018'!$G12-'Data 2018'!$H12),0.00001)","v":0},0,0,null,0,0]
["Biofuels and Waste",{"$f":"IFERROR('Data 1995'!$I12/('Data 1995'!$L12-'Data 1995'!$J12-'Data 1995'!$G12-'Data 1995'!$H12),0.0001)","v":4.6242774566473991E-3},{"$f":"IFERROR('Data 2000'!$I12/('Data 2000'!$L12-'Data 2000'!$J12-'Data 2000'!$G12-'Data 2000'!$H12),0.0001)","v":1.976284584980237E-3},{"$f":"IFERROR('Data 2005'!$I12/('Data 2005'!$L12-'Data 2005'!$J12-'Data 2005'!$G12-'Data 2005'!$H12),0.0001)","v":0},{"$f":"IFERROR('Data 2010'!$I12/('Data 2010'!$L12-'Data 2010'!$J12-'Data 2010'!$G12-'Data 2010'!$H12),0.0001)","v":0},{"$f":"IFERROR('Data 2015'!$I12/('Data 2015'!$L12-'Data 2015'!$J12-'Data 2015'!$G12-'Data 2015'!$H12),0.0001)","v":0},{"$f":"IFERROR('Data 2018'!$I12/('Data 2018'!$L12-'Data 2018'!$J12-'Data 2018'!$G12-'Data 2018'!$H12),0.0001)","v":0},0,0,null,0,0]
["Fuel distribution for CHP plants"]
["Coal",{"$f":"IFERROR('Data 1995'!$B13/('Data 1995'!$L13-'Data 1995'!$J13-'Data 1995'!$K13-'Data 1995'!$G13-'Data 1995'!$H13),0.0001)","v":0.71142934342069708},{"$f":"IFERROR('Data 2000'!$B13/('Data 2000'!$L13-'Data 2000'!$J13-'Data 2000'!$K13-'Data 2000'!$G13-'Data 2000'!$H13),0.0001)","v":0.45714285714285713},{"$f":"IFERROR('Data 2005'!$B13/('Data 2005'!$L13-'Data 2005'!$J13-'Data 2005'!$K13-'Data 2005'!$G13-'Data 2005'!$H13),0.0001)","v":0.48370786516853931},{"$f":"IFERROR('Data 2010'!$B13/('Data 2010'!$L13-'Data 2010'!$J13-'Data 2010'!$K13-'Data 2010'!$G13-'Data 2010'!$H13),0.0001)","v":0.49644456149591781},{"$f":"IFERROR('Data 2015'!$B13/('Data 2015'!$L13-'Data 2015'!$J13-'Data 2015'!$K13-'Data 2015'!$G13-'Data 2015'!$H13),0.000001)","v":0.41660561660561662},{"$f":"IFERROR('Data 2018'!$B13/('Data 2018'!$L13-'Data 2018'!$J13-'Data 2018'!$K13-'Data 2018'!$G13-'Data 2018'!$H13),0.00001)","v":0.34197842552214824},{"$f":"K80/100","v":0.33508147808124861},{"$f":"L80/100","v":0.34151939407849424},null,{"$f":"100-SUM(K81:K85)","v":33.50814780812486},{"$f":"100-SUM(L81:L85)","v":34.151939407849426}]
["Crude Oil",{"$f":"IFERROR('Data 1995'!$C13/('Data 1995'!$L13-'Data 1995'!$J13-'Data 1995'!$K13-'Data 1995'!$G13-'Data 1995'!$H13),0.0001)","v":6.4306944069170494E-2},{"$f":"IFERROR('Data 2000'!$C13/('Data 2000'!$L13-'Data 2000'!$J13-'Data 2000'!$K13-'Data 2000'!$G13-'Data 2000'!$H13),0.0001)","v":0.11701363962670495},{"$f":"IFERROR('Data 2005'!$C13/('Data 2005'!$L13-'Data 2005'!$J13-'Data 2005'!$K13-'Data 2005'!$G13-'Data 2005'!$H13),0.0001)","v":0},{"$f":"IFERROR('Data 2010'!$C13/('Data 2010'!$L13-'Data 2010'!$J13-'Data 2010'!$K13-'Data 2010'!$G13-'Data 2010'!$H13),0.0001)","v":0},{"$f":"IFERROR('Data 2015'!$C13/('Data 2015'!$L13-'Data 2015'!$J13-'Data 2015'!$K13-'Data 2015'!$G13-'Data 2015'!$H13),0.00001)","v":0},{"$f":"IFERROR('Data 2018'!$C13/('Data 2018'!$L13-'Data 2018'!$J13-'Data 2018'!$K13-'Data 2018'!$G13-'Data 2018'!$H13),0.00001)","v":0},{"$f":"K81/100","v":0},{"$f":"L81/100","v":0},null,{"$f":"$G81*100","v":0},{"$f":"$G81*100","v":0}]
["Oil products",{"$f":"IFERROR('Data 1995'!$D13/('Data 1995'!$L13-'Data 1995'!$J13-'Data 1995'!$K13-'Data 1995'!$G13-'Data 1995'!$H13),0.0001)","v":4.2015671440151309E-2},{"$f":"IFERROR('Data 2000'!$D13/('Data 2000'!$L13-'Data 2000'!$J13-'Data 2000'!$K13-'Data 2000'!$G13-'Data 2000'!$H13),0.0001)","v":2.2254127781765973E-2},{"$f":"IFERROR('Data 2005'!$D13/('Data 2005'!$L13-'Data 2005'!$J13-'Data 2005'!$K13-'Data 2005'!$G13-'Data 2005'!$H13),0.0001)","v":4.7752808988764044E-2},{"$f":"IFERROR('Data 2010'!$D13/('Data 2010'!$L13-'Data 2010'!$J13-'Data 2010'!$K13-'Data 2010'!$G13-'Data 2010'!$H13),0.0001)","v":2.515143534369239E-2},{"$f":"IFERROR('Data 2015'!$D13/('Data 2015'!$L13-'Data 2015'!$J13-'Data 2015'!$K13-'Data 2015'!$G13-'Data 2015'!$H13),0.0001)","v":1.8803418803418803E-2},{"$f":"IFERROR('Data 2018'!$D13/('Data 2018'!$L13-'Data 2018'!$J13-'Data 2018'!$K13-'Data 2018'!$G13-'Data 2018'!$H13),0.0001)","v":1.4918521918751435E-2},1.4918521918751435E-2,1.4918521918751435E-2,null,{"$f":"$G82*100","v":1.4918521918751435},1.4918521918751435]
["Natural Gas",{"$f":"IFERROR('Data 1995'!$E13/('Data 1995'!$L13-'Data 1995'!$J13-'Data 1995'!$K13-'Data 1995'!$G13-'Data 1995'!$H13),0.0001)","v":0.13172115644420426},{"$f":"IFERROR('Data 2000'!$E13/('Data 2000'!$L13-'Data 2000'!$J13-'Data 2000'!$K13-'Data 2000'!$G13-'Data 2000'!$H13),0.0001)","v":0.30323043790380472},{"$f":"IFERROR('Data 2005'!$E13/('Data 2005'!$L13-'Data 2005'!$J13-'Data 2005'!$K13-'Data 2005'!$G13-'Data 2005'!$H13),0.0001)","v":0.28033707865168539},{"$f":"IFERROR('Data 2010'!$E13/('Data 2010'!$L13-'Data 2010'!$J13-'Data 2010'!$K13-'Data 2010'!$G13-'Data 2010'!$H13),0.00001)","v":0.23860942849618119},{"$f":"IFERROR('Data 2015'!$E13/('Data 2015'!$L13-'Data 2015'!$J13-'Data 2015'!$K13-'Data 2015'!$G13-'Data 2015'!$H13),0.0001)","v":0.10671550671550671},{"$f":"IFERROR('Data 2018'!$E13/('Data 2018'!$L13-'Data 2018'!$J13-'Data 2018'!$K13-'Data 2018'!$G13-'Data 2018'!$H13),0.0001)","v":0.10580674776222171},0.11,0.10580674776222171,null,11,10.580674776222171]
["Nuclear",{"$f":"IFERROR('Data 1995'!$F13/('Data 1995'!$L13-'Data 1995'!$J13-'Data 1995'!$K13-'Data 1995'!$G13-'Data 1995'!$H13),0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$F13/('Data 2000'!$L13-'Data 2000'!$J13-'Data 2000'!$K13-'Data 2000'!$G13-'Data 2000'!$H13),0.00001)","v":0},{"$f":"IFERROR('Data 2005'!$F13/('Data 2005'!$L13-'Data 2005'!$J13-'Data 2005'!$K13-'Data 2005'!$G13-'Data 2005'!$H13),0.0001)","v":0},{"$f":"IFERROR('Data 2010'!$F13/('Data 2010'!$L13-'Data 2010'!$J13-'Data 2010'!$K13-'Data 2010'!$G13-'Data 2010'!$H13),0.00001)","v":0},{"$f":"IFERROR('Data 2015'!$F13/('Data 2015'!$L13-'Data 2015'!$J13-'Data 2015'!$K13-'Data 2015'!$G13-'Data 2015'!$H13),0.0001)","v":0},{"$f":"IFERROR('Data 2018'!$F13/('Data 2018'!$L13-'Data 2018'!$J13-'Data 2018'!$K13-'Data 2018'!$G13-'Data 2018'!$H13),0.001)","v":0},0,0,null,0,0]
["Biofuels and Waste",{"$f":"IFERROR('Data 1995'!$I13/('Data 1995'!$L13-'Data 1995'!$J13-'Data 1995'!$K13-'Data 1995'!$G13-'Data 1995'!$H13),0.0001)","v":5.0661983247770874E-2},{"$f":"IFERROR('Data 2000'!$I13/('Data 2000'!$L13-'Data 2000'!$J13-'Data 2000'!$K13-'Data 2000'!$G13-'Data 2000'!$H13),0.0001)","v":0.10021536252692032},{"$f":"IFERROR('Data 2005'!$I13/('Data 2005'!$L13-'Data 2005'!$J13-'Data 2005'!$K13-'Data 2005'!$G13-'Data 2005'!$H13),0.0001)","v":0.18820224719101122},{"$f":"IFERROR('Data 2010'!$I13/('Data 2010'!$L13-'Data 2010'!$J13-'Data 2010'!$K13-'Data 2010'!$G13-'Data 2010'!$H13),0.0001)","v":0.23966289175664998},{"$f":"IFERROR('Data 2015'!$I13/('Data 2015'!$L13-'Data 2015'!$J13-'Data 2015'!$K13-'Data 2015'!$G13-'Data 2015'!$H13),0.00001)","v":0.45763125763125762},{"$f":"IFERROR('Data 2018'!$I13/('Data 2018'!$L13-'Data 2018'!$J13-'Data 2018'!$K13-'Data 2018'!$G13-'Data 2018'!$H13),0.00001)","v":0.53775533624053251},0.54,0.53775533624053251,null,54,53.775533624053253]
["Fuel distribution for Heat plants"]
["Coal",{"$f":"IFERROR('Data 1995'!$B14/('Data 1995'!$L14-'Data 1995'!$J14-'Data 1995'!$K14-'Data 1995'!$G14-'Data 1995'!$H14),0.0001)","v":5.1181102362204724E-2},{"$f":"IFERROR('Data 2000'!$B14/('Data 2000'!$L14-'Data 2000'!$J14-'Data 2000'!$K14-'Data 2000'!$G14-'Data 2000'!$H14),0.0001)","v":1.9342359767891683E-3},{"$f":"IFERROR('Data 2005'!$B14/('Data 2005'!$L14-'Data 2005'!$J14-'Data 2005'!$K14-'Data 2005'!$G14-'Data 2005'!$H14),0.0001)","v":1.893939393939394E-3},{"$f":"IFERROR('Data 2010'!$B14/('Data 2010'!$L14-'Data 2010'!$J14-'Data 2010'!$K14-'Data 2010'!$G14-'Data 2010'!$H14),0.0001)","v":3.6991368680641184E-3},{"$f":"IFERROR('Data 2015'!$B14/('Data 2015'!$L14-'Data 2015'!$J14-'Data 2015'!$K14-'Data 2015'!$G14-'Data 2015'!$H14),0.00001)","v":2.0491803278688526E-3},{"$f":"IFERROR('Data 2018'!$B14/('Data 2018'!$L14-'Data 2018'!$J14-'Data 2018'!$K14-'Data 2018'!$G14-'Data 2018'!$H14),0.0001)","v":3.2292787944025836E-3},{"$f":"K87/100","v":-4.5209903121644856E-4},{"$f":"L87/100","v":3.2292787944025749E-3},null,{"$f":"100-SUM(K88:K92)","v":-4.5209903121644857E-2},{"$f":"100-SUM(L88:L92)","v":0.32292787944025747}]
["Crude Oil",{"$f":"IFERROR('Data 1995'!$C14/('Data 1995'!$L14-'Data 1995'!$J14-'Data 1995'!$K14-'Data 1995'!$G14-'Data 1995'!$H14),0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$C14/('Data 2000'!$L14-'Data 2000'!$J14-'Data 2000'!$K14-'Data 2000'!$G14-'Data 2000'!$H14),0.0001)","v":0},{"$f":"IFERROR('Data 2005'!$C14/('Data 2005'!$L14-'Data 2005'!$J14-'Data 2005'!$K14-'Data 2005'!$G14-'Data 2005'!$H14),0.0001)","v":0},{"$f":"IFERROR('Data 2010'!$C14/('Data 2010'!$L14-'Data 2010'!$J14-'Data 2010'!$K14-'Data 2010'!$G14-'Data 2010'!$H14),0.00001)","v":0},{"$f":"IFERROR('Data 2015'!$C14/('Data 2015'!$L14-'Data 2015'!$J14-'Data 2015'!$K14-'Data 2015'!$G14-'Data 2015'!$H14),0.00001)","v":0},{"$f":"IFERROR('Data 2018'!$C14/('Data 2018'!$L14-'Data 2018'!$J14-'Data 2018'!$K14-'Data 2018'!$G14-'Data 2018'!$H14),0.0001)","v":0},{"$f":"K88/100","v":0},{"$f":"L88/100","v":0},null,{"$f":"$G88*100","v":0},{"$f":"$G88*100","v":0}]
["Oil products",{"$f":"IFERROR('Data 1995'!$D14/('Data 1995'!$L14-'Data 1995'!$J14-'Data 1995'!$K14-'Data 1995'!$G14-'Data 1995'!$H14),0.0001)","v":7.3490813648293962E-2},{"$f":"IFERROR('Data 2000'!$D14/('Data 2000'!$L14-'Data 2000'!$J14-'Data 2000'!$K14-'Data 2000'!$G14-'Data 2000'!$H14),0.0001)","v":0.10638297872340426},{"$f":"IFERROR('Data 2005'!$D14/('Data 2005'!$L14-'Data 2005'!$J14-'Data 2005'!$K14-'Data 2005'!$G14-'Data 2005'!$H14),0.0001)","v":6.8181818181818177E-2},{"$f":"IFERROR('Data 2010'!$D14/('Data 2010'!$L14-'Data 2010'!$J14-'Data 2010'!$K14-'Data 2010'!$G14-'Data 2010'!$H14),0.0001)","v":9.7410604192355116E-2},{"$f":"IFERROR('Data 2015'!$D14/('Data 2015'!$L14-'Data 2015'!$J14-'Data 2015'!$K14-'Data 2015'!$G14-'Data 2015'!$H14),0.0001)","v":1.5368852459016393E-2},{"$f":"IFERROR('Data 2018'!$D14/('Data 2018'!$L14-'Data 2018'!$J14-'Data 2018'!$K14-'Data 2018'!$G14-'Data 2018'!$H14),0.0001)","v":2.0452099031216361E-2},2.0452099031216361E-2,2.0452099031216361E-2,null,{"$f":"$G89*100","v":2.045209903121636},2.045209903121636]
["Natural Gas",{"$f":"IFERROR('Data 1995'!$E14/('Data 1995'!$L14-'Data 1995'!$J14-'Data 1995'!$K14-'Data 1995'!$G14-'Data 1995'!$H14),0.0001)","v":0.26509186351706038},{"$f":"IFERROR('Data 2000'!$E14/('Data 2000'!$L14-'Data 2000'!$J14-'Data 2000'!$K14-'Data 2000'!$G14-'Data 2000'!$H14),0.0001)","v":0.1218568665377176},{"$f":"IFERROR('Data 2005'!$E14/('Data 2005'!$L14-'Data 2005'!$J14-'Data 2005'!$K14-'Data 2005'!$G14-'Data 2005'!$H14),0.0001)","v":0.19696969696969696},{"$f":"IFERROR('Data 2010'!$E14/('Data 2010'!$L14-'Data 2010'!$J14-'Data 2010'!$K14-'Data 2010'!$G14-'Data 2010'!$H14),0.00001)","v":0.28853267570900121},{"$f":"IFERROR('Data 2015'!$E14/('Data 2015'!$L14-'Data 2015'!$J14-'Data 2015'!$K14-'Data 2015'!$G14-'Data 2015'!$H14),0.00001)","v":0.40368852459016391},{"$f":"IFERROR('Data 2018'!$E14/('Data 2018'!$L14-'Data 2018'!$J14-'Data 2018'!$K14-'Data 2018'!$G14-'Data 2018'!$H14),0.0001)","v":0.35629709364908502},0.36,0.35629709364908502,null,36,35.6297093649085]
["Nuclear",{"$f":"IFERROR('Data 1995'!$F14/('Data 1995'!$L14-'Data 1995'!$J14-'Data 1995'!$K14-'Data 1995'!$G14-'Data 1995'!$H14),0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$F14/('Data 2000'!$L14-'Data 2000'!$J14-'Data 2000'!$K14-'Data 2000'!$G14-'Data 2000'!$H14),0.0001)","v":0},{"$f":"IFERROR('Data 2005'!$F14/('Data 2005'!$L14-'Data 2005'!$J14-'Data 2005'!$K14-'Data 2005'!$G14-'Data 2005'!$H14),0.0001)","v":0},{"$f":"IFERROR('Data 2010'!$F14/('Data 2010'!$L14-'Data 2010'!$J14-'Data 2010'!$K14-'Data 2010'!$G14-'Data 2010'!$H14),0.00001)","v":0},{"$f":"IFERROR('Data 2015'!$F14/('Data 2015'!$L14-'Data 2015'!$J14-'Data 2015'!$K14-'Data 2015'!$G14-'Data 2015'!$H14),0.00001)","v":0},{"$f":"IFERROR('Data 2018'!$F14/('Data 2018'!$L14-'Data 2018'!$J14-'Data 2018'!$K14-'Data 2018'!$G14-'Data 2018'!$H14),0.001)","v":0},0,0,null,{"$f":"$G91*100","v":0},0]
["Biofuels and Waste",{"$f":"IFERROR('Data 1995'!$I14/('Data 1995'!$L14-'Data 1995'!$J14-'Data 1995'!$K14-'Data 1995'!$G14-'Data 1995'!$H14),0.0001)","v":0.61023622047244097},{"$f":"IFERROR('Data 2000'!$I14/('Data 2000'!$L14-'Data 2000'!$J14-'Data 2000'!$K14-'Data 2000'!$G14-'Data 2000'!$H14),0.0001)","v":0.76789168278529985},{"$f":"IFERROR('Data 2005'!$I14/('Data 2005'!$L14-'Data 2005'!$J14-'Data 2005'!$K14-'Data 2005'!$G14-'Data 2005'!$H14),0.0001)","v":0.72916666666666663},{"$f":"IFERROR('Data 2010'!$I14/('Data 2010'!$L14-'Data 2010'!$J14-'Data 2010'!$K14-'Data 2010'!$G14-'Data 2010'!$H14),0.0001)","v":0.60912453760789154},{"$f":"IFERROR('Data 2015'!$I14/('Data 2015'!$L14-'Data 2015'!$J14-'Data 2015'!$K14-'Data 2015'!$G14-'Data 2015'!$H14),0.0001)","v":0.57889344262295084},{"$f":"IFERROR('Data 2018'!$I14/('Data 2018'!$L14-'Data 2018'!$J14-'Data 2018'!$K14-'Data 2018'!$G14-'Data 2018'!$H14),0.0001)","v":0.62002152852529602},0.62,0.62002152852529602,null,62,62.002152852529605]
["Fuel distribution for Oil refineries"]
["Coal",0,0,0,0,0,0,{"$f":"G94","v":0},{"$f":"G94","v":0}]
["Crude Oil",1,1,1,1,1,1,{"$f":"G95","v":1},{"$f":"G95","v":1}]
["Biofuels and Waste",0,0,0,0,0,0,{"$f":"G96","v":0},{"$f":"G96","v":0}]
["Fluegas cleaning"]
["Coal fired power plants",null,null,null,null,null,null,{"$f":"K98/100","v":0},{"$f":"L98/100","v":0},null,0,0]
["Oilfired power plants",null,null,null,null,null,null,{"$f":"K99/100","v":0},{"$f":"L99/100","v":0},null,0,0]
["Natural gas fired power plants",null,null,null,null,null,null,0,0,null,0,0]
["Biomass-fired power plants",null,null,null,null,null,null,0,0,null,0,0]
["CHP plants",null,null,null,null,null,null,0,0,null,0,0]
["Heat only plants",null,null,null,null,null,null,0,{"$f":"L103/100","v":0},null,0,0]
["Efficiency of final consumption"]
["Fuels ",null,null,null,null,null,0.8,0.8,0.8]
["Fuels in Transport",null,null,null,null,null,0.3,0.3,0.3]
["Electricity  ",null,null,null,null,null,0.95,0.95,0.95]
["Other",null,null,null,null,null,1,1,1]
[]
["Overview 2018 + Results 2050"]
[]
[null,1995,2000,2005,2010,2015,2018,2030,2050]
["Total final consumption",{"$f":"B4*-1","v":594.24742400000002},{"$f":"C4*-1","v":584.44937600000003},613.801648,616.48145599999998,558.19563200000005,578.88040000000001,{"$f":"H4*-1","v":500},500]
["CO2 emission (million tonne)",{"$f":"B3","v":52.869727630445816},{"$f":"C3","v":45.439344019935952},49.631438851358254,47.643922339441239,32.091964746731506,31.551527716986769,{"$f":"H3","v":26.894824724345241},26.240871587836537]
["Share of consumption"]
["Industry",{"$f":"B6","v":0.21145715896279593},{"$f":"C6","v":0.20941395615417679},0.19441981035541306,0.16389322828227942,0.16105318430725377,0.16585895117540686,{"$f":"H6","v":0.17},0.16585895117540686]
["Transport",{"$f":"B7","v":0.27614148816234496},{"$f":"C7","v":0.28943974781487319},0.30493212361006888,0.29674658697276368,0.31475508213937436,0.31985533453887882,{"$f":"H7","v":0.31985533453887882},0.31985533453887882]
["Other",{"$f":"B8","v":0.51247181510710249},0.50121793953288429,0.50064806603451806,0.53929226380493112,0.52434175980796638,0.51435804701627486,{"$f":"H8","v":0.51014466546112114},0.51428571428571435]
["Share of energyforms in consumption "]
["Coal",{"$f":"B4*-1*B6*B10+B4*-1*B7*B19+B4*-1*B8*B27","v":16.282810291331543},{"$f":"C4*-1*C6*C10+C4*-1*C7*C19+C4*-1*C8*C27","v":12.12048941447053},9.7600516467951586,5.2228624730964466,5.0731325381414702,{"$f":"G4*-1*G6*G10+G4*-1*G7*G19+G4*-1*G8*G27","v":5.234},{"$f":"H4*-1*H6*H10+H4*-1*H7*H19+H4*-1*H8*H27","v":4.7124613147244583},{"$f":"I4*-1*I6*I10+I4*-1*I7*I19+I4*-1*I8*I27","v":4.6014327729038573}]
["Crude Oil",{"$f":"B4*-1*B6*B11","v":0},{"$f":"C4*-1*C6*C11","v":0},0,0,0,0,{"$f":"H4*-1*H6*H11","v":0},{"$f":"I4*-1*I6*I11","v":0}]
["Oil products",{"$f":"B4*-1*B6*B12+B4*-1*B7*B20+B4*-1*B8*B28","v":274.20414293476313},{"$f":"C4*-1*C6*C12+C4*-1*C7*C20+C4*-1*C8*C28","v":253.70118401533301},{"$f":"D4*-1*D6*D12+D4*-1*D7*D20+D4*-1*D8*D28","v":260.76611926848949},{"$f":"E4*-1*E6*E12+E4*-1*E7*E20+E4*-1*E8*E28","v":235.53046760609135},197.87847691539528,{"$f":"G4*-1*G6*G12+G4*-1*G7*G20+G4*-1*G8*G28","v":206.55134264092663},{"$f":"H4*-1*H6*H12+H4*-1*H7*H20+H4*-1*H8*H28","v":178.30074590848531},{"$f":"I4*-1*I6*I12+I4*-1*I7*I20+I4*-1*I8*I28","v":178.03445160479518}]
["Natural Gas",{"$f":"B4*-1*B6*B13+B4*-1*B7*B21+B4*-1*B8*B29","v":74.843300017873091},{"$f":"C4*-1*C6*C13+C4*-1*C7*C21+C4*-1*C8*C29","v":78.75567448011499},78.450063544598834,80.551228117766499,68.590633542302356,71.904551729275511,{"$f":"H4*-1*H6*H13+H4*-1*H7*H21+H4*-1*H8*H29","v":62.458843289862742},62.101517993444389]
["Geothermal, Solar, Wind, etc.",{"$f":"B4*-1*B6*B14+B4*-1*B7*B22+B4*-1*B8*B30","v":0.27214929043789093},{"$f":"C4*-1*C6*C14+C4*-1*C7*C22+C4*-1*C8*C30","v":0.42108746334451364},0.4820910479605558,0.67505315736040616,0.81188704576976434,0.81149704837610726,{"$f":"H4*-1*H6*H14+H4*-1*H7*H22+H4*-1*H8*H30","v":0.69517783165267466},0.7008208688880958]
["Biofuels and Waste",{"$f":"B4*-1*B6*B15+B4*-1*B7*B23+B4*-1*B8*B31","v":30.07279594638069},{"$f":"C4*-1*C6*C15+C4*-1*C7*C23+C4*-1*C8*C31","v":34.362767409678966},53.275616796055587,73.811876580710674,83.245949692094314,89.581040486940736,{"$f":"H4*-1*H6*H15+H4*-1*H7*H23+H4*-1*H8*H31","v":77.077403781645742},77.365761220670279]
["Electricity",{"$f":"B4*-1*B6*B16+B4*-1*B7*B24+B4*-1*B8*B32","v":94.841174509383364},{"$f":"C4*-1*C6*C16+C4*-1*C7*C24+C4*-1*C8*C32","v":98.843340136080485},100.11640243836844,92.398070952284257,90.729713087378656,89.129977386327511,{"$f":"H4*-1*H6*H16+H4*-1*H7*H24+H4*-1*H8*H32","v":77.581829554757547},77.311348706434345]
["Heat",{"$f":"B4*-1*B6*B17+B4*-1*B7*B25+B4*-1*B8*B33","v":103.77292300983019},{"$f":"C4*-1*C6*C17+C4*-1*C7*C25+C4*-1*C8*C33","v":106.17465183708673},110.77169095831465,128.22439179695434,111.90771117891818,115.65835720009085,{"$f":"H4*-1*H6*H17+H4*-1*H7*H25+H4*-1*H8*H33","v":99.173538318871465},99.884666832863843]
["Share of primary energyforms "]
["Coal",{"$f":"$B$137*(1+$B$68)*$B$63*B73+$B$138*$B$48*(1+$B$69)*B80+$B$138*$B$49*(1+$B$70)*B87","v":252.04236648978096},{"$f":"$C$137*(1+$C$68)*$C$63*C73+$C$138*$C$48*(1+$C$69)*C80+$C$138*$C$49*(1+$C$70)*C87","v":231.28084808354615},{"$f":"$D$137*(1+$D$68)*$D$63*D73+$D$138*$D$48*(1+$D$69)*D80+$D$138*$D$49*(1+$D$70)*D87","v":94.239401615080993},{"$f":"$E$137*(1+$E$68)*$E$63*E73+$E$138*$E$48*(1+$E$69)*E80+$E$138*$E$49*(1+$E$70)*E87","v":105.66902594260927},{"$f":"$F$137*(1+$F$68)*$F$63*F73+$F$138*$F$48*(1+$F$69)*F80+$F$138*$F$49*(1+$F$70)*F87","v":69.129210694132411},{"$f":"$G$137*(1+$G$68)*$G$63*G73+$G$138*$G$48*(1+$G$69)*G80+$G$138*$G$49*(1+$G$70)*G87","v":59.311587806341002},{"$f":"$H$137*(1+H68)*H63*H73+H138*H48*(1+H69)*H80+H138*H49*(1+H70)*H87","v":49.49654600803769},{"$f":"I137*(1+I68)*I63*I73+I138*I48*(1+I69)*I80+I138*I49*(1+I70)*I87","v":51.154219133268377}]
["Crude Oil",10.399115507459832,22.626533916277658,0,0,0,0,{"$f":"H137*(1+H68)*H63*H74+H138*H48*(1+H69)*H81+H138*H49*(1+H70)*H88","v":0},{"$f":"I137*(1+I68)*I63*I74+I138*I48*(1+I69)*I81+I138*I49*(1+I70)*I88","v":0}]
["Oil products",22.318534676240056,16.077770324556148,143.64084366457362,142.16175072160274,119.79124931499939,124.07615627340422,{"$f":"H137*(1+H68)*H63*H75+H138*H48*(1+H69)*H82+H138*H49*(1+H70)*H89","v":107.93814690532632},{"$f":"I137*(1+I68)*I63*I75+I138*I48*(1+I69)*I82+I138*I49*(1+I70)*I89","v":107.60556677416037}]
["Natural Gas",39.323922843653925,64.702772142459182,64.680896082986592,72.056957016678297,58.565745444179917,56.81048952529683,{"$f":"H137*(1+H68)*H63*H76+H138*H48*(1+H69)*H83+H138*H49*(1+H70)*H90","v":49.676901704601477},{"$f":"I137*(1+I68)*I63*I76+I138*I48*(1+I69)*I83+I138*I49*(1+I70)*I90","v":49.062574951062146}]
["Nuclear",0,0,0,0,0,0,{"$f":"H137*(1+H68)*H63*H77+H138*H48*(1+H69)*H84+H138*H49*(1+H70)*H91","v":0},{"$f":"I137*(1+I68)*I63*I77+I138*I48*(1+I69)*I84+I138*I49*(1+I70)*I91","v":0}]
["Biofuels",50.350081536474029,57.911518904265989,74.092614395745386,96.058855877990339,134.37568217477968,159.83189634508648,{"$f":"H137*(1+H68)*H63*H78+H138*H48*(1+H69)*H85+H138*H49*(1+H70)*H92","v":137.38086351711809},{"$f":"I137*(1+I68)*I63*I78+I138*I48*(1+I69)*I85+I138*I49*(1+I70)*I92","v":138.03374094337605}]
["Geothermal",{"$f":"B137*(B57+B58)+B138*B48*B62+B138*B49*B65","v":22.862704483006031},{"$f":"C137*(C57+C58)+C138*C48*C62+C138*C49*C65","v":66.990161262574404},104.71685971804963,99.159428298005437,97.033490411638056,97.787870238166562,{"$f":"H137*(H57+H58)+H138*H48*H62+H138*H49*H65","v":85.086450283508782},{"$f":"I137*(I57+I58)+I138*I48*I62+I138*I49*I65","v":84.81201426309643}]
[]
["Electricity Output from conversion",{"$f":"B126*B35+B126","v":102.0185374899504},{"$f":"C126*C35+C126","v":105.25346000875356},104.67505684206196,99.974980979576074,95.935797039542322,{"$f":"G126*G35+G126","v":95.432096999502178},{"$f":"H126*H35+H126","v":83.067413462669691},82.777807705879198]
["Heat Output from conversion",{"$f":"B127*B36+B127","v":129.84349670663269},{"$f":"C127*C36+C127","v":132.7889722842713},138.56747639069405,160.41593804738687,140.02089024537531,144.74309904601404,{"$f":"H127*H36+H127","v":124.11282355323655},125.0027803832231]
["Oil products Output from conversion",{"$f":"B122","v":274.20414293476313},{"$f":"C122","v":253.70118401533301},260.76611926848949,235.53046760609135,197.87847691539528,206.55134264092663,{"$f":"H122","v":178.30074590848531},178.03445160479518]
["Total output from conversion",{"$f":"SUM(B137:B139)","v":506.06617713134619},{"$f":"SUM(C137:C139)","v":491.7436163083579},504.00865250124548,495.92138663305428,433.83516420031287,446.72653868644284,{"$f":"SUM(H137:H139)","v":385.48098292439158},{"$f":"SUM(I137:I139)","v":385.81503969389746}]
[]
["Result Tendency",null,null,null,null,null,null,null,null,null,"Linear regression"]
[null,null,null,null,null,null,null,null,null,null,"a","b"]
[null,1995,2000,2005,2010,2015,2018,2030,2050]
["Total final consumption",{"$f":"B113","v":594.24742400000002},{"$f":"C113","v":584.44937600000003},613.801648,616.48145599999998,558.19563200000005,578.88040000000001,{"$f":"K145*H144+L145","v":570.09222607420043},{"$f":"K145*I144+L145","v":551.77068161364605},null,{"$f":"LINEST(B113:G113,B112:G112,TRUE,FALSE)","v":-0.91607722302771877},2429.7289888204696]
["CO2 emission (million tonne)",{"$f":"B114","v":52.869727630445816},45.439344019935952,49.631438851358254,47.643922339441239,32.091964746731506,31.551527716986769,{"$f":"IF(K146*H144+L146>0,K146*H144+L146,0)","v":22.85940163786222},{"$f":"I144*K146+L146","v":5.0387424440334598},null,{"$f":"LINEST(B146:G146,B144:G144,TRUE,FALSE)","v":-0.89103295969143959},1831.6563098114846]
["Share of consumption"]
["Industry",{"$f":"B116","v":0.21145715896279593},0.20941395615417679,0.19441981035541306,0.16389322828227942,0.16105318430725377,0.16585895117540686,{"$f":"IF(K148*H144+L148>0,K148*H144+L148,0)","v":0.12756191870420786},{"$f":"IF(K148*I144+L148>0,K148*I144+L148,0)","v":7.7821075344780333E-2},null,{"$f":"LINEST(B148:G148,B144:G144,TRUE,FALSE)","v":-2.4870421679714086E-3},5.1762575196861675]
["Transport",{"$f":"B117","v":0.27614148816234496},0.28943974781487319,0.30493212361006888,0.29674658697276368,0.31475508213937436,0.31985533453887882,{"$f":"IF(H144*K149+L149>0,H144*K149+L149,0)","v":0.33984817634534226},{"$f":"IF(I144*K149+L149>0,I144*K149+L149,0)","v":0.37447864274443043},null,{"$f":"LINEST(B149:G149,B144:G144,TRUE,FALSE)","v":1.7315233199544033E-3},-3.1751441631620962]
["Other",{"$f":"B118","v":0.51247181510710249},0.50121793953288429,0.50064806603451806,0.53929226380493112,0.52434175980796638,0.51435804701627486,{"$f":"1-H149-H148","v":0.53258990495044989},{"$f":"1-I149-I148","v":0.54770028191078923}]
["Share of energyforms in consumption "]
["Coal",{"$f":"B120","v":16.282810291331543},12.12048941447053,9.7600516467951586,5.2228624730964466,5.0731325381414702,{"$f":"G120","v":5.234},{"$f":"H145*H148*H10+H145*H149*H19+H145*H150*H27","v":4.0705538733581248},{"$f":"I145*I148*I10+I145*I149*I19+I145*I150*I27","v":2.4593325156804262}]
["Crude Oil",{"$f":"B121","v":0},0,0,0,0,0,{"$f":"H145*H148*H11","v":0},{"$f":"I145*I148*I11","v":0}]
["Oil products",{"$f":"B122","v":274.20414293476313},253.70118401533301,260.76611926848949,235.53046760609135,197.87847691539528,206.55134264092663,{"$f":"$H$145*$H$148*H12+$H$145*$H$149*H20+$H$145*$H$150*H28","v":210.32363777801132},{"$f":"$I$145*$I$148*I12+$I$145*$I$149*I20+$I$145*$I$150*I28","v":217.0330699728992}]
["Natural Gas",{"$f":"B123","v":74.843300017873091},78.75567448011499,78.450063544598834,80.551228117766499,68.590633542302356,71.904551729275511,65.467943939756665,55.993071087634533]
["Geothermal, Solar, Wind, etc.",{"$f":"B124","v":0.27214929043789093},0.42108746334451364,0.4820910479605558,0.67505315736040616,0.81188704576976434,0.81149704837610726,0.82750496797051687,0.82363377116484837]
["Biofuels and Waste",{"$f":"B125","v":30.07279594638069},34.362767409678966,53.275616796055587,73.811876580710674,83.245949692094314,89.581040486940736,89.08278191237406,86.405741556760304]
["Electricity",{"$f":"B126","v":94.841174509383364},98.843340136080485,100.11640243836844,92.398070952284257,90.729713087378656,89.129977386327511,83.236610397375088,73.521904619320949]
["Heat",{"$f":"B127","v":103.77292300983019},106.17465183708673,110.77169095831465,128.22439179695434,111.90771117891818,115.65835720009085,117.08319320535465,115.5339280901858]
["Share of primary energyforms "]
["Coal",{"$f":"B129","v":252.04236648978096},231.28084808354615,94.239401615080993,105.66902594260927,69.129210694132411,59.311587806341002,{"$f":"IF(K161*$H$144+L161>0,K161*$H$144+L161,0)","v":0},{"$f":"IF(K161*$I$144+L161>0,K161*$I$144+L161,0)","v":0},null,{"$f":"LINEST(B161:G161,$B$144:$G$144,TRUE,FALSE)","v":-8.8138941967086559},17826.233375265638]
["Crude Oil",{"$f":"B130","v":10.399115507459832},22.626533916277658,0,0,0,0,0,0,null,{"$f":"LINEST(B162:G162,$B$144:$G$144,TRUE,FALSE)","v":-0.73862532641556811},1488.0484092410707]
["Oil products",{"$f":"B131","v":22.318534676240056},16.077770324556148,143.64084366457362,142.16175072160274,119.79124931499939,124.07615627340422,210.78166849368426,312.47855987861112,null,{"$f":"LINEST(B163:G163,$B$144:$G$144,TRUE,FALSE)","v":5.08484456924631},-10111.452807076324]
["Natural Gas",{"$f":"B132","v":39.323922843653925},64.702772142459182,64.680896082986592,72.056957016678297,58.565745444179917,56.81048952529683,70.812634990749757,80.846945485529886,null,{"$f":"LINEST(B164:G164,$B$144:$G$144,TRUE,FALSE)","v":0.50171552473900782},-947.6698802294361]
["Nuclear",{"$f":"B133","v":0},0,0,0,0,0,0,0,null,{"$f":"LINEST(B165:G165,$B$144:$G$144,TRUE,FALSE)","v":0},0]
["Biofuels",{"$f":"B134","v":50.350081536474029},57.911518904265989,74.092614395745386,96.058855877990339,134.37568217477968,159.83189634508648,204.57694973138859,300.17418318452656,null,{"$f":"LINEST(B166:G166,$B$144:$G$144,TRUE,FALSE)","v":4.7798616726568737},-9498.5422457620643]
["Geothermal",{"$f":"B135","v":22.862704483006031},66.990161262574404,104.71685971804963,99.159428298005437,97.033490411638056,97.787870238166562,146.58160762914576,203.65301366760286,null,{"$f":"LINEST(B167:G167,$B$144:$G$144,TRUE,FALSE)","v":2.8535703019228666},-5646.1661052742738]

