{"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,{"$f":"'Key figures'!H146","v":14.688596103562645},{"$f":"'Key figures'!I146","v":22.310093583962271},31953.886603909021,34360.245338553061]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Key figures'!H3","v":7.6743595981398736},{"$f":"'Key figures'!I3","v":6.8108753762909977}]
[]
[]
[]
[]
[]
[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,{"$f":"'Total Consumption'!O25","v":14.688596103562645},{"$f":"'Total Consumption'!P25","v":22.310093583962271}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O26","v":7.6743595981398736},{"$f":"'Total Consumption'!P26","v":6.8108753762909977},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},{"$f":"'Key figures'!I6","v":0.10939916059200354}]
[null,null,null,{"$f":"'Key figures'!A7","v":"Transport"},{"$f":"'Key figures'!H7","v":0.10310360061851115},{"$f":"'Key figures'!I7","v":0.10310360061851115}]
[null,null,null,{"$f":"'Key figures'!A8","v":"Other"},{"$f":"'Key figures'!H8","v":0.72689639938148887},{"$f":"'Key figures'!I8","v":0.7874972387894853}]

{"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,{"$f":"'Total Consumption'!O25","v":14.688596103562645},{"$f":"'Total Consumption'!P25","v":22.310093583962271}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O26","v":7.6743595981398736},{"$f":"'Total Consumption'!P26","v":6.8108753762909977}]
[]
[]
[]
[]
[]
[]
[]
[]
[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,{"$f":"'Key figures'!H20","v":0.99},{"$f":"'Key figures'!I20","v":0.99}]
[null,null,{"$f":"'Key figures'!A21","v":"Natural Gas"},null,{"$f":"'Key figures'!H21","v":0},{"$f":"'Key figures'!I21","v":0}]
[null,null,{"$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":0},{"$f":"'Key figures'!I23","v":0}]
[null,null,{"$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,{"$f":"'Total Consumption'!O25","v":14.688596103562645},{"$f":"'Total Consumption'!P25","v":22.310093583962271}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O26","v":7.6743595981398736},{"$f":"'Total Consumption'!P26","v":6.8108753762909977}]
[]
[]
[]
[]
[]
[]
[]
[]
[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":0.19535588086824832},{"$f":"'Key figures'!I10","v":0.19535588086824832}]
[null,null,{"$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":8.0767289247854618E-3},{"$f":"'Key figures'!I12","v":8.0767289247854618E-3}]
[null,null,{"$f":"'Key figures'!A13","v":"Natural Gas"},null,{"$f":"'Key figures'!H13","v":7.3195355880868243E-2},{"$f":"'Key figures'!I13","v":7.3195355880868243E-2}]
[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,{"$f":"'Key figures'!H15","v":0.64866229177183243},{"$f":"'Key figures'!I15","v":0.64866229177183243}]
[null,null,{"$f":"'Key figures'!A16","v":"Electricity"},null,{"$f":"'Key figures'!H16","v":7.4709742554265518E-2},{"$f":"'Key figures'!I16","v":7.4709742554265518E-2}]
[null,null,{"$f":"'Key figures'!A17","v":"Heat"},null,{"$f":"'Key figures'!H17","v":0},{"$f":"'Key figures'!I17","v":0}]

{"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,{"$f":"'Total Consumption'!O25","v":14.688596103562645},{"$f":"'Total Consumption'!P25","v":22.310093583962271}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O26","v":7.6743595981398736},{"$f":"'Total Consumption'!P26","v":6.8108753762909977}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":-7.8616352201237299E-5},{"$f":"'Key figures'!I27","v":-7.8616352201237299E-5}]
[null,null,null,{"$f":"'Key figures'!A28","v":"Oil products"},null,{"$f":"'Key figures'!H28","v":1.2106918238993711E-2},{"$f":"'Key figures'!I28","v":1.2106918238993711E-2}]
[null,null,null,{"$f":"'Key figures'!A29","v":"Natural Gas"},null,{"$f":"'Key figures'!H29","v":0},{"$f":"'Key figures'!I29","v":0}]
[null,null,null,{"$f":"'Key figures'!A30","v":"Geothermal, Solar, Wind, etc."},null,{"$f":"'Key figures'!H30","v":0},{"$f":"'Key figures'!I30","v":0}]
[null,null,null,{"$f":"'Key figures'!A31","v":"Biofuels and Waste"},null,{"$f":"'Key figures'!H31","v":0.9695754716981132},{"$f":"'Key figures'!I31","v":0.9695754716981132}]
[null,null,null,{"$f":"'Key figures'!A32","v":"Electricity"},null,{"$f":"'Key figures'!H32","v":1.8396226415094339E-2},{"$f":"'Key figures'!I32","v":1.8396226415094339E-2}]
[null,null,null,{"$f":"'Key figures'!A33","v":"Heat"},null,{"$f":"'Key figures'!H33","v":0},{"$f":"'Key figures'!I33","v":0}]

{"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,{"$f":"'Total Consumption'!O25","v":14.688596103562645},{"$f":"'Total Consumption'!P25","v":22.310093583962271}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O26","v":7.6743595981398736},{"$f":"'Total Consumption'!P26","v":6.8108753762909977}]
[]
[]
[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",{"$f":"'Key figures'!H49","v":1E-3},{"$f":"'Key figures'!I49","v":1E-3}]
[]
[null,null,"CHP plants",{"$f":"'Key figures'!H48","v":0.99900000000000011},{"$f":"'Key figures'!I48","v":0.99900000000000011}]

{"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,{"$f":"'Total Consumption'!O25","v":14.688596103562645},{"$f":"'Total Consumption'!P25","v":22.310093583962271}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O26","v":7.6743595981398736},{"$f":"'Total Consumption'!P26","v":6.8108753762909977}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":0.34888999999999998},{"$f":"'Key figures'!I80","v":0.99878}]
[null,null,{"$f":"'Key figures'!A74","v":"Crude Oil"},{"$f":"'Key figures'!H81","v":1.0000000000000001E-5},{"$f":"'Key figures'!I81","v":1.0000000000000001E-5}]
[null,null,{"$f":"'Key figures'!A75","v":"Oil products"},{"$f":"'Key figures'!H82","v":1E-4},{"$f":"'Key figures'!I82","v":1E-4}]
[null,null,{"$f":"'Key figures'!A76","v":"Natural Gas"},{"$f":"'Key figures'!H83","v":0.11},{"$f":"'Key figures'!I83","v":1E-4}]
[null,null,{"$f":"'Key figures'!A77","v":"Nuclear"},{"$f":"'Key figures'!H84","v":1E-3},{"$f":"'Key figures'!I84","v":1E-3}]
[null,null,{"$f":"'Key figures'!A78","v":"Biofuels and Waste"},{"$f":"'Key figures'!H85","v":0.54},{"$f":"'Key figures'!I85","v":1.0000000000000001E-5}]
[]
[]
[]
[]
[]
[]
[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,{"$f":"'Total Consumption'!O25","v":14.688596103562645},{"$f":"'Total Consumption'!P25","v":22.310093583962271}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O26","v":7.6743595981398736},{"$f":"'Total Consumption'!P26","v":6.8108753762909977}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":1.8799999999999956E-2},{"$f":"'Key figures'!I87","v":0.99860000000000004}]
[null,null,{"$f":"'Key figures'!A74","v":"Crude Oil"},{"$f":"'Key figures'!H88","v":1E-4},{"$f":"'Key figures'!I88","v":1E-4}]
[null,null,{"$f":"'Key figures'!A75","v":"Oil products"},{"$f":"'Key figures'!H89","v":1E-4},{"$f":"'Key figures'!I89","v":1E-4}]
[null,null,{"$f":"'Key figures'!A76","v":"Natural Gas"},{"$f":"'Key figures'!H90","v":0.36},{"$f":"'Key figures'!I90","v":1E-4}]
[null,null,{"$f":"'Key figures'!A77","v":"Nuclear"},{"$f":"'Key figures'!H91","v":1E-3},{"$f":"'Key figures'!I91","v":1E-3}]
[null,null,{"$f":"'Key figures'!A78","v":"Biofuels and Waste"},{"$f":"'Key figures'!H92","v":0.62},{"$f":"'Key figures'!I92","v":1E-4}]
[]
[]
[]
[]
[]
[]
[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,{"$f":"'Total Consumption'!O25","v":14.688596103562645},{"$f":"'Total Consumption'!P25","v":22.310093583962271}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O26","v":7.6743595981398736},{"$f":"'Total Consumption'!P26","v":6.8108753762909977},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":0.3086816720257235},{"$f":"'Key figures'!I57","v":0.3086816720257235}]
[null,null,{"$f":"'Key figures'!A58","v":"Geothermal, Solar, Wind, etc."},{"$f":"'Key figures'!H58","v":1.2861736334405145E-2},{"$f":"'Key figures'!I58","v":1.2861736334405145E-2}]
[null,null,{"$f":"'Key figures'!A59","v":"Fuel based plants"},{"$f":"'Key figures'!H59","v":0.67845659163987138},{"$f":"'Key figures'!I59","v":0.67845659163987138}]

{"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,{"$f":"'Total Consumption'!O25","v":14.688596103562645},{"$f":"'Total Consumption'!P25","v":22.310093583962271}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Total Consumption'!O26","v":7.6743595981398736},{"$f":"'Total Consumption'!P26","v":6.8108753762909977}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":0.42921348314606744},{"$f":"'Key figures'!I75","v":0.42921348314606744}]
[null,null,{"$f":"'Key figures'!A76","v":"Natural Gas"},{"$f":"'Key figures'!H76","v":0.53595505617977524},{"$f":"'Key figures'!I76","v":0.53595505617977524}]
[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"},{"$f":"'Key figures'!H78","v":3.4831460674157301E-2},{"$f":"'Key figures'!I78","v":3.4831460674157301E-2}]
[]
[]
[]
[]
[]
[]
[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'!$AB14","v":2.3862037458250018},{"$f":"'2000 e2g-balance'!$AB5+'2000 e2g-balance'!$AB14","v":2.6002268897052847},{"$f":"'2005 e2g-balance'!$AB5+'2005 e2g-balance'!$AB14","v":4.7608518267857036},{"$f":"'2010 e2g-balance'!$AB5+'2010 e2g-balance'!$AB14","v":5.8154025495861941},{"$f":"'2015 e2g-balance'!$AB5+'2015 e2g-balance'!$AB14","v":10.047431210178747},{"$f":"'2018 e2g-balance'!$AB5+'2018 e2g-balance'!$AB14","v":10.314202658557802},{"$f":"'2030 e2g-balance'!AB5+'2030 e2g-balance'!AB14","v":7.6743595981398736},{"$f":"'2050 e2g-balance'!AB5+'2050 e2g-balance'!AB14","v":6.8108753762909977}]
["Total final consumption",{"$f":"('Data 1995'!$L22-'Data 1995'!$L30)*0.041872*-1","v":-410.34559999999999},{"$f":"('Data 2000'!$L22-'Data 2000'!$L30)*0.041872*-1","v":-505.14380799999998},{"$f":"('Data 2005'!$L22-'Data 2005'!$L30)*0.041872*-1","v":-562.80155200000002},{"$f":"('Data 2010'!$L22-'Data 2010'!$L30)*0.041872*-1","v":-620.41742399999998},{"$f":"('Data 2015'!$L22-'Data 2015'!$L30)*0.041872*-1","v":-715.131888},{"$f":"('Data 2018'!$L22-'Data 2018'!$L30)*0.041872*-1","v":-758.21817599999997},{"$f":"K4*10*-1","v":-500},{"$f":"L4*10*-1","v":-500},null,50,50]
["Share of consumption"]
["Industry",{"$f":"IFERROR('Data 1995'!$L$23/$B$4*0.041872*-1,0.00001)","v":0.1042857142857143},{"$f":"IFERROR(('Data 2000'!$L$23/C4*0.041872*-1),0.0001)","v":0.10170755968169762},{"$f":"IFERROR(('Data 2005'!$L$23/D4*0.041872*-1),0.0001)","v":9.7909381742429871E-2},{"$f":"IFERROR(('Data 2010'!$L$23/E4*0.041872*-1),0.0001)","v":9.5295943848282383E-2},{"$f":"IFERROR(('Data 2015'!$L$23/F4*0.041872*-1),0.001)","v":0.10679782188652731},{"$f":"IFERROR(('Data 2018'!$L$23/G4*0.041872*-1),0.0001)","v":0.10939916059200354},{"$f":"K6/100","v":0.17},{"$f":"L6/100","v":0.10939916059200354},null,17,{"$f":"G6*100","v":10.939916059200353}]
["Transport",{"$f":"IFERROR('Data 1995'!$L$24/$B$4*0.041872*-1,0.0001)","v":3.0204081632653063E-2},{"$f":"IFERROR('Data 2000'!$L$24/C4*0.041872*-1,0.0001)","v":3.9704907161803714E-2},{"$f":"IFERROR('Data 2005'!$L$24/D4*0.041872*-1,0.00001)","v":6.7405698980730594E-2},{"$f":"IFERROR('Data 2010'!$L$24/E4*0.041872*-1,0.0001)","v":7.8423432543699809E-2},{"$f":"IFERROR('Data 2015'!$L$24/F4*0.041872*-1,0.0001)","v":0.1111891796943615},{"$f":"IFERROR('Data 2018'!$L$24/G4*0.041872*-1,0.0001)","v":0.10310360061851116},0.10310360061851115,0.10310360061851115,null,{"$f":"G7*100","v":10.310360061851116},{"$f":"G7*100","v":10.310360061851116}]
["Other",{"$f":"IFERROR('Data 1995'!$L$31/$B$4*0.041872*-1,0.00001)","v":0.86397959183673467},{"$f":"IFERROR('Data 2000'!$L$31/C4*0.041872*-1,0.0001)","v":0.85850464190981424},{"$f":"IFERROR('Data 2005'!$L$31/D4*0.041872*-1,0.0001)","v":0.83468491927683952},{"$f":"IFERROR('Data 2010'!$L$31/E4*0.041872*-1,0.001)","v":0.82628062360801779},{"$f":"IFERROR('Data 2015'!$L$31/F4*0.041872*-1,0.0001)","v":0.77955383804672407},{"$f":"IFERROR('Data 2018'!$L$31/G4*0.041872*-1,0.0001)","v":0.7874972387894853},0.72689639938148887,0.7874972387894853,null,{"$f":"100-K7-K6","v":72.689639938148886},{"$f":"100-L7-L6","v":78.749723878948529}]
["Share of energyforms Industry"]
["Coal",{"$f":"IFERROR('Data 1995'!$B$23/'Data 1995'!$L23,0.0001)","v":2.9354207436399216E-3},{"$f":"IFERROR('Data 2000'!$B$23/'Data 2000'!$L23,0.0001)","v":2.4449877750611249E-2},{"$f":"IFERROR('Data 2005'!$B$23/'Data 2005'!$L23,0.001)","v":5.3191489361702126E-3},{"$f":"IFERROR('Data 2010'!$B$23/'Data 2010'!$L23,0.0001)","v":0},{"$f":"IFERROR('Data 2015'!$B$23/'Data 2015'!$L23,0.0001)","v":8.6622807017543865E-2},{"$f":"IFERROR('Data 2018'!$B$23/'Data 2018'!$L23,0.00001)","v":0.19535588086824837},{"$f":"K10/100","v":0.19535588086824832},{"$f":"L10/100","v":0.19535588086824832},null,{"$f":"100-SUM(K11:K17)","v":19.535588086824831},{"$f":"100-SUM(L11:L17)","v":19.535588086824831}]
["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":0.1095890410958904},{"$f":"IFERROR('Data 2000'!$D$23/'Data 2000'!$L23,0.0001)","v":8.8834555827220871E-2},{"$f":"IFERROR('Data 2005'!$D$23/'Data 2005'!$L23,0.001)","v":6.8389057750759874E-2},{"$f":"IFERROR('Data 2010'!$D$23/'Data 2010'!$L23,0.00001)","v":4.5325779036827198E-2},{"$f":"IFERROR('Data 2015'!$D$23/'Data 2015'!$L23,0.00001)","v":0.10197368421052631},{"$f":"IFERROR('Data 2018'!$D$23/'Data 2018'!$L23,0.0001)","v":8.0767289247854618E-3},8.0767289247854618E-3,8.0767289247854618E-3,null,{"$f":"$G12*100","v":0.80767289247854612},0.80767289247854612]
["Natural Gas",{"$f":"IFERROR('Data 1995'!$E23/'Data 1995'!$L23,0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$E23/'Data 2000'!$L23,0.0001)","v":0},{"$f":"IFERROR('Data 2005'!$E23/'Data 2005'!$L23,0.0001)","v":4.1793313069908813E-2},{"$f":"IFERROR('Data 2010'!$E23/'Data 2010'!$L23,0.00001)","v":7.0821529745042494E-2},{"$f":"IFERROR('Data 2015'!$E23/'Data 2015'!$L23,0.0001)","v":7.5657894736842105E-2},{"$f":"IFERROR('Data 2018'!$E23/'Data 2018'!$L23,0.0001)","v":7.3195355880868243E-2},7.3195355880868243E-2,7.3195355880868243E-2,null,7.3195355880868247,7.3195355880868247]