{"sheet":"1995 e2g-balance","index":19,"n_rows":18,"n_cols":28,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
["Coal","Crude oil","Oil Products","Natual Gas","Nuclear","Hydro","Geothermal, solar, wind, etc.","Biofuels and waste","Electricity","Heat","Energy Services","Total consumption","Data 1995","Total production","Efficiency","Coal","Crude oil","Oil Products","Natual Gas","Nuclear","Hydro","Geothermal, solar, wind, etc.","Biofuels and waste","Electricity","Heat","Energy Services","Loss","CO2-emissions"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A2:K2)","v":0},"Entry fuels",{"$f":"SUM(P2:Z2)","v":765.56239559934943},null,{"$f":"-(A3+A2)","v":227.54268309851696},{"$f":"-(B3+B2)","v":331.37830420705677},null,{"$f":"-(D3+D2)","v":138.97428173040007},{"$f":"-(E3+E2)","v":0},null,null,{"$f":"-(H3+H2)","v":67.667126563375646}]
[{"$f":"-P3","v":-227.54268309851696},{"$f":"-Q3","v":-331.37830420705677},null,{"$f":"-S3","v":-138.97428173040007},{"$f":"-T3","v":0},null,null,{"$f":"-W3","v":-67.667126563375646},null,null,null,{"$f":"SUM(A3:K3)","v":-765.56239559934943},"Transport of fuels",{"$f":"SUM(P3:Z3)","v":765.56239559934943},null,{"$f":"-(A14+A5)","v":227.54268309851696},{"$f":"-(B14+B5)","v":331.37830420705677},null,{"$f":"-(D14+D5)","v":138.97428173040007},{"$f":"-(E14+E5)","v":0},null,null,{"$f":"-(H14+H5)","v":67.667126563375646},null,null,null,{"$f":"-(L3+N3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry On-Grid RE ",-2.3598099315318839,null,null,null,null,null,null,{"$f":"-F5","v":-6.9405831040888835E-2},{"$f":"-G5","v":-2.2904041004909952}]
[{"$f":"SUM(A7:A11)","v":-211.25987280718542},{"$f":"SUM(B7:B11)","v":-331.37830420705677},-33.43009297920689,-64.130981712526975,0,6.9405831040888835E-2,2.2904041004909952,-37.594330616994952,{"$f":"SUM(I6:I11)","v":-11.937493478276433},-1.7167520000000001,0,-689.0880178697156,"Entry electricity, district heating and oil products",553.15051558882965,null,{"$f":"SUM(P7:P11)","v":0},null,{"$f":"(C12+C5)*-1","v":307.63423591397003},null,null,null,null,null,{"$f":"(I12+I5)*-1","v":113.95603096822684},{"$f":"(J12+J5)*-1","v":131.56024870663271},null,{"$f":"-(L5+N5)","v":135.93750228088595},{"$f":"SUM(AB6:AB11)","v":26.217277688708556}]
[null,null,null,null,null,null,null,null,{"$f":"I14*IF('Key figures'!B60<0,'Key figures'!B60,0)*-1","v":-2.4281626003908392},null,null,-2.4281626003908392,"Import / Export of electricity",0,null,null,null,null,null,null,null,null,null,{"$f":"I14*-1*IF('Key figures'!B60>0,'Key figures'!B60,0)","v":0},null,null,null,{"$f":"(I6+X6)*'CO2-emission factors'!B13","v":-4.8563252007816783E-2}]
[{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$B73","v":18.506456375894558},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$B74","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$B75","v":1.4592074489128375},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$B76","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$B77","v":0},{"$f":"X7*'Key figures'!B57*-1","v":6.9405831040888835E-2},{"$f":"X7*'Key figures'!B58*-1","v":2.3366629783765904},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$B78","v":9.2648091994465873E-2},null,null,null,22.464380726219343,"Electricity-only plants",-10.757903811337769,{"$f":"'Key figures'!B68","v":0.41685912240184758},null,null,null,null,null,null,null,null,{"$f":"X5-X8","v":-10.757903811337769},null,null,{"$f":"-(N7+L7)","v":-11.706476914881573},{"$f":"-(A7*'CO2-emission factors'!$B$2+B7*'CO2-emission factors'!$B$3+C7*'CO2-emission factors'!$B$4+D7*'CO2-emission factors'!$B$5+E7*'CO2-emission factors'!$B$6+F7*'CO2-emission factors'!$B$7+G7*'CO2-emission factors'!$B$8+H7*'CO2-emission factors'!$B$9+I7*'CO2-emission factors'!$B$10+J7*'CO2-emission factors'!$B$11+K7*'CO2-emission factors'!$B$12)","v":-1.8690131218273587}]
[{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$B80","v":-227.96703746281881},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$B81","v":-20.606211513919817},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$B82","v":-13.463302060565258},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$B83","v":-42.208101315276934},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$B84","v":0},null,{"$f":"(X8+Y8)*'Key figures'!B62*-1","v":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$B85","v":-16.233885121260361},null,null,null,-320.47853747384119,"CHP plants",221.58002507200092,{"$f":"'Key figures'!B69","v":0.69149704056590156},null,null,null,null,null,null,null,null,{"$f":"Y8*'Key figures'!B53","v":124.71393477956461},{"$f":"Y5*'Key figures'!B48","v":96.866090292436311},null,{"$f":"-(N8+L8)","v":98.898512401840264},{"$f":"-(A8*'CO2-emission factors'!$B$2+B8*'CO2-emission factors'!$B$3+C8*'CO2-emission factors'!$B$4+D8*'CO2-emission factors'!$B$5+E8*'CO2-emission factors'!$B$6+F8*'CO2-emission factors'!$B$7+G8*'CO2-emission factors'!$B$8+H8*'CO2-emission factors'!$B$9+I8*'CO2-emission factors'!$B$10+J8*'CO2-emission factors'!$B$11+K8*'CO2-emission factors'!$B$12)","v":25.08594129054153}]
[{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$B87","v":-1.7992917202611467},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$B88","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$B89","v":-2.5835983675544671},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$B90","v":-9.3194083972500419},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$B91","v":0},null,{"$f":"Y9*'Key figures'!B65*-1","v":-4.6258877885595184E-2},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$B92","v":-21.453093587729057},{"$f":"Y9*'Key figures'!B51*-1","v":-4.6258877885595184E-2},null,null,-35.247909828565902,"Heat Plants",34.694158414196387,{"$f":"'Key figures'!B70","v":0.98556430446194221},null,null,null,null,null,null,null,null,null,{"$f":"Y5*'Key figures'!B49","v":34.694158414196387},null,0.55375141436951481,{"$f":"-(A9*'CO2-emission factors'!$B$2+B9*'CO2-emission factors'!$B$3+C9*'CO2-emission factors'!$B$4+D9*'CO2-emission factors'!$B$5+E9*'CO2-emission factors'!$B$6+F9*'CO2-emission factors'!$B$7+G9*'CO2-emission factors'!$B$8+H9*'CO2-emission factors'!$B$9+I9*'CO2-emission factors'!$B$10+J9*'CO2-emission factors'!$B$11+K9*'CO2-emission factors'!$B$12)","v":0.89849246800220084}]
[null,{"$f":"-R10/O10","v":-310.77209269313698},null,null,null,null,null,null,null,null,null,-310.77209269313698,"Oil refineries",307.63423591397003,{"$f":"'Key figures'!B71","v":0.98990302909127259},null,null,{"$f":"-(C7+C8+C9+C11+C12)","v":307.63423591397003},null,null,null,null,null,null,null,null,{"$f":"-(N10+L10)","v":3.1378567791669525},{"$f":"-(A10*'CO2-emission factors'!$B$2+B10*'CO2-emission factors'!$B$3+C10*'CO2-emission factors'!$B$4+D10*'CO2-emission factors'!$B$5+E10*'CO2-emission factors'!$B$6+F10*'CO2-emission factors'!$B$7+G10*'CO2-emission factors'!$B$8+H10*'CO2-emission factors'!$B$9+I10*'CO2-emission factors'!$B$10+J10*'CO2-emission factors'!$B$11+K10*'CO2-emission factors'!$B$12)","v":0}]
[{"$f":"L11*'Key figures'!B42","v":0},{"$f":"L11*'Key figures'!B44","v":0},{"$f":"L11*'Key figures'!B45","v":-18.842400000000001},{"$f":"L11*'Key figures'!B43","v":-12.603471999999998},null,null,null,{"$f":"L11*'Key figures'!B46","v":0},{"$f":"L11*'Key figures'!B40","v":-9.4630719999999986},{"$f":"L11*'Key figures'!B41","v":-1.7167520000000001},null,{"$f":"L14*'Key figures'!B38","v":-42.583824},"Energy Industry one use",0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(N11+L11)","v":42.583824},{"$f":"-(A11*'CO2-emission factors'!$B$2+B11*'CO2-emission factors'!$B$3+C11*'CO2-emission factors'!$B$4+D11*'CO2-emission factors'!$B$5+E11*'CO2-emission factors'!$B$6+F11*'CO2-emission factors'!$B$7+G11*'CO2-emission factors'!$B$8+H11*'CO2-emission factors'!$B$9+I11*'CO2-emission factors'!$B$10+J11*'CO2-emission factors'!$B$11+K11*'CO2-emission factors'!$B$12)","v":2.1504203039999998}]
[null,null,{"$f":"-R12*1","v":-274.20414293476313},null,null,null,null,null,{"$f":"-X12*(1+'Key figures'!B35)","v":-102.0185374899504},{"$f":"-Y12*(1+'Key figures'!B36)","v":-129.84349670663269},null,-506.06617713134619,"Transport electricity, district heating and oil products",472.81824045397667,null,null,null,{"$f":"-C14","v":274.20414293476313},null,null,null,null,null,{"$f":"-I14","v":94.841174509383364},{"$f":"-J14","v":103.77292300983019},null,{"$f":"-(L12+N12)","v":33.247936677369523}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry Off-Grid RE",0.27214929043789093,null,null,null,null,null,null,null,{"$f":"G14*-1","v":0.27214929043789093}]
[{"$f":"SUM(A15:A17)","v":-16.282810291331543},0,-274.20414293476313,-74.843300017873091,0,0,-0.27214929043789093,-30.07279594638069,-94.841174509383364,-103.77292300983019,0,{"$f":"'Key figures'!B4","v":-594.24742400000002},"Exit energy",387.10035919999996,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z15:Z17)","v":387.10035919999996},{"$f":"SUM(AA15:AA17)","v":207.18893679999996},26.65244994173726]
[{"$f":"L15*'Key figures'!B10","v":-13.901503999999999},{"$f":"L15*'Key figures'!B11","v":0},{"$f":"L15*'Key figures'!B12","v":-36.512383999999997},{"$f":"L15*'Key figures'!B13","v":-32.660159999999998},null,null,{"$f":"L15*'Key figures'!B14","v":0},{"$f":"L15*'Key figures'!B15","v":-4.3546879999999994},{"$f":"L15*'Key figures'!B16","v":-33.790703999999998},{"$f":"L15*'Key figures'!B17","v":-4.4384320000000006},null,{"$f":"'Key figures'!B6*L14","v":-125.657872},"Industry",94.243403999999998,0.75,null,null,null,null,null,null,null,null,null,null,{"$f":"-L15*O15","v":94.243403999999998},{"$f":"-(Z15+L15)","v":31.414467999999999},{"$f":"-(A15*'CO2-emission factors'!$B$2+B15*'CO2-emission factors'!$B$3+C15*'CO2-emission factors'!$B$4+D15*'CO2-emission factors'!$B$5+E15*'CO2-emission factors'!$B$6+F15*'CO2-emission factors'!$B$7+G15*'CO2-emission factors'!$B$8+H15*'CO2-emission factors'!$B$9+I15*'CO2-emission factors'!$B$10+J15*'CO2-emission factors'!$B$11+K15*'CO2-emission factors'!$B$12)","v":5.9572131839999996}]
[{"$f":"L16*'Key figures'!B19","v":0},null,{"$f":"L16*'Key figures'!B20","v":-163.258928},{"$f":"L16*'Key figures'!B21","v":0},null,null,{"$f":"L16*'Key figures'!B22","v":0},{"$f":"L16*'Key figures'!B23","v":0},{"$f":"L16*'Key figures'!B24","v":-0.83743999999999996},{"$f":"L16*'Key figures'!B25","v":0},null,{"$f":"'Key figures'!B7*L14","v":-164.09636799999998},"Transport",49.228910399999997,0.3,null,null,null,null,null,null,null,null,null,null,{"$f":"-L16*O16","v":49.228910399999997},{"$f":"-(Z16+L16)","v":114.86745759999999},{"$f":"-(A16*'CO2-emission factors'!$B$2+B16*'CO2-emission factors'!$B$3+C16*'CO2-emission factors'!$B$4+D16*'CO2-emission factors'!$B$5+E16*'CO2-emission factors'!$B$6+F16*'CO2-emission factors'!$B$7+G16*'CO2-emission factors'!$B$8+H16*'CO2-emission factors'!$B$9+I16*'CO2-emission factors'!$B$10+J16*'CO2-emission factors'!$B$11+K16*'CO2-emission factors'!$B$12)","v":12.407678528}]
[{"$f":"L17*'Key figures'!B27","v":-2.3813062913315455},null,{"$f":"L17*'Key figures'!B28","v":-74.43283093476316},{"$f":"L17*'Key figures'!B29","v":-42.183140017873093},null,null,{"$f":"L17*'Key figures'!B30","v":-0.27214929043789093},{"$f":"L17*'Key figures'!B31","v":-25.718107946380691},{"$f":"L17*'Key figures'!B32","v":-60.213030509383366},{"$f":"L17*'Key figures'!B33","v":-99.334491009830188},null,{"$f":"L14*'Key figures'!B8","v":-304.53505599999994},"Other ",243.62804479999997,0.8,null,null,null,null,null,null,null,null,null,null,243.62804479999997,60.907011199999971,{"$f":"-(A17*'CO2-emission factors'!$B$2+B17*'CO2-emission factors'!$B$3+C17*'CO2-emission factors'!$B$4+D17*'CO2-emission factors'!$B$5+E17*'CO2-emission factors'!$B$6+F17*'CO2-emission factors'!$B$7+G17*'CO2-emission factors'!$B$8+H17*'CO2-emission factors'!$B$9+I17*'CO2-emission factors'!$B$10+J17*'CO2-emission factors'!$B$11+K17*'CO2-emission factors'!$B$12)","v":8.2875582297372627}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L14","v":-594.24742400000002},"Energy Services",387.10035919999996,{"$f":"Z18/L18*-1","v":0.65141276775648238},null,null,null,null,null,null,null,null,null,null,{"$f":"Z14","v":387.10035919999996},{"$f":"-(N18+L18)","v":207.14706480000007}]

{"sheet":"2000 e2g-balance","index":20,"n_rows":18,"n_cols":28,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
["Coal","Crude oil","Oil Products","Natual Gas","Nuclear","Hydro","Geothermal, solar, wind, etc.","Biofuels and waste","Electricity","Heat","Energy Services","Total consumption","Data 2000","Total production","Efficiency","Coal","Crude oil","Oil Products","Natual Gas","Nuclear","Hydro","Geothermal, solar, wind, etc.","Biofuels and waste","Electricity","Heat","Energy Services","Loss","CO2-emissions"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A2:K2)","v":0},"Entry fuels",{"$f":"SUM(P2:Z2)","v":730.16144354185053},null,{"$f":"-(A3+A2)","v":139.70177756371501},{"$f":"-(B3+B2)","v":313.79823531786224},null,{"$f":"-(D3+D2)","v":194.72175425158656},{"$f":"-(E3+E2)","v":0},null,null,{"$f":"-(H3+H2)","v":81.939676408686609}]
[{"$f":"-P3","v":-139.70177756371501},{"$f":"-Q3","v":-313.79823531786224},null,{"$f":"-S3","v":-194.72175425158656},{"$f":"-T3","v":0},null,null,{"$f":"-W3","v":-81.939676408686609},null,null,null,{"$f":"SUM(A3:K3)","v":-730.16144354185053},"Transport of fuels",{"$f":"SUM(P3:Z3)","v":730.16144354185053},null,{"$f":"-(A14+A5)","v":139.70177756371501},{"$f":"-(B14+B5)","v":313.79823531786224},null,{"$f":"-(D14+D5)","v":194.72175425158656},{"$f":"-(E14+E5)","v":0},null,null,{"$f":"-(H14+H5)","v":81.939676408686609},null,null,null,{"$f":"-(L3+N3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry On-Grid RE ",-3.5793765280030447,null,null,null,null,null,null,{"$f":"-F5","v":-2.9947626330811005E-2},{"$f":"-G5","v":-3.5494289016722336}]
[{"$f":"SUM(A7:A11)","v":-127.58128814924447},-313.79823531786224,-22.985158462993695,-115.96607977147156,0,2.9947626330811005E-2,3.5494289016722336,-47.576908999007642,{"$f":"SUM(I6:I11)","v":-7.7044480000000002},{"$f":"SUM(J7:J11)","v":-1.2561599999999999},{"$f":"SUM(K7:K11)","v":0},-633.28890217257651,"Entry electricity, district heating and oil products",523.68938277135157,null,{"$f":"SUM(P7:P11)","v":0},null,{"$f":"(C12+C5)*-1","v":276.68634247832671},null,null,null,null,null,{"$f":"(I12+I5)*-1","v":112.95790800875356},{"$f":"(J12+J5)*-1","v":134.04513228427126},null,{"$f":"-(L5+N5)","v":109.59951940122494},{"$f":"SUM(AB6:AB11)","v":20.51753409502939}]
[null,null,null,null,null,null,null,null,{"$f":"I14*IF('Key figures'!C60<0,'Key figures'!C60,0)*-1","v":0},null,null,0,"Import / export of electricity",2.0186565344882075,null,null,null,null,null,null,null,null,null,{"$f":"I14*-1*IF('Key figures'!C60>0,'Key figures'!C60,0)","v":2.0186565344882075},null,null,null,{"$f":"(I6+X6)*'CO2-emission factors'!B13","v":4.0373130689764149E-2}]
[{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$C73","v":4.8606694172498131},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$C74","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$C75","v":0.22048397356597091},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$C76","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$C77","v":0},{"$f":"X7*'Key figures'!C57*-1","v":2.9947626330811005E-2},{"$f":"X7*'Key figures'!C58*-1","v":3.6436278702486717},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$C78","v":1.0021998798453223E-2},null,null,null,8.7647508861937204,"Electricity-only plants",-5.7798918818465239,{"$f":"'Key figures'!C68","v":0.4153543307086614},null,null,null,null,null,null,null,null,{"$f":"X5-X8","v":-5.7798918818465239},null,null,{"$f":"-(N7+L7)","v":-2.9848590043471965},{"$f":"-(A7*'CO2-emission factors'!$B$2+B7*'CO2-emission factors'!$B$3+C7*'CO2-emission factors'!$B$4+D7*'CO2-emission factors'!$B$5+E7*'CO2-emission factors'!$B$6+F7*'CO2-emission factors'!$B$7+G7*'CO2-emission factors'!$B$8+H7*'CO2-emission factors'!$B$9+I7*'CO2-emission factors'!$B$10+J7*'CO2-emission factors'!$B$11+K7*'CO2-emission factors'!$B$12)","v":-0.478520376629746}]
[{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$C80","v":-132.39530463463248},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$C81","v":-33.888873516716544},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$C82","v":-6.4451231841608161},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$C83","v":-87.820001064178328},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$C84","v":0},null,{"$f":"(X8+Y8)*'Key figures'!C62*-1","v":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$C85","v":-29.023845048672577},null,null,null,-289.57314744836071,"CHP plants",227.96150395497995,{"$f":"'Key figures'!C69","v":0.7871198568872988},null,null,null,null,null,null,null,null,{"$f":"Y8*'Key figures'!C53","v":118.73779989060009},{"$f":"Y5*'Key figures'!C48","v":109.22370406437986},null,{"$f":"-(N8+L8)","v":61.611643493380768},{"$f":"-(A8*'CO2-emission factors'!$B$2+B8*'CO2-emission factors'!$B$3+C8*'CO2-emission factors'!$B$4+D8*'CO2-emission factors'!$B$5+E8*'CO2-emission factors'!$B$6+F8*'CO2-emission factors'!$B$7+G8*'CO2-emission factors'!$B$8+H8*'CO2-emission factors'!$B$9+I8*'CO2-emission factors'!$B$10+J8*'CO2-emission factors'!$B$11+K8*'CO2-emission factors'!$B$12)","v":18.073123362944472}]
[{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$C87","v":-4.6652931861797288E-2},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$C88","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$C89","v":-2.565911252398851},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$C90","v":-2.939134707293229},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$C91","v":0},null,{"$f":"Y9*'Key figures'!C65*-1","v":-9.4198968576438002E-2},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$C92","v":-18.521213949133525},{"$f":"Y9*'Key figures'!C51*-1","v":0},null,null,-24.16711180926384,"Heat Plants",24.821428219891413,{"$f":"'Key figures'!C70","v":1.0251937984496124},null,null,null,null,null,null,null,null,null,{"$f":"Y5*'Key figures'!C49","v":24.821428219891413},null,-0.65431641062757251,{"$f":"-(A9*'CO2-emission factors'!$B$2+B9*'CO2-emission factors'!$B$3+C9*'CO2-emission factors'!$B$4+D9*'CO2-emission factors'!$B$5+E9*'CO2-emission factors'!$B$6+F9*'CO2-emission factors'!$B$7+G9*'CO2-emission factors'!$B$8+H9*'CO2-emission factors'!$B$9+I9*'CO2-emission factors'!$B$10+J9*'CO2-emission factors'!$B$11+K9*'CO2-emission factors'!$B$12)","v":0.36697196202489746}]
[null,{"$f":"-R10/O10","v":-279.90936180114568},null,null,null,null,null,null,null,null,null,-279.90936180114568,"Oil refineries",276.68634247832671,{"$f":"'Key figures'!C71","v":0.98848548936670189},null,null,{"$f":"-(C7+C8+C9+C11+C12)","v":276.68634247832671},null,null,null,null,null,null,null,null,{"$f":"-(N10+L10)","v":3.2230193228189705},{"$f":"-(A10*'CO2-emission factors'!$B$2+B10*'CO2-emission factors'!$B$3+C10*'CO2-emission factors'!$B$4+D10*'CO2-emission factors'!$B$5+E10*'CO2-emission factors'!$B$6+F10*'CO2-emission factors'!$B$7+G10*'CO2-emission factors'!$B$8+H10*'CO2-emission factors'!$B$9+I10*'CO2-emission factors'!$B$10+J10*'CO2-emission factors'!$B$11+K10*'CO2-emission factors'!$B$12)","v":0}]
[{"$f":"L11*'Key figures'!C42","v":0},{"$f":"L11*'Key figures'!C44","v":0},{"$f":"L11*'Key figures'!C45","v":-14.194608000000001},{"$f":"L11*'Key figures'!C43","v":-25.206944},null,null,null,{"$f":"L11*'Key figures'!C46","v":-4.1871999999999999E-2},{"$f":"L11*'Key figures'!C40","v":-7.7044480000000002},{"$f":"L11*'Key figures'!C41","v":-1.2561599999999999},null,{"$f":"L14*'Key figures'!C38","v":-48.404032000000001},"Energy Industry one use",0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(N11+L11)","v":48.404032000000001},{"$f":"-(A11*'CO2-emission factors'!$B$2+B11*'CO2-emission factors'!$B$3+C11*'CO2-emission factors'!$B$4+D11*'CO2-emission factors'!$B$5+E11*'CO2-emission factors'!$B$6+F11*'CO2-emission factors'!$B$7+G11*'CO2-emission factors'!$B$8+H11*'CO2-emission factors'!$B$9+I11*'CO2-emission factors'!$B$10+J11*'CO2-emission factors'!$B$11+K11*'CO2-emission factors'!$B$12)","v":2.5155860160000003}]
[null,null,{"$f":"-R12*1","v":-253.70118401533301},null,null,null,null,null,{"$f":"-X12*(1+'Key figures'!C35)","v":-105.25346000875356},{"$f":"-Y12*(1+'Key figures'!C36)","v":-132.78897228427127},null,-491.74361630835784,"Transport electricity, district heating and oil products",458.71917598850024,null,null,null,{"$f":"-C14","v":253.70118401533301},null,null,null,null,null,{"$f":"-I14","v":98.843340136080485},{"$f":"-J14","v":106.17465183708673},null,{"$f":"-(L12+N12)","v":33.024440319857604}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry Off-Grid RE",0.42108746334451364,null,null,null,null,null,null,null,{"$f":"G14*-1","v":0.42108746334451364}]
[{"$f":"SUM(A15:A17)","v":-12.12048941447053},0,-253.70118401533301,-78.75567448011499,0,0,-0.42108746334451364,-34.362767409678966,-98.843340136080485,-106.17465183708673,0,{"$f":"'Key figures'!C4","v":-584.44937600000003},"Exit energy",376.89196559999999,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z15:Z17)","v":376.89196559999999},{"$f":"SUM(AA15:AA17)","v":207.59928239999999},{"$f":"SUM(AB15:AB17)","v":24.921809924906562}]
[{"$f":"L15*'Key figures'!C10","v":-11.137951999999999},{"$f":"L15*'Key figures'!C11","v":0},{"$f":"L15*'Key figures'!C12","v":-31.362127999999998},{"$f":"L15*'Key figures'!C13","v":-32.576415999999995},null,null,{"$f":"L15*'Key figures'!C14","v":0},{"$f":"L15*'Key figures'!C15","v":-4.6059199999999993},{"$f":"L15*'Key figures'!C16","v":-35.968047999999996},{"$f":"L15*'Key figures'!C17","v":-6.6576479999999991},null,{"$f":"'Key figures'!C6*L14","v":-122.39185599999999},"Industry",91.793892,0.75,null,null,null,null,null,null,null,null,null,null,{"$f":"-L15*O15","v":91.793892},{"$f":"-(Z15+L15)","v":30.59796399999999},{"$f":"-(A15*'CO2-emission factors'!$B$2+B15*'CO2-emission factors'!$B$3+C15*'CO2-emission factors'!$B$4+D15*'CO2-emission factors'!$B$5+E15*'CO2-emission factors'!$B$6+F15*'CO2-emission factors'!$B$7+G15*'CO2-emission factors'!$B$8+H15*'CO2-emission factors'!$B$9+I15*'CO2-emission factors'!$B$10+J15*'CO2-emission factors'!$B$11+K15*'CO2-emission factors'!$B$12)","v":5.2984828799999999}]
[{"$f":"L16*'Key figures'!C19","v":0},null,{"$f":"L16*'Key figures'!C20","v":-167.94859199999999},{"$f":"L16*'Key figures'!C21","v":0},null,null,{"$f":"L16*'Key figures'!C22","v":0},{"$f":"L16*'Key figures'!C23","v":0},{"$f":"L16*'Key figures'!C24","v":-1.2561599999999999},{"$f":"L16*'Key figures'!C25","v":0},null,{"$f":"'Key figures'!C7*L14","v":-169.16288},"Transport",50.748863999999998,0.3,null,null,null,null,null,null,null,null,null,null,{"$f":"-L16*O16","v":50.748863999999998},{"$f":"-(Z16+L16)","v":118.414016},{"$f":"-(A16*'CO2-emission factors'!$B$2+B16*'CO2-emission factors'!$B$3+C16*'CO2-emission factors'!$B$4+D16*'CO2-emission factors'!$B$5+E16*'CO2-emission factors'!$B$6+F16*'CO2-emission factors'!$B$7+G16*'CO2-emission factors'!$B$8+H16*'CO2-emission factors'!$B$9+I16*'CO2-emission factors'!$B$10+J16*'CO2-emission factors'!$B$11+K16*'CO2-emission factors'!$B$12)","v":12.764092991999998}]
[{"$f":"L17*'Key figures'!C27","v":-0.98253741447053178},null,{"$f":"L17*'Key figures'!C28","v":-54.390464015333009},{"$f":"L17*'Key figures'!C29","v":-46.179258480114996},null,null,{"$f":"L17*'Key figures'!C30","v":-0.42108746334451364},{"$f":"L17*'Key figures'!C31","v":-29.756847409678965},{"$f":"L17*'Key figures'!C32","v":-61.619132136080495},{"$f":"L17*'Key figures'!C33","v":-99.517003837086733},null,{"$f":"L14*'Key figures'!C8","v":-292.93651199999999},"Other ",234.34920959999999,0.8,null,null,null,null,null,null,null,null,null,null,234.34920959999999,58.587302399999999,{"$f":"-(A17*'CO2-emission factors'!$B$2+B17*'CO2-emission factors'!$B$3+C17*'CO2-emission factors'!$B$4+D17*'CO2-emission factors'!$B$5+E17*'CO2-emission factors'!$B$6+F17*'CO2-emission factors'!$B$7+G17*'CO2-emission factors'!$B$8+H17*'CO2-emission factors'!$B$9+I17*'CO2-emission factors'!$B$10+J17*'CO2-emission factors'!$B$11+K17*'CO2-emission factors'!$B$12)","v":6.8592340529065643}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L14","v":-584.44937600000003},"Energy Services",376.89196559999999,{"$f":"Z18/L18*-1","v":0.64486674308640202},null,null,null,null,null,null,null,null,null,null,{"$f":"Z14","v":376.89196559999999},{"$f":"-(N18+L18)","v":207.55741040000004}]