["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'!$L23,0.001)","v":0.85322896281800387},{"$f":"IFERROR('Data 2000'!$I23/'Data 2000'!$L23,0.0001)","v":0.85982070089649554},{"$f":"IFERROR('Data 2005'!$I23/'Data 2005'!$L23,0.0001)","v":0.83738601823708203},{"$f":"IFERROR('Data 2010'!$I23/'Data 2010'!$L23,0.0001)","v":0.82082152974504252},{"$f":"IFERROR('Data 2015'!$I23/'Data 2015'!$L23,0.0001)","v":0.67105263157894735},{"$f":"IFERROR('Data 2018'!$I23/'Data 2018'!$L23,0.00001)","v":0.64866229177183243},0.64866229177183243,0.64866229177183243,null,64.866229177183243,64.866229177183243]
["Electricity",{"$f":"IFERROR('Data 1995'!$J23/'Data 1995'!$L23,0.0001)","v":3.4246575342465752E-2},{"$f":"IFERROR('Data 2000'!$J23/'Data 2000'!$L23,0.0001)","v":2.6894865525672371E-2},{"$f":"IFERROR('Data 2005'!$J23/'Data 2005'!$L23,0.0001)","v":4.7112462006079027E-2},{"$f":"IFERROR('Data 2010'!$J23/'Data 2010'!$L23,0.000001)","v":6.3031161473087821E-2},{"$f":"IFERROR('Data 2015'!$J23/'Data 2015'!$L23,0.00001)","v":6.4144736842105268E-2},{"$f":"IFERROR('Data 2018'!$J23/'Data 2018'!$L23,0.00001)","v":7.4709742554265518E-2},7.4709742554265518E-2,7.4709742554265518E-2,null,7.4709742554265519,7.4709742554265519]
["Heat",{"$f":"IFERROR('Data 1995'!$K23/'Data 1995'!$L23,0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$K23/'Data 2000'!$L23,0.00001)","v":0},{"$f":"IFERROR('Data 2005'!$K23/'Data 2005'!$L23,0.0001)","v":0},{"$f":"IFERROR('Data 2010'!$K23/'Data 2010'!$L23,0.000001)","v":0},{"$f":"IFERROR('Data 2015'!$K23/'Data 2015'!$L23,0.0001)","v":0},{"$f":"IFERROR('Data 2018'!$K23/'Data 2018'!$L23,0.00001)","v":0},0,0,null,0,0]
["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'!$L24,0.0001)","v":1},{"$f":"IFERROR('Data 2000'!$D24/'Data 2000'!$L24,0.0001)","v":1},{"$f":"IFERROR('Data 2005'!$D24/'Data 2005'!$L24,0.0001)","v":1},{"$f":"IFERROR('Data 2010'!$D24/'Data 2010'!$L24,0.000001)","v":1},{"$f":"IFERROR('Data 2015'!$D24/'Data 2015'!$L24,0.00001)","v":1},{"$f":"IFERROR('Data 2018'!$D24/'Data 2018'!$L24,0.0001)","v":1},{"$f":"K20/100","v":0.99},{"$f":"L20/100","v":0.99},null,{"$f":"100-K19-SUM(K21:K25)","v":99},{"$f":"100-L19-SUM(L21:L25)","v":99}]
["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'!$L24,0.00001)","v":0},{"$f":"IFERROR('Data 2018'!$E24/'Data 2018'!$L24,0.0001)","v":0},0,0,null,{"$f":"$G21*100","v":0},{"$f":"$G21*100","v":0}]
["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":0},{"$f":"IFERROR('Data 2015'!$I24/'Data 2015'!$L24,0.00001)","v":0},{"$f":"IFERROR('Data 2018'!$I24/'Data 2018'!$L24,0.00001)","v":0},0,0,null,0,0]
["Electricity",{"$f":"IFERROR('Data 1995'!$J24/'Data 1995'!$L24,0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$J24/'Data 2000'!$L24,0.00001)","v":0},{"$f":"IFERROR('Data 2005'!$J24/'Data 2005'!$L24,0.00001)","v":0},{"$f":"IFERROR('Data 2010'!$J24/'Data 2010'!$L24,0.00001)","v":0},{"$f":"IFERROR('Data 2015'!$J24/'Data 2015'!$L24,0.0001)","v":0},{"$f":"IFERROR('Data 2018'!$J24/'Data 2018'!$L24,0.00001)","v":0},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'!$L25,0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$B25/'Data 2000'!$L25,0.0001)","v":0},{"$f":"IFERROR('Data 2005'!$B25/'Data 2005'!$L25,0.00001)","v":0},{"$f":"IFERROR('Data 2010'!$B25/'Data 2010'!$L25,0.00001)","v":0},{"$f":"IFERROR('Data 2015'!$B25/'Data 2015'!$L25,0.00001)","v":0},{"$f":"IFERROR('Data 2018'!$B25/'Data 2018'!$L25,0.0001)","v":0},{"$f":"K27/100","v":-7.8616352201237299E-5},{"$f":"L27/100","v":-7.8616352201237299E-5},null,{"$f":"100-SUM(K28:K33)","v":-7.8616352201237305E-3},{"$f":"100-SUM(L28:L33)","v":-7.8616352201237305E-3}]
["Oil products",{"$f":"IFERROR('Data 1995'!$D25/'Data 1995'!$L25,0.0001)","v":2.2228067867946864E-2},{"$f":"IFERROR('Data 2000'!$D25/'Data 2000'!$L25,0.0001)","v":1.00524008127473E-2},{"$f":"IFERROR('Data 2005'!$D25/'Data 2005'!$L25,0.0001)","v":1.6347963935400774E-2},{"$f":"IFERROR('Data 2010'!$D25/'Data 2010'!$L25,0.00001)","v":1.5938069216757743E-2},{"$f":"IFERROR('Data 2015'!$D25/'Data 2015'!$L25,0.0001)","v":8.7365591397849454E-3},{"$f":"IFERROR('Data 2018'!$D25/'Data 2018'!$L25,0.00001)","v":1.2106918238993711E-2},{"$f":"K28/100","v":1.2106918238993711E-2},{"$f":"L28/100","v":1.2106918238993711E-2},null,{"$f":"$G28*100","v":1.2106918238993711},{"$f":"$G28*100","v":1.2106918238993711}]
["Natural Gas",{"$f":"IFERROR('Data 1995'!$E25/'Data 1995'!$L25,0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$E25/'Data 2000'!$L25,0.00001)","v":0},{"$f":"IFERROR('Data 2005'!$E25/'Data 2005'!$L25,0.0001)","v":0},{"$f":"IFERROR('Data 2010'!$E25/'Data 2010'!$L25,0.00001)","v":0},{"$f":"IFERROR('Data 2015'!$E25/'Data 2015'!$L25,0.00001)","v":0},{"$f":"IFERROR('Data 2018'!$E25/'Data 2018'!$L25,0.0001)","v":0},0,0,null,{"$f":"$G29*100","v":0},0]
["Geothermal, Solar, Wind, etc.",{"$f":"IFERROR('Data 1995'!$H25/'Data 1995'!$L25,0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$H25/'Data 2000'!$L25,0.001)","v":0},{"$f":"IFERROR('Data 2005'!$H25/'Data 2005'!$L25,0.0001)","v":0},{"$f":"IFERROR('Data 2010'!$H25/'Data 2010'!$L25,0.00001)","v":0},{"$f":"IFERROR('Data 2015'!$H25/'Data 2015'!$L25,0.001)","v":0},{"$f":"IFERROR('Data 2018'!$H25/'Data 2018'!$L25,0.0001)","v":0},0,0,null,0,0]
["Biofuels and Waste",{"$f":"IFERROR('Data 1995'!$I25/'Data 1995'!$L25,0.00001)","v":0.96988031040378797},{"$f":"IFERROR('Data 2000'!$I25/'Data 2000'!$L25,0.0001)","v":0.98010907924286172},{"$f":"IFERROR('Data 2005'!$I25/'Data 2005'!$L25,0.00001)","v":0.97542851481224613},{"$f":"IFERROR('Data 2010'!$I25/'Data 2010'!$L25,0.00001)","v":0.97040072859744986},{"$f":"IFERROR('Data 2015'!$I25/'Data 2015'!$L25,0.0001)","v":0.9741263440860215},{"$f":"IFERROR('Data 2018'!$I25/'Data 2018'!$L25,0.0001)","v":0.9695754716981132},0.9695754716981132,0.9695754716981132,null,96.95754716981132,96.95754716981132]
["Electricity",{"$f":"IFERROR('Data 1995'!$J25/'Data 1995'!$L25,0.001)","v":7.891621728265158E-3},{"$f":"IFERROR('Data 2000'!$J25/'Data 2000'!$L25,0.0001)","v":9.7315795102128119E-3},{"$f":"IFERROR('Data 2005'!$J25/'Data 2005'!$L25,0.00001)","v":8.2235212523531168E-3},{"$f":"IFERROR('Data 2010'!$J25/'Data 2010'!$L25,0.00001)","v":1.3661202185792349E-2},{"$f":"IFERROR('Data 2015'!$J25/'Data 2015'!$L25,0.00001)","v":1.7137096774193547E-2},{"$f":"IFERROR('Data 2018'!$J25/'Data 2018'!$L25,0.00001)","v":1.8396226415094339E-2},1.8396226415094339E-2,1.8396226415094339E-2,null,1.8396226415094339,1.8396226415094339]
["Heat",{"$f":"IFERROR('Data 1995'!$K25/'Data 1995'!$L25,0.001)","v":0},{"$f":"IFERROR('Data 2000'!$K25/'Data 2000'!$L25,0.0001)","v":0},{"$f":"IFERROR('Data 2005'!$K25/'Data 2005'!$L25,0.00001)","v":0},{"$f":"IFERROR('Data 2010'!$K25/'Data 2010'!$L25,0.00001)","v":0},{"$f":"IFERROR('Data 2015'!$K25/'Data 2015'!$L25,0.0001)","v":0},{"$f":"IFERROR('Data 2018'!$K25/'Data 2018'!$L25,0.00001)","v":0},0,0,null,0,0]
["Transport losses"]
["Electricity",{"$f":"IFERROR('Data 1995'!$J21/'Data 1995'!$J22*-1,0.0001)","v":0.15107913669064749},{"$f":"IFERROR('Data 2000'!$J21/'Data 2000'!$J22*-1,0.0001)","v":0.28143712574850299},{"$f":"IFERROR('Data 2005'!$J21/'Data 2005'!$J22*-1,0.00001)","v":0.20982142857142858},{"$f":"IFERROR('Data 2010'!$J21/'Data 2010'!$J22*-1,0.0001)","v":0.25568181818181818},{"$f":"IFERROR('Data 2015'!$J21/'Data 2015'!$J22*-1,0.00001)","v":0.21286031042128603},{"$f":"IFERROR('Data 2018'!$J21/'Data 2018'!$J22*-1,0.0001)","v":0.19160583941605838},{"$f":"G35","v":0.19160583941605838},{"$f":"G35","v":0.19160583941605838}]
["Heat",{"$f":"IFERROR('Data 1995'!$K21/'Data 1995'!$K22*-1,0.0001)","v":1E-4},{"$f":"IFERROR('Data 2000'!$K21/'Data 2000'!$K22*-1,0.0001)","v":1E-4},{"$f":"IFERROR('Data 2005'!$K21/'Data 2005'!$K22*-1,0.0001)","v":1E-4},{"$f":"IFERROR('Data 2010'!$K21/'Data 2010'!$K22*-1,0.0001)","v":1E-4},{"$f":"IFERROR('Data 2015'!$K21/'Data 2015'!$K22*-1,0.00001)","v":1.0000000000000001E-5},{"$f":"IFERROR('Data 2018'!$K21/'Data 2018'!$K22*-1,0.00001)","v":1.0000000000000001E-5},{"$f":"G36","v":1.0000000000000001E-5},{"$f":"H36","v":1.0000000000000001E-5}]
["Industry one use  "]
["Industry one use (% of total consumption)",{"$f":"IFERROR('Data 1995'!$L$20/B4*0.041872,0.0001)","v":2.346938775510204E-3},{"$f":"IFERROR('Data 2000'!$L$20/C4*0.041872,0.0001)","v":4.973474801061008E-4},{"$f":"IFERROR('Data 2005'!$L$20/D4*0.041872,0.00001)","v":2.9759690499218808E-4},{"$f":"IFERROR('Data 2010'!$L$20/E4*0.041872,0.00001)","v":6.7490045218330293E-5},{"$f":"IFERROR('Data 2015'!$L$20/F4*0.041872,0.0001)","v":5.8551437437789098E-5},{"$f":"IFERROR('Data 2018'!$L$20/G4*0.041872,0.0001)","v":4.4179368235034241E-4},{"$f":"G38","v":4.4179368235034241E-4},{"$f":"H38","v":4.4179368235034241E-4}]
["Distribution between energi forms"]
["Electricity",{"$f":"IFERROR('Data 1995'!$J20/'Data 1995'!$L20,0.0001)","v":0.2608695652173913},{"$f":"IFERROR('Data 2000'!$J20/'Data 2000'!$L20,0.0001)","v":1},{"$f":"IFERROR('Data 2005'!$J20/'Data 2005'!$L20,0.00001)","v":1},{"$f":"IFERROR('Data 2010'!$J20/'Data 2010'!$L20,0.00001)","v":1},{"$f":"IFERROR('Data 2015'!$J20/'Data 2015'!$L20,0.00001)","v":1},{"$f":"IFERROR('Data 2018'!$J20/'Data 2018'!$L20,0.0001)","v":1},{"$f":"$G40","v":1},{"$f":"$G40","v":1}]
["Heat",{"$f":"IFERROR('Data 1995'!$K20/'Data 1995'!$L20,0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$K20/'Data 2000'!$L20,0.0001)","v":0},{"$f":"IFERROR('Data 2005'!$K20/'Data 2005'!$L20,0.00001)","v":0},{"$f":"IFERROR('Data 2010'!$K20/'Data 2010'!$L20,0.00001)","v":0},{"$f":"IFERROR('Data 2015'!$K20/'Data 2015'!$L20,0.00001)","v":0},{"$f":"IFERROR('Data 2018'!$K20/'Data 2018'!$L20,0.0001)","v":0},{"$f":"$G41","v":0},0]
["Coal",{"$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},{"$f":"IFERROR('Data 2000'!$E20/'Data 2000'!$L20,0.0001)","v":0},{"$f":"IFERROR('Data 2005'!$E20/'Data 2005'!$L20,0.00001)","v":0},{"$f":"IFERROR('Data 2010'!$E20/'Data 2010'!$L20,0.00001)","v":0},{"$f":"IFERROR('Data 2015'!$E20/'Data 2015'!$L20,0.00001)","v":0},{"$f":"IFERROR('Data 2018'!$E20/'Data 2018'!$L20,0.0001)","v":0},0,0]
["Crude oil",{"$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":0.69565217391304346},{"$f":"IFERROR('Data 2000'!$D20/'Data 2000'!$L20,0.0001)","v":0},{"$f":"IFERROR('Data 2005'!$D20/'Data 2005'!$L20,0.0001)","v":0},{"$f":"IFERROR('Data 2010'!$D20/'Data 2010'!$L20,0.00001)","v":0},{"$f":"IFERROR('Data 2015'!$D20/'Data 2015'!$L20,0.0001)","v":0},{"$f":"IFERROR('Data 2018'!$D20/'Data 2018'!$L20,0.0001)","v":0},0,0]
["Biofuels and waste",{"$f":"IFERROR('Data 1995'!$I20/'Data 1995'!$L20,0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$I20/'Data 2000'!$L20,0.0001)","v":0},{"$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":0},{"$f":"IFERROR('Data 2018'!$I20/'Data 2018'!$L20,0.0001)","v":0},{"$f":"$G46","v":0},{"$f":"$G46","v":0}]
["Distribution of production between technologies Heat"]
["CHP plants",{"$f":"IFERROR('Data 1995'!$K13/('Data 1995'!$K13+'Data 1995'!$K14),0.001)","v":1E-3},{"$f":"IFERROR('Data 2000'!$K13/('Data 2000'!$K13+'Data 2000'!$K14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2005'!$K13/('Data 2005'!$K13+'Data 2005'!$K14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2010'!$K13/('Data 2010'!$K13+'Data 2010'!$K14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2015'!$K13/('Data 2015'!$K13+'Data 2015'!$K14),0.00001)","v":1.0000000000000001E-5},{"$f":"IFERROR('Data 2018'!$K13/('Data 2018'!$K13+'Data 2018'!$K14),0.001)","v":1E-3},{"$f":"K48/100","v":0.99900000000000011},{"$f":"L48/100","v":0.99900000000000011},null,{"$f":"100-K49","v":99.9},{"$f":"100-L49","v":99.9}]
["Heat plants",{"$f":"IFERROR('Data 1995'!$K14/('Data 1995'!$K13+'Data 1995'!$K14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2000'!$K14/('Data 2000'!$K13+'Data 2000'!$K14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2005'!$K14/('Data 2005'!$K13+'Data 2005'!$K14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2010'!$K14/('Data 2010'!$K13+'Data 2010'!$K14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2015'!$K14/('Data 2015'!$K13+'Data 2015'!$K14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2018'!$K14/('Data 2018'!$K13+'Data 2018'!$K14),0.001)","v":1E-3},{"$f":"K49/100","v":1E-3},{"$f":"L49/100","v":1E-3},null,{"$f":"G49*100","v":0.1},{"$f":"G49*100","v":0.1}]
["Electricity consumption on Heat plants"]
["% of heat production on Heat plants",{"$f":"IFERROR('Data 1995'!$J14/'Data 1995'!$K14*-1,0.0001)","v":1E-4},{"$f":"IFERROR('Data 2000'!$J14/'Data 2000'!$K14*-1,0.0001)","v":1E-4},{"$f":"IFERROR('Data 2005'!$J14/'Data 2005'!$K14*-1,0.0001)","v":1E-4},{"$f":"IFERROR('Data 2010'!$J14/'Data 2010'!$K14*-1,0.0001)","v":1E-4},{"$f":"IFERROR('Data 2015'!$J14/'Data 2015'!$K14*-1,0.0001)","v":1E-4},{"$f":"IFERROR('Data 2018'!$J14/'Data 2018'!$K14*-1,0.0001)","v":1E-4},{"$f":"G51","v":1E-4},{"$f":"G51","v":1E-4}]
["Ratio between electricity and heat production on CHP  plants (Electricity)"]
["Cm-value",{"$f":"IFERROR('Data 1995'!$J13/'Data 1995'!$K13,0.0001)","v":1E-4},{"$f":"IFERROR('Data 2000'!$J13/'Data 2000'!$K13,0.0001)","v":1E-4},{"$f":"IFERROR('Data 2005'!$J13/'Data 2005'!$K13,0.0001)","v":1E-4},{"$f":"IFERROR('Data 2010'!$J13/'Data 2010'!$K13,0.0001)","v":1E-4},{"$f":"IFERROR('Data 2015'!$J13/'Data 2015'!$K13,0.0001)","v":1E-4},{"$f":"IFERROR('Data 2018'!$J13/'Data 2018'!$K13,0.0001)","v":1E-4},{"$f":"G53","v":1E-4},{"$f":"G53","v":1E-4}]
["Distribution of production between technologies Oil products"]
["Oil refineries",1,1,1,1,1,1,{"$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":0.8},{"$f":"IFERROR('Data 2000'!$G12/'Data 2000'!$J12*-1,0.0001)","v":0.863849765258216},{"$f":"IFERROR('Data 2005'!$G12/'Data 2005'!$J12*-1,0.0001)","v":0.5},{"$f":"IFERROR('Data 2010'!$G12/'Data 2010'!$J12*-1,0.0001)","v":0.50655021834061131},{"$f":"IFERROR('Data 2015'!$G12/'Data 2015'!$J12*-1,0.0001)","v":0.31099656357388317},{"$f":"IFERROR('Data 2018'!$G12/'Data 2018'!$J12*-1,0.0001)","v":0.3086816720257235},{"$f":"K57/100","v":0.3086816720257235},{"$f":"L57/100","v":0.3086816720257235},null,{"$f":"100*$G57","v":30.868167202572351},{"$f":"100*$G57","v":30.868167202572351}]
["Geothermal, Solar, Wind, etc.",{"$f":"IFERROR('Data 1995'!$H12/'Data 1995'!$J12*-1,0.0001)","v":0},{"$f":"IFERROR('Data 2000'!$H12/'Data 2000'!$J12*-1,0.0001)","v":0},{"$f":"IFERROR('Data 2005'!$H12/'Data 2005'!$J12*-1,0.0001)","v":0},{"$f":"IFERROR('Data 2010'!$H12/'Data 2010'!$J12*-1,0.0001)","v":2.1834061135371178E-3},{"$f":"IFERROR('Data 2015'!$H12/'Data 2015'!$J12*-1,0.0001)","v":1.718213058419244E-3},{"$f":"IFERROR('Data 2018'!$H12/'Data 2018'!$J12*-1,0.0001)","v":1.2861736334405145E-2},{"$f":"K58/100","v":1.2861736334405145E-2},{"$f":"L58/100","v":1.2861736334405145E-2},null,{"$f":"100*$G58","v":1.2861736334405145},{"$f":"100*$G58","v":1.2861736334405145}]
["Fuel based plants",{"$f":"1-B57-B58","v":0.19999999999999996},{"$f":"1-C57-C58","v":0.136150234741784},0.5,0.49126637554585156,0.6872852233676976,{"$f":"1-G57-G58","v":0.67845659163987138},0.67845659163987138,0.67845659163987138,null,{"$f":"100-K57-K58","v":67.845659163987136},{"$f":"100-L57-L58","v":67.845659163987136}]
["Import / Export of electricity ",{"$f":"IFERROR(('Data 1995'!$J4+'Data 1995'!$J5)/'Data 1995'!$J22,0.000000001)","v":2.1582733812949641E-2},{"$f":"IFERROR(('Data 2000'!$J4+'Data 2000'!$J5)/'Data 2000'!$J22,0.000000001)","v":2.9940119760479042E-2},{"$f":"IFERROR(('Data 2005'!$J4+'Data 2005'!$J5)/'Data 2005'!$J22,0.000000001)","v":1.7857142857142856E-2},{"$f":"IFERROR(('Data 2010'!$J4+'Data 2010'!$J5)/'Data 2010'!$J22,0.000000001)","v":1.4204545454545454E-2},{"$f":"IFERROR(('Data 2015'!$J4+'Data 2015'!$J5)/'Data 2015'!$J22,0.000000001)","v":1.3303769401330377E-2},{"$f":"IFERROR(('Data 2018'!$J4+'Data 2018'!$J5)/'Data 2018'!$J22,0.000000001)","v":1.824817518248175E-2},{"$f":"(K60-500)/1000","v":0},{"$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":1E-4},{"$f":"IFERROR('Data 2000'!$H13/('Data 2000'!$J13+'Data 2000'!$K13)*-1,0.0001)","v":1E-4},{"$f":"IFERROR('Data 2005'!$H13/('Data 2005'!$J13+'Data 2005'!$K13)*-1,0.0001)","v":1E-4},{"$f":"IFERROR('Data 2010'!$H13/('Data 2010'!$J13+'Data 2010'!$K13)*-1,0.0001)","v":1E-4},{"$f":"IFERROR('Data 2015'!$H13/('Data 2015'!$J13+'Data 2015'!$K13)*-1,0.0001)","v":1E-4},{"$f":"IFERROR('Data 2018'!$H13/('Data 2018'!$J13+'Data 2018'!$K13)*-1,0.0001)","v":1E-4},{"$f":"K62/100","v":1E-4},{"$f":"L62/100","v":1E-4},null,{"$f":"G62*100","v":0.01},{"$f":"G62*100","v":0.01}]
["Fuel based plants",{"$f":"1-B62","v":0.99990000000000001},{"$f":"1-C62","v":0.99990000000000001},0.99990000000000001,0.99990000000000001,0.99990000000000001,{"$f":"1-G62","v":0.99990000000000001},{"$f":"K63/100","v":0.9998999999999999},{"$f":"L63/100","v":0.9998999999999999},null,{"$f":"100-K62","v":99.99},{"$f":"100-L62","v":99.99}]
["Share of non-fuel RE for Heat plants"]
["Geothermal, Solar, Wind, etc.",{"$f":"IFERROR('Data 1995'!$H14/'Data 1995'!$K14*-1,0.0001)","v":1E-4},{"$f":"IFERROR('Data 2000'!$H14/'Data 2000'!$K14*-1,0.001)","v":1E-3},{"$f":"IFERROR('Data 2005'!$H14/'Data 2005'!$K14*-1,0.001)","v":1E-3},{"$f":"IFERROR('Data 2010'!$H14/'Data 2010'!$K14*-1,0.0001)","v":1E-4},{"$f":"IFERROR('Data 2015'!$H14/'Data 2015'!$K14*-1,0.0001)","v":1E-4},{"$f":"IFERROR('Data 2018'!$H14/'Data 2018'!$K14*-1,0.0001)","v":1E-4},{"$f":"K65/100","v":1E-4},{"$f":"L65/100","v":1E-4},null,{"$f":"G65*100","v":0.01},{"$f":"G65*100","v":0.01}]
["Fuel based plants",{"$f":"1-B65","v":0.99990000000000001},{"$f":"1-C65","v":0.999},0.999,0.99990000000000001,0.99990000000000001,{"$f":"1-G65","v":0.99990000000000001},{"$f":"K66/100","v":0.9998999999999999},{"$f":"L66/100","v":0.9998999999999999},null,{"$f":"100-K65","v":99.99},{"$f":"100-L65","v":99.99}]
["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'!$I12)*-1,0.0001)","v":0.19186046511627908},{"$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":0.29292929292929293},{"$f":"IFERROR(('Data 2005'!$J12+'Data 2005'!$G12+'Data 2005'!$H12)/('Data 2005'!$B12+'Data 2005'!$D12+'Data 2005'!$E12+'Data 2005'!$F12+'Data 2005'!$I12)*-1,0.0001)","v":0.31034482758620691},{"$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":0.35488958990536279},{"$f":"IFERROR(('Data 2015'!$J12+'Data 2015'!$G12+'Data 2015'!$H12)/('Data 2015'!$B12+'Data 2015'!$D12+'Data 2015'!$E12+'Data 2015'!$F12+'Data 2015'!$I12)*-1,0.0001)","v":0.36934441366574333},{"$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":0.47415730337078654},{"$f":"G68","v":0.47415730337078654},{"$f":"G68","v":0.47415730337078654}]
["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'!$I13)*-1,0.0001)","v":1E-4},{"$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":1.0000000000000001E-5},{"$f":"IFERROR(('Data 2005'!$J13+'Data 2005'!$K13+'Data 2005'!$H13)/('Data 2005'!$B13+'Data 2005'!$D13+'Data 2005'!$E13+'Data 2005'!$F13+'Data 2005'!$I13)*-1,0.0001)","v":1E-4},{"$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":1E-4},{"$f":"IFERROR(('Data 2015'!$J13+'Data 2015'!$K13+'Data 2015'!$H13)/('Data 2015'!$B13+'Data 2015'!$D13+'Data 2015'!$E13+'Data 2015'!$F13+'Data 2015'!$I13)*-1,0.0001)","v":1E-4},{"$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":1.0000000000000001E-5},{"$f":"G69","v":1.0000000000000001E-5},{"$f":"G69","v":1.0000000000000001E-5}]
["Heat Plants",{"$f":"IFERROR(('Data 1995'!$K14-'Data 1995'!$H14)/('Data 1995'!$B14+'Data 1995'!$D14+'Data 1995'!$E14+'Data 1995'!$I14)*-1,0.0001)","v":1E-4},{"$f":"IFERROR(('Data 2000'!$K14-'Data 2000'!$H14)/('Data 2000'!$B14+'Data 2000'!$D14+'Data 2000'!$E14+'Data 2000'!$I14)*-1,0.0001)","v":1E-4},{"$f":"IFERROR(('Data 2005'!$K14-'Data 2005'!$H14)/('Data 2005'!$B14+'Data 2005'!$D14+'Data 2005'!$E14+'Data 2005'!$I14)*-1,0.0001)","v":1E-4},{"$f":"IFERROR(('Data 2010'!$K14-'Data 2010'!$H14)/('Data 2010'!$B14+'Data 2010'!$D14+'Data 2010'!$E14+'Data 2010'!$I14)*-1,0.0001)","v":1E-4},{"$f":"IFERROR(('Data 2015'!$K14-'Data 2015'!$H14)/('Data 2015'!$B14+'Data 2015'!$D14+'Data 2015'!$E14+'Data 2015'!$I14)*-1,0.0001)","v":1E-4},{"$f":"IFERROR(('Data 2018'!$K14-'Data 2018'!$H14)/('Data 2018'!$B14+'Data 2018'!$D14+'Data 2018'!$E14+'Data 2018'!$I14)*-1,0.0001)","v":1E-4},1E-4,1E-4]
["Oil refineries",{"$f":"IFERROR('Data 1995'!$D16/'Data 1995'!$C16*-1,0.00001)","v":0.89381933438985739},{"$f":"IFERROR('Data 2000'!$D16/'Data 2000'!$C16*-1,0.00001)","v":1.0000000000000001E-5},{"$f":"IFERROR('Data 2005'!$D16/'Data 2005'!$C16*-1,0.0001)","v":1E-4},{"$f":"IFERROR('Data 2010'!$D16/'Data 2010'!$C16*-1,0.0001)","v":1E-4},{"$f":"IFERROR('Data 2015'!$D16/'Data 2015'!$C16*-1,0.00001)","v":1.0000000000000001E-5},{"$f":"IFERROR('Data 2018'!$D16/'Data 2018'!$C16*-1,0.00001)","v":1.0000000000000001E-5},1.0000000000000001E-5,1.0000000000000001E-5]
["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":0.12865497076023391},{"$f":"IFERROR('Data 2000'!$B12/('Data 2000'!$L12-'Data 2000'!$J12-'Data 2000'!$G12-'Data 2000'!$H12),0.0001)","v":0.19191919191919191},{"$f":"IFERROR('Data 2005'!$B12/('Data 2005'!$L12-'Data 2005'!$J12-'Data 2005'!$G12-'Data 2005'!$H12),0.0001)","v":2.4390243902439025E-2},{"$f":"IFERROR('Data 2010'!$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":0.8771929824561403},{"$f":"IFERROR('Data 2000'!$D12/('Data 2000'!$L12-'Data 2000'!$J12-'Data 2000'!$G12-'Data 2000'!$H12),0.0001)","v":0.80808080808080807},{"$f":"IFERROR('Data 2005'!$D12/('Data 2005'!$L12-'Data 2005'!$J12-'Data 2005'!$G12-'Data 2005'!$H12),0.0001)","v":0.40853658536585363},{"$f":"IFERROR('Data 2010'!$D12/('Data 2010'!$L12-'Data 2010'!$J12-'Data 2010'!$G12-'Data 2010'!$H12),0.0001)","v":9.9369085173501584E-2},{"$f":"IFERROR('Data 2015'!$D12/('Data 2015'!$L12-'Data 2015'!$J12-'Data 2015'!$G12-'Data 2015'!$H12),0.0001)","v":0.4265927977839335},{"$f":"IFERROR('Data 2018'!$D12/('Data 2018'!$L12-'Data 2018'!$J12-'Data 2018'!$G12-'Data 2018'!$H12),0.0001)","v":0.42921348314606744},0.42921348314606744,0.42921348314606744,null,{"$f":"$G75*100","v":42.921348314606746},42.921348314606746]
["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":0.56910569105691056},{"$f":"IFERROR('Data 2010'!$E12/('Data 2010'!$L12-'Data 2010'!$J12-'Data 2010'!$G12-'Data 2010'!$H12),0.0001)","v":0.85331230283911674},{"$f":"IFERROR('Data 2015'!$E12/('Data 2015'!$L12-'Data 2015'!$J12-'Data 2015'!$G12-'Data 2015'!$H12),0.0001)","v":0.54755309325946444},{"$f":"IFERROR('Data 2018'!$E12/('Data 2018'!$L12-'Data 2018'!$J12-'Data 2018'!$G12-'Data 2018'!$H12),0.00001)","v":0.53595505617977524},0.53595505617977524,0.53595505617977524,null,53.595505617977523,53.595505617977523]
["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":0},{"$f":"IFERROR('Data 2000'!$I12/('Data 2000'!$L12-'Data 2000'!$J12-'Data 2000'!$G12-'Data 2000'!$H12),0.0001)","v":0},{"$f":"IFERROR('Data 2005'!$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":4.7318611987381701E-2},{"$f":"IFERROR('Data 2015'!$I12/('Data 2015'!$L12-'Data 2015'!$J12-'Data 2015'!$G12-'Data 2015'!$H12),0.0001)","v":2.5854108956602031E-2},{"$f":"IFERROR('Data 2018'!$I12/('Data 2018'!$L12-'Data 2018'!$J12-'Data 2018'!$G12-'Data 2018'!$H12),0.0001)","v":3.4831460674157301E-2},3.4831460674157301E-2,3.4831460674157301E-2,null,3.48314606741573,3.48314606741573]
["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'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2000'!$B13/('Data 2000'!$L13-'Data 2000'!$J13-'Data 2000'!$K13-'Data 2000'!$G13-'Data 2000'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2005'!$B13/('Data 2005'!$L13-'Data 2005'!$J13-'Data 2005'!$K13-'Data 2005'!$G13-'Data 2005'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2010'!$B13/('Data 2010'!$L13-'Data 2010'!$J13-'Data 2010'!$K13-'Data 2010'!$G13-'Data 2010'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2015'!$B13/('Data 2015'!$L13-'Data 2015'!$J13-'Data 2015'!$K13-'Data 2015'!$G13-'Data 2015'!$H13),0.000001)","v":9.9999999999999995E-7},{"$f":"IFERROR('Data 2018'!$B13/('Data 2018'!$L13-'Data 2018'!$J13-'Data 2018'!$K13-'Data 2018'!$G13-'Data 2018'!$H13),0.00001)","v":1.0000000000000001E-5},{"$f":"K80/100","v":0.34888999999999998},{"$f":"L80/100","v":0.99878},null,{"$f":"100-SUM(K81:K85)","v":34.888999999999996},{"$f":"100-SUM(L81:L85)","v":99.878}]
["Crude Oil",{"$f":"IFERROR('Data 1995'!$C13/('Data 1995'!$L13-'Data 1995'!$J13-'Data 1995'!$K13-'Data 1995'!$G13-'Data 1995'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2000'!$C13/('Data 2000'!$L13-'Data 2000'!$J13-'Data 2000'!$K13-'Data 2000'!$G13-'Data 2000'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2005'!$C13/('Data 2005'!$L13-'Data 2005'!$J13-'Data 2005'!$K13-'Data 2005'!$G13-'Data 2005'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2010'!$C13/('Data 2010'!$L13-'Data 2010'!$J13-'Data 2010'!$K13-'Data 2010'!$G13-'Data 2010'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2015'!$C13/('Data 2015'!$L13-'Data 2015'!$J13-'Data 2015'!$K13-'Data 2015'!$G13-'Data 2015'!$H13),0.00001)","v":1.0000000000000001E-5},{"$f":"IFERROR('Data 2018'!$C13/('Data 2018'!$L13-'Data 2018'!$J13-'Data 2018'!$K13-'Data 2018'!$G13-'Data 2018'!$H13),0.00001)","v":1.0000000000000001E-5},{"$f":"K81/100","v":1.0000000000000001E-5},{"$f":"L81/100","v":1.0000000000000001E-5},null,{"$f":"$G81*100","v":1E-3},{"$f":"$G81*100","v":1E-3}]
["Oil products",{"$f":"IFERROR('Data 1995'!$D13/('Data 1995'!$L13-'Data 1995'!$J13-'Data 1995'!$K13-'Data 1995'!$G13-'Data 1995'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2000'!$D13/('Data 2000'!$L13-'Data 2000'!$J13-'Data 2000'!$K13-'Data 2000'!$G13-'Data 2000'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2005'!$D13/('Data 2005'!$L13-'Data 2005'!$J13-'Data 2005'!$K13-'Data 2005'!$G13-'Data 2005'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2010'!$D13/('Data 2010'!$L13-'Data 2010'!$J13-'Data 2010'!$K13-'Data 2010'!$G13-'Data 2010'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2015'!$D13/('Data 2015'!$L13-'Data 2015'!$J13-'Data 2015'!$K13-'Data 2015'!$G13-'Data 2015'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2018'!$D13/('Data 2018'!$L13-'Data 2018'!$J13-'Data 2018'!$K13-'Data 2018'!$G13-'Data 2018'!$H13),0.0001)","v":1E-4},1E-4,1E-4,null,{"$f":"$G82*100","v":0.01},0.01]
["Natural Gas",{"$f":"IFERROR('Data 1995'!$E13/('Data 1995'!$L13-'Data 1995'!$J13-'Data 1995'!$K13-'Data 1995'!$G13-'Data 1995'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2000'!$E13/('Data 2000'!$L13-'Data 2000'!$J13-'Data 2000'!$K13-'Data 2000'!$G13-'Data 2000'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2005'!$E13/('Data 2005'!$L13-'Data 2005'!$J13-'Data 2005'!$K13-'Data 2005'!$G13-'Data 2005'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2010'!$E13/('Data 2010'!$L13-'Data 2010'!$J13-'Data 2010'!$K13-'Data 2010'!$G13-'Data 2010'!$H13),0.00001)","v":1.0000000000000001E-5},{"$f":"IFERROR('Data 2015'!$E13/('Data 2015'!$L13-'Data 2015'!$J13-'Data 2015'!$K13-'Data 2015'!$G13-'Data 2015'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2018'!$E13/('Data 2018'!$L13-'Data 2018'!$J13-'Data 2018'!$K13-'Data 2018'!$G13-'Data 2018'!$H13),0.0001)","v":1E-4},0.11,1E-4,null,11,0.01]
["Nuclear",{"$f":"IFERROR('Data 1995'!$F13/('Data 1995'!$L13-'Data 1995'!$J13-'Data 1995'!$K13-'Data 1995'!$G13-'Data 1995'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2000'!$F13/('Data 2000'!$L13-'Data 2000'!$J13-'Data 2000'!$K13-'Data 2000'!$G13-'Data 2000'!$H13),0.00001)","v":1.0000000000000001E-5},{"$f":"IFERROR('Data 2005'!$F13/('Data 2005'!$L13-'Data 2005'!$J13-'Data 2005'!$K13-'Data 2005'!$G13-'Data 2005'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2010'!$F13/('Data 2010'!$L13-'Data 2010'!$J13-'Data 2010'!$K13-'Data 2010'!$G13-'Data 2010'!$H13),0.00001)","v":1.0000000000000001E-5},{"$f":"IFERROR('Data 2015'!$F13/('Data 2015'!$L13-'Data 2015'!$J13-'Data 2015'!$K13-'Data 2015'!$G13-'Data 2015'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2018'!$F13/('Data 2018'!$L13-'Data 2018'!$J13-'Data 2018'!$K13-'Data 2018'!$G13-'Data 2018'!$H13),0.001)","v":1E-3},1E-3,1E-3,null,0.1,0.1]