{"sheet":"2005 e2g-balance","index":21,"n_rows":18,"n_cols":28,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
["Coal","Crude oil","Oil Products","Natual Gas","Nuclear","Hydro","Geothermal, solar, wind, etc.","Biofuels and waste","Electricity","Heat","Energy Services","Total consumption","Data 2005","Total production","Efficiency","Coal","Crude oil","Oil Products","Natual Gas","Nuclear","Hydro","Geothermal, solar, wind, etc.","Biofuels and waste","Electricity","Heat","Energy Services","Loss","CO2-emissions"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A2:K2)","v":0},"Entry fuels",{"$f":"SUM(P2:Z2)","v":802.32471622325443},null,{"$f":"-(A3+A2)","v":166.94049306689953},{"$f":"-(B3+B2)","v":301.6508801817825},null,{"$f":"-(D3+D2)","v":202.13253476387592},{"$f":"-(E3+E2)","v":0},null,null,{"$f":"-(H3+H2)","v":131.60080821069644}]
[{"$f":"-P3","v":-166.94049306689953},{"$f":"-Q3","v":-301.6508801817825},null,{"$f":"-S3","v":-202.13253476387592},{"$f":"-T3","v":0},null,null,{"$f":"-W3","v":-131.60080821069644},null,null,null,{"$f":"SUM(A3:K3)","v":-802.32471622325443},"Transport of fuels",{"$f":"SUM(P3:Z3)","v":802.32471622325443},null,{"$f":"-(A14+A5)","v":166.94049306689953},{"$f":"-(B14+B5)","v":301.6508801817825},null,{"$f":"-(D14+D5)","v":202.13253476387592},{"$f":"-(E14+E5)","v":0},null,null,{"$f":"-(H14+H5)","v":131.60080821069644},null,null,null,{"$f":"-(L3+N3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry On-Grid RE ",-1.7863959652612953,null,null,null,null,null,null,{"$f":"-F5","v":-7.0561322530219329E-3},{"$f":"-G5","v":-1.7793398330082733}]
[{"$f":"SUM(A7:A11)","v":-157.18044142010439},{"$f":"SUM(B7:B11)","v":-301.6508801817825},-30.923514302803092,-123.68247121927709,0,7.0561322530219329E-3,1.7793398330082733,-78.325191414640855,{"$f":"SUM(I6:I11)","v":-9.379328000000001},-2.0517280000000002,0,-701.40715857334646,"Entry electricity, district heating and oil products",546.36322280404852,null,{"$f":"SUM(P7:P11)","v":0},null,{"$f":"(C12+C5)*-1","v":291.68963357129257},null,null,null,null,null,{"$f":"(I12+I5)*-1","v":114.05438484206196},{"$f":"(J12+J5)*-1","v":140.61920439069405},null,{"$f":"-(L5+N5)","v":155.04393576929795},{"$f":"SUM(AB6:AB11)","v":24.414355258465381}]
[null,null,null,null,null,null,null,null,{"$f":"I14*IF('Key figures'!D60<0,'Key figures'!D60,0)*-1","v":0},null,null,0,"Import / export of electricity",{"$f":"SUM(P6:Z6)","v":4.1062688521819517},null,null,null,null,null,null,null,null,null,{"$f":"I14*-1*IF('Key figures'!D60>0,'Key figures'!D60,0)","v":4.1062688521819517},null,null,null,{"$f":"(I6+X6)*'CO2-emission factors'!B13","v":8.2125377043639036E-2}]
[{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$D73","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$D74","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$D75","v":1.4112264506044525E-2},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$D76","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$D77","v":0},{"$f":"X7*'Key figures'!D57*-1","v":7.0561322530219329E-3},{"$f":"X7*'Key figures'!D58*-1","v":2.00746962598474},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$D78","v":0},null,null,null,2.0286380227438063,"Electricity-only plants",-2.0180538243642729,{"$f":"'Key figures'!D68","v":0.25},null,null,null,null,null,null,null,null,{"$f":"X5-X8","v":-2.0180538243642729},null,null,{"$f":"-(N7+L7)","v":-1.0584198379533394E-2},{"$f":"-(A7*'CO2-emission factors'!$B$2+B7*'CO2-emission factors'!$B$3+C7*'CO2-emission factors'!$B$4+D7*'CO2-emission factors'!$B$5+E7*'CO2-emission factors'!$B$6+F7*'CO2-emission factors'!$B$7+G7*'CO2-emission factors'!$B$8+H7*'CO2-emission factors'!$B$9+I7*'CO2-emission factors'!$B$10+J7*'CO2-emission factors'!$B$11+K7*'CO2-emission factors'!$B$12)","v":-1.0725321024593838E-3}]
[{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$D80","v":-157.13580140219022},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$D81","v":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$D82","v":-15.512825922399733},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$D83","v":-91.069413356205487},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$D84","v":0},null,{"$f":"(X8+Y8)*'Key figures'!D62*-1","v":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$D85","v":-61.138784517693061},null,null,null,-324.85682519848854,"CHP plants",231.41486199532778,{"$f":"'Key figures'!D69","v":0.71235955056179778},null,null,null,null,null,null,null,null,{"$f":"Y8*'Key figures'!D53","v":116.07243866642624},{"$f":"Y5*'Key figures'!D48","v":115.34242332890155},null,{"$f":"-(N8+L8)","v":93.441963203160753},{"$f":"-(A8*'CO2-emission factors'!$B$2+B8*'CO2-emission factors'!$B$3+C8*'CO2-emission factors'!$B$4+D8*'CO2-emission factors'!$B$5+E8*'CO2-emission factors'!$B$6+F8*'CO2-emission factors'!$B$7+G8*'CO2-emission factors'!$B$8+H8*'CO2-emission factors'!$B$9+I8*'CO2-emission factors'!$B$10+J8*'CO2-emission factors'!$B$11+K8*'CO2-emission factors'!$B$12)","v":21.29783246461416}]
[{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$D87","v":-4.4640017914150128E-2},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$D88","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$D89","v":-1.6070406449094046},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$D90","v":-4.642561863071613},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$D91","v":0},null,{"$f":"Y9*'Key figures'!D65*-1","v":-0.22812979297646668},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$D92","v":-17.186406896947798},{"$f":"Y9*'Key figures'!D51*-1","v":0},null,null,-23.708779215819433,"Heat Plants",25.276781061792509,{"$f":"'Key figures'!D70","v":1.0627376425855513},null,null,null,null,null,null,null,null,null,{"$f":"Y5*'Key figures'!D49","v":25.276781061792509},null,-1.5680018459730753,{"$f":"-(A9*'CO2-emission factors'!$B$2+B9*'CO2-emission factors'!$B$3+C9*'CO2-emission factors'!$B$4+D9*'CO2-emission factors'!$B$5+E9*'CO2-emission factors'!$B$6+F9*'CO2-emission factors'!$B$7+G9*'CO2-emission factors'!$B$8+H9*'CO2-emission factors'!$B$9+I9*'CO2-emission factors'!$B$10+J9*'CO2-emission factors'!$B$11+K9*'CO2-emission factors'!$B$12)","v":0.39100191691004094}]
[null,{"$f":"-R10/O10","v":-301.6508801817825},null,null,null,null,null,null,null,null,null,-301.6508801817825,"Oil refineries",291.68963357129257,{"$f":"'Key figures'!D71","v":0.96697756491051168},null,null,{"$f":"-(C7+C8+C9+C11+C12)","v":291.68963357129257},null,null,null,null,null,null,null,null,{"$f":"-(N10+L10)","v":9.9612466104899227},{"$f":"-(A10*'CO2-emission factors'!$B$2+B10*'CO2-emission factors'!$B$3+C10*'CO2-emission factors'!$B$4+D10*'CO2-emission factors'!$B$5+E10*'CO2-emission factors'!$B$6+F10*'CO2-emission factors'!$B$7+G10*'CO2-emission factors'!$B$8+H10*'CO2-emission factors'!$B$9+I10*'CO2-emission factors'!$B$10+J10*'CO2-emission factors'!$B$11+K10*'CO2-emission factors'!$B$12)","v":0}]
[{"$f":"L11*'Key figures'!D42","v":0},{"$f":"L11*'Key figures'!D44","v":0},{"$f":"L11*'Key figures'!D45","v":-13.81776},{"$f":"L11*'Key figures'!D43","v":-27.970496000000004},null,null,null,{"$f":"L11*'Key figures'!D46","v":0},{"$f":"L11*'Key figures'!D40","v":-9.379328000000001},{"$f":"L11*'Key figures'!D41","v":-2.0517280000000002},null,{"$f":"L14*'Key figures'!D38","v":-53.177440000000004},"Energy Industry one use",0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(N11+L11)","v":53.177440000000004},{"$f":"-(A11*'CO2-emission factors'!$B$2+B11*'CO2-emission factors'!$B$3+C11*'CO2-emission factors'!$B$4+D11*'CO2-emission factors'!$B$5+E11*'CO2-emission factors'!$B$6+F11*'CO2-emission factors'!$B$7+G11*'CO2-emission factors'!$B$8+H11*'CO2-emission factors'!$B$9+I11*'CO2-emission factors'!$B$10+J11*'CO2-emission factors'!$B$11+K11*'CO2-emission factors'!$B$12)","v":2.6444680320000002}]
[null,null,{"$f":"-R12*1","v":-260.76611926848949},null,null,null,null,null,{"$f":"-X12*(1+'Key figures'!D35)","v":-104.67505684206196},{"$f":"-Y12*(1+'Key figures'!D36)","v":-138.56747639069405},null,-504.00865250124548,"Transport electricity, district heating and oil products",471.65421266517257,null,null,null,{"$f":"-C14","v":260.76611926848949},null,null,null,null,null,{"$f":"-I14","v":100.11640243836844},{"$f":"-J14","v":110.77169095831465},null,{"$f":"-(L12+N12)","v":32.354439836072913}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry Off-Grid RE",0.4820910479605558,null,null,null,null,null,null,null,{"$f":"G14*-1","v":0.4820910479605558}]
[{"$f":"SUM(A15:A17)","v":-9.7600516467951586},0,-260.76611926848949,-78.450063544598834,0,0,-0.4820910479605558,-53.275616796055587,-100.11640243836844,-110.77169095831465,0,{"$f":"'Key figures'!D4","v":-613.801648},"Exit energy",391.49063839999997,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z15:Z17)","v":391.49063839999997},{"$f":"SUM(AA15:AA17)","v":222.31100959999998},{"$f":"SUM(AB15:AB17)","v":25.21708359289287}]
[{"$f":"L15*'Key figures'!D10","v":-9.0024800000000003},{"$f":"L15*'Key figures'!D11","v":0},{"$f":"L15*'Key figures'!D12","v":-32.032080000000001},{"$f":"L15*'Key figures'!D13","v":-29.896608000000004},null,null,{"$f":"L15*'Key figures'!D14","v":0},{"$f":"L15*'Key figures'!D15","v":-5.0665119999999995},{"$f":"L15*'Key figures'!D16","v":-36.931103999999998},{"$f":"L15*'Key figures'!D17","v":-6.3645440000000004},null,{"$f":"'Key figures'!D6*L14","v":-119.3352},"Industry",89.501400000000004,0.75,null,null,null,null,null,null,null,null,null,null,{"$f":"-L15*O15","v":89.501400000000004},{"$f":"-(Z15+L15)","v":29.833799999999997},{"$f":"-(A15*'CO2-emission factors'!$B$2+B15*'CO2-emission factors'!$B$3+C15*'CO2-emission factors'!$B$4+D15*'CO2-emission factors'!$B$5+E15*'CO2-emission factors'!$B$6+F15*'CO2-emission factors'!$B$7+G15*'CO2-emission factors'!$B$8+H15*'CO2-emission factors'!$B$9+I15*'CO2-emission factors'!$B$10+J15*'CO2-emission factors'!$B$11+K15*'CO2-emission factors'!$B$12)","v":4.9937803360000004}]
[{"$f":"L16*'Key figures'!D19","v":0},null,{"$f":"L16*'Key figures'!D20","v":-185.82793599999999},{"$f":"L16*'Key figures'!D21","v":0},null,null,{"$f":"L16*'Key figures'!D22","v":0},{"$f":"L16*'Key figures'!D23","v":0},{"$f":"L16*'Key figures'!D24","v":-1.339904},{"$f":"L16*'Key figures'!D25","v":0},null,{"$f":"'Key figures'!D7*L14","v":-187.16783999999998},"Transport",56.150351999999991,0.3,null,null,null,null,null,null,null,null,null,null,{"$f":"-L16*O16","v":56.150351999999991},{"$f":"-(Z16+L16)","v":131.01748799999999},{"$f":"-(A16*'CO2-emission factors'!$B$2+B16*'CO2-emission factors'!$B$3+C16*'CO2-emission factors'!$B$4+D16*'CO2-emission factors'!$B$5+E16*'CO2-emission factors'!$B$6+F16*'CO2-emission factors'!$B$7+G16*'CO2-emission factors'!$B$8+H16*'CO2-emission factors'!$B$9+I16*'CO2-emission factors'!$B$10+J16*'CO2-emission factors'!$B$11+K16*'CO2-emission factors'!$B$12)","v":14.122923135999999}]
[{"$f":"L17*'Key figures'!D27","v":-0.75757164679515909},null,{"$f":"L17*'Key figures'!D28","v":-42.906103268489467},{"$f":"L17*'Key figures'!D29","v":-48.553455544598833},null,null,{"$f":"L17*'Key figures'!D30","v":-0.4820910479605558},{"$f":"L17*'Key figures'!D31","v":-48.209104796055584},{"$f":"L17*'Key figures'!D32","v":-61.845394438368444},{"$f":"L17*'Key figures'!D33","v":-104.40714695831466},null,{"$f":"L14*'Key figures'!D8","v":-307.298608},"Other ",245.83888640000001,0.8,null,null,null,null,null,null,null,null,null,null,245.83888640000001,61.459721599999995,{"$f":"-(A17*'CO2-emission factors'!$B$2+B17*'CO2-emission factors'!$B$3+C17*'CO2-emission factors'!$B$4+D17*'CO2-emission factors'!$B$5+E17*'CO2-emission factors'!$B$6+F17*'CO2-emission factors'!$B$7+G17*'CO2-emission factors'!$B$8+H17*'CO2-emission factors'!$B$9+I17*'CO2-emission factors'!$B$10+J17*'CO2-emission factors'!$B$11+K17*'CO2-emission factors'!$B$12)","v":6.1003801208928738}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L14","v":-613.801648},"Energy Services",391.49063839999997,{"$f":"Z18/L18*-1","v":0.63781294767719487},null,null,null,null,null,null,null,null,null,null,{"$f":"Z14","v":391.49063839999997},{"$f":"-(N18+L18)","v":222.31100960000003}]