["Biofuels and Waste",{"$f":"IFERROR('Data 1995'!$I13/('Data 1995'!$L13-'Data 1995'!$J13-'Data 1995'!$K13-'Data 1995'!$G13-'Data 1995'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2000'!$I13/('Data 2000'!$L13-'Data 2000'!$J13-'Data 2000'!$K13-'Data 2000'!$G13-'Data 2000'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2005'!$I13/('Data 2005'!$L13-'Data 2005'!$J13-'Data 2005'!$K13-'Data 2005'!$G13-'Data 2005'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2010'!$I13/('Data 2010'!$L13-'Data 2010'!$J13-'Data 2010'!$K13-'Data 2010'!$G13-'Data 2010'!$H13),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2015'!$I13/('Data 2015'!$L13-'Data 2015'!$J13-'Data 2015'!$K13-'Data 2015'!$G13-'Data 2015'!$H13),0.00001)","v":1.0000000000000001E-5},{"$f":"IFERROR('Data 2018'!$I13/('Data 2018'!$L13-'Data 2018'!$J13-'Data 2018'!$K13-'Data 2018'!$G13-'Data 2018'!$H13),0.00001)","v":1.0000000000000001E-5},0.54,1.0000000000000001E-5,null,54,1E-3]
["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'!$H14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2000'!$B14/('Data 2000'!$L14-'Data 2000'!$J14-'Data 2000'!$K14-'Data 2000'!$G14-'Data 2000'!$H14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2005'!$B14/('Data 2005'!$L14-'Data 2005'!$J14-'Data 2005'!$K14-'Data 2005'!$G14-'Data 2005'!$H14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2010'!$B14/('Data 2010'!$L14-'Data 2010'!$J14-'Data 2010'!$K14-'Data 2010'!$G14-'Data 2010'!$H14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2015'!$B14/('Data 2015'!$L14-'Data 2015'!$J14-'Data 2015'!$K14-'Data 2015'!$G14-'Data 2015'!$H14),0.00001)","v":1.0000000000000001E-5},{"$f":"IFERROR('Data 2018'!$B14/('Data 2018'!$L14-'Data 2018'!$J14-'Data 2018'!$K14-'Data 2018'!$G14-'Data 2018'!$H14),0.0001)","v":1E-4},{"$f":"K87/100","v":1.8799999999999956E-2},{"$f":"L87/100","v":0.99860000000000004},null,{"$f":"100-SUM(K88:K92)","v":1.8799999999999955},{"$f":"100-SUM(L88:L92)","v":99.86}]
["Crude Oil",{"$f":"IFERROR('Data 1995'!$C14/('Data 1995'!$L14-'Data 1995'!$J14-'Data 1995'!$K14-'Data 1995'!$G14-'Data 1995'!$H14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2000'!$C14/('Data 2000'!$L14-'Data 2000'!$J14-'Data 2000'!$K14-'Data 2000'!$G14-'Data 2000'!$H14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2005'!$C14/('Data 2005'!$L14-'Data 2005'!$J14-'Data 2005'!$K14-'Data 2005'!$G14-'Data 2005'!$H14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2010'!$C14/('Data 2010'!$L14-'Data 2010'!$J14-'Data 2010'!$K14-'Data 2010'!$G14-'Data 2010'!$H14),0.00001)","v":1.0000000000000001E-5},{"$f":"IFERROR('Data 2015'!$C14/('Data 2015'!$L14-'Data 2015'!$J14-'Data 2015'!$K14-'Data 2015'!$G14-'Data 2015'!$H14),0.00001)","v":1.0000000000000001E-5},{"$f":"IFERROR('Data 2018'!$C14/('Data 2018'!$L14-'Data 2018'!$J14-'Data 2018'!$K14-'Data 2018'!$G14-'Data 2018'!$H14),0.0001)","v":1E-4},{"$f":"K88/100","v":1E-4},{"$f":"L88/100","v":1E-4},null,{"$f":"$G88*100","v":0.01},{"$f":"$G88*100","v":0.01}]
["Oil products",{"$f":"IFERROR('Data 1995'!$D14/('Data 1995'!$L14-'Data 1995'!$J14-'Data 1995'!$K14-'Data 1995'!$G14-'Data 1995'!$H14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2000'!$D14/('Data 2000'!$L14-'Data 2000'!$J14-'Data 2000'!$K14-'Data 2000'!$G14-'Data 2000'!$H14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2005'!$D14/('Data 2005'!$L14-'Data 2005'!$J14-'Data 2005'!$K14-'Data 2005'!$G14-'Data 2005'!$H14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2010'!$D14/('Data 2010'!$L14-'Data 2010'!$J14-'Data 2010'!$K14-'Data 2010'!$G14-'Data 2010'!$H14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2015'!$D14/('Data 2015'!$L14-'Data 2015'!$J14-'Data 2015'!$K14-'Data 2015'!$G14-'Data 2015'!$H14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2018'!$D14/('Data 2018'!$L14-'Data 2018'!$J14-'Data 2018'!$K14-'Data 2018'!$G14-'Data 2018'!$H14),0.0001)","v":1E-4},1E-4,1E-4,null,{"$f":"$G89*100","v":0.01},0.01]
["Natural Gas",{"$f":"IFERROR('Data 1995'!$E14/('Data 1995'!$L14-'Data 1995'!$J14-'Data 1995'!$K14-'Data 1995'!$G14-'Data 1995'!$H14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2000'!$E14/('Data 2000'!$L14-'Data 2000'!$J14-'Data 2000'!$K14-'Data 2000'!$G14-'Data 2000'!$H14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2005'!$E14/('Data 2005'!$L14-'Data 2005'!$J14-'Data 2005'!$K14-'Data 2005'!$G14-'Data 2005'!$H14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2010'!$E14/('Data 2010'!$L14-'Data 2010'!$J14-'Data 2010'!$K14-'Data 2010'!$G14-'Data 2010'!$H14),0.00001)","v":1.0000000000000001E-5},{"$f":"IFERROR('Data 2015'!$E14/('Data 2015'!$L14-'Data 2015'!$J14-'Data 2015'!$K14-'Data 2015'!$G14-'Data 2015'!$H14),0.00001)","v":1.0000000000000001E-5},{"$f":"IFERROR('Data 2018'!$E14/('Data 2018'!$L14-'Data 2018'!$J14-'Data 2018'!$K14-'Data 2018'!$G14-'Data 2018'!$H14),0.0001)","v":1E-4},0.36,1E-4,null,36,0.01]
["Nuclear",{"$f":"IFERROR('Data 1995'!$F14/('Data 1995'!$L14-'Data 1995'!$J14-'Data 1995'!$K14-'Data 1995'!$G14-'Data 1995'!$H14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2000'!$F14/('Data 2000'!$L14-'Data 2000'!$J14-'Data 2000'!$K14-'Data 2000'!$G14-'Data 2000'!$H14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2005'!$F14/('Data 2005'!$L14-'Data 2005'!$J14-'Data 2005'!$K14-'Data 2005'!$G14-'Data 2005'!$H14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2010'!$F14/('Data 2010'!$L14-'Data 2010'!$J14-'Data 2010'!$K14-'Data 2010'!$G14-'Data 2010'!$H14),0.00001)","v":1.0000000000000001E-5},{"$f":"IFERROR('Data 2015'!$F14/('Data 2015'!$L14-'Data 2015'!$J14-'Data 2015'!$K14-'Data 2015'!$G14-'Data 2015'!$H14),0.00001)","v":1.0000000000000001E-5},{"$f":"IFERROR('Data 2018'!$F14/('Data 2018'!$L14-'Data 2018'!$J14-'Data 2018'!$K14-'Data 2018'!$G14-'Data 2018'!$H14),0.001)","v":1E-3},1E-3,1E-3,null,{"$f":"$G91*100","v":0.1},0.1]
["Biofuels and Waste",{"$f":"IFERROR('Data 1995'!$I14/('Data 1995'!$L14-'Data 1995'!$J14-'Data 1995'!$K14-'Data 1995'!$G14-'Data 1995'!$H14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2000'!$I14/('Data 2000'!$L14-'Data 2000'!$J14-'Data 2000'!$K14-'Data 2000'!$G14-'Data 2000'!$H14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2005'!$I14/('Data 2005'!$L14-'Data 2005'!$J14-'Data 2005'!$K14-'Data 2005'!$G14-'Data 2005'!$H14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2010'!$I14/('Data 2010'!$L14-'Data 2010'!$J14-'Data 2010'!$K14-'Data 2010'!$G14-'Data 2010'!$H14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2015'!$I14/('Data 2015'!$L14-'Data 2015'!$J14-'Data 2015'!$K14-'Data 2015'!$G14-'Data 2015'!$H14),0.0001)","v":1E-4},{"$f":"IFERROR('Data 2018'!$I14/('Data 2018'!$L14-'Data 2018'!$J14-'Data 2018'!$K14-'Data 2018'!$G14-'Data 2018'!$H14),0.0001)","v":1E-4},0.62,1E-4,null,62,0.01]
["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":410.34559999999999},{"$f":"C4*-1","v":505.14380799999998},562.80155200000002,620.41742399999998,715.131888,758.21817599999997,{"$f":"H4*-1","v":500},500]
["CO2 emission (million tonne)",{"$f":"B3","v":2.3862037458250018},{"$f":"C3","v":2.6002268897052847},4.7608518267857036,5.8154025495861941,10.047431210178747,10.314202658557802,{"$f":"H3","v":7.6743595981398736},6.8108753762909977]
["Share of consumption"]
["Industry",{"$f":"B6","v":0.1042857142857143},{"$f":"C6","v":0.10170755968169762},9.7909381742429871E-2,9.5295943848282383E-2,0.10679782188652731,0.10939916059200354,{"$f":"H6","v":0.17},0.10939916059200354]
["Transport",{"$f":"B7","v":3.0204081632653063E-2},{"$f":"C7","v":3.9704907161803714E-2},6.7405698980730594E-2,7.8423432543699809E-2,0.1111891796943615,0.10310360061851116,{"$f":"H7","v":0.10310360061851115},0.10310360061851115]
["Other",{"$f":"B8","v":0.86397959183673467},0.85850464190981424,0.83468491927683952,0.82628062360801779,0.77955383804672407,0.7874972387894853,{"$f":"H8","v":0.72689639938148887},0.7874972387894853]
["Share of energyforms in consumption "]
["Coal",{"$f":"B4*-1*B6*B10+B4*-1*B7*B19+B4*-1*B8*B27","v":0.12561600000000001},{"$f":"C4*-1*C6*C10+C4*-1*C7*C19+C4*-1*C8*C27","v":1.2561600000000002},0.29310399999999998,0,6.6157760000000003,{"$f":"G4*-1*G6*G10+G4*-1*G7*G19+G4*-1*G8*G27","v":16.204464000000002},{"$f":"H4*-1*H6*H10+H4*-1*H7*H19+H4*-1*H8*H27","v":16.576676902127314},{"$f":"I4*-1*I6*I10+I4*-1*I7*I19+I4*-1*I8*I27","v":10.654929611707818}]
["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",{"$f":"B4*-1*B6*B12+B4*-1*B7*B20+B4*-1*B8*B28","v":24.964297880310404},{"$f":"C4*-1*C6*C12+C4*-1*C7*C20+C4*-1*C8*C28","v":28.980143611592339},{"$f":"D4*-1*D6*D12+D4*-1*D7*D20+D4*-1*D8*D28","v":49.384163711086885},{"$f":"E4*-1*E6*E12+E4*-1*E7*E20+E4*-1*E8*E28","v":59.505546207650276},92.173610258064514,{"$f":"G4*-1*G6*G12+G4*-1*G7*G20+G4*-1*G8*G28","v":86.073952955974846},{"$f":"H4*-1*H6*H12+H4*-1*H7*H20+H4*-1*H8*H28","v":56.123041902535078},{"$f":"I4*-1*I6*I12+I4*-1*I7*I20+I4*-1*I8*I28","v":56.245158330242162}]
["Natural Gas",{"$f":"B4*-1*B6*B13+B4*-1*B7*B21+B4*-1*B8*B29","v":0},{"$f":"C4*-1*C6*C13+C4*-1*C7*C21+C4*-1*C8*C29","v":0},2.3029600000000001,4.1871999999999998,5.7783359999999995,6.0714399999999991,{"$f":"H4*-1*H6*H13+H4*-1*H7*H21+H4*-1*H8*H29","v":6.221605249873801},4.0037552462999777]
["Geothermal, Solar, Wind, etc.",{"$f":"B4*-1*B6*B14+B4*-1*B7*B22+B4*-1*B8*B30","v":0},{"$f":"C4*-1*C6*C14+C4*-1*C7*C22+C4*-1*C8*C30","v":0},0,0,0,0,{"$f":"H4*-1*H6*H14+H4*-1*H7*H22+H4*-1*H8*H30","v":0},0]
["Biofuels and Waste",{"$f":"B4*-1*B6*B15+B4*-1*B7*B23+B4*-1*B8*B31","v":380.36426770064446},{"$f":"C4*-1*C6*C15+C4*-1*C7*C23+C4*-1*C8*C31","v":469.21720213025338},504.36216276151794,545.99480618579219,594.31099177419355,632.73391479245277,{"$f":"H4*-1*H6*H15+H4*-1*H7*H23+H4*-1*H8*H31","v":407.52675445358932},417.25055849390037]
["Electricity",{"$f":"B4*-1*B6*B16+B4*-1*B7*B24+B4*-1*B8*B32","v":4.2633384190451133},{"$f":"C4*-1*C6*C16+C4*-1*C7*C24+C4*-1*C8*C32","v":5.6020535814351398},6.4591615273952252,10.729871606557376,14.452677967741934,17.181345660377357,{"$f":"H4*-1*H6*H16+H4*-1*H7*H24+H4*-1*H8*H32","v":13.551921491874481},11.845598317849714]
["Heat",{"$f":"B4*-1*B6*B17+B4*-1*B7*B25+B4*-1*B8*B33","v":0},{"$f":"C4*-1*C6*C17+C4*-1*C7*C25+C4*-1*C8*C33","v":0},0,0,0,0,{"$f":"H4*-1*H6*H17+H4*-1*H7*H25+H4*-1*H8*H33","v":0},0]
["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$70)*B87","v":0.7524255652228854},{"$f":"$C$137*(1+$C$68)*$C$63*C73+$C$138*$C$48*(1+$C$69)*C80+$C$138*$C$49*(1+$C$70)*C87","v":1.7811246344730314},{"$f":"$D$137*(1+$D$68)*$D$63*D73+$D$138*$D$48*(1+$D$69)*D80+$D$138*$D$49*(1+$D$70)*D87","v":0.24972138112975759},{"$f":"$E$137*(1+$E$68)*$E$63*E73+$E$138*$E$48*(1+$E$69)*E80+$E$138*$E$49*(1+$E$70)*E87","v":0},{"$f":"$F$137*(1+$F$68)*$F$63*F73+$F$138*$F$48*(1+$F$69)*F80+$F$138*$F$49*(1+$F$70)*F87","v":0},{"$f":"$G$137*(1+$G$68)*$G$63*G73+$G$138*$G$48*(1+$G$69)*G80+$G$138*$G$49*(1+$G$70)*G87","v":0},{"$f":"$H$137*(1+H68)*H63*H73+H138*H48*(1+H69)*H80+H138*H49*(1+H70)*H87","v":0},{"$f":"I137*(1+I68)*I63*I73+I138*I48*(1+I69)*I80+I138*I49*(1+I70)*I87","v":0}]
["Crude Oil",0,0,0,0,0,0,{"$f":"H137*(1+H68)*H63*H74+H138*H48*(1+H69)*H81+H138*H49*(1+H70)*H88","v":0},{"$f":"I137*(1+I68)*I63*I74+I138*I48*(1+I69)*I81+I138*I49*(1+I70)*I88","v":0}]
["Oil products",5.130174308337855,7.499472145149606,4.182833133923439,1.8137853802545074,10.238631017855973,12.952796757022663,{"$f":"H137*(1+H68)*H63*H75+H138*H48*(1+H69)*H82+H138*H49*(1+H70)*H89","v":10.216620293961432},{"$f":"I137*(1+I68)*I63*I75+I138*I48*(1+I69)*I82+I138*I49*(1+I70)*I89","v":8.9302450756390268}]
["Natural Gas",0,0,5.8268322263610104,15.575522074883944,13.141792626815134,16.174042023821489,{"$f":"H137*(1+H68)*H63*H76+H138*H48*(1+H69)*H83+H138*H49*(1+H70)*H90","v":12.757402827800005},{"$f":"I137*(1+I68)*I63*I76+I138*I48*(1+I69)*I83+I138*I49*(1+I70)*I90","v":11.151117542093756}]
["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",0,0,0,0.8637073239307177,0.62052309199127109,1.0511431923238286,{"$f":"H137*(1+H68)*H63*H78+H138*H48*(1+H69)*H85+H138*H49*(1+H70)*H92","v":0.82909745841048255},{"$f":"I137*(1+I68)*I63*I78+I138*I48*(1+I69)*I85+I138*I49*(1+I70)*I92","v":0.72470575221154399}]
["Geothermal",{"$f":"B137*(B57+B58)+B138*B48*B62+B138*B49*B65","v":3.9259519254516153},{"$f":"C137*(C57+C58)+C138*C48*C62+C138*C49*C65","v":6.2013005488344461},3.9072160132234508,6.8543231271890983,5.4816021761514335,6.5830841858300362,{"$f":"H137*(H57+H58)+H138*H48*H62+H138*H49*H65","v":5.1924594164069502},{"$f":"I137*(I57+I58)+I138*I48*I62+I138*I49*I65","v":4.5386765681436518}]
[]
["Electricity Output from conversion",{"$f":"B126*B35+B126","v":4.9074399068145187},{"$f":"C126*C35+C126","v":7.1786794396833526},7.8144320264469016,13.473304687779432,17.529079486374364,{"$f":"G126*G35+G126","v":20.473391817931411},{"$f":"H126*H35+H126","v":16.148548785025614},14.115284126926756]
["Heat Output from conversion",{"$f":"B127*B36+B127","v":0},{"$f":"C127*C36+C127","v":0},0,0,0,0,{"$f":"H127*H36+H127","v":0},0]
["Oil products Output from conversion",{"$f":"B122","v":24.964297880310404},{"$f":"C122","v":28.980143611592339},49.384163711086885,59.505546207650276,92.173610258064514,86.073952955974846,{"$f":"H122","v":56.123041902535078},56.245158330242162]
["Total output from conversion",{"$f":"SUM(B137:B139)","v":29.871737787124921},{"$f":"SUM(C137:C139)","v":36.158823051275689},57.198595737533786,72.978850895429701,109.70268974443889,106.54734477390626,{"$f":"SUM(H137:H139)","v":72.271590687560689},{"$f":"SUM(I137:I139)","v":70.360442457168915}]
[]
["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",{"$f":"B113","v":410.34559999999999},{"$f":"C113","v":505.14380799999998},562.80155200000002,620.41742399999998,715.131888,758.21817599999997,{"$f":"K145*H144+L145","v":930.78025888614138},{"$f":"K145*I144+L145","v":1224.5938509031985},null,{"$f":"LINEST(B113:G113,B112:G112,TRUE,FALSE)","v":14.690679600852876},-28891.299330845199]
["CO2 emission (million tonne)",{"$f":"B114","v":2.3862037458250018},2.6002268897052847,4.7608518267857036,5.8154025495861941,10.047431210178747,10.314202658557802,{"$f":"IF(K146*H144+L146>0,K146*H144+L146,0)","v":14.688596103562645},{"$f":"I144*K146+L146","v":22.310093583962271},null,{"$f":"LINEST(B146:G146,B144:G144,TRUE,FALSE)","v":0.38107487401998164},-758.89339815700009]
["Share of consumption"]
["Industry",{"$f":"B116","v":0.1042857142857143},0.10170755968169762,9.7909381742429871E-2,9.5295943848282383E-2,0.10679782188652731,0.10939916059200354,{"$f":"IF(K148*H144+L148>0,K148*H144+L148,0)","v":0.10735041377101417},{"$f":"IF(K148*I144+L148>0,K148*I144+L148,0)","v":0.11154120217823027},null,{"$f":"LINEST(B148:G148,B144:G144,TRUE,FALSE)","v":2.0953942036080355E-4},-0.31801460956141703]
["Transport",{"$f":"B117","v":3.0204081632653063E-2},3.9704907161803714E-2,6.7405698980730594E-2,7.8423432543699809E-2,0.1111891796943615,0.10310360061851116,{"$f":"IF(H144*K149+L149>0,H144*K149+L149,0)","v":0.15416724588148956},{"$f":"IF(I144*K149+L149>0,I144*K149+L149,0)","v":0.22642601590443512},null,{"$f":"LINEST(B149:G149,B144:G144,TRUE,FALSE)","v":3.6129385011472834E-3},-7.1800979114474961]
["Other",{"$f":"B118","v":0.86397959183673467},0.85850464190981424,0.83468491927683952,0.82628062360801779,0.77955383804672407,0.7874972387894853,{"$f":"1-H149-H148","v":0.73848234034749627},{"$f":"1-I149-I148","v":0.66203278191733461}]
["Share of energyforms in consumption "]
["Coal",{"$f":"B120","v":0.12561600000000001},1.2561600000000002,0.29310399999999998,0,6.6157760000000003,{"$f":"G120","v":16.204464000000002},{"$f":"H145*H148*H10+H145*H149*H19+H145*H150*H27","v":19.465852333058461},{"$f":"I145*I148*I10+I145*I149*I19+I145*I150*I27","v":26.620445479318764}]
["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":24.964297880310404},28.980143611592339,49.384163711086885,59.505546207650276,92.173610258064514,86.073952955974846,{"$f":"$H$145*$H$148*H12+$H$145*$H$149*H20+$H$145*$H$150*H28","v":151.18976387679203},{"$f":"$I$145*$I$148*I12+$I$145*$I$149*I20+$I$145*$I$150*I28","v":285.42566584157578}]
["Natural Gas",{"$f":"B123","v":0},0,2.3029600000000001,4.1871999999999998,5.7783359999999995,6.0714399999999991,7.3136540427012875,9.9979491140447401]
["Geothermal, Solar, Wind, etc.",{"$f":"B124","v":0},0,0,0,0,0,0,0]
["Biofuels and Waste",{"$f":"B125","v":380.36426770064446},469.21720213025338,504.36216276151794,545.99480618579219,594.31099177419355,632.73391479245277,731.26614112539517,874.6579760540501]
["Electricity",{"$f":"B126","v":4.2633384190451133},5.6020535814351398,6.4591615273952252,10.729871606557376,14.452677967741934,17.181345660377357,21.544847508194486,27.891814414209279]
["Heat",{"$f":"B127","v":0},0,0,0,0,0,0,0]
["Share of primary energyforms "]
["Coal",{"$f":"B129","v":0.7524255652228854},1.7811246344730314,0.24972138112975759,0,0,0,{"$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$144,TRUE,FALSE)","v":-5.7467720041918066E-2},115.81117067427417]
["Crude Oil",{"$f":"B130","v":0},0,0,0,0,0,0,0,null,{"$f":"LINEST(B162:G162,$B$144:$G$144,TRUE,FALSE)","v":0},0]
["Oil products",{"$f":"B131","v":5.130174308337855},7.499472145149606,4.182833133923439,1.8137853802545074,10.238631017855973,12.952796757022663,12.837392068291422,17.97705041386854,null,{"$f":"LINEST(B163:G163,$B$144:$G$144,TRUE,FALSE)","v":0.25698291727886102},-508.8379300077965]
["Natural Gas",{"$f":"B132","v":0},0,5.8268322263610104,15.575522074883944,13.141792626815134,16.174042023821489,26.544548880995762,42.391133455315867,null,{"$f":"LINEST(B164:G164,$B$144:$G$144,TRUE,FALSE)","v":0.79232922871600941},-1581.8837854125034]
["Nuclear",{"$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":0},0,0,0.8637073239307177,0.62052309199127109,1.0511431923238286,1.514783495788663,2.4714736222829998,null,{"$f":"LINEST(B166:G166,$B$144:$G$144,TRUE,FALSE)","v":4.7834506324716759E-2},-95.589264343386361]
["Geothermal",{"$f":"B135","v":3.9259519254516153},6.2013005488344461,3.9072160132234508,6.8543231271890983,5.4816021761514335,6.5830841858300362,7.4203245946281129,9.1091522721592639,null,{"$f":"LINEST(B167:G167,$B$144:$G$144,TRUE,FALSE)","v":8.4441383876558793E-2},-163.99568467478625]

{"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":415.13867710182643},null,{"$f":"-(A3+A2)","v":0.81746127717122552},{"$f":"-(B3+B2)","v":33.956948124010758},null,{"$f":"-(D3+D2)","v":0},{"$f":"-(E3+E2)","v":0},null,null,{"$f":"-(H3+H2)","v":380.36426770064446}]
[{"$f":"-P3","v":-0.81746127717122552},{"$f":"-Q3","v":-33.956948124010758},null,{"$f":"-S3","v":0},{"$f":"-T3","v":0},null,null,{"$f":"-W3","v":-380.36426770064446},null,null,null,{"$f":"SUM(A3:K3)","v":-415.13867710182643},"Transport of fuels",{"$f":"SUM(P3:Z3)","v":415.13867710182643},null,{"$f":"-(A14+A5)","v":0.81746127717122552},{"$f":"-(B14+B5)","v":33.956948124010758},null,{"$f":"-(D14+D5)","v":0},{"$f":"-(E14+E5)","v":0},null,null,{"$f":"-(H14+H5)","v":380.36426770064446},null,null,null,{"$f":"-(L3+N3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry On-Grid RE ",4.1269375254516154,null,null,null,null,null,null,{"$f":"-F5","v":4.1269375254516154},{"$f":"-G5","v":0}]
[{"$f":"SUM(A7:A11)","v":-0.69184527717122546},{"$f":"SUM(B7:B11)","v":-33.956948124010758},-5.38707888980381,0,0,-4.1269375254516154,0,0,{"$f":"SUM(I6:I11)","v":-0.25123199999999996},0,0,-44.414041816437411,"Entry electricity, district heating and oil products",35.510048676928733,null,{"$f":"SUM(P7:P11)","v":0},null,{"$f":"(C12+C5)*-1","v":30.351376770114214},null,null,null,null,null,{"$f":"(I12+I5)*-1","v":5.1586719068145186},{"$f":"(J12+J5)*-1","v":0},null,{"$f":"-(L5+N5)","v":8.9039931395086782},{"$f":"SUM(AB6:AB11)","v":0.47698358692141135}]
[null,null,null,null,null,null,null,null,{"$f":"I14*IF('Key figures'!B60<0,'Key figures'!B60,0)*-1","v":0},null,null,0,"Import / Export of electricity",9.2014498252772234E-2,null,null,null,null,null,null,null,null,null,{"$f":"I14*-1*IF('Key figures'!B60>0,'Key figures'!B60,0)","v":9.2014498252772234E-2},null,null,null,{"$f":"(I6+X6)*'CO2-emission factors'!B13","v":1.8402899650554448E-3}]
[{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$B73","v":-0.69184527717122546},{"$f":"-($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":-4.7171268898038097},{"$f":"-($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},{"$f":"X7*'Key figures'!B57*-1","v":-4.1269375254516154},{"$f":"X7*'Key figures'!B58*-1","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$B78","v":0},null,null,null,-9.5359096924266495,"Electricity-only plants",5.1586719068145186,{"$f":"'Key figures'!B68","v":0.19186046511627908},null,null,null,null,null,null,null,null,{"$f":"X5-X8","v":5.1586719068145186},null,null,{"$f":"-(N7+L7)","v":4.3772377856121309},{"$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$12)","v":0.42422694495635593}]
[{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$B80","v":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$B81","v":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$B82","v":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$B83","v":0},{"$f":"-($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":0},null,null,null,0,"CHP plants",0,{"$f":"'Key figures'!B69","v":1E-4},null,null,null,null,null,null,null,null,{"$f":"Y8*'Key figures'!B53","v":0},{"$f":"Y5*'Key figures'!B48","v":0},null,{"$f":"-(N8+L8)","v":0},{"$f":"-(A8*'CO2-emission factors'!$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$12)","v":0}]
[{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$B87","v":0},{"$f":"-($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":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$B90","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$B91","v":0},null,{"$f":"Y9*'Key figures'!B65*-1","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$B92","v":0},{"$f":"Y9*'Key figures'!B51*-1","v":0},null,null,0,"Heat Plants",0,{"$f":"'Key figures'!B70","v":1E-4},null,null,null,null,null,null,null,null,null,{"$f":"Y5*'Key figures'!B49","v":0},null,0,{"$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$12)","v":0}]
[null,{"$f":"-R10/O10","v":-33.956948124010758},null,null,null,null,null,null,null,null,null,-33.956948124010758,"Oil refineries",30.351376770114214,{"$f":"'Key figures'!B71","v":0.89381933438985739},null,null,{"$f":"-(C7+C8+C9+C11+C12)","v":30.351376770114214},null,null,null,null,null,null,null,null,{"$f":"-(N10+L10)","v":3.6055713538965435},{"$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":-0.66995199999999988},{"$f":"L11*'Key figures'!B43","v":0},null,null,null,{"$f":"L11*'Key figures'!B46","v":0},{"$f":"L11*'Key figures'!B40","v":-0.25123199999999996},{"$f":"L11*'Key figures'!B41","v":0},null,{"$f":"L14*'Key figures'!B38","v":-0.96305599999999991},"Energy Industry one use",0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(N11+L11)","v":0.96305599999999991},{"$f":"-(A11*'CO2-emission factors'!$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$12)","v":5.0916351999999991E-2}]
[null,null,{"$f":"-R12*1","v":-24.964297880310404},null,null,null,null,null,{"$f":"-X12*(1+'Key figures'!B35)","v":-4.9074399068145187},{"$f":"-Y12*(1+'Key figures'!B36)","v":0},null,-29.871737787124921,"Transport electricity, district heating and oil products",29.227636299355517,null,null,null,{"$f":"-C14","v":24.964297880310404},null,null,null,null,null,{"$f":"-I14","v":4.2633384190451133},{"$f":"-J14","v":0},null,{"$f":"-(L12+N12)","v":0.64410148776940446}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry Off-Grid RE",0,null,null,null,null,null,null,null,{"$f":"G14*-1","v":0}]
[{"$f":"SUM(A15:A17)","v":-0.12561600000000001},0,-24.964297880310404,0,0,0,0,-380.36426770064446,-4.2633384190451133,0,0,{"$f":"'Key figures'!B4","v":-410.34559999999999},"Exit energy",319.4373008,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z15:Z17)","v":319.4373008},{"$f":"SUM(AA15:AA17)","v":90.280219199999962},1.9092201589035906]
[{"$f":"L15*'Key figures'!B10","v":-0.12561600000000001},{"$f":"L15*'Key figures'!B11","v":0},{"$f":"L15*'Key figures'!B12","v":-4.6896640000000005},{"$f":"L15*'Key figures'!B13","v":0},null,null,{"$f":"L15*'Key figures'!B14","v":0},{"$f":"L15*'Key figures'!B15","v":-36.512384000000004},{"$f":"L15*'Key figures'!B16","v":-1.4655199999999999},{"$f":"L15*'Key figures'!B17","v":0},null,{"$f":"'Key figures'!B6*L14","v":-42.793184000000004},"Industry",32.094888000000005,0.75,null,null,null,null,null,null,null,null,null,null,{"$f":"-L15*O15","v":32.094888000000005},{"$f":"-(Z15+L15)","v":10.698295999999999},{"$f":"-(A15*'CO2-emission factors'!$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$12)","v":0.36834798400000002}]
[{"$f":"L16*'Key figures'!B19","v":0},null,{"$f":"L16*'Key figures'!B20","v":-12.394112},{"$f":"L16*'Key figures'!B21","v":0},null,null,{"$f":"L16*'Key figures'!B22","v":0},{"$f":"L16*'Key figures'!B23","v":0},{"$f":"L16*'Key figures'!B24","v":0},{"$f":"L16*'Key figures'!B25","v":0},null,{"$f":"'Key figures'!B7*L14","v":-12.394112},"Transport",3.7182335999999996,0.3,null,null,null,null,null,null,null,null,null,null,{"$f":"-L16*O16","v":3.7182335999999996},{"$f":"-(Z16+L16)","v":8.6758784000000002},{"$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$12)","v":0.94195251199999996}]
[{"$f":"L17*'Key figures'!B27","v":0},null,{"$f":"L17*'Key figures'!B28","v":-7.880521880310404},{"$f":"L17*'Key figures'!B29","v":0},null,null,{"$f":"L17*'Key figures'!B30","v":0},{"$f":"L17*'Key figures'!B31","v":-343.85188370064446},{"$f":"L17*'Key figures'!B32","v":-2.7978184190451132},{"$f":"L17*'Key figures'!B33","v":0},null,{"$f":"L14*'Key figures'!B8","v":-354.53022399999998},"Other ",283.62417920000001,0.8,null,null,null,null,null,null,null,null,null,null,283.62417920000001,70.906044799999961,{"$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$12)","v":0.59891966290359067}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L14","v":-410.34559999999999},"Energy Services",319.4373008,{"$f":"Z18/L18*-1","v":0.77845918367346945},null,null,null,null,null,null,null,null,null,null,{"$f":"Z14","v":319.4373008},{"$f":"-(N18+L18)","v":90.908299199999988}]

{"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":3177543.2039381908},null,{"$f":"-(A3+A2)","v":1.9189220533050877},{"$f":"-(B3+B2)","v":3177072.0678140074},null,{"$f":"-(D3+D2)","v":0},{"$f":"-(E3+E2)","v":0},null,null,{"$f":"-(H3+H2)","v":469.21720213025338}]
[{"$f":"-P3","v":-1.9189220533050877},{"$f":"-Q3","v":-3177072.0678140074},null,{"$f":"-S3","v":0},{"$f":"-T3","v":0},null,null,{"$f":"-W3","v":-469.21720213025338},null,null,null,{"$f":"SUM(A3:K3)","v":-3177543.2039381908},"Transport of fuels",{"$f":"SUM(P3:Z3)","v":3177543.2039381908},null,{"$f":"-(A14+A5)","v":1.9189220533050877},{"$f":"-(B14+B5)","v":3177072.0678140074},null,{"$f":"-(D14+D5)","v":0},{"$f":"-(E14+E5)","v":0},null,null,{"$f":"-(H14+H5)","v":469.21720213025338},null,null,null,{"$f":"-(L3+N3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry On-Grid RE ",6.4183272530597986,null,null,null,null,null,null,{"$f":"-F5","v":6.4183272530597986},{"$f":"-G5","v":0}]
[{"$f":"SUM(A7:A11)","v":-0.66276205330508764},-3177072.0678140074,-2.7905770665477374,0,0,-6.4183272530597986,0,0,{"$f":"SUM(I6:I11)","v":-0.25123200000000001},{"$f":"SUM(J7:J11)","v":0},{"$f":"SUM(K7:K11)","v":0},-3177082.1907123802,"Entry electricity, district heating and oil products",39.200632117823432,null,{"$f":"SUM(P7:P11)","v":0},null,{"$f":"(C12+C5)*-1","v":31.770720678140076},null,null,null,null,null,{"$f":"(I12+I5)*-1","v":7.4299114396833534},{"$f":"(J12+J5)*-1","v":0},null,{"$f":"-(L5+N5)","v":3177042.9900802625},{"$f":"SUM(AB6:AB11)","v":0.27840077522426715}]
[null,null,null,null,null,null,null,null,{"$f":"I14*IF('Key figures'!C60<0,'Key figures'!C60,0)*-1","v":0},null,null,0,"Import / export of electricity",0.16772615513278863,null,null,null,null,null,null,null,null,null,{"$f":"I14*-1*IF('Key figures'!C60>0,'Key figures'!C60,0)","v":0.16772615513278863},null,null,null,{"$f":"(I6+X6)*'CO2-emission factors'!B13","v":3.3545231026557727E-3}]
[{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$C73","v":-0.66276205330508764},{"$f":"-($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":-2.7905770665477374},{"$f":"-($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},{"$f":"X7*'Key figures'!C57*-1","v":-6.4183272530597986},{"$f":"X7*'Key figures'!C58*-1","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$C78","v":0},null,null,null,-9.8716663729126246,"Electricity-only plants",7.4299114396833534,{"$f":"'Key figures'!C68","v":0.29292929292929293},null,null,null,null,null,null,null,null,{"$f":"X5-X8","v":7.4299114396833534},null,null,{"$f":"-(N7+L7)","v":2.4417549332292712},{"$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$12)","v":0.27504625212161138}]