{"sheet":"2010 e2g-balance","index":22,"n_rows":18,"n_cols":28,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
["Coal","Crude oil","Oil Products","Natual Gas","Nuclear","Hydro","Geothermal, solar, wind, etc.","Biofuels and waste","Electricity","Heat","Energy Services","Total consumption","Data 2010","Total production","Efficiency","Coal","Crude oil","Oil Products","Natual Gas","Nuclear","Hydro","Geothermal, solar, wind, etc.","Biofuels and waste","Electricity","Heat","Energy Services","Loss","CO2-emissions"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A2:K2)","v":0},"Entry fuels",{"$f":"SUM(P2:Z2)","v":821.94451662467247},null,{"$f":"-(A3+A2)","v":175.54072865936988},{"$f":"-(B3+B2)","v":269.93085986556378},null,{"$f":"-(D3+D2)","v":198.65703947903552},{"$f":"-(E3+E2)","v":0},null,null,{"$f":"-(H3+H2)","v":177.81588862070328}]
[{"$f":"-P3","v":-175.54072865936988},{"$f":"-Q3","v":-269.93085986556378},null,{"$f":"-S3","v":-198.65703947903552},{"$f":"-T3","v":0},null,null,{"$f":"-W3","v":-177.81588862070328},null,null,null,{"$f":"SUM(A3:K3)","v":-821.94451662467247},"Transport of fuels",{"$f":"SUM(P3:Z3)","v":821.94451662467247},null,{"$f":"-(A14+A5)","v":175.54072865936988},{"$f":"-(B14+B5)","v":269.93085986556378},null,{"$f":"-(D14+D5)","v":198.65703947903552},{"$f":"-(E14+E5)","v":0},null,null,{"$f":"-(H14+H5)","v":177.81588862070328},null,null,null,{"$f":"-(L3+N3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry On-Grid RE ",-5.6296689637561892,null,null,null,null,null,null,{"$f":"-F5","v":-1.7777009581898102E-2},{"$f":"-G5","v":-5.6118919541742907}]
[{"$f":"SUM(A7:A11)","v":-170.31786618627342},{"$f":"SUM(B7:B11)","v":-269.93085986556378},-23.809178730751078,-118.10581136126903,0,1.7777009581898102E-2,5.6118919541742907,-104.0040120399926,{"$f":"SUM(I6:I11)","v":-14.056494479701136},-1.8004960000000001,0,-696.39504969979475,"Entry electricity, district heating and oil products",535.58755584350649,null,{"$f":"SUM(P7:P11)","v":0},null,{"$f":"(C12+C5)*-1","v":259.33964633684241},null,null,null,null,null,{"$f":"(I12+I5)*-1","v":114.0314754592772},{"$f":"(J12+J5)*-1","v":162.21643404738688},null,{"$f":"-(L5+N5)","v":160.80749385628826},{"$f":"SUM(AB6:AB11)","v":24.656014863721445}]
[null,null,null,null,null,null,null,null,{"$f":"I14*IF('Key figures'!E60<0,'Key figures'!E60,0)*-1","v":-3.2855627551973359},null,null,{"$f":"SUM(A6:K6)","v":-3.2855627551973359},"Import / Export of electricity",0,null,null,null,null,null,null,null,null,null,{"$f":"I14*-1*IF('Key figures'!E60>0,'Key figures'!E60,0)","v":0},null,null,null,{"$f":"(I6+X6)*'CO2-emission factors'!B13","v":-6.5711255103946722E-2}]
[{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$E73","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$E74","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$E75","v":0.23998962935562129},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$E76","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$E77","v":0},{"$f":"X7*'Key figures'!E57*-1","v":1.7777009581898102E-2},{"$f":"X7*'Key figures'!E58*-1","v":5.9730752195177628},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$E78","v":0},null,null,null,6.2308418584552818,"Electricity-only plants",-6.0619602674272528,{"$f":"'Key figures'!E68","v":0.29629629629629628},null,null,null,null,null,null,null,null,{"$f":"X5-X8","v":-6.0619602674272528},null,null,{"$f":"-(N7+L7)","v":-0.16888159102802902},{"$f":"-(A7*'CO2-emission factors'!$B$2+B7*'CO2-emission factors'!$B$3+C7*'CO2-emission factors'!$B$4+D7*'CO2-emission factors'!$B$5+E7*'CO2-emission factors'!$B$6+F7*'CO2-emission factors'!$B$7+G7*'CO2-emission factors'!$B$8+H7*'CO2-emission factors'!$B$9+I7*'CO2-emission factors'!$B$10+J7*'CO2-emission factors'!$B$11+K7*'CO2-emission factors'!$B$12)","v":-1.8239211831027217E-2}]
[{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$E80","v":-170.18520035963832},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$E81","v":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$E82","v":-8.6221149253822063},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$E83","v":-81.797236883730662},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$E84","v":0},null,{"$f":"(X8+Y8)*'Key figures'!E62*-1","v":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$E85","v":-82.158372587411591},null,null,null,-342.76292475616276,"CHP plants",245.24343716821753,{"$f":"'Key figures'!E69","v":0.71539575925194254},null,null,null,null,null,null,null,null,{"$f":"Y8*'Key figures'!E53","v":120.09343572670446},{"$f":"Y5*'Key figures'!E48","v":125.15000144151307},null,{"$f":"-(N8+L8)","v":97.519487587945235},{"$f":"-(A8*'CO2-emission factors'!$B$2+B8*'CO2-emission factors'!$B$3+C8*'CO2-emission factors'!$B$4+D8*'CO2-emission factors'!$B$5+E8*'CO2-emission factors'!$B$6+F8*'CO2-emission factors'!$B$7+G8*'CO2-emission factors'!$B$8+H8*'CO2-emission factors'!$B$9+I8*'CO2-emission factors'!$B$10+J8*'CO2-emission factors'!$B$11+K8*'CO2-emission factors'!$B$12)","v":21.485317270867334}]
[{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$E87","v":-0.13266582663510737},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$E88","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$E89","v":-3.493533434724494},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$E90","v":-10.347934477538374},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$E91","v":0},null,{"$f":"Y9*'Key figures'!E65*-1","v":-0.36118326534347206},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$E92","v":-21.845639452581015},{"$f":"Y9*'Key figures'!E51*-1","v":-0.13544372450380202},null,null,-36.316400181326266,"Heat Plants",37.066432605873821,{"$f":"'Key figures'!E70","v":1.0234567901234568},null,null,null,null,null,null,null,null,null,{"$f":"Y5*'Key figures'!E49","v":37.066432605873821},null,-0.75003242454755537,{"$f":"-(A9*'CO2-emission factors'!$B$2+B9*'CO2-emission factors'!$B$3+C9*'CO2-emission factors'!$B$4+D9*'CO2-emission factors'!$B$5+E9*'CO2-emission factors'!$B$6+F9*'CO2-emission factors'!$B$7+G9*'CO2-emission factors'!$B$8+H9*'CO2-emission factors'!$B$9+I9*'CO2-emission factors'!$B$10+J9*'CO2-emission factors'!$B$11+K9*'CO2-emission factors'!$B$12)","v":0.86794405978908407}]
[null,{"$f":"-R10/O10","v":-269.93085986556378},null,null,null,null,null,null,null,null,null,-269.93085986556378,"Oil refineries",259.33964633684241,{"$f":"'Key figures'!E71","v":0.96076323568933086},null,null,{"$f":"-(C7+C8+C9+C11+C12)","v":259.33964633684241},null,null,null,null,null,null,null,null,{"$f":"-(N10+L10)","v":10.591213528721369},{"$f":"-(A10*'CO2-emission factors'!$B$2+B10*'CO2-emission factors'!$B$3+C10*'CO2-emission factors'!$B$4+D10*'CO2-emission factors'!$B$5+E10*'CO2-emission factors'!$B$6+F10*'CO2-emission factors'!$B$7+G10*'CO2-emission factors'!$B$8+H10*'CO2-emission factors'!$B$9+I10*'CO2-emission factors'!$B$10+J10*'CO2-emission factors'!$B$11+K10*'CO2-emission factors'!$B$12)","v":0}]
[{"$f":"L11*'Key figures'!E42","v":0},{"$f":"L11*'Key figures'!E44","v":0},{"$f":"L11*'Key figures'!E45","v":-11.93352},{"$f":"L11*'Key figures'!E43","v":-25.960639999999998},null,null,null,{"$f":"L11*'Key figures'!E46","v":0},{"$f":"L11*'Key figures'!E40","v":-10.635487999999999},{"$f":"L11*'Key figures'!E41","v":-1.8004960000000001},null,{"$f":"L14*'Key figures'!E38","v":-50.288271999999999},"Energy Industry one use",0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(N11+L11)","v":50.288271999999999},{"$f":"-(A11*'CO2-emission factors'!$B$2+B11*'CO2-emission factors'!$B$3+C11*'CO2-emission factors'!$B$4+D11*'CO2-emission factors'!$B$5+E11*'CO2-emission factors'!$B$6+F11*'CO2-emission factors'!$B$7+G11*'CO2-emission factors'!$B$8+H11*'CO2-emission factors'!$B$9+I11*'CO2-emission factors'!$B$10+J11*'CO2-emission factors'!$B$11+K11*'CO2-emission factors'!$B$12)","v":2.3867039999999999}]
[null,null,{"$f":"-R12*1","v":-235.53046760609135},null,null,null,null,null,{"$f":"-X12*(1+'Key figures'!E35)","v":-99.97498097957606},{"$f":"-Y12*(1+'Key figures'!E36)","v":-160.41593804738687},null,-495.92138663305428,"Transport electricity, district heating and oil products",456.15293035533,null,null,null,{"$f":"-C14","v":235.53046760609135},null,null,null,null,null,{"$f":"-I14","v":92.398070952284257},{"$f":"-J14","v":128.22439179695434},null,{"$f":"-(L12+N12)","v":39.768456277724283}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry Off-Grid RE",0.67505315736040616,null,null,null,null,null,null,null,{"$f":"G14*-1","v":0.67505315736040616}]
[{"$f":"SUM(A15:A17)","v":-5.2228624730964466},0,-235.53046760609135,-80.551228117766499,0,0,-0.67505315736040616,-73.811876580710674,-92.398070952284257,-128.22439179695434,0,{"$f":"'Key figures'!E4","v":-616.48145599999998},"Exit energy",396.63042640000003,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z15:Z17)","v":396.63042640000003},{"$f":"SUM(AA15:AA17)","v":219.80915759999993},{"$f":"SUM(AB15:AB17)","v":22.987907475719794}]
[{"$f":"L15*'Key figures'!E10","v":-4.4803039999999994},{"$f":"L15*'Key figures'!E11","v":0},{"$f":"L15*'Key figures'!E12","v":-22.945855999999999},{"$f":"L15*'Key figures'!E13","v":-29.854735999999999},null,null,{"$f":"L15*'Key figures'!E14","v":0},{"$f":"L15*'Key figures'!E15","v":-8.4162719999999993},{"$f":"L15*'Key figures'!E16","v":-30.650303999999998},{"$f":"L15*'Key figures'!E17","v":-4.6896639999999996},null,{"$f":"'Key figures'!E6*L14","v":-101.03713599999999},"Industry",75.777851999999996,0.75,null,null,null,null,null,null,null,null,null,null,{"$f":"-L15*O15","v":75.777851999999996},{"$f":"-(Z15+L15)","v":25.259283999999994},{"$f":"-(A15*'CO2-emission factors'!$B$2+B15*'CO2-emission factors'!$B$3+C15*'CO2-emission factors'!$B$4+D15*'CO2-emission factors'!$B$5+E15*'CO2-emission factors'!$B$6+F15*'CO2-emission factors'!$B$7+G15*'CO2-emission factors'!$B$8+H15*'CO2-emission factors'!$B$9+I15*'CO2-emission factors'!$B$10+J15*'CO2-emission factors'!$B$11+K15*'CO2-emission factors'!$B$12)","v":3.8712338879999999}]
[{"$f":"L16*'Key figures'!E19","v":0},null,{"$f":"L16*'Key figures'!E20","v":-180.38457599999998},{"$f":"L16*'Key figures'!E21","v":0},null,null,{"$f":"L16*'Key figures'!E22","v":0},{"$f":"L16*'Key figures'!E23","v":-1.1305439999999998},{"$f":"L16*'Key figures'!E24","v":-1.4655199999999997},{"$f":"L16*'Key figures'!E25","v":0},null,{"$f":"'Key figures'!E7*L14","v":-182.93876799999998},"Transport",54.881630399999992,0.3,null,null,null,null,null,null,null,null,null,null,{"$f":"-L16*O16","v":54.881630399999992},{"$f":"-(Z16+L16)","v":128.05713759999998},{"$f":"-(A16*'CO2-emission factors'!$B$2+B16*'CO2-emission factors'!$B$3+C16*'CO2-emission factors'!$B$4+D16*'CO2-emission factors'!$B$5+E16*'CO2-emission factors'!$B$6+F16*'CO2-emission factors'!$B$7+G16*'CO2-emission factors'!$B$8+H16*'CO2-emission factors'!$B$9+I16*'CO2-emission factors'!$B$10+J16*'CO2-emission factors'!$B$11+K16*'CO2-emission factors'!$B$12)","v":13.709227775999999}]
[{"$f":"L17*'Key figures'!E27","v":-0.74255847309644674},null,{"$f":"L17*'Key figures'!E28","v":-32.200035606091369},{"$f":"L17*'Key figures'!E29","v":-50.696492117766503},null,null,{"$f":"L17*'Key figures'!E30","v":-0.67505315736040616},{"$f":"L17*'Key figures'!E31","v":-64.265060580710667},{"$f":"L17*'Key figures'!E32","v":-60.282246952284261},{"$f":"L17*'Key figures'!E33","v":-123.53472779695433},null,{"$f":"L14*'Key figures'!E8","v":-332.46368000000001},"Other ",265.97094400000003,0.8,null,null,null,null,null,null,null,null,null,null,265.97094400000003,66.492735999999979,{"$f":"-(A17*'CO2-emission factors'!$B$2+B17*'CO2-emission factors'!$B$3+C17*'CO2-emission factors'!$B$4+D17*'CO2-emission factors'!$B$5+E17*'CO2-emission factors'!$B$6+F17*'CO2-emission factors'!$B$7+G17*'CO2-emission factors'!$B$8+H17*'CO2-emission factors'!$B$9+I17*'CO2-emission factors'!$B$10+J17*'CO2-emission factors'!$B$11+K17*'CO2-emission factors'!$B$12)","v":5.4074458117197972}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L14","v":-616.48145599999998},"Energy Services",396.63042640000003,{"$f":"Z18/L18*-1","v":0.64337770834748365},null,null,null,null,null,null,null,null,null,null,{"$f":"Z14","v":396.63042640000003},{"$f":"-(N18+L18)","v":219.85102959999995}]

{"sheet":"2015 e2g-balance","index":23,"n_rows":18,"n_cols":28,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
["Coal","Crude oil","Oil Products","Natual Gas","Nuclear","Hydro","Geothermal, solar, wind, etc.","Biofuels and waste","Electricity","Heat","Energy Services","Total consumption","Data 2015","Total production","Efficiency","Coal","Crude oil","Oil Products","Natual Gas","Nuclear","Hydro","Geothermal, solar, wind, etc.","Biofuels and waste","Electricity","Heat","Energy Services","Loss","CO2-emissions"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A2:K2)","v":0},"Entry fuels",{"$f":"SUM(P2:Z2)","v":628.28002648094161},null,{"$f":"-(A3+A2)","v":82.721491179738209},{"$f":"-(B3+B2)","v":222.96788628588257},null,{"$f":"-(D3+D2)","v":129.59573804824879},{"$f":"-(E3+E2)","v":0},null,null,{"$f":"-(H3+H2)","v":192.99491096707197}]
[{"$f":"-P3","v":-82.721491179738209},{"$f":"-Q3","v":-222.96788628588257},null,{"$f":"-S3","v":-129.59573804824879},{"$f":"-T3","v":0},null,null,{"$f":"-W3","v":-192.99491096707197},null,null,null,{"$f":"SUM(A3:K3)","v":-628.28002648094161},"Transport of fuels",{"$f":"SUM(P3:Z3)","v":628.28002648094161},null,{"$f":"-(A14+A5)","v":82.721491179738209},{"$f":"-(B14+B5)","v":222.96788628588257},null,{"$f":"-(D14+D5)","v":129.59573804824879},{"$f":"-(E14+E5)","v":0},null,null,{"$f":"-(H14+H5)","v":192.99491096707197},null,null,null,{"$f":"-(L3+N3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry On-Grid RE ",49.904206485689876,null,null,null,null,null,null,{"$f":"-F5","v":7.6787787464489318E-2},{"$f":"-G5","v":49.827418698225387}]
[{"$f":"SUM(A7:A11)","v":-77.648358641596744},{"$f":"SUM(B7:B11)","v":-222.96788628588257},-19.206791563115686,-61.005104505946434,0,-7.6787787464489318E-2,-49.827418698225387,-109.74896127497767,{"$f":"SUM(I6:I11)","v":-8.2587233394714019},-1.0886720000000001,0,-549.82870409668044,"Entry electricity, district heating and oil products",462.38935110290004,null,{"$f":"SUM(P7:P11)","v":0},null,{"$f":"(C12+C5)*-1","v":217.08526847851095},null,null,null,null,null,{"$f":"(I12+I5)*-1","v":104.19452037901372},{"$f":"(J12+J5)*-1","v":141.10956224537532},null,{"$f":"-(L5+N5)","v":87.439352993780403},{"$f":"SUM(AB6:AB11)","v":12.661586798126791}]
[null,null,null,null,null,null,null,null,{"$f":"I14*IF('Key figures'!F60<0,'Key figures'!F60,0)*-1","v":0},null,null,0,"Import / Export of electricity",17.399280576968049,null,null,null,null,null,null,null,null,null,{"$f":"I14*-1*IF('Key figures'!F60>0,'Key figures'!F60,0)","v":17.399280576968049},null,null,null,{"$f":"(I6+X6)*'CO2-emission factors'!B13","v":0.34798561153936097}]
[{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$F73","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$F74","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$F75","v":-0.19196946866120612},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$F76","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$F77","v":0},{"$f":"X7*'Key figures'!F57*-1","v":-7.6787787464489318E-2},{"$f":"X7*'Key figures'!F58*-1","v":-48.645063358753987},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$F78","v":0},null,null,null,-48.913820614879683,"Electricity-only plants",48.760245039950718,{"$f":"'Key figures'!F68","v":0.2},null,null,null,null,null,null,null,null,{"$f":"X5-X8","v":48.760245039950718},null,null,{"$f":"-(N7+L7)","v":0.1535755749289649},{"$f":"-((1-'Key figures'!F$98)*A7*'CO2-emission factors'!$B$2+B7*(1-'Key figures'!F$99)*'CO2-emission factors'!$B$3+C7*(1-'Key figures'!F$99)*'CO2-emission factors'!$B$4+D7*(1-'Key figures'!F$100)*'CO2-emission factors'!$B$5+E7*'CO2-emission factors'!$B$6+F7*'CO2-emission factors'!$B$7+G7*'CO2-emission factors'!$B$8+H7*(1-'Key figures'!F$101)*'CO2-emission factors'!$B$9+I7*'CO2-emission factors'!$B$10+J7*'CO2-emission factors'!$B$11+K7*'CO2-emission factors'!$B$12)+H7*'Key figures'!F$101*'CO2-emission factors'!$B$14","v":1.4589679618251665E-2}]
[{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$F80","v":-77.561755125498578},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$F81","v":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$F82","v":-3.5007357237182823},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$F83","v":-19.867811834608954},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$F84","v":0},null,{"$f":"(X8+Y8)*'Key figures'!F62*-1","v":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$F85","v":-85.199723977247544},null,null,null,-186.13002666107337,"CHP plants",148.249169487568,{"$f":"'Key figures'!F69","v":0.79628724963361019},null,null,null,null,null,null,null,null,{"$f":"Y8*'Key figures'!F53","v":55.434275339063007},{"$f":"Y5*'Key figures'!F48","v":92.814894148505005},null,{"$f":"-(N8+L8)","v":37.880857173505376},{"$f":"-((1-'Key figures'!F$98)*A8*'CO2-emission factors'!$B$2+B8*(1-'Key figures'!F$99)*'CO2-emission factors'!$B$3+C8*(1-'Key figures'!F$99)*'CO2-emission factors'!$B$4+D8*(1-'Key figures'!F$100)*'CO2-emission factors'!$B$5+E8*'CO2-emission factors'!$B$6+F8*'CO2-emission factors'!$B$7+G8*'CO2-emission factors'!$B$8+H8*(1-'Key figures'!F$101)*'CO2-emission factors'!$B$9+I8*'CO2-emission factors'!$B$10+J8*'CO2-emission factors'!$B$11+K8*'CO2-emission factors'!$B$12)+H8*'Key figures'!F$101*'CO2-emission factors'!$B$14","v":8.7668879264976649}]
[{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$F87","v":-8.6603516098159791E-2},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$F88","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$F89","v":-0.64952637073619834},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$F90","v":-17.060892671337477},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$F91","v":0},null,{"$f":"Y9*'Key figures'!F65*-1","v":-1.1823553394714013},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$F92","v":-24.465493297730138},{"$f":"Y9*'Key figures'!F51*-1","v":-1.1823553394714013},null,null,-44.627226534844773,"Heat Plants",48.294668096870318,{"$f":"'Key figures'!F70","v":1.1147540983606556},null,null,null,null,null,null,null,null,null,{"$f":"Y5*'Key figures'!F49","v":48.294668096870318},null,-3.6674415620255445,{"$f":"-((1-'Key figures'!F$98)*A9*'CO2-emission factors'!$B$2+B9*(1-'Key figures'!F$99)*'CO2-emission factors'!$B$3+C9*(1-'Key figures'!F$99)*'CO2-emission factors'!$B$4+D9*(1-'Key figures'!F$100)*'CO2-emission factors'!$B$5+E9*'CO2-emission factors'!$B$6+F9*'CO2-emission factors'!$B$7+G9*'CO2-emission factors'!$B$8+H9*(1-'Key figures'!F$101)*'CO2-emission factors'!$B$9+I9*'CO2-emission factors'!$B$10+J9*'CO2-emission factors'!$B$11+K9*'CO2-emission factors'!$B$12)+H9*'Key figures'!F$101*'CO2-emission factors'!$B$14","v":1.0300622204715124}]
[null,{"$f":"-R10/O10","v":-222.96788628588257},null,null,null,null,null,null,null,null,null,-222.96788628588257,"Oil refineries",217.08526847851095,{"$f":"'Key figures'!F71","v":0.9736167485580004},null,null,{"$f":"-(C7+C8+C9+C11+C12)","v":217.08526847851095},null,null,null,null,null,null,null,null,{"$f":"-(N10+L10)","v":5.8826178073716164},{"$f":"-((1-'Key figures'!F$98)*A10*'CO2-emission factors'!$B$2+B10*(1-'Key figures'!F$99)*'CO2-emission factors'!$B$3+C10*(1-'Key figures'!F$99)*'CO2-emission factors'!$B$4+D10*(1-'Key figures'!F$100)*'CO2-emission factors'!$B$5+E10*'CO2-emission factors'!$B$6+F10*'CO2-emission factors'!$B$7+G10*'CO2-emission factors'!$B$8+H10*(1-'Key figures'!F$101)*'CO2-emission factors'!$B$9+I10*'CO2-emission factors'!$B$10+J10*'CO2-emission factors'!$B$11+K10*'CO2-emission factors'!$B$12)+H10*'Key figures'!F$101*'CO2-emission factors'!$B$14","v":0}]
[{"$f":"L11*'Key figures'!F42","v":0},{"$f":"L11*'Key figures'!F44","v":0},{"$f":"L11*'Key figures'!F45","v":-14.864560000000001},{"$f":"L11*'Key figures'!F43","v":-24.076400000000003},null,null,null,{"$f":"L11*'Key figures'!F46","v":-8.3744000000000013E-2},{"$f":"L11*'Key figures'!F40","v":-7.0763680000000004},{"$f":"L11*'Key figures'!F41","v":-1.0886720000000001},null,{"$f":"L14*'Key figures'!F38","v":-47.189744000000005},"Energy Industry one use",0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(N11+L11)","v":47.189744000000005},{"$f":"-((1-'Key figures'!F$98)*A11*'CO2-emission factors'!$B$2+B11*(1-'Key figures'!F$99)*'CO2-emission factors'!$B$3+C11*(1-'Key figures'!F$99)*'CO2-emission factors'!$B$4+D11*(1-'Key figures'!F$100)*'CO2-emission factors'!$B$5+E11*'CO2-emission factors'!$B$6+F11*'CO2-emission factors'!$B$7+G11*'CO2-emission factors'!$B$8+H11*(1-'Key figures'!F$101)*'CO2-emission factors'!$B$9+I11*'CO2-emission factors'!$B$10+J11*'CO2-emission factors'!$B$11+K11*'CO2-emission factors'!$B$12)+H11*'Key figures'!F$101*'CO2-emission factors'!$B$14","v":2.5020613600000003}]
[null,null,{"$f":"-R12*1","v":-197.87847691539528},null,null,null,null,null,{"$f":"-X12*(1+'Key figures'!F35)","v":-95.935797039542322},{"$f":"-Y12*(1+'Key figures'!F36)","v":-140.02089024537531},null,-433.83516420031293,"Transport electricity, district heating and oil products",400.51590118169213,null,null,null,{"$f":"-C14","v":197.87847691539528},null,null,null,null,null,{"$f":"-I14","v":90.729713087378656},{"$f":"-J14","v":111.90771117891818},null,{"$f":"-(L12+N12)","v":33.319263018620802}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry Off-Grid RE",0.81188704576976434,null,null,null,null,null,null,null,{"$f":"G14*-1","v":0.81188704576976434}]
[{"$f":"SUM(A15:A17)","v":-5.0731325381414702},0,-197.87847691539528,-68.590633542302356,0,0,-0.81188704576976434,-83.245949692094314,-90.729713087378656,-111.90771117891818,0,{"$f":"'Key figures'!F4","v":-558.19563200000005},"Exit energy",354.28108560000004,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z15:Z17)","v":354.28108560000004},{"$f":"SUM(AA15:AA17)","v":203.9982904},{"$f":"SUM(AB15:AB17)","v":19.430377948604715}]
[{"$f":"L15*'Key figures'!F10","v":-4.39656},{"$f":"L15*'Key figures'!F11","v":0},{"$f":"L15*'Key figures'!F12","v":-16.413824000000002},{"$f":"L15*'Key figures'!F13","v":-27.84488},null,null,{"$f":"L15*'Key figures'!F14","v":0},{"$f":"L15*'Key figures'!F15","v":-8.79312},{"$f":"L15*'Key figures'!F16","v":-30.105968000000001},{"$f":"L15*'Key figures'!F17","v":-2.3029600000000001},null,{"$f":"'Key figures'!F6*L14","v":-89.899184000000005},"Industry",67.424388000000008,0.75,null,null,null,null,null,null,null,null,null,null,{"$f":"-L15*O15","v":67.424388000000008},{"$f":"-(Z15+L15)","v":22.474795999999998},{"$f":"-(A15*'CO2-emission factors'!$B$2+B15*'CO2-emission factors'!$B$3+C15*'CO2-emission factors'!$B$4+D15*'CO2-emission factors'!$B$5+E15*'CO2-emission factors'!$B$6+F15*'CO2-emission factors'!$B$7+G15*'CO2-emission factors'!$B$8+H15*'CO2-emission factors'!$B$9+I15*'CO2-emission factors'!$B$10+J15*'CO2-emission factors'!$B$11+K15*'CO2-emission factors'!$B$12)","v":3.2522819840000001}]
[{"$f":"L16*'Key figures'!F19","v":0},null,{"$f":"L16*'Key figures'!F20","v":-165.226912},{"$f":"L16*'Key figures'!F21","v":-8.3743999999999985E-2},null,null,{"$f":"L16*'Key figures'!F22","v":0},{"$f":"L16*'Key figures'!F23","v":-8.9606079999999988},{"$f":"L16*'Key figures'!F24","v":-1.4236479999999998},{"$f":"L16*'Key figures'!F25","v":0},null,{"$f":"'Key figures'!F7*L14","v":-175.69491199999999},"Transport",52.708473599999998,0.3,null,null,null,null,null,null,null,null,null,null,{"$f":"-L16*O16","v":52.708473599999998},{"$f":"-(Z16+L16)","v":122.9864384},{"$f":"-(A16*'CO2-emission factors'!$B$2+B16*'CO2-emission factors'!$B$3+C16*'CO2-emission factors'!$B$4+D16*'CO2-emission factors'!$B$5+E16*'CO2-emission factors'!$B$6+F16*'CO2-emission factors'!$B$7+G16*'CO2-emission factors'!$B$8+H16*'CO2-emission factors'!$B$9+I16*'CO2-emission factors'!$B$10+J16*'CO2-emission factors'!$B$11+K16*'CO2-emission factors'!$B$12)","v":12.562018719999999}]
[{"$f":"L17*'Key figures'!F27","v":-0.67657253814147023},null,{"$f":"L17*'Key figures'!F28","v":-16.237740915395285},{"$f":"L17*'Key figures'!F29","v":-40.662009542302364},null,null,{"$f":"L17*'Key figures'!F30","v":-0.81188704576976434},{"$f":"L17*'Key figures'!F31","v":-65.492221692094319},{"$f":"L17*'Key figures'!F32","v":-59.200097087378651},{"$f":"L17*'Key figures'!F33","v":-109.60475117891818},null,{"$f":"L14*'Key figures'!F8","v":-292.68528000000003},"Other ",234.14822400000003,0.8,null,null,null,null,null,null,null,null,null,null,234.14822400000003,58.537056000000007,{"$f":"-(A17*'CO2-emission factors'!$B$2+B17*'CO2-emission factors'!$B$3+C17*'CO2-emission factors'!$B$4+D17*'CO2-emission factors'!$B$5+E17*'CO2-emission factors'!$B$6+F17*'CO2-emission factors'!$B$7+G17*'CO2-emission factors'!$B$8+H17*'CO2-emission factors'!$B$9+I17*'CO2-emission factors'!$B$10+J17*'CO2-emission factors'!$B$11+K17*'CO2-emission factors'!$B$12)","v":3.6160772446047162}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L14","v":-558.19563200000005},"Energy Services",354.28108560000004,{"$f":"Z18/L18*-1","v":0.63468982071862579},null,null,null,null,null,null,null,null,null,null,{"$f":"Z14","v":354.28108560000004},{"$f":"-(N18+L18)","v":203.91454640000001}]

{"sheet":"2018 e2g-balance","index":24,"n_rows":18,"n_cols":28,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
["Coal","Crude oil","Oil Products","Natual Gas","Nuclear","Hydro","Geothermal, solar, wind, etc.","Biofuels and waste","Electricity","Heat","Energy Services","Total consumption","Data 2018","Total production","Efficiency","Coal","Crude oil","Oil Products","Natual Gas","Nuclear","Hydro","Geothermal, solar, wind, etc.","Biofuels and waste","Electricity","Heat","Energy Services","Loss","CO2-emissions"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A2:K2)","v":0},"Entry fuels",{"$f":"SUM(P2:Z2)","v":647.573756012589},null,{"$f":"-(A3+A2)","v":73.128206553732653},{"$f":"-(B3+B2)","v":227.00542152850107},null,{"$f":"-(D3+D2)","v":127.46800453561137},{"$f":"-(E3+E2)","v":0},null,null,{"$f":"-(H3+H2)","v":219.9721233947439}]
[{"$f":"-P3","v":-73.128206553732653},{"$f":"-Q3","v":-227.00542152850107},null,{"$f":"-S3","v":-127.46800453561137},{"$f":"-T3","v":0},null,null,{"$f":"-W3","v":-219.9721233947439},null,null,null,{"$f":"SUM(A3:K3)","v":-647.573756012589},"Transport of fuels",{"$f":"SUM(P3:Z3)","v":647.573756012589},null,{"$f":"-(A14+A5)","v":73.128206553732653},{"$f":"-(B14+B5)","v":227.00542152850107},null,{"$f":"-(D14+D5)","v":127.46800453561137},{"$f":"-(E14+E5)","v":0},null,null,{"$f":"-(H14+H5)","v":219.9721233947439},null,null,null,{"$f":"-(L3+N3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry On-Grid RE ",45.635306131053234,null,null,null,null,null,null,{"$f":"-F5","v":3.3787410533644001E-2},{"$f":"-G5","v":45.601518720519593}]
[{"$f":"SUM(A7:A11)","v":-67.894206553732658},{"$f":"SUM(B7:B11)","v":-227.00542152850107},-17.649154633494103,-55.56345280633586,0,-3.3787410533644001E-2,-45.601518720519593,-130.39108290780317,{"$f":"SUM(I6:I11)","v":-8.3385559764149093},-1.4655199999999999,0,-553.94270053733499,"Entry electricity, district heating and oil products",474.17976929635188,null,{"$f":"SUM(P7:P11)","v":0},null,{"$f":"(C12+C5)*-1","v":224.20049727442074},null,null,null,null,null,{"$f":"(I12+I5)*-1","v":103.77065297591709},{"$f":"(J12+J5)*-1","v":146.20861904601404},null,{"$f":"-(L5+N5)","v":79.762931240983107},{"$f":"SUM(AB6:AB11)","v":11.257836227707639}]
[null,null,null,null,null,null,null,null,{"$f":"I14*IF('Key figures'!G60<0,'Key figures'!G60,0)*-1","v":0},null,null,0,"Import / export of electricity",14.97170214981708,null,null,null,null,null,null,null,null,null,{"$f":"I14*-1*IF('Key figures'!G60>0,'Key figures'!G60,0)","v":14.97170214981708},null,null,null,{"$f":"(I6+X6)*'CO2-emission factors'!B13","v":0.29943404299634163}]
[{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$G73","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$G74","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$G75","v":-0.1351496421345928},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$G76","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$G77","v":0},{"$f":"X7*'Key figures'!G57*-1","v":-3.3787410533644001E-2},{"$f":"X7*'Key figures'!G58*-1","v":-43.146523251463385},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$G78","v":0},null,null,null,-43.315460304131619,"Electricity-only plants",43.214098072530675,{"$f":"'Key figures'!G68","v":0.25},null,null,null,null,null,null,null,null,{"$f":"X5-X8","v":43.214098072530675},null,null,{"$f":"-(N7+L7)","v":0.1013622316009446},{"$f":"-((1-'Key figures'!G$98)*A7*'CO2-emission factors'!$B$2+B7*(1-'Key figures'!G$99)*'CO2-emission factors'!$B$3+C7*(1-'Key figures'!G$99)*'CO2-emission factors'!$B$4+D7*(1-'Key figures'!G$100)*'CO2-emission factors'!$B$5+E7*'CO2-emission factors'!$B$6+F7*'CO2-emission factors'!$B$7+G7*'CO2-emission factors'!$B$8+H7*(1-'Key figures'!G$101)*'CO2-emission factors'!$B$9+I7*'CO2-emission factors'!$B$10+J7*'CO2-emission factors'!$B$11+K7*'CO2-emission factors'!$B$12)+H7*'Key figures'!G$101*'CO2-emission factors'!$B$14","v":1.0271372802229051E-2}]
[{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$G80","v":-67.770784441927603},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$G81","v":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$G82","v":-2.9564436165941572},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$G83","v":-20.968007803844714},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$G84","v":0},null,{"$f":"(X8+Y8)*'Key figures'!G62*-1","v":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$G85","v":-106.56842144123247},null,null,null,-198.26365730359896,"CHP plants",157.57433881016314,{"$f":"'Key figures'!G69","v":0.79513649919706353},null,null,null,null,null,null,null,null,{"$f":"Y8*'Key figures'!G53","v":60.556554903386413},{"$f":"Y5*'Key figures'!G48","v":97.017783906776728},null,{"$f":"-(N8+L8)","v":40.68931849343582},{"$f":"-((1-'Key figures'!G$98)*A8*'CO2-emission factors'!$B$2+B8*(1-'Key figures'!G$99)*'CO2-emission factors'!$B$3+C8*(1-'Key figures'!G$99)*'CO2-emission factors'!$B$4+D8*(1-'Key figures'!G$100)*'CO2-emission factors'!$B$5+E8*'CO2-emission factors'!$B$6+F8*'CO2-emission factors'!$B$7+G8*'CO2-emission factors'!$B$8+H8*(1-'Key figures'!G$101)*'CO2-emission factors'!$B$9+I8*'CO2-emission factors'!$B$10+J8*'CO2-emission factors'!$B$11+K8*'CO2-emission factors'!$B$12)+H8*'Key figures'!G$101*'CO2-emission factors'!$B$14","v":7.8580906816634268}]
[{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$G87","v":-0.12342211180505573},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$G88","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$G89","v":-0.78167337476535292},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$G90","v":-13.617573002491149},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$G91","v":0},null,{"$f":"Y9*'Key figures'!G65*-1","v":-2.4549954690562057},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$G92","v":-23.6970454665707},{"$f":"Y9*'Key figures'!G51*-1","v":-1.13657197641491},null,null,-41.811281401103372,"Heat Plants",49.190835139237308,{"$f":"'Key figures'!G70","v":1.2228202368137782},null,null,null,null,null,null,null,null,null,{"$f":"Y5*'Key figures'!G49","v":49.190835139237308},null,-7.3795537381339358,{"$f":"-((1-'Key figures'!G$98)*A9*'CO2-emission factors'!$B$2+B9*(1-'Key figures'!G$99)*'CO2-emission factors'!$B$3+C9*(1-'Key figures'!G$99)*'CO2-emission factors'!$B$4+D9*(1-'Key figures'!G$100)*'CO2-emission factors'!$B$5+E9*'CO2-emission factors'!$B$6+F9*'CO2-emission factors'!$B$7+G9*'CO2-emission factors'!$B$8+H9*(1-'Key figures'!G$101)*'CO2-emission factors'!$B$9+I9*'CO2-emission factors'!$B$10+J9*'CO2-emission factors'!$B$11+K9*'CO2-emission factors'!$B$12)+H9*'Key figures'!G$101*'CO2-emission factors'!$B$14","v":0.84733393824564263}]
[null,{"$f":"-R10/O10","v":-227.00542152850107},null,null,null,null,null,null,null,null,null,-227.00542152850107,"Oil refineries",224.20049727442074,{"$f":"'Key figures'!G71","v":0.98764380059650614},null,null,{"$f":"-(C7+C8+C9+C11+C12)","v":224.20049727442074},null,null,null,null,null,null,null,null,{"$f":"-(N10+L10)","v":2.8049242540803334},{"$f":"-((1-'Key figures'!G$98)*A10*'CO2-emission factors'!$B$2+B10*(1-'Key figures'!G$99)*'CO2-emission factors'!$B$3+C10*(1-'Key figures'!G$99)*'CO2-emission factors'!$B$4+D10*(1-'Key figures'!G$100)*'CO2-emission factors'!$B$5+E10*'CO2-emission factors'!$B$6+F10*'CO2-emission factors'!$B$7+G10*'CO2-emission factors'!$B$8+H10*(1-'Key figures'!G$101)*'CO2-emission factors'!$B$9+I10*'CO2-emission factors'!$B$10+J10*'CO2-emission factors'!$B$11+K10*'CO2-emission factors'!$B$12)+H10*'Key figures'!G$101*'CO2-emission factors'!$B$14","v":0}]
[{"$f":"L11*'Key figures'!G42","v":0},{"$f":"L11*'Key figures'!G44","v":0},{"$f":"L11*'Key figures'!G45","v":-13.775888},{"$f":"L11*'Key figures'!G43","v":-20.977872000000001},null,null,null,{"$f":"L11*'Key figures'!G46","v":-0.12561599999999998},{"$f":"L11*'Key figures'!G40","v":-7.2019839999999995},{"$f":"L11*'Key figures'!G41","v":-1.4655199999999999},null,{"$f":"L14*'Key figures'!G38","v":-43.588751999999999},"Energy Industry one use",0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(N11+L11)","v":43.588751999999999},{"$f":"-((1-'Key figures'!G$98)*A11*'CO2-emission factors'!$B$2+B11*(1-'Key figures'!G$99)*'CO2-emission factors'!$B$3+C11*(1-'Key figures'!G$99)*'CO2-emission factors'!$B$4+D11*(1-'Key figures'!G$100)*'CO2-emission factors'!$B$5+E11*'CO2-emission factors'!$B$6+F11*'CO2-emission factors'!$B$7+G11*'CO2-emission factors'!$B$8+H11*(1-'Key figures'!G$101)*'CO2-emission factors'!$B$9+I11*'CO2-emission factors'!$B$10+J11*'CO2-emission factors'!$B$11+K11*'CO2-emission factors'!$B$12)+H11*'Key figures'!G$101*'CO2-emission factors'!$B$14","v":2.242706192}]
[null,null,{"$f":"-R12*1","v":-206.55134264092663},null,null,null,null,null,{"$f":"-X12*(1+'Key figures'!G35)","v":-95.432096999502178},{"$f":"-Y12*(1+'Key figures'!G36)","v":-144.74309904601404},null,-446.72653868644284,"Transport electricity, district heating and oil products",411.33967722734502,null,null,null,{"$f":"-C14","v":206.55134264092663},null,null,null,null,null,{"$f":"-I14","v":89.129977386327511},{"$f":"-J14","v":115.65835720009085},null,{"$f":"-(L12+N12)","v":35.386861459097815}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry Off-Grid RE",0.81149704837610726,null,null,null,null,null,null,null,{"$f":"G14*-1","v":0.81149704837610726}]
[{"$f":"SUM(A15:A17)","v":-5.234},0,-206.55134264092663,-71.904551729275511,0,0,-0.81149704837610726,-89.581040486940736,-89.129977386327511,-115.65835720009085,0,{"$f":"'Key figures'!G4","v":-578.88040000000001},"Exit energy",365.75820080000005,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z15:Z17)","v":365.75820080000005},{"$f":"SUM(AA15:AA17)","v":213.16407120000002},{"$f":"SUM(AB15:AB17)","v":20.29369148927913}]
[{"$f":"L15*'Key figures'!G10","v":-5.234},{"$f":"L15*'Key figures'!G11","v":0},{"$f":"L15*'Key figures'!G12","v":-17.16752},{"$f":"L15*'Key figures'!G13","v":-29.980352},null,null,{"$f":"L15*'Key figures'!G14","v":0},{"$f":"L15*'Key figures'!G15","v":-9.5468159999999997},{"$f":"L15*'Key figures'!G16","v":-30.859663999999999},{"$f":"L15*'Key figures'!G17","v":-3.266016},null,{"$f":"'Key figures'!G6*L14","v":-96.012495999999999},"Industry",72.009371999999999,0.75,null,null,null,null,null,null,null,null,null,null,{"$f":"-L15*O15","v":72.009371999999999},{"$f":"-(Z15+L15)","v":24.003124},{"$f":"-(A15*'CO2-emission factors'!$B$2+B15*'CO2-emission factors'!$B$3+C15*'CO2-emission factors'!$B$4+D15*'CO2-emission factors'!$B$5+E15*'CO2-emission factors'!$B$6+F15*'CO2-emission factors'!$B$7+G15*'CO2-emission factors'!$B$8+H15*'CO2-emission factors'!$B$9+I15*'CO2-emission factors'!$B$10+J15*'CO2-emission factors'!$B$11+K15*'CO2-emission factors'!$B$12)","v":3.5108415840000005}]
[{"$f":"L16*'Key figures'!G19","v":0},null,{"$f":"L16*'Key figures'!G20","v":-174.43875199999999},{"$f":"L16*'Key figures'!G21","v":-0.334976},null,null,{"$f":"L16*'Key figures'!G22","v":0},{"$f":"L16*'Key figures'!G23","v":-8.9606080000000006},{"$f":"L16*'Key figures'!G24","v":-1.4655200000000002},{"$f":"L16*'Key figures'!G25","v":0},null,{"$f":"'Key figures'!G7*L14","v":-185.157984},"Transport",55.547395199999997,0.3,null,null,null,null,null,null,null,null,null,null,{"$f":"-L16*O16","v":55.547395199999997},{"$f":"-(Z16+L16)","v":129.61058880000002},{"$f":"-(A16*'CO2-emission factors'!$B$2+B16*'CO2-emission factors'!$B$3+C16*'CO2-emission factors'!$B$4+D16*'CO2-emission factors'!$B$5+E16*'CO2-emission factors'!$B$6+F16*'CO2-emission factors'!$B$7+G16*'CO2-emission factors'!$B$8+H16*'CO2-emission factors'!$B$9+I16*'CO2-emission factors'!$B$10+J16*'CO2-emission factors'!$B$11+K16*'CO2-emission factors'!$B$12)","v":13.276438784}]
[{"$f":"L17*'Key figures'!G27","v":0},null,{"$f":"L17*'Key figures'!G28","v":-14.945070640926641},{"$f":"L17*'Key figures'!G29","v":-41.589223729275503},null,null,{"$f":"L17*'Key figures'!G30","v":-0.81149704837610726},{"$f":"L17*'Key figures'!G31","v":-71.073616486940736},{"$f":"L17*'Key figures'!G32","v":-56.804793386327511},{"$f":"L17*'Key figures'!G33","v":-112.39234120009085},null,{"$f":"L14*'Key figures'!G8","v":-297.75179200000002},"Other ",238.20143360000003,0.8,null,null,null,null,null,null,null,null,null,null,238.20143360000003,59.550358399999993,{"$f":"-(A17*'CO2-emission factors'!$B$2+B17*'CO2-emission factors'!$B$3+C17*'CO2-emission factors'!$B$4+D17*'CO2-emission factors'!$B$5+E17*'CO2-emission factors'!$B$6+F17*'CO2-emission factors'!$B$7+G17*'CO2-emission factors'!$B$8+H17*'CO2-emission factors'!$B$9+I17*'CO2-emission factors'!$B$10+J17*'CO2-emission factors'!$B$11+K17*'CO2-emission factors'!$B$12)","v":3.506411121279128}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L14","v":-578.88040000000001},"Energy Services",365.75820080000005,{"$f":"Z18/L18*-1","v":0.6318372513562388},null,null,null,null,null,null,null,null,null,null,{"$f":"Z14","v":365.75820080000005},{"$f":"-(N18+L18)","v":213.12219919999995}]