[{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$C80","v":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$C81","v":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$C82","v":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$C83","v":0},{"$f":"-($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":0},null,null,null,0,"CHP plants",0,{"$f":"'Key figures'!C69","v":1.0000000000000001E-5},null,null,null,null,null,null,null,null,{"$f":"Y8*'Key figures'!C53","v":0},{"$f":"Y5*'Key figures'!C48","v":0},null,{"$f":"-(N8+L8)","v":0},{"$f":"-(A8*'CO2-emission factors'!$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$12)","v":0}]
[{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$C87","v":0},{"$f":"-($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":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$C90","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$C91","v":0},null,{"$f":"Y9*'Key figures'!C65*-1","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$C92","v":0},{"$f":"Y9*'Key figures'!C51*-1","v":0},null,null,0,"Heat Plants",0,{"$f":"'Key figures'!C70","v":1E-4},null,null,null,null,null,null,null,null,null,{"$f":"Y5*'Key figures'!C49","v":0},null,0,{"$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$12)","v":0}]
[null,{"$f":"-R10/O10","v":-3177072.0678140074},null,null,null,null,null,null,null,null,null,-3177072.0678140074,"Oil refineries",31.770720678140076,{"$f":"'Key figures'!C71","v":1.0000000000000001E-5},null,null,{"$f":"-(C7+C8+C9+C11+C12)","v":31.770720678140076},null,null,null,null,null,null,null,null,{"$f":"-(N10+L10)","v":3177040.2970933295},{"$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":0},{"$f":"L11*'Key figures'!C43","v":0},null,null,null,{"$f":"L11*'Key figures'!C46","v":0},{"$f":"L11*'Key figures'!C40","v":-0.25123200000000001},{"$f":"L11*'Key figures'!C41","v":0},null,{"$f":"L14*'Key figures'!C38","v":-0.25123200000000001},"Energy Industry one use",0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(N11+L11)","v":0.25123200000000001},{"$f":"-(A11*'CO2-emission factors'!$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$12)","v":0}]
[null,null,{"$f":"-R12*1","v":-28.980143611592339},null,null,null,null,null,{"$f":"-X12*(1+'Key figures'!C35)","v":-7.1786794396833535},{"$f":"-Y12*(1+'Key figures'!C36)","v":0},null,-36.158823051275689,"Transport electricity, district heating and oil products",34.582197193027483,null,null,null,{"$f":"-C14","v":28.980143611592339},null,null,null,null,null,{"$f":"-I14","v":5.6020535814351398},{"$f":"-J14","v":0},null,{"$f":"-(L12+N12)","v":1.5766258582482067}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry Off-Grid RE",0,null,null,null,null,null,null,null,{"$f":"G14*-1","v":0}]
[{"$f":"SUM(A15:A17)","v":-1.2561600000000002},0,-28.980143611592339,0,0,0,0,-469.21720213025338,-5.6020535814351398,0,0,{"$f":"'Key figures'!C4","v":-505.14380799999998},"Exit energy",391.48435759999995,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z15:Z17)","v":391.48435759999995},{"$f":"SUM(AA15:AA17)","v":113.61757839999994},{"$f":"SUM(AB15:AB17)","v":2.3218261144810177}]
[{"$f":"L15*'Key figures'!C10","v":-1.2561600000000002},{"$f":"L15*'Key figures'!C11","v":0},{"$f":"L15*'Key figures'!C12","v":-4.5640480000000005},{"$f":"L15*'Key figures'!C13","v":0},null,null,{"$f":"L15*'Key figures'!C14","v":0},{"$f":"L15*'Key figures'!C15","v":-44.174960000000006},{"$f":"L15*'Key figures'!C16","v":-1.3817759999999999},{"$f":"L15*'Key figures'!C17","v":0},null,{"$f":"'Key figures'!C6*L14","v":-51.376944000000002},"Industry",38.532708,0.75,null,null,null,null,null,null,null,null,null,null,{"$f":"-L15*O15","v":38.532708},{"$f":"-(Z15+L15)","v":12.844236000000002},{"$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$12)","v":0.46620284800000006}]
[{"$f":"L16*'Key figures'!C19","v":0},null,{"$f":"L16*'Key figures'!C20","v":-20.056687999999998},{"$f":"L16*'Key figures'!C21","v":0},null,null,{"$f":"L16*'Key figures'!C22","v":0},{"$f":"L16*'Key figures'!C23","v":0},{"$f":"L16*'Key figures'!C24","v":0},{"$f":"L16*'Key figures'!C25","v":0},null,{"$f":"'Key figures'!C7*L14","v":-20.056687999999998},"Transport",6.0170063999999988,0.3,null,null,null,null,null,null,null,null,null,null,{"$f":"-L16*O16","v":6.0170063999999988},{"$f":"-(Z16+L16)","v":14.039681599999998},{"$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$12)","v":1.5243082879999998}]
[{"$f":"L17*'Key figures'!C27","v":0},null,{"$f":"L17*'Key figures'!C28","v":-4.3594076115923421},{"$f":"L17*'Key figures'!C29","v":0},null,null,{"$f":"L17*'Key figures'!C30","v":0},{"$f":"L17*'Key figures'!C31","v":-425.04224213025338},{"$f":"L17*'Key figures'!C32","v":-4.2202775814351403},{"$f":"L17*'Key figures'!C33","v":0},null,{"$f":"L14*'Key figures'!C8","v":-433.66830399999992},"Other ",346.93464319999998,0.8,null,null,null,null,null,null,null,null,null,null,346.93464319999998,86.733660799999939,{"$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$12)","v":0.33131497848101799}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L14","v":-505.14380799999998},"Energy Services",391.48435759999995,{"$f":"Z18/L18*-1","v":0.77499585543766569},null,null,null,null,null,null,null,null,null,null,{"$f":"Z14","v":391.48435759999995},{"$f":"-(N18+L18)","v":113.65945040000003}]

{"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":546893.05211725703},null,{"$f":"-(A3+A2)","v":0.60675668396607063},{"$f":"-(B3+B2)","v":546378.46167518559},null,{"$f":"-(D3+D2)","v":9.6215226258749826},{"$f":"-(E3+E2)","v":0},null,null,{"$f":"-(H3+H2)","v":504.36216276151794}]
[{"$f":"-P3","v":-0.60675668396607063},{"$f":"-Q3","v":-546378.46167518559},null,{"$f":"-S3","v":-9.6215226258749826},{"$f":"-T3","v":0},null,null,{"$f":"-W3","v":-504.36216276151794},null,null,null,{"$f":"SUM(A3:K3)","v":-546893.05211725703},"Transport of fuels",{"$f":"SUM(P3:Z3)","v":546893.05211725703},null,{"$f":"-(A14+A5)","v":0.60675668396607063},{"$f":"-(B14+B5)","v":546378.46167518559},null,{"$f":"-(D14+D5)","v":9.6215226258749826},{"$f":"-(E14+E5)","v":0},null,null,{"$f":"-(H14+H5)","v":504.36216276151794},null,null,null,{"$f":"-(L3+N3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry On-Grid RE ",3.9909600132234511,null,null,null,null,null,null,{"$f":"-F5","v":3.9909600132234511},{"$f":"-G5","v":0}]
[{"$f":"SUM(A7:A11)","v":-0.31365268396607066},{"$f":"SUM(B7:B11)","v":-546378.46167518559},-5.2536824564316831,-7.3185626258749821,0,-3.9909600132234511,0,0,{"$f":"SUM(I6:I11)","v":-0.167488},0,0,-546395.50602096517,"Entry electricity, district heating and oil products",62.619766193965468,null,{"$f":"SUM(P7:P11)","v":0},null,{"$f":"(C12+C5)*-1","v":54.637846167518568},null,null,null,null,null,{"$f":"(I12+I5)*-1","v":7.9819200264469021},{"$f":"(J12+J5)*-1","v":0},null,{"$f":"-(L5+N5)","v":546332.88625477126},{"$f":"SUM(AB6:AB11)","v":0.84854178474309983}]
[null,null,null,null,null,null,null,null,{"$f":"I14*IF('Key figures'!D60<0,'Key figures'!D60,0)*-1","v":0},null,null,0,"Import / export of electricity",{"$f":"SUM(P6:Z6)","v":0.11534217013205758},null,null,null,null,null,null,null,null,null,{"$f":"I14*-1*IF('Key figures'!D60>0,'Key figures'!D60,0)","v":0.11534217013205758},null,null,null,{"$f":"(I6+X6)*'CO2-emission factors'!B13","v":2.3068434026411516E-3}]
[{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$D73","v":-0.31365268396607066},{"$f":"-($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":-5.2536824564316831},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$D76","v":-7.3185626258749821},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$D77","v":0},{"$f":"X7*'Key figures'!D57*-1","v":-3.9909600132234511},{"$f":"X7*'Key figures'!D58*-1","v":0},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$D78","v":0},null,null,null,-16.876857779496188,"Electricity-only plants",7.9819200264469021,{"$f":"'Key figures'!D68","v":0.31034482758620691},null,null,null,null,null,null,null,null,{"$f":"X5-X8","v":7.9819200264469021},null,null,{"$f":"-(N7+L7)","v":8.8949377530492857},{"$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$12)","v":0.84623494134045862}]
[{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$D80","v":0},{"$f":"-($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":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$D83","v":0},{"$f":"-($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":0},null,null,null,0,"CHP plants",0,{"$f":"'Key figures'!D69","v":1E-4},null,null,null,null,null,null,null,null,{"$f":"Y8*'Key figures'!D53","v":0},{"$f":"Y5*'Key figures'!D48","v":0},null,{"$f":"-(N8+L8)","v":0},{"$f":"-(A8*'CO2-emission factors'!$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$12)","v":0}]
[{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$D87","v":0},{"$f":"-($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":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$D90","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$D91","v":0},null,{"$f":"Y9*'Key figures'!D65*-1","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$D92","v":0},{"$f":"Y9*'Key figures'!D51*-1","v":0},null,null,0,"Heat Plants",0,{"$f":"'Key figures'!D70","v":1E-4},null,null,null,null,null,null,null,null,null,{"$f":"Y5*'Key figures'!D49","v":0},null,0,{"$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$12)","v":0}]
[null,{"$f":"-R10/O10","v":-546378.46167518559},null,null,null,null,null,null,null,null,null,-546378.46167518559,"Oil refineries",54.637846167518568,{"$f":"'Key figures'!D71","v":1E-4},null,null,{"$f":"-(C7+C8+C9+C11+C12)","v":54.637846167518568},null,null,null,null,null,null,null,null,{"$f":"-(N10+L10)","v":546323.82382901805},{"$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":0},{"$f":"L11*'Key figures'!D43","v":0},null,null,null,{"$f":"L11*'Key figures'!D46","v":0},{"$f":"L11*'Key figures'!D40","v":-0.167488},{"$f":"L11*'Key figures'!D41","v":0},null,{"$f":"L14*'Key figures'!D38","v":-0.167488},"Energy Industry one use",0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(N11+L11)","v":0.167488},{"$f":"-(A11*'CO2-emission factors'!$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$12)","v":0}]
[null,null,{"$f":"-R12*1","v":-49.384163711086885},null,null,null,null,null,{"$f":"-X12*(1+'Key figures'!D35)","v":-7.8144320264469025},{"$f":"-Y12*(1+'Key figures'!D36)","v":0},null,-57.198595737533786,"Transport electricity, district heating and oil products",55.843325238482109,null,null,null,{"$f":"-C14","v":49.384163711086885},null,null,null,null,null,{"$f":"-I14","v":6.4591615273952252},{"$f":"-J14","v":0},null,{"$f":"-(L12+N12)","v":1.3552704990516773}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry Off-Grid RE",0,null,null,null,null,null,null,null,{"$f":"G14*-1","v":0}]
[{"$f":"SUM(A15:A17)","v":-0.29310399999999998},0,-49.384163711086885,-2.3029600000000001,0,0,0,-504.36216276151794,-6.4591615273952252,0,0,{"$f":"'Key figures'!D4","v":-562.80155200000002},"Exit energy",428.51804800000002,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z15:Z17)","v":428.51804800000002},{"$f":"SUM(AA15:AA17)","v":134.28350399999999},{"$f":"SUM(AB15:AB17)","v":3.9123100420426034}]
[{"$f":"L15*'Key figures'!D10","v":-0.29310399999999998},{"$f":"L15*'Key figures'!D11","v":0},{"$f":"L15*'Key figures'!D12","v":-3.7684799999999998},{"$f":"L15*'Key figures'!D13","v":-2.3029600000000001},null,null,{"$f":"L15*'Key figures'!D14","v":0},{"$f":"L15*'Key figures'!D15","v":-46.142944},{"$f":"L15*'Key figures'!D16","v":-2.5960640000000001},{"$f":"L15*'Key figures'!D17","v":0},null,{"$f":"'Key figures'!D6*L14","v":-55.103552000000001},"Industry",41.327663999999999,0.75,null,null,null,null,null,null,null,null,null,null,{"$f":"-L15*O15","v":41.327663999999999},{"$f":"-(Z15+L15)","v":13.775888000000002},{"$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$12)","v":0.44551807999999998}]
[{"$f":"L16*'Key figures'!D19","v":0},null,{"$f":"L16*'Key figures'!D20","v":-37.936031999999997},{"$f":"L16*'Key figures'!D21","v":0},null,null,{"$f":"L16*'Key figures'!D22","v":0},{"$f":"L16*'Key figures'!D23","v":0},{"$f":"L16*'Key figures'!D24","v":0},{"$f":"L16*'Key figures'!D25","v":0},null,{"$f":"'Key figures'!D7*L14","v":-37.936031999999997},"Transport",11.380809599999999,0.3,null,null,null,null,null,null,null,null,null,null,{"$f":"-L16*O16","v":11.380809599999999},{"$f":"-(Z16+L16)","v":26.555222399999998},{"$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$12)","v":2.8831384319999995}]
[{"$f":"L17*'Key figures'!D27","v":0},null,{"$f":"L17*'Key figures'!D28","v":-7.6796517110868932},{"$f":"L17*'Key figures'!D29","v":0},null,null,{"$f":"L17*'Key figures'!D30","v":0},{"$f":"L17*'Key figures'!D31","v":-458.21921876151794},{"$f":"L17*'Key figures'!D32","v":-3.8630975273952251},{"$f":"L17*'Key figures'!D33","v":0},null,{"$f":"L14*'Key figures'!D8","v":-469.76196800000002},"Other ",375.80957440000003,0.8,null,null,null,null,null,null,null,null,null,null,375.80957440000003,93.952393599999994,{"$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$12)","v":0.5836535300426039}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L14","v":-562.80155200000002},"Energy Services",428.51804800000002,{"$f":"Z18/L18*-1","v":0.76140168142251319},null,null,null,null,null,null,null,null,null,null,{"$f":"Z14","v":428.51804800000002},{"$f":"-(N18+L18)","v":134.28350399999999}]

{"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":614213.23901541741},null,{"$f":"-(A3+A2)","v":0},{"$f":"-(B3+B2)","v":613646.2073020509},null,{"$f":"-(D3+D2)","v":20.151633598446882},{"$f":"-(E3+E2)","v":0},null,null,{"$f":"-(H3+H2)","v":546.88007976796109}]
[{"$f":"-P3","v":0},{"$f":"-Q3","v":-613646.2073020509},null,{"$f":"-S3","v":-20.151633598446882},{"$f":"-T3","v":0},null,null,{"$f":"-W3","v":-546.88007976796109},null,null,null,{"$f":"SUM(A3:K3)","v":-614213.23901541741},"Transport of fuels",{"$f":"SUM(P3:Z3)","v":614213.23901541741},null,{"$f":"-(A14+A5)","v":0},{"$f":"-(B14+B5)","v":613646.2073020509},null,{"$f":"-(D14+D5)","v":20.151633598446882},{"$f":"-(E14+E5)","v":0},null,null,{"$f":"-(H14+H5)","v":546.88007976796109},null,null,null,{"$f":"-(L3+N3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry On-Grid RE ",6.8756248215122433,null,null,null,null,null,null,{"$f":"-F5","v":6.8461157021066112},{"$f":"-G5","v":2.9509119405631945E-2}]
[{"$f":"SUM(A7:A11)","v":0},{"$f":"SUM(B7:B11)","v":-613646.2073020509},-1.8590745225548129,-15.964433598446883,0,-6.8461157021066112,-2.9509119405631945E-2,-0.88527358216895835,{"$f":"SUM(I6:I11)","v":-4.1871999999999999E-2},0,0,-613671.83358057553,"Entry electricity, district heating and oil products",74.87979741798452,null,{"$f":"SUM(P7:P11)","v":0},null,{"$f":"(C12+C5)*-1","v":61.36462073020509},null,null,null,null,null,{"$f":"(I12+I5)*-1","v":13.515176687779432},{"$f":"(J12+J5)*-1","v":0},null,{"$f":"-(L5+N5)","v":613596.95378315751},{"$f":"SUM(AB6:AB11)","v":1.0543106378047737}]
[null,null,null,null,null,null,null,null,{"$f":"I14*IF('Key figures'!E60<0,'Key figures'!E60,0)*-1","v":0},null,null,{"$f":"SUM(A6:K6)","v":0},"Import / Export of electricity",0.1524129489567809,null,null,null,null,null,null,null,null,null,{"$f":"I14*-1*IF('Key figures'!E60>0,'Key figures'!E60,0)","v":0.1524129489567809},null,null,null,{"$f":"(I6+X6)*'CO2-emission factors'!B13","v":3.0482589791356179E-3}]
[{"$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":-1.8590745225548129},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$E76","v":-15.964433598446883},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$E77","v":0},{"$f":"X7*'Key figures'!E57*-1","v":-6.8461157021066112},{"$f":"X7*'Key figures'!E58*-1","v":-2.9509119405631945E-2},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$E78","v":-0.88527358216895835},null,null,null,-25.584406524682898,"Electricity-only plants",13.515176687779432,{"$f":"'Key figures'!E68","v":0.35488958990536279},null,null,null,null,null,null,null,null,{"$f":"X5-X8","v":13.515176687779432},null,null,{"$f":"-(N7+L7)","v":12.069229836903466},{"$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$12)","v":1.0512623788256381}]
[{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$E80","v":0},{"$f":"-($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":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$E83","v":0},{"$f":"-($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":0},null,null,null,0,"CHP plants",0,{"$f":"'Key figures'!E69","v":1E-4},null,null,null,null,null,null,null,null,{"$f":"Y8*'Key figures'!E53","v":0},{"$f":"Y5*'Key figures'!E48","v":0},null,{"$f":"-(N8+L8)","v":0},{"$f":"-(A8*'CO2-emission factors'!$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$12)","v":0}]
[{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$E87","v":0},{"$f":"-($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":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$E90","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$E91","v":0},null,{"$f":"Y9*'Key figures'!E65*-1","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$E92","v":0},{"$f":"Y9*'Key figures'!E51*-1","v":0},null,null,0,"Heat Plants",0,{"$f":"'Key figures'!E70","v":1E-4},null,null,null,null,null,null,null,null,null,{"$f":"Y5*'Key figures'!E49","v":0},null,0,{"$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$12)","v":0}]
[null,{"$f":"-R10/O10","v":-613646.2073020509},null,null,null,null,null,null,null,null,null,-613646.2073020509,"Oil refineries",61.36462073020509,{"$f":"'Key figures'!E71","v":1E-4},null,null,{"$f":"-(C7+C8+C9+C11+C12)","v":61.36462073020509},null,null,null,null,null,null,null,null,{"$f":"-(N10+L10)","v":613584.84268132073},{"$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":0},{"$f":"L11*'Key figures'!E43","v":0},null,null,null,{"$f":"L11*'Key figures'!E46","v":0},{"$f":"L11*'Key figures'!E40","v":-4.1871999999999999E-2},{"$f":"L11*'Key figures'!E41","v":0},null,{"$f":"L14*'Key figures'!E38","v":-4.1871999999999999E-2},"Energy Industry one use",0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(N11+L11)","v":4.1871999999999999E-2},{"$f":"-(A11*'CO2-emission factors'!$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$12)","v":0}]
[null,null,{"$f":"-R12*1","v":-59.505546207650276},null,null,null,null,null,{"$f":"-X12*(1+'Key figures'!E35)","v":-13.473304687779432},{"$f":"-Y12*(1+'Key figures'!E36)","v":0},null,-72.978850895429701,"Transport electricity, district heating and oil products",70.235417814207651,null,null,null,{"$f":"-C14","v":59.505546207650276},null,null,null,null,null,{"$f":"-I14","v":10.729871606557376},{"$f":"-J14","v":0},null,{"$f":"-(L12+N12)","v":2.7434330812220509}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry Off-Grid RE",0,null,null,null,null,null,null,null,{"$f":"G14*-1","v":0}]
[{"$f":"SUM(A15:A17)","v":0},0,-59.505546207650276,-4.1871999999999998,0,0,0,-545.99480618579219,-10.729871606557376,0,0,{"$f":"'Key figures'!E4","v":-620.41742399999998},"Exit energy",469.05014399999999,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z15:Z17)","v":469.05014399999999},{"$f":"SUM(AA15:AA17)","v":151.36727999999994},{"$f":"SUM(AB15:AB17)","v":4.7610919117814205}]
[{"$f":"L15*'Key figures'!E10","v":0},{"$f":"L15*'Key figures'!E11","v":0},{"$f":"L15*'Key figures'!E12","v":-2.679808},{"$f":"L15*'Key figures'!E13","v":-4.1871999999999998},null,null,{"$f":"L15*'Key figures'!E14","v":0},{"$f":"L15*'Key figures'!E15","v":-48.529648000000002},{"$f":"L15*'Key figures'!E16","v":-3.7266080000000001},{"$f":"L15*'Key figures'!E17","v":0},null,{"$f":"'Key figures'!E6*L14","v":-59.123263999999999},"Industry",44.342447999999997,0.75,null,null,null,null,null,null,null,null,null,null,{"$f":"-L15*O15","v":44.342447999999997},{"$f":"-(Z15+L15)","v":14.780816000000002},{"$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$12)","v":0.442335808}]
[{"$f":"L16*'Key figures'!E19","v":0},null,{"$f":"L16*'Key figures'!E20","v":-48.655264000000003},{"$f":"L16*'Key figures'!E21","v":0},null,null,{"$f":"L16*'Key figures'!E22","v":0},{"$f":"L16*'Key figures'!E23","v":0},{"$f":"L16*'Key figures'!E24","v":0},{"$f":"L16*'Key figures'!E25","v":0},null,{"$f":"'Key figures'!E7*L14","v":-48.655264000000003},"Transport",14.596579200000001,0.3,null,null,null,null,null,null,null,null,null,null,{"$f":"-L16*O16","v":14.596579200000001},{"$f":"-(Z16+L16)","v":34.058684800000002},{"$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$12)","v":3.6978000639999999}]
[{"$f":"L17*'Key figures'!E27","v":0},null,{"$f":"L17*'Key figures'!E28","v":-8.1704742076502725},{"$f":"L17*'Key figures'!E29","v":0},null,null,{"$f":"L17*'Key figures'!E30","v":0},{"$f":"L17*'Key figures'!E31","v":-497.46515818579223},{"$f":"L17*'Key figures'!E32","v":-7.0032636065573755},{"$f":"L17*'Key figures'!E33","v":0},null,{"$f":"L14*'Key figures'!E8","v":-512.63889599999993},"Other ",410.11111679999999,0.8,null,null,null,null,null,null,null,null,null,null,410.11111679999999,102.52777919999994,{"$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$12)","v":0.62095603978142067}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L14","v":-620.41742399999998},"Energy Services",469.05014399999999,{"$f":"Z18/L18*-1","v":0.75602348653573603},null,null,null,null,null,null,null,null,null,null,{"$f":"Z14","v":469.05014399999999},{"$f":"-(N18+L18)","v":151.36727999999999}]

{"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":10612793.968421169},null,{"$f":"-(A3+A2)","v":6.6157760000000003},{"$f":"-(B3+B2)","v":10612168.514931014},null,{"$f":"-(D3+D2)","v":23.681384507594498},{"$f":"-(E3+E2)","v":0},null,null,{"$f":"-(H3+H2)","v":595.1563296463903}]
[{"$f":"-P3","v":-6.6157760000000003},{"$f":"-Q3","v":-10612168.514931014},null,{"$f":"-S3","v":-23.681384507594498},{"$f":"-T3","v":0},null,null,{"$f":"-W3","v":-595.1563296463903},null,null,null,{"$f":"SUM(A3:K3)","v":-10612793.968421169},"Transport of fuels",{"$f":"SUM(P3:Z3)","v":10612793.968421169},null,{"$f":"-(A14+A5)","v":6.6157760000000003},{"$f":"-(B14+B5)","v":10612168.514931014},null,{"$f":"-(D14+D5)","v":23.681384507594498},{"$f":"-(E14+E5)","v":0},null,null,{"$f":"-(H14+H5)","v":595.1563296463903},null,null,null,{"$f":"-(L3+N3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry On-Grid RE ",5.4946961692785816,null,null,null,null,null,null,{"$f":"-F5","v":5.4645055309858419},{"$f":"-G5","v":3.019063829273946E-2}]
[{"$f":"SUM(A7:A11)","v":0},{"$f":"SUM(B7:B11)","v":-10612168.514931014},-13.948074891245628,-17.903048507594498,0,-5.4645055309858419,-3.019063829273946E-2,-0.84533787219670475,{"$f":"SUM(I6:I11)","v":-4.1871999999999999E-2},0,0,-10612206.747960456,"Entry electricity, district heating and oil products",123.69263663568451,null,{"$f":"SUM(P7:P11)","v":0},null,{"$f":"(C12+C5)*-1","v":106.12168514931014},null,null,null,null,null,{"$f":"(I12+I5)*-1","v":17.570951486374366},{"$f":"(J12+J5)*-1","v":0},null,{"$f":"-(L5+N5)","v":10612083.055323821},{"$f":"SUM(AB6:AB11)","v":2.0843729585658446}]
[null,null,null,null,null,null,null,null,{"$f":"I14*IF('Key figures'!F60<0,'Key figures'!F60,0)*-1","v":0},null,null,0,"Import / Export of electricity",0.19227509491452685,null,null,null,null,null,null,null,null,null,{"$f":"I14*-1*IF('Key figures'!F60>0,'Key figures'!F60,0)","v":0.19227509491452685},null,null,null,{"$f":"(I6+X6)*'CO2-emission factors'!B13","v":3.8455018982905373E-3}]
[{"$f":"-($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":-13.948074891245628},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$F76","v":-17.903048507594498},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$F77","v":0},{"$f":"X7*'Key figures'!F57*-1","v":-5.4645055309858419},{"$f":"X7*'Key figures'!F58*-1","v":-3.019063829273946E-2},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$F78","v":-0.84533787219670475},null,null,null,-38.191157440315408,"Electricity-only plants",17.570951486374366,{"$f":"'Key figures'!F68","v":0.36934441366574333},null,null,null,null,null,null,null,null,{"$f":"X5-X8","v":17.570951486374366},null,null,{"$f":"-(N7+L7)","v":20.620205953941042},{"$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$14","v":2.080527456667554}]
[{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$F80","v":0},{"$f":"-($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":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$F83","v":0},{"$f":"-($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":0},null,null,null,0,"CHP plants",0,{"$f":"'Key figures'!F69","v":1E-4},null,null,null,null,null,null,null,null,{"$f":"Y8*'Key figures'!F53","v":0},{"$f":"Y5*'Key figures'!F48","v":0},null,{"$f":"-(N8+L8)","v":0},{"$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$14","v":0}]
[{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$F87","v":0},{"$f":"-($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},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$F90","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$F91","v":0},null,{"$f":"Y9*'Key figures'!F65*-1","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$F92","v":0},{"$f":"Y9*'Key figures'!F51*-1","v":0},null,null,0,"Heat Plants",0,{"$f":"'Key figures'!F70","v":1E-4},null,null,null,null,null,null,null,null,null,{"$f":"Y5*'Key figures'!F49","v":0},null,0,{"$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$14","v":0}]
[null,{"$f":"-R10/O10","v":-10612168.514931014},null,null,null,null,null,null,null,null,null,-10612168.514931014,"Oil refineries",106.12168514931014,{"$f":"'Key figures'!F71","v":1.0000000000000001E-5},null,null,{"$f":"-(C7+C8+C9+C11+C12)","v":106.12168514931014},null,null,null,null,null,null,null,null,{"$f":"-(N10+L10)","v":10612062.393245865},{"$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":0},{"$f":"L11*'Key figures'!F43","v":0},null,null,null,{"$f":"L11*'Key figures'!F46","v":0},{"$f":"L11*'Key figures'!F40","v":-4.1871999999999999E-2},{"$f":"L11*'Key figures'!F41","v":0},null,{"$f":"L14*'Key figures'!F38","v":-4.1871999999999999E-2},"Energy Industry one use",0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(N11+L11)","v":4.1871999999999999E-2},{"$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$14","v":0}]
[null,null,{"$f":"-R12*1","v":-92.173610258064514},null,null,null,null,null,{"$f":"-X12*(1+'Key figures'!F35)","v":-17.529079486374364},{"$f":"-Y12*(1+'Key figures'!F36)","v":0},null,-109.70268974443889,"Transport electricity, district heating and oil products",106.62628822580645,null,null,null,{"$f":"-C14","v":92.173610258064514},null,null,null,null,null,{"$f":"-I14","v":14.452677967741934},{"$f":"-J14","v":0},null,{"$f":"-(L12+N12)","v":3.0764015186324372}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry Off-Grid RE",0,null,null,null,null,null,null,null,{"$f":"G14*-1","v":0}]
[{"$f":"SUM(A15:A17)","v":-6.6157760000000003},0,-92.173610258064514,-5.7783359999999995,0,0,0,-594.31099177419355,-14.452677967741934,0,0,{"$f":"'Key figures'!F4","v":-715.131888},"Exit energy",527.1224208000001,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z15:Z17)","v":527.1224208000001},{"$f":"SUM(AA15:AA17)","v":186.25084320000002},{"$f":"SUM(AB15:AB17)","v":7.9630582516129031}]
[{"$f":"L15*'Key figures'!F10","v":-6.6157760000000003},{"$f":"L15*'Key figures'!F11","v":0},{"$f":"L15*'Key figures'!F12","v":-7.7881919999999996},{"$f":"L15*'Key figures'!F13","v":-5.7783359999999995},null,null,{"$f":"L15*'Key figures'!F14","v":0},{"$f":"L15*'Key figures'!F15","v":-51.251327999999994},{"$f":"L15*'Key figures'!F16","v":-4.8990239999999998},{"$f":"L15*'Key figures'!F17","v":0},null,{"$f":"'Key figures'!F6*L14","v":-76.374527999999998},"Industry",57.280895999999998,0.75,null,null,null,null,null,null,null,null,null,null,{"$f":"-L15*O15","v":57.280895999999998},{"$f":"-(Z15+L15)","v":19.093631999999999},{"$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$12)","v":1.549766464}]