{"sheet":"2030 e2g-balance","index":25,"n_rows":22,"n_cols":28,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
["Coal","Crude oil","Oil Products","Natual Gas","Nuclear","Hydro","Geothermal, solar, wind, etc.","Biofuels and waste","Electricity","Heat","Energy Services","Total consumption","Data 2030","Total production","Efficiency","Coal","Crude oil","Oil Products","Natual Gas","Nuclear","Hydro","Geothermal, solar, wind, etc.","Biofuels and waste","Electricity","Heat","Energy Services","Loss","CO2-emissions"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A2:K2)","v":0},"Entry fuels",{"$f":"SUM(P2:Z2)","v":557.93124603275351},null,{"$f":"-(A3+A2)","v":61.641231877662968},{"$f":"-(B3+B2)","v":195.94607144501859},null,{"$f":"-(D3+D2)","v":111.07041350368243},{"$f":"-(E3+E2)","v":0},null,null,{"$f":"-(H3+H2)","v":189.27352920638955}]
[{"$f":"-P3","v":-61.641231877662968},{"$f":"-Q3","v":-195.94607144501859},null,{"$f":"-S3","v":-111.07041350368243},{"$f":"-T3","v":0},null,null,{"$f":"-W3","v":-189.27352920638955},null,null,null,{"$f":"SUM(A3:K3)","v":-557.93124603275351},"Transport of fuels",{"$f":"SUM(P3:Z3)","v":557.93124603275351},null,{"$f":"-(A14+A5)","v":61.641231877662968},{"$f":"-(B14+B5)","v":195.94607144501859},null,{"$f":"-(D14+D5)","v":111.07041350368243},{"$f":"-(E14+E5)","v":0},null,null,{"$f":"-(H14+H5)","v":189.27352920638955},null,null,null,{"$f":"-(L3+N3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry On-Grid RE ",40.408727300918464,null,null,null,null,null,null,{"$f":"-F5","v":2.997143101430914E-2},{"$f":"-G5","v":40.378755869904154}]
[{"$f":"SUM(A7:A11)","v":-56.92877056293851},{"$f":"SUM(B7:B11)","v":-195.94607144501859},-15.224176805427351,-48.611570213819689,0,-2.997143101430914E-2,-40.378755869904154,-112.19612542474381,{"$f":"SUM(I6:I11)","v":-7.1952622655391067},-1.2658227848101264,0,-477.77652680321569,"Entry electricity, district heating and oil products",409.16624478016814,null,{"$f":"SUM(P7:P11)","v":0},null,{"$f":"(C12+C5)*-1","v":193.52492271391267},null,null,null,null,null,{"$f":"(I12+I5)*-1","v":90.262675728208791},{"$f":"(J12+J5)*-1","v":125.37864633804668},null,{"$f":"-(L5+N5)","v":68.610282023047546},{"$f":"SUM(AB6:AB11)","v":9.3361301428793606}]
[null,null,null,null,null,null,null,null,{"$f":"I14*IF('Key figures'!H60<0,'Key figures'!H60,0)*-1","v":0},null,null,0,"Import / export of electricity",0,null,null,null,null,null,null,null,null,null,{"$f":"I14*-1*IF('Key figures'!H60>0,'Key figures'!H60,0)","v":0},null,null,null,{"$f":"(I6+X6)*'CO2-emission factors'!B13","v":0}]
[{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$H73","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$H74","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$H75","v":-0.11988572405724085},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$H76","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$H77","v":0},{"$f":"X7*'Key figures'!H57*-1","v":-2.997143101430914E-2},{"$f":"X7*'Key figures'!H58*-1","v":-38.27351740527277},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$H78","v":0},null,null,null,-38.423374560344321,"Electricity-only plants",38.33346026730139,{"$f":"'Key figures'!H68","v":0.25},null,null,null,null,null,null,null,null,{"$f":"X5-X8","v":38.33346026730139},null,null,{"$f":"-(N7+L7)","v":8.9914293042930638E-2},{"$f":"-((1-'Key figures'!H$98)*A7*'CO2-emission factors'!$B$2+B7*(1-'Key figures'!$H$99)*'CO2-emission factors'!$B$3+C7*(1-'Key figures'!H$99)*'CO2-emission factors'!$B$4+D7*(1-'Key figures'!$H$100)*'CO2-emission factors'!$B$5+E7*'CO2-emission factors'!$B$6+F7*'CO2-emission factors'!$B$7+G7*'CO2-emission factors'!$B$8+H7*(1-'Key figures'!$H$101)*'CO2-emission factors'!$B$9+I7*'CO2-emission factors'!$B$10+J7*'CO2-emission factors'!$B$11+K7*'CO2-emission factors'!$B$12)+H7*'Key figures'!$H$101*'CO2-emission factors'!$B$14","v":9.1113150283503048E-3}]
[{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$H80","v":-56.943587949471656},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$H81","v":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$H82","v":-2.5352465609888402},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$H83","v":-18.693347989001868},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$H84","v":0},null,{"$f":"(X8+Y8)*'Key figures'!H62*-1","v":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$H85","v":-91.767344673281897},null,null,null,-169.93952717274425,"CHP plants",135.12512071134012,{"$f":"'Key figures'!H69","v":0.79513649919706353},null,null,null,null,null,null,null,null,{"$f":"Y8*'Key figures'!H53","v":51.9292154609074},{"$f":"Y5*'Key figures'!H48","v":83.195905250432716},null,{"$f":"-(N8+L8)","v":34.814406461404133},{"$f":"-(1-'Key figures'!H102)*(A8*'CO2-emission factors'!$B$2+B8*'CO2-emission factors'!$B$3+C8*'CO2-emission factors'!$B$4+D8*'CO2-emission factors'!$B$5+E8*'CO2-emission factors'!$B$6+F8*'CO2-emission factors'!$B$7+G8*'CO2-emission factors'!$B$8+H8*'CO2-emission factors'!$B$9+I8*'CO2-emission factors'!$B$10+J8*'CO2-emission factors'!$B$11+K8*'CO2-emission factors'!$B$12)+H8*'Key figures'!$H$102*'CO2-emission factors'!$B$14","v":6.6678404292080664}]
[{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$H87","v":1.4817386533147816E-2},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$H88","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$H89","v":-0.67031034316608185},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$H90","v":-11.798873219392863},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$H91","v":0},null,{"$f":"Y9*'Key figures'!H65*-1","v":-2.1052384646313809},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$H92","v":-20.320281655621045},{"$f":"Y9*'Key figures'!H51*-1","v":-0.974647437329343},null,null,-35.854533733607568,"Heat Plants",42.182741087613962,{"$f":"'Key figures'!H70","v":1.2228202368137782},null,null,null,null,null,null,null,null,null,{"$f":"Y5*'Key figures'!H49","v":42.182741087613962},null,-6.3282073540063948,{"$f":"-(1-'Key figures'!H103)*(A9*'CO2-emission factors'!$B$2+B9*'CO2-emission factors'!$B$3+C9*'CO2-emission factors'!$B$4+D9*'CO2-emission factors'!$B$5+E9*'CO2-emission factors'!$B$6+F9*'CO2-emission factors'!$B$7+G9*'CO2-emission factors'!$B$8+H9*'CO2-emission factors'!$B$9+I9*'CO2-emission factors'!$B$10+J9*'CO2-emission factors'!$B$11+K9*'CO2-emission factors'!$B$12)+H9*'Key figures'!$H$103*'CO2-emission factors'!$B$14","v":0.72207170786536645}]
[null,{"$f":"-R10/O10","v":-195.94607144501859},null,null,null,null,null,null,null,null,null,-195.94607144501859,"Oil refineries",193.52492271391267,{"$f":"'Key figures'!H71","v":0.98764380059650614},null,null,{"$f":"-(C7+C8+C9+C11+C12)","v":193.52492271391267},null,null,null,null,null,null,null,null,{"$f":"-(N10+L10)","v":2.4211487311059159},{"$f":"-((1-'Key figures'!H$98)*A10*'CO2-emission factors'!$B$2+B10*(1-'Key figures'!$H$99)*'CO2-emission factors'!$B$3+C10*(1-'Key figures'!H$99)*'CO2-emission factors'!$B$4+D10*(1-'Key figures'!$H$100)*'CO2-emission factors'!$B$5+E10*'CO2-emission factors'!$B$6+F10*'CO2-emission factors'!$B$7+G10*'CO2-emission factors'!$B$8+H10*(1-'Key figures'!$H$101)*'CO2-emission factors'!$B$9+I10*'CO2-emission factors'!$B$10+J10*'CO2-emission factors'!$B$11+K10*'CO2-emission factors'!$B$12)+H10*'Key figures'!$H$101*'CO2-emission factors'!$B$14","v":0}]
[{"$f":"L11*'Key figures'!H42","v":0},{"$f":"L11*'Key figures'!H44","v":0},{"$f":"L11*'Key figures'!H45","v":-11.898734177215189},{"$f":"L11*'Key figures'!H43","v":-18.119349005424954},null,null,null,{"$f":"L11*'Key figures'!H46","v":-0.10849909584086798},{"$f":"L11*'Key figures'!H40","v":-6.2206148282097642},{"$f":"L11*'Key figures'!H41","v":-1.2658227848101264},null,{"$f":"L14*'Key figures'!H38","v":-37.649186256781192},"Energy Industry one use",0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(N11+L11)","v":37.649186256781192},{"$f":"-((1-'Key figures'!H$98)*A11*'CO2-emission factors'!$B$2+B11*(1-'Key figures'!$H$99)*'CO2-emission factors'!$B$3+C11*(1-'Key figures'!H$99)*'CO2-emission factors'!$B$4+D11*(1-'Key figures'!$H$100)*'CO2-emission factors'!$B$5+E11*'CO2-emission factors'!$B$6+F11*'CO2-emission factors'!$B$7+G11*'CO2-emission factors'!$B$8+H11*(1-'Key figures'!$H$101)*'CO2-emission factors'!$B$9+I11*'CO2-emission factors'!$B$10+J11*'CO2-emission factors'!$B$11+K11*'CO2-emission factors'!$B$12)+H11*'Key figures'!$H$101*'CO2-emission factors'!$B$14","v":1.9371066907775767}]
[null,null,{"$f":"-R12*1","v":-178.30074590848531},null,null,null,null,null,{"$f":"-X12*(1+'Key figures'!H35)","v":-83.067413462669691},{"$f":"-Y12*(1+'Key figures'!H36)","v":-124.11282355323655},null,-385.48098292439158,"Transport electricity, district heating and oil products",355.05611378211432,null,null,null,{"$f":"-C14","v":178.30074590848531},null,null,null,null,null,{"$f":"-I14","v":77.581829554757547},{"$f":"-J14","v":99.173538318871465},null,{"$f":"-(L12+N12)","v":30.424869142277259}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry Off-Grid RE",0.69517783165267466,null,null,null,null,null,null,null,{"$f":"G14*-1","v":0.69517783165267466}]
[{"$f":"SUM(A15:A19)","v":-4.7124613147244583},0,-178.30074590848531,-62.458843289862742,0,0,-0.69517783165267466,-77.077403781645742,-77.581829554757547,-99.173538318871465,0,{"$f":"'Key figures'!H4","v":-500},"Exit energy",267.80786618444847,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z15:Z19)","v":267.80786618444847},{"$f":"SUM(AA15:AA19)","v":232.1921338155515},{"$f":"SUM(AB15:AB19)","v":17.558694581465883}]
[{"$f":"L15*'Key figures'!H10","v":-4.5965983427823813},{"$f":"L15*'Key figures'!H11","v":0},{"$f":"L15*'Key figures'!H12","v":-15.1984300043611},{"$f":"L15*'Key figures'!H13","v":-26.541648495420844},null,null,{"$f":"L15*'Key figures'!H14","v":0},{"$f":"L15*'Key figures'!H15","v":-8.4518098560837327},{"$f":"L15*'Key figures'!H16","v":-27.320104666375926},{"$f":"L15*'Key figures'!H17","v":-2.8914086349760137},null,{"$f":"'Key figures'!H6*L14","v":-85},"Industry",63.75,0.75,null,null,null,null,null,null,null,null,null,null,{"$f":"-L15*O15","v":63.75},{"$f":"-(Z15+L15)","v":21.25},{"$f":"-(A15*'CO2-emission factors'!$B$2+B15*'CO2-emission factors'!$B$3+C15*'CO2-emission factors'!$B$4+D15*'CO2-emission factors'!$B$5+E15*'CO2-emission factors'!$B$6+F15*'CO2-emission factors'!$B$7+G15*'CO2-emission factors'!$B$8+H15*'CO2-emission factors'!$B$9+I15*'CO2-emission factors'!$B$10+J15*'CO2-emission factors'!$B$11+K15*'CO2-emission factors'!$B$12)","v":3.1046314871347578}]
[{"$f":"L16*'Key figures'!H19","v":0},null,{"$f":"L16*'Key figures'!H20","v":-150.2994575045208},{"$f":"L16*'Key figures'!H21","v":-0.2893309222423146},null,null,{"$f":"L16*'Key figures'!H22","v":0},{"$f":"L16*'Key figures'!H23","v":-7.7396021699819153},{"$f":"L16*'Key figures'!H24","v":-1.5992766726943941},{"$f":"L16*'Key figures'!H25","v":0},null,{"$f":"'Key figures'!H7*L14","v":-159.92766726943941},"Transport",0,0.3,null,null,null,null,null,null,null,null,null,null,{"$f":"Z22*((SUM('Key figures'!H19:H23)/O18+'Key figures'!H24/'2030 e2g-balance'!O17)/((SUM('Key figures'!G19:G23)/O18+'Key figures'!G24/'2030 e2g-balance'!O17)))","v":0},{"$f":"-(Z16+L16)","v":159.92766726943941},{"$f":"-(A16*'CO2-emission factors'!$B$2+B16*'CO2-emission factors'!$B$3+C16*'CO2-emission factors'!$B$4+D16*'CO2-emission factors'!$B$5+E16*'CO2-emission factors'!$B$6+F16*'CO2-emission factors'!$B$7+G16*'CO2-emission factors'!$B$8+H16*'CO2-emission factors'!$B$9+I16*'CO2-emission factors'!$B$10+J16*'CO2-emission factors'!$B$11+K16*'CO2-emission factors'!$B$12)","v":11.439250632911392}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Electric cars",null,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,"Combustion Engine",null,0.3]
[{"$f":"L19*'Key figures'!H27","v":-0.11586297194207677},null,{"$f":"L19*'Key figures'!H28","v":-12.802858399603425},{"$f":"L19*'Key figures'!H29","v":-35.627863872199583},null,null,{"$f":"L19*'Key figures'!H30","v":-0.69517783165267466},{"$f":"L19*'Key figures'!H31","v":-60.885991755580093},{"$f":"L19*'Key figures'!H32","v":-48.662448215687235},{"$f":"L19*'Key figures'!H33","v":-96.282129683895448},null,{"$f":"L14*'Key figures'!H8","v":-255.07233273056056},"Other ",204.05786618444847,0.8,null,null,null,null,null,null,null,null,null,null,{"$f":"-L19*O19","v":204.05786618444847},51.014466546112089,{"$f":"-(A19*'CO2-emission factors'!$B$2+B19*'CO2-emission factors'!$B$3+C19*'CO2-emission factors'!$B$4+D19*'CO2-emission factors'!$B$5+E19*'CO2-emission factors'!$B$6+F19*'CO2-emission factors'!$B$7+G19*'CO2-emission factors'!$B$8+H19*'CO2-emission factors'!$B$9+I19*'CO2-emission factors'!$B$10+J19*'CO2-emission factors'!$B$11+K19*'CO2-emission factors'!$B$12)","v":3.0148124614197336}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L14","v":-500},"Energy Services",267.80786618444847,{"$f":"Z20/L20*-1","v":0.53561573236889692},null,null,null,null,null,null,null,null,null,null,{"$f":"Z14","v":267.80786618444847},{"$f":"-(N20+L20)","v":232.19213381555153}]
[]
[-56.943587949471656,0,-0.67031034316608185,-11.798873219392863,0,null,-2.1052384646313809,-20.320281655621045,-0.974647437329343,null,null,-35.854533733607568,"Heat Plants",42.182741087613962,1.2228202368137782,null,null,null,null,null,null,null,null,null,42.182741087613962,null,-6.3282073540063948,0.72207170786536645]

{"sheet":"2050 e2g-balance","index":26,"n_rows":22,"n_cols":28,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
["Coal","Crude oil","Oil Products","Natual Gas","Nuclear","Hydro","Geothermal, solar, wind, etc.","Biofuels and waste","Electricity","Heat","Energy Services","Total consumption","Data 2050","Total production","Efficiency","Coal","Crude oil","Oil Products","Natual Gas","Nuclear","Hydro","Geothermal, solar, wind, etc.","Biofuels and waste","Electricity","Heat","Energy Services","Loss","CO2-emissions"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A2:K2)","v":0},"Entry fuels",{"$f":"SUM(P2:Z2)","v":558.91874234533293},null,{"$f":"-(A3+A2)","v":63.157626942325273},{"$f":"-(B3+B2)","v":195.69742143629873},null,{"$f":"-(D3+D2)","v":110.08964632710297},{"$f":"-(E3+E2)","v":0},null,null,{"$f":"-(H3+H2)","v":189.97404763960591}]
[{"$f":"-P3","v":-63.157626942325273},{"$f":"-Q3","v":-195.69742143629873},null,{"$f":"-S3","v":-110.08964632710297},{"$f":"-T3","v":0},null,null,{"$f":"-W3","v":-189.97404763960591},null,null,null,{"$f":"SUM(A3:K3)","v":-558.91874234533293},"Transport of fuels",{"$f":"SUM(P3:Z3)","v":558.91874234533293},null,{"$f":"-(A14+A5)","v":63.157626942325273},{"$f":"-(B14+B5)","v":195.69742143629873},null,{"$f":"-(D14+D5)","v":110.08964632710297},{"$f":"-(E14+E5)","v":0},null,null,{"$f":"-(H14+H5)","v":189.97404763960591},null,null,null,{"$f":"-(L3+N3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry On-Grid RE ",39.772890740414184,null,null,null,null,null,null,{"$f":"-F5","v":2.946221359217659E-2},{"$f":"-G5","v":39.743428526822008}]
[{"$f":"SUM(A7:A11)","v":-58.556194169421417},{"$f":"SUM(B7:B11)","v":-195.69742143629873},-15.244893469487067,-47.98812833365858,0,-2.946221359217659E-2,-39.743428526822008,-112.60828641893563,{"$f":"SUM(I6:I11)","v":-7.2021804622896246},-1.2658227848101264,0,-478.33581781531541,"Entry electricity, district heating and oil products",409.5279364104843,null,{"$f":"SUM(P7:P11)","v":0},null,{"$f":"(C12+C5)*-1","v":193.27934507428225},null,null,null,null,null,{"$f":"(I12+I5)*-1","v":89.979988168168816},{"$f":"(J12+J5)*-1","v":126.26860316803322},null,{"$f":"-(L5+N5)","v":68.807881404831107},{"$f":"SUM(AB6:AB11)","v":8.7333306268199085}]
[null,null,null,null,null,null,null,null,{"$f":"I14*IF('Key figures'!I60<0,'Key figures'!I60,0)*-1","v":0},null,null,0,"Import / Export of electricity",0,null,null,null,null,null,null,null,null,null,{"$f":"I14*-1*IF('Key figures'!I60>0,'Key figures'!I60,0)","v":0},null,null,null,{"$f":"(I6+X6)*'CO2-emission factors'!B13","v":0}]
[{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$I73","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$I74","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$I75","v":-0.1178488543687024},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$I76","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$I77","v":0},{"$f":"X7*'Key figures'!I57*-1","v":-2.946221359217659E-2},{"$f":"X7*'Key figures'!I58*-1","v":-37.623246757209508},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$I78","v":0},null,null,null,-37.770557825170386,"Electricity-only plants",37.682171184393859,{"$f":"'Key figures'!I68","v":0.25},null,null,null,null,null,null,null,null,{"$f":"X5-X8","v":37.682171184393859},null,null,{"$f":"-(N7+L7)","v":8.8386640776526804E-2},{"$f":"-((1-'Key figures'!I$98)*A7*'CO2-emission factors'!$B$2+B7*(1-'Key figures'!$I99)*'CO2-emission factors'!$B$3+C7*(1-'Key figures'!$I99)*'CO2-emission factors'!$B$4+D7*(1-'Key figures'!I$100)*'CO2-emission factors'!$B$5+E7*'CO2-emission factors'!$B$6+F7*'CO2-emission factors'!$B$7+G7*'CO2-emission factors'!$B$8+H7*(1-'Key figures'!I$101)*'CO2-emission factors'!$B$9+I7*'CO2-emission factors'!$B$10+J7*'CO2-emission factors'!$B$11+K7*'CO2-emission factors'!$B$12)+H7*'Key figures'!I$101*'CO2-emission factors'!B14","v":8.9565129320213818E-3}]
[{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$I80","v":-58.449604436481195},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$I81","v":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$I82","v":-2.5532421292817737},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$I83","v":-18.108378793829193},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$I84","v":0},null,{"$f":"(X8+Y8)*'Key figures'!I62*-1","v":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$I85","v":-92.034558598572247},null,null,null,-171.1457839581644,"CHP plants",136.08425950883182,{"$f":"'Key figures'!I69","v":0.79513649919706353},null,null,null,null,null,null,null,null,{"$f":"Y8*'Key figures'!I53","v":52.297816983774958},{"$f":"Y5*'Key figures'!I48","v":83.78644252505687},null,{"$f":"-(N8+L8)","v":35.06152444933258},{"$f":"-(1-'Key figures'!I102)*(A8*'CO2-emission factors'!$B$2+B8*'CO2-emission factors'!$B$3+C8*'CO2-emission factors'!$B$4+D8*'CO2-emission factors'!$B$5+E8*'CO2-emission factors'!$B$6+F8*'CO2-emission factors'!$B$7+G8*'CO2-emission factors'!$B$8+H8*'CO2-emission factors'!$B$9+I8*'CO2-emission factors'!$B$10+J8*'CO2-emission factors'!$B$11+K8*'CO2-emission factors'!$B$12)+H8*'Key figures'!$H$102*'CO2-emission factors'!$B$14","v":6.7789364145393929}]
[{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$I87","v":-0.10658973294022116},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$I88","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$I89","v":-0.67506830862140244},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$I90","v":-11.760400534404431},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$I91","v":0},null,{"$f":"Y9*'Key figures'!I65*-1","v":-2.1201817696124978},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$I92","v":-20.465228724522515},{"$f":"Y9*'Key figures'!I51*-1","v":-0.98156563407986019},null,null,-36.109034704180928,"Heat Plants",42.482160642976346,{"$f":"'Key figures'!I70","v":1.2228202368137782},null,null,null,null,null,null,null,null,null,{"$f":"Y5*'Key figures'!I49","v":42.482160642976346},null,-6.3731259387954182,{"$f":"-(1-'Key figures'!I103)*(A9*'CO2-emission factors'!$B$2+B9*'CO2-emission factors'!$B$3+C9*'CO2-emission factors'!$B$4+D9*'CO2-emission factors'!$B$5+E9*'CO2-emission factors'!$B$6+F9*'CO2-emission factors'!$B$7+G9*'CO2-emission factors'!$B$8+H9*'CO2-emission factors'!$B$9+I9*'CO2-emission factors'!$B$10+J9*'CO2-emission factors'!$B$11+K9*'CO2-emission factors'!$B$12)+H9*'Key figures'!$H$103*'CO2-emission factors'!$B$14","v":0.73177404654560019}]
[null,{"$f":"-R10/O10","v":-195.69742143629873},null,null,null,null,null,null,null,null,null,-195.69742143629873,"Oil refineries",193.27934507428225,{"$f":"'Key figures'!I71","v":0.98764380059650614},null,null,{"$f":"-(C7+C8+C9+C11+C12)","v":193.27934507428225},null,null,null,null,null,null,null,null,{"$f":"-(N10+L10)","v":2.4180763620164782},{"$f":"-((1-'Key figures'!I$98)*A10*'CO2-emission factors'!$B$2+B10*(1-'Key figures'!$I104)*'CO2-emission factors'!$B$3+C10*(1-'Key figures'!$I104)*'CO2-emission factors'!$B$4+D10*(1-'Key figures'!I$100)*'CO2-emission factors'!$B$5+E10*'CO2-emission factors'!$B$6+F10*'CO2-emission factors'!$B$7+G10*'CO2-emission factors'!$B$8+H10*(1-'Key figures'!I$101)*'CO2-emission factors'!$B$9+I10*'CO2-emission factors'!$B$10+J10*'CO2-emission factors'!$B$11+K10*'CO2-emission factors'!$B$12)+H10*'Key figures'!I$101*'CO2-emission factors'!B17","v":0}]
[{"$f":"L11*'Key figures'!I42","v":0},{"$f":"L11*'Key figures'!I44","v":0},{"$f":"L11*'Key figures'!I45","v":-11.898734177215189},{"$f":"L11*'Key figures'!I43","v":-18.119349005424954},null,null,null,{"$f":"L11*'Key figures'!I46","v":-0.10849909584086798},{"$f":"L11*'Key figures'!I40","v":-6.2206148282097642},{"$f":"L11*'Key figures'!I41","v":-1.2658227848101264},null,{"$f":"L14*'Key figures'!I38","v":-37.649186256781192},"Energy Industry one use",0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(N11+L11)","v":37.649186256781192},{"$f":"-((1-'Key figures'!I$98)*A11*'CO2-emission factors'!$B$2+B11*(1-'Key figures'!$I105)*'CO2-emission factors'!$B$3+C11*(1-'Key figures'!$I105)*'CO2-emission factors'!$B$4+D11*(1-'Key figures'!I$100)*'CO2-emission factors'!$B$5+E11*'CO2-emission factors'!$B$6+F11*'CO2-emission factors'!$B$7+G11*'CO2-emission factors'!$B$8+H11*(1-'Key figures'!I$101)*'CO2-emission factors'!$B$9+I11*'CO2-emission factors'!$B$10+J11*'CO2-emission factors'!$B$11+K11*'CO2-emission factors'!$B$12)+H11*'Key figures'!I$101*'CO2-emission factors'!B18","v":1.2136636528028932}]
[null,null,{"$f":"-R12*1","v":-178.03445160479518},null,null,null,null,null,{"$f":"-X12*(1+'Key figures'!I35)","v":-82.777807705879198},{"$f":"-Y12*(1+'Key figures'!I36)","v":-125.0027803832231},null,-385.81503969389746,"Transport electricity, district heating and oil products",355.23046714409338,null,null,null,{"$f":"-C14","v":178.03445160479518},null,null,null,null,null,{"$f":"-I14","v":77.311348706434345},{"$f":"-J14","v":99.884666832863843},null,{"$f":"-(L12+N12)","v":30.584572549804079}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry Off-Grid RE",0.7008208688880958,null,null,null,null,null,null,null,{"$f":"G14*-1","v":0.7008208688880958}]
[{"$f":"SUM(A15:A19)","v":-4.6014327729038573},0,-178.03445160479518,-62.101517993444389,0,0,-0.7008208688880958,-77.365761220670279,{"$f":"SUM(I15:I19)","v":-77.311348706434345},-99.884666832863843,0,{"$f":"'Key figures'!I4","v":-500},"Exit energy",427.83905967450278,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z15:Z19)","v":427.83905967450278},{"$f":"SUM(AA15:AA19)","v":72.160940325497279},{"$f":"SUM(AB15:AB19)","v":17.50754096101663}]
[{"$f":"L15*'Key figures'!I10","v":-4.4846292947558775},{"$f":"L15*'Key figures'!I11","v":0},{"$f":"L15*'Key figures'!I12","v":-14.828209764918627},{"$f":"L15*'Key figures'!I13","v":-25.89511754068716},null,null,{"$f":"L15*'Key figures'!I14","v":0},{"$f":"L15*'Key figures'!I15","v":-8.2459312839059677},{"$f":"L15*'Key figures'!I16","v":-26.654611211573236},{"$f":"L15*'Key figures'!I17","v":-2.8209764918625679},null,{"$f":"'Key figures'!I6*L14","v":-82.929475587703436},"Industry",62.197106690777574,0.75,null,null,null,null,null,null,null,null,null,null,{"$f":"-L15*O15","v":62.197106690777574},{"$f":"-(Z15+L15)","v":20.732368896925863},{"$f":"-(A15*'CO2-emission factors'!$B$2+B15*'CO2-emission factors'!$B$3+C15*'CO2-emission factors'!$B$4+D15*'CO2-emission factors'!$B$5+E15*'CO2-emission factors'!$B$6+F15*'CO2-emission factors'!$B$7+G15*'CO2-emission factors'!$B$8+H15*'CO2-emission factors'!$B$9+I15*'CO2-emission factors'!$B$10+J15*'CO2-emission factors'!$B$11+K15*'CO2-emission factors'!$B$12)","v":3.029005424954792}]
[{"$f":"L16*'Key figures'!I19","v":0},null,{"$f":"L16*'Key figures'!I20","v":-150.2994575045208},{"$f":"L16*'Key figures'!I21","v":-0.2893309222423146},null,null,{"$f":"L16*'Key figures'!I22","v":0},{"$f":"L16*'Key figures'!I23","v":-7.7396021699819153},{"$f":"L16*'Key figures'!I24","v":-1.5992766726943941},{"$f":"L16*'Key figures'!I25","v":0},null,{"$f":"'Key figures'!I7*L14","v":-159.92766726943941},"Transport",159.92766726943941,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z22*((SUM('Key figures'!I19:I23)/O18+'Key figures'!I24/'2050 e2g-balance'!O17)/((SUM('Key figures'!H19:H23)/O18+'Key figures'!H24/'2050 e2g-balance'!O17)))","v":159.92766726943941},{"$f":"-(Z16+L16)","v":0},{"$f":"-(A16*'CO2-emission factors'!$B$2+B16*'CO2-emission factors'!$B$3+C16*'CO2-emission factors'!$B$4+D16*'CO2-emission factors'!$B$5+E16*'CO2-emission factors'!$B$6+F16*'CO2-emission factors'!$B$7+G16*'CO2-emission factors'!$B$8+H16*'CO2-emission factors'!$B$9+I16*'CO2-emission factors'!$B$10+J16*'CO2-emission factors'!$B$11+K16*'CO2-emission factors'!$B$12)","v":11.439250632911392}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Electric car",null,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,"Combustion Engine",null,0.3]
[{"$f":"L19*'Key figures'!I27","v":-0.11680347814798001},null,{"$f":"L19*'Key figures'!I28","v":-12.906784335355765},{"$f":"L19*'Key figures'!I29","v":-35.917069530514915},null,null,{"$f":"L19*'Key figures'!I30","v":-0.7008208688880958},{"$f":"L19*'Key figures'!I31","v":-61.380227766782397},{"$f":"L19*'Key figures'!I32","v":-49.057460822166711},{"$f":"L19*'Key figures'!I33","v":-97.063690341001276},null,{"$f":"L14*'Key figures'!I8","v":-257.14285714285717},"Other ",205.71428571428575,0.8,null,null,null,null,null,null,null,null,null,null,{"$f":"-L19*O19","v":205.71428571428575},51.428571428571416,{"$f":"-(A19*'CO2-emission factors'!$B$2+B19*'CO2-emission factors'!$B$3+C19*'CO2-emission factors'!$B$4+D19*'CO2-emission factors'!$B$5+E19*'CO2-emission factors'!$B$6+F19*'CO2-emission factors'!$B$7+G19*'CO2-emission factors'!$B$8+H19*'CO2-emission factors'!$B$9+I19*'CO2-emission factors'!$B$10+J19*'CO2-emission factors'!$B$11+K19*'CO2-emission factors'!$B$12)","v":3.0392849031504463}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L14","v":-500},"Energy Services",427.83905967450278,{"$f":"Z20/L20*-1","v":0.85567811934900551},null,null,null,null,null,null,null,null,null,null,{"$f":"Z14","v":427.83905967450278},{"$f":"-(N20+L20)","v":72.160940325497222}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-L16","v":159.92766726943941}]

{"sheet":"Data 1995","index":27,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
[null,"Coal","Crude oil","Oil products","Natural gas","Nuclear","Hydro","Wind, solar, etc.","Biofuels and waste","Electricity","Heat","Total"]
["ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe"]
["Production",null,9352,null,4702,null,3,107,1429,null,1,15594]
["Imports",7678,6281,4074,null,null,null,null,6,345,3,18387]
["Exports",-16,-4925,-4265,-1496,null,null,null,null,-413,null,-11115]
["International marine bunkers",null,null,-1575,null,null,null,null,null,null,null,-1575]
["International aviation bunkers",null,null,-619,null,null,null,null,null,null,null,-619]
["Stock changes",-1165,-242,168,-35,null,null,null,null,null,null,-1274]
["TES",6497,10466,-2217,3170,null,3,107,1434,-68,4,19397]
["Transfers",null,-1,26,null,null,null,null,null,null,null,24]
["Statistical differences",-13,14,115,null,null,null,null,-1,-9,-4,102]
["Electricity plants",-799,null,-63,null,null,-3,-101,-4,465,null,-504]
["CHP plants",-5266,-476,-311,-975,null,null,null,-375,2696,2094,-2612]
["Heat plants",-39,null,-56,-202,null,null,-1,-465,-1,750,-14]
["Gas works",31,null,-1,-29,null,null,null,null,null,null,1]
["Oil refineries",null,-10003,9902,null,null,null,null,null,null,null,-101]
["Coal transformation"]
["Liquefication plants"]
["Other transformation"]
["Energy industry own use",null,null,-450,-301,null,null,null,null,-226,-41,-1017]
["Losses",-1,null,null,-3,null,null,null,null,-201,-563,-768]
["Total final consumption",410,null,6945,1661,null,null,5,590,2656,2241,14508]
["Industry",332,null,872,780,null,null,null,104,807,106,3001]
["Transport",null,null,3899,null,null,null,null,null,20,null,3919]
["Residential",35,null,1094,620,null,null,4,378,885,1460,4476]
["Commercial and public services",3,null,186,185,null,null,1,41,789,633,1838]
["Agriculture / forestry",40,null,381,61,null,null,null,67,155,42,746]
["Fishing",null,null,197,null,null,null,null,null,null,null,197]
["Non-specified",null,null,null,16,null,null,null,null,null,null,16]
["Non-energy use",null,null,316,null,null,null,null,null,null,null,316]
["Other ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L29)","v":7273}]
[null,{"$f":"SUM(B9,B10:B21,B22*-1)","v":0},{"$f":"SUM(C9,C10:C21,C22*-1)","v":0},0,-1,0,0,0,-1,0,-1,{"$f":"SUM(L9,L10:L21,L22*-1)","v":0}]

{"sheet":"Data 2000","index":28,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
[null,"Coal","Crude oil","Oil products","Natural gas","Nuclear","Hydro","Wind, solar, etc.","Biofuels and waste","Electricity","Heat","Total"]
["ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe"]
["Production",null,18261,null,7412,null,3,374,1688,null,null,27738]
["Imports",3857,4901,5008,null,null,null,null,59,724,3,14552]
["Exports",-73,-13776,-4620,-2882,null,null,null,null,-667,null,-22018]
["International marine bunkers",null,null,-1281,null,null,null,null,null,null,null,-1281]
["International aviation bunkers",null,null,-770,null,null,null,null,null,null,null,-770]
["Stock changes",202,-55,359,-80,null,null,null,null,null,null,427]
["TES",3986,9331,-1304,4449,null,3,374,1747,57,4,18647]
["Transfers",null,1,12,null,null,null,null,null,null,null,13]
["Statistical differences",-25,-5,30,-1,null,null,null,-1,-2,-1,-4]
["Electricity plants",-485,null,-22,null,null,-3,-365,-1,579,null,-295]
["CHP plants",-3184,-815,-155,-2112,null,null,null,-698,2521,2319,-2125]
["Heat plants",-1,null,-55,-63,null,null,-2,-397,null,527,8]
["Gas works",16,null,null,null,null,null,null,null,null,null,16]
["Oil refineries",null,-8511,8413,null,null,null,null,null,null,null,-99]
["Coal transformation"]
["Liquefication plants"]
["Other transformation"]
["Energy industry own use",null,null,-339,-602,null,null,null,-1,-184,-30,-1156]
["Losses",-1,null,null,-4,null,null,null,null,-181,-565,-750]
["Total final consumption",306,null,6580,1667,null,null,7,649,2791,2254,14255]
["Industry",266,null,749,778,null,null,null,110,859,159,2923]
["Transport",null,null,4011,null,null,null,null,null,30,null,4040]
["Residential",14,null,775,658,null,null,6,424,878,1418,4174]
["Commercial and public services",1,null,134,160,null,null,1,60,856,632,1844]
["Agriculture / forestry",24,null,390,57,null,null,null,55,167,45,740]
["Fishing",null,null,224,null,null,null,null,null,null,null,224]
["Non-specified",null,null,null,14,null,null,null,null,null,null,14]
["Non-energy use",null,null,297,null,null,null,null,null,null,null,297]
["Other",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L29)","v":6996}]
[null,{"$f":"SUM(B9,B10:B21,B22*-1)","v":0},{"$f":"SUM(C9,C10:C21,C22*-1)","v":1},0,0,0,0,0,0,-1,0,0]

{"sheet":"Data 2005","index":29,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
[null,"Coal","Crude oil","Oil products","Natural gas","Nuclear","Hydro","Wind, solar, etc.","Biofuels and waste","Electricity","Heat","Total"]
["ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe"]
["Production",null,19018,null,9383,null,2,583,2272,null,null,31258]
["Imports",3561,2859,5903,null,null,null,null,452,1113,4,13892]
["Exports",-56,-14122,-4074,-5010,null,null,null,-63,-995,null,-24320]
["International marine bunkers",null,null,-763,null,null,null,null,null,null,null,-763]
["International aviation bunkers",null,null,-846,null,null,null,null,null,null,null,-846]
["Stock changes",208,112,-676,26,null,null,null,null,null,null,-329]
["TES",3714,7867,-456,4399,null,2,583,2661,118,4,18892]
["Transfers",null,null,1,null,null,null,null,null,null,null,1]
["Statistical differences",-15,67,218,80,null,null,null,null,-2,-6,342]
["Electricity plants",null,null,-4,null,null,-2,-569,null,572,null,-3]
["CHP plants",-3444,null,-340,-1996,null,null,null,-1340,2544,2528,-2048]
["Heat plants",-1,null,-36,-104,null,null,-5,-385,null,554,21]
["Gas works",13,null,null,null,null,null,null,null,null,null,13]
["Oil refineries",null,-7934,7672,null,null,null,null,null,null,null,-261]
["Coal transformation"]
["Liquefication plants"]
["Other transformation"]
["Energy industry own use",null,null,-330,-668,null,null,null,null,-224,-49,-1270]
["Losses",-1,null,null,-3,null,null,null,null,-131,-608,-743]
["Total final consumption",266,null,6726,1707,null,null,9,935,2877,2423,14944]
["Industry",215,null,765,714,null,null,null,121,882,152,2850]
["Transport",null,null,4438,null,null,null,null,null,32,null,4470]
["Residential",11,null,623,705,null,null,7,700,898,1516,4462]
["Commercial and public services",1,null,108,221,null,null,1,64,900,707,2003]
["Agriculture / forestry",39,null,329,54,null,null,null,50,164,47,683]
["Fishing",null,null,178,null,null,null,null,null,null,null,178]
["Non-specified",null,null,null,13,null,null,null,null,null,null,13]
["Non-energy use",null,null,285,null,null,null,null,null,null,null,285]
["Other",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L29)","v":7339}]
[null,{"$f":"SUM(B9,B10:B21,B22*-1)","v":0},{"$f":"SUM(C9,C10:C21,C22*-1)","v":0},-1,1,0,0,0,1,0,0,0]

{"sheet":"Data 2010","index":30,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
[null,"Coal","Crude oil","Oil products","Natural gas","Nuclear","Hydro","Wind, solar, etc.","Biofuels and waste","Electricity","Heat","Total"]
["ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe"]
["Production",null,12486,null,7343,null,2,692,2763,null,null,23285]
["Imports",2684,2792,6676,136,null,null,null,943,911,4,14147]
["Exports",-41,-8009,-5240,-3158,null,null,null,-68,-1009,null,-17526]
["International marine bunkers",null,null,-687,null,null,null,null,null,null,null,-687]
["International aviation bunkers",null,null,-801,null,null,null,null,null,null,null,-801]
["Stock changes",1166,67,-261,101,null,null,null,null,null,null,1073]
["TES",3809,7336,-313,4422,null,2,692,3638,-98,4,19492]
["Transfers",null,null,1,null,null,null,null,null,null,null,1]
["Statistical differences",101,106,-56,-6,null,null,null,-46,-6,null,94]
["Electricity plants",null,null,-27,null,null,-2,-672,null,682,null,-19]
["CHP plants",-3770,null,-191,-1812,null,null,null,-1820,2660,2772,-2162]
["Heat plants",-3,null,-79,-234,null,null,-8,-494,-3,821,-1]
["Gas works",13,null,null,null,null,null,null,null,null,null,13]
["Oil refineries",null,-7442,7150,null,null,null,null,null,null,null,-292]
["Coal transformation"]
["Liquefication plants"]
["Other transformation"]
["Energy industry own use",null,null,-285,-620,null,null,null,null,-254,-43,-1201]
["Losses",-1,null,null,-3,null,null,null,null,-226,-713,-943]
["Total final consumption",150,null,6198,1747,null,null,12,1278,2756,2840,14982]
["Industry",107,null,548,713,null,null,null,201,732,112,2413]
["Transport",null,null,4308,null,null,null,null,27,35,null,4369]
["Residential",11,null,477,751,null,null,10,952,893,1830,4925]
["Commercial and public services",1,null,75,228,null,null,2,42,932,850,2129]
["Agriculture / forestry",32,null,388,42,null,null,null,56,165,47,730]
["Fishing",null,null,143,null,null,null,null,null,null,null,143]
["Non-specified",null,null,null,13,null,null,null,null,null,null,13]
["Non-energy use",null,null,259,null,null,null,null,null,null,null,259]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L29)","v":7940}]
[null,{"$f":"SUM(B9,B10:B21,B22*-1)","v":-1},{"$f":"SUM(C9,C10:C21,C22*-1)","v":0},2,0,0,0,0,0,-1,1,0]

{"sheet":"Data 2015","index":31,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
[null,"Coal","Crude oil","Oil products","Natural gas","Nuclear","Hydro","Wind, solar, etc.","Biofuels and waste","Electricity","Heat","Total"]
["ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe"]
["Production",null,7898,null,4144,null,2,1307,2690,null,2,16043]
["Imports",1598,4392,9523,591,null,null,null,1308,1345,4,18761]
["Exports",-53,-4981,-8546,-1967,null,null,null,-26,-837,null,-16410]
["International marine bunkers",null,null,-765,null,null,null,null,null,null,null,-765]
["International aviation bunkers",null,null,-873,null,null,null,null,null,null,null,-873]
["Stock changes",273,-36,-800,84,null,null,null,null,null,null,-479]
["TES",1818,7273,-1461,2852,null,2,1307,3972,508,6,16278]
["Transfers",null,1839,-1824,null,null,null,null,null,null,null,15]
["Statistical differences",8,250,-33,17,null,null,null,-18,-2,null,223]
["Electricity plants",null,null,-5,null,null,-2,-1267,null,1270,null,-4]
["CHP plants",-1706,null,-77,-437,null,null,null,-1874,1219,2041,-835]
["Heat plants",-2,null,-15,-394,null,null,-26,-565,-26,1062,34]
["Gas works",16,null,null,24,null,null,null,-24,null,null,16]
["Oil refineries",null,-9362,9115,null,null,null,null,null,null,null,-247]
["Coal transformation"]
["Liquefication plants"]
["Other transformation"]
["Energy industry own use",null,null,-355,-575,null,null,null,-2,-169,-26,-1127]
["Losses",-1,null,null,-3,null,null,null,null,-152,-619,-775]
["Total final consumption",133,null,5346,1484,null,null,14,1488,2649,2464,13579]
["Industry",105,null,392,665,null,null,null,210,719,55,2147]
["Transport",null,null,3946,2,null,null,null,214,34,null,4196]
["Residential",10,null,240,601,null,null,12,968,875,1620,4326]
["Commercial and public services",1,null,62,174,null,null,2,41,867,751,1899]
["Agriculture / forestry",18,null,335,36,null,null,null,54,153,38,634]
["Fishing",null,null,124,null,null,null,null,null,null,null,124]
["Non-specified",null,null,null,7,null,null,null,null,null,null,7]
["Non-energy use",null,null,248,null,null,null,null,null,null,null,248]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L29)","v":6990}]
[null,{"$f":"SUM(B9,B10:B21,B22*-1)","v":0},{"$f":"SUM(C9,C10:C21,C22*-1)","v":0},-1,0,0,0,0,1,-1,0,-1]

{"sheet":"Data 2018","index":32,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
[null,"Coal","Crude oil","Oil products","Natural gas","Nuclear","Hydro","Wind, solar, etc.","Biofuels and waste","Electricity","Heat","Total"]
["ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe","ktoe"]
["Production",null,5819,null,3704,null,1,1346,2901,null,7,13778]
["Imports",1764,4904,6018,347,null,null,null,1859,1344,3,16239]
["Exports",-11,-3575,-5867,-1377,null,null,null,-51,-895,null,-11776]
["International marine bunkers",null,null,-590,null,null,null,null,null,null,null,-590]
["International aviation bunkers",null,null,-1014,null,null,null,null,null,null,null,-1014]
["Stock changes",-33,-39,456,null,null,null,null,1,null,null,386]
["TES",1720,7109,-996,2673,null,1,1346,4712,449,10,17024]
["Transfers",null,2163,-2121,null,null,null,null,null,null,null,42]
["Statistical differences",-94,116,-220,21,null,null,null,-10,-1,-1,-188]
["Electricity plants",null,null,-4,null,null,-1,-1277,null,1279,null,-3]
["CHP plants",-1490,null,-65,-461,null,null,null,-2343,1332,2134,-891]
["Heat plants",-3,null,-19,-331,null,null,-54,-576,-25,1082,74]
["Gas works",null,null,null,169,null,null,null,-169]
["Oil refineries",null,-9388,9272,null,null,null,null,null,null,null,-116]
["Coal transformation"]
["Liquefication plants"]
["Other transformation"]
["Energy industry own use",null,null,-329,-501,null,null,null,-3,-172,-35,-1041]
["Losses",null,null,null,-3,null,null,null,null,-189,-641,-834]
["Total final consumption",134,null,5517,1567,null,null,14,1611,2673,2549,14066]
["Industry",125,null,410,716,null,null,null,228,737,78,2293]
["Transport",null,null,4166,8,null,null,null,214,35,null,4422]
["Residential",null,null,221,615,null,null,12,1051,840,1662,4403]
["Commercial and public services",null,null,61,187,null,null,2,64,911,772,1997]
["Agriculture / forestry",9,null,308,37,null,null,null,54,150,38,595]
["Fishing",null,null,111,null,null,null,null,null,null,null,111]
["Non-specified",null,null,null,5,null,null,null,null,null,null,5]
["Non-energy use",null,null,241,null,null,null,null,null,null,null,241]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L29)","v":7111}]
[null,{"$f":"SUM(B9,B10:B21,B22*-1)","v":-1},{"$f":"SUM(C9,C10:C21,C22*-1)","v":0},1,0,0,0,1,0,0,0,1]

{"sheet":"CO2-emission factors","index":33,"n_rows":14,"n_cols":2,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
[null,"mio. ton/PJ"]
["Coal",9.5000000000000001E-2]
["Crude Oil",0]
["Oil products",7.5999999999999998E-2]
["Natual Gas",5.7000000000000002E-2]
["Nuclear",0]
["Hydro",0]
["Geothermal, Solar, Wind, etc.",0]
["Biofuels and Waste",0]
["Electricity",0]
["Heat",0]
["Energy Services",0]
["Import/export electricity",0.02]
["Biomass clean",0.1]