[{"$f":"L16*'Key figures'!F19","v":0},null,{"$f":"L16*'Key figures'!F20","v":-79.514927999999998},{"$f":"L16*'Key figures'!F21","v":0},null,null,{"$f":"L16*'Key figures'!F22","v":0},{"$f":"L16*'Key figures'!F23","v":0},{"$f":"L16*'Key figures'!F24","v":0},{"$f":"L16*'Key figures'!F25","v":0},null,{"$f":"'Key figures'!F7*L14","v":-79.514927999999998},"Transport",23.854478399999998,0.3,null,null,null,null,null,null,null,null,null,null,{"$f":"-L16*O16","v":23.854478399999998},{"$f":"-(Z16+L16)","v":55.6604496},{"$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$12)","v":6.0431345279999995}]
[{"$f":"L17*'Key figures'!F27","v":0},null,{"$f":"L17*'Key figures'!F28","v":-4.8704902580645166},{"$f":"L17*'Key figures'!F29","v":0},null,null,{"$f":"L17*'Key figures'!F30","v":0},{"$f":"L17*'Key figures'!F31","v":-543.05966377419361},{"$f":"L17*'Key figures'!F32","v":-9.5536539677419352},{"$f":"L17*'Key figures'!F33","v":0},null,{"$f":"L14*'Key figures'!F8","v":-557.48380800000007},"Other ",445.98704640000005,0.8,null,null,null,null,null,null,null,null,null,null,445.98704640000005,111.49676160000001,{"$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$12)","v":0.37015725961290324}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L14","v":-715.131888},"Energy Services",527.1224208000001,{"$f":"Z18/L18*-1","v":0.73709819076058336},null,null,null,null,null,null,null,null,null,null,{"$f":"Z14","v":527.1224208000001},{"$f":"-(N18+L18)","v":188.0094671999999}]

{"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":9886008.8605542667},null,{"$f":"-(A3+A2)","v":16.204464000000002},{"$f":"-(B3+B2)","v":9885336.8561199587},null,{"$f":"-(D3+D2)","v":22.028982522754475},{"$f":"-(E3+E2)","v":0},null,null,{"$f":"-(H3+H2)","v":633.77098778659399}]
[{"$f":"-P3","v":-16.204464000000002},{"$f":"-Q3","v":-9885336.8561199587},null,{"$f":"-S3","v":-22.028982522754475},{"$f":"-T3","v":0},null,null,{"$f":"-W3","v":-633.77098778659399},null,null,null,{"$f":"SUM(A3:K3)","v":-9886008.8605542667},"Transport of fuels",{"$f":"SUM(P3:Z3)","v":9886008.8605542667},null,{"$f":"-(A14+A5)","v":16.204464000000002},{"$f":"-(B14+B5)","v":9885336.8561199587},null,{"$f":"-(D14+D5)","v":22.028982522754475},{"$f":"-(E14+E5)","v":0},null,null,{"$f":"-(H14+H5)","v":633.77098778659399},null,null,null,{"$f":"-(L3+N3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry On-Grid RE ",6.6907935105888798,null,null,null,null,null,null,{"$f":"-F5","v":6.4231617701653247},{"$f":"-G5","v":0.2676317404235552}]
[{"$f":"SUM(A7:A11)","v":0},{"$f":"SUM(B7:B11)","v":-9885336.8561199587},-12.779415605224759,-15.957542522754474,0,-6.4231617701653247,-0.2676317404235552,-1.0370729941412762,{"$f":"SUM(I6:I11)","v":-0.334976},0,0,-9885373.6559205912,"Entry electricity, district heating and oil products",119.66173637913101,null,{"$f":"SUM(P7:P11)","v":0},null,{"$f":"(C12+C5)*-1","v":98.853368561199602},null,null,null,null,null,{"$f":"(I12+I5)*-1","v":20.808367817931416},{"$f":"(J12+J5)*-1","v":0},null,{"$f":"-(L5+N5)","v":9885253.9941842128},{"$f":"SUM(AB6:AB11)","v":1.8870860739037134}]
[null,null,null,null,null,null,null,null,{"$f":"I14*IF('Key figures'!G60<0,'Key figures'!G60,0)*-1","v":0},null,null,0,"Import / export of electricity",0.31352820548133858,null,null,null,null,null,null,null,null,null,{"$f":"I14*-1*IF('Key figures'!G60>0,'Key figures'!G60,0)","v":0.31352820548133858},null,null,null,{"$f":"(I6+X6)*'CO2-emission factors'!B13","v":6.2705641096267722E-3}]
[{"$f":"-($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":-12.779415605224759},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$G76","v":-15.957542522754474},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$G77","v":0},{"$f":"X7*'Key figures'!G57*-1","v":-6.4231617701653247},{"$f":"X7*'Key figures'!G58*-1","v":-0.2676317404235552},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$G78","v":-1.0370729941412762},null,null,null,-36.464824632709387,"Electricity-only plants",20.808367817931416,{"$f":"'Key figures'!G68","v":0.47415730337078654},null,null,null,null,null,null,null,null,{"$f":"X5-X8","v":20.808367817931416},null,null,{"$f":"-(N7+L7)","v":15.656456814777972},{"$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$14","v":1.8808155097940866}]
[{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$G80","v":0},{"$f":"-($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":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$G83","v":0},{"$f":"-($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":0},null,null,null,0,"CHP plants",0,{"$f":"'Key figures'!G69","v":1.0000000000000001E-5},null,null,null,null,null,null,null,null,{"$f":"Y8*'Key figures'!G53","v":0},{"$f":"Y5*'Key figures'!G48","v":0},null,{"$f":"-(N8+L8)","v":0},{"$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$14","v":0}]
[{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$G87","v":0},{"$f":"-($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},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$G90","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$G91","v":0},null,{"$f":"Y9*'Key figures'!G65*-1","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$G92","v":0},{"$f":"Y9*'Key figures'!G51*-1","v":0},null,null,0,"Heat Plants",0,{"$f":"'Key figures'!G70","v":1E-4},null,null,null,null,null,null,null,null,null,{"$f":"Y5*'Key figures'!G49","v":0},null,0,{"$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$14","v":0}]
[null,{"$f":"-R10/O10","v":-9885336.8561199587},null,null,null,null,null,null,null,null,null,-9885336.8561199587,"Oil refineries",98.853368561199602,{"$f":"'Key figures'!G71","v":1.0000000000000001E-5},null,null,{"$f":"-(C7+C8+C9+C11+C12)","v":98.853368561199602},null,null,null,null,null,null,null,null,{"$f":"-(N10+L10)","v":9885238.002751397},{"$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":0},{"$f":"L11*'Key figures'!G43","v":0},null,null,null,{"$f":"L11*'Key figures'!G46","v":0},{"$f":"L11*'Key figures'!G40","v":-0.334976},{"$f":"L11*'Key figures'!G41","v":0},null,{"$f":"L14*'Key figures'!G38","v":-0.334976},"Energy Industry one use",0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(N11+L11)","v":0.334976},{"$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$14","v":0}]
[null,null,{"$f":"-R12*1","v":-86.073952955974846},null,null,null,null,null,{"$f":"-X12*(1+'Key figures'!G35)","v":-20.473391817931414},{"$f":"-Y12*(1+'Key figures'!G36)","v":0},null,-106.54734477390626,"Transport electricity, district heating and oil products",103.25529861635221,null,null,null,{"$f":"-C14","v":86.073952955974846},null,null,null,null,null,{"$f":"-I14","v":17.181345660377357},{"$f":"-J14","v":0},null,{"$f":"-(L12+N12)","v":3.2920461575540543}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry Off-Grid RE",0,null,null,null,null,null,null,null,{"$f":"G14*-1","v":0}]
[{"$f":"SUM(A15:A17)","v":-16.204464000000002},0,-86.073952955974846,-6.0714399999999991,0,0,0,-632.73391479245277,-17.181345660377357,0,0,{"$f":"'Key figures'!G4","v":-758.21817599999997},"Exit energy",563.33960720000005,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z15:Z17)","v":563.33960720000005},{"$f":"SUM(AA15:AA17)","v":194.87856879999995},{"$f":"SUM(AB15:AB17)","v":8.4271165846540885}]
[{"$f":"L15*'Key figures'!G10","v":-16.204464000000002},{"$f":"L15*'Key figures'!G11","v":0},{"$f":"L15*'Key figures'!G12","v":-0.66995199999999999},{"$f":"L15*'Key figures'!G13","v":-6.0714399999999991},null,null,{"$f":"L15*'Key figures'!G14","v":0},{"$f":"L15*'Key figures'!G15","v":-53.805520000000001},{"$f":"L15*'Key figures'!G16","v":-6.197055999999999},{"$f":"L15*'Key figures'!G17","v":0},null,{"$f":"'Key figures'!G6*L14","v":-82.948431999999997},"Industry",62.211323999999998,0.75,null,null,null,null,null,null,null,null,null,null,{"$f":"-L15*O15","v":62.211323999999998},{"$f":"-(Z15+L15)","v":20.737107999999999},{"$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$12)","v":1.936412512}]
[{"$f":"L16*'Key figures'!G19","v":0},null,{"$f":"L16*'Key figures'!G20","v":-78.175024000000008},{"$f":"L16*'Key figures'!G21","v":0},null,null,{"$f":"L16*'Key figures'!G22","v":0},{"$f":"L16*'Key figures'!G23","v":0},{"$f":"L16*'Key figures'!G24","v":0},{"$f":"L16*'Key figures'!G25","v":0},null,{"$f":"'Key figures'!G7*L14","v":-78.175024000000008},"Transport",23.452507200000003,0.3,null,null,null,null,null,null,null,null,null,null,{"$f":"-L16*O16","v":23.452507200000003},{"$f":"-(Z16+L16)","v":54.722516800000008},{"$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$12)","v":5.9413018240000008}]
[{"$f":"L17*'Key figures'!G27","v":0},null,{"$f":"L17*'Key figures'!G28","v":-7.2289769559748427},{"$f":"L17*'Key figures'!G29","v":0},null,null,{"$f":"L17*'Key figures'!G30","v":0},{"$f":"L17*'Key figures'!G31","v":-578.92839479245276},{"$f":"L17*'Key figures'!G32","v":-10.984289660377357},{"$f":"L17*'Key figures'!G33","v":0},null,{"$f":"L14*'Key figures'!G8","v":-597.09471999999994},"Other ",477.67577599999998,0.8,null,null,null,null,null,null,null,null,null,null,477.67577599999998,119.41894399999995,{"$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$12)","v":0.54940224865408804}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L14","v":-758.21817599999997},"Energy Services",563.33960720000005,{"$f":"Z18/L18*-1","v":0.74297824166114435},null,null,null,null,null,null,null,null,null,null,{"$f":"Z14","v":563.33960720000005},{"$f":"-(N18+L18)","v":194.87856879999993}]

{"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":6618073.9664143063},null,{"$f":"-(A3+A2)","v":16.576676902127314},{"$f":"-(B3+B2)","v":6617630.2721198574},null,{"$f":"-(D3+D2)","v":18.775022554854143},{"$f":"-(E3+E2)","v":0},null,null,{"$f":"-(H3+H2)","v":408.34259499122953}]
[{"$f":"-P3","v":-16.576676902127314},{"$f":"-Q3","v":-6617630.2721198574},null,{"$f":"-S3","v":-18.775022554854143},{"$f":"-T3","v":0},null,null,{"$f":"-W3","v":-408.34259499122953},null,null,null,{"$f":"SUM(A3:K3)","v":-6618073.9664143063},"Transport of fuels",{"$f":"SUM(P3:Z3)","v":6618073.9664143063},null,{"$f":"-(A14+A5)","v":16.576676902127314},{"$f":"-(B14+B5)","v":6617630.2721198574},null,{"$f":"-(D14+D5)","v":18.775022554854143},{"$f":"-(E14+E5)","v":0},null,null,{"$f":"-(H14+H5)","v":408.34259499122953},null,null,null,{"$f":"-(L3+N3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry On-Grid RE ",5.2634873396144011,null,null,null,null,null,null,{"$f":"-F5","v":5.0529478460298254},{"$f":"-G5","v":0.21053949358457602}]
[{"$f":"SUM(A7:A11)","v":0},{"$f":"SUM(B7:B11)","v":-6617630.2721198574},-10.053260818663505,-12.553417304980343,0,-5.0529478460298254,-0.21053949358457602,-0.8158405376402319,{"$f":"SUM(I6:I11)","v":-0.22089684117517119},0,0,-6617659.1790226996,"Entry electricity, district heating and oil products",82.545748347399368,null,{"$f":"SUM(P7:P11)","v":0},null,{"$f":"(C12+C5)*-1","v":66.176302721198581},null,null,null,null,null,{"$f":"(I12+I5)*-1","v":16.369445626200786},{"$f":"(J12+J5)*-1","v":0},null,{"$f":"-(L5+N5)","v":6617576.6332743522},{"$f":"SUM(AB6:AB11)","v":1.4795926086023059}]
[null,null,null,null,null,null,null,null,{"$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":-10.053260818663505},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$H76","v":-12.553417304980343},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$H77","v":0},{"$f":"X7*'Key figures'!H57*-1","v":-5.0529478460298254},{"$f":"X7*'Key figures'!H58*-1","v":-0.21053949358457602},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$H78","v":-0.8158405376402319},null,null,null,-28.686006000898477,"Electricity-only plants",16.369445626200786,{"$f":"'Key figures'!H68","v":0.47415730337078654},null,null,null,null,null,null,null,null,{"$f":"X5-X8","v":16.369445626200786},null,null,{"$f":"-(N7+L7)","v":12.316560374697691},{"$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$14","v":1.4795926086023059}]
[{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$H80","v":0},{"$f":"-($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":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$H83","v":0},{"$f":"-($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":0},null,null,null,0,"CHP plants",0,{"$f":"'Key figures'!H69","v":1.0000000000000001E-5},null,null,null,null,null,null,null,null,{"$f":"Y8*'Key figures'!H53","v":0},{"$f":"Y5*'Key figures'!H48","v":0},null,{"$f":"-(N8+L8)","v":0},{"$f":"-(1-'Key figures'!H102)*(A8*'CO2-emission factors'!$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$14","v":0}]
[{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$H87","v":0},{"$f":"-($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},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$H90","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$H91","v":0},null,{"$f":"Y9*'Key figures'!H65*-1","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$H92","v":0},{"$f":"Y9*'Key figures'!H51*-1","v":0},null,null,0,"Heat Plants",0,{"$f":"'Key figures'!H70","v":1E-4},null,null,null,null,null,null,null,null,null,{"$f":"Y5*'Key figures'!H49","v":0},null,0,{"$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$14","v":0}]
[null,{"$f":"-R10/O10","v":-6617630.2721198574},null,null,null,null,null,null,null,null,null,-6617630.2721198574,"Oil refineries",66.176302721198581,{"$f":"'Key figures'!H71","v":1.0000000000000001E-5},null,null,{"$f":"-(C7+C8+C9+C11+C12)","v":66.176302721198581},null,null,null,null,null,null,null,null,{"$f":"-(N10+L10)","v":6617564.0958171366},{"$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":0},{"$f":"L11*'Key figures'!H43","v":0},null,null,null,{"$f":"L11*'Key figures'!H46","v":0},{"$f":"L11*'Key figures'!H40","v":-0.22089684117517119},{"$f":"L11*'Key figures'!H41","v":0},null,{"$f":"L14*'Key figures'!H38","v":-0.22089684117517119},"Energy Industry one use",0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(N11+L11)","v":0.22089684117517119},{"$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$14","v":0}]
[null,null,{"$f":"-R12*1","v":-56.123041902535078},null,null,null,null,null,{"$f":"-X12*(1+'Key figures'!H35)","v":-16.148548785025614},{"$f":"-Y12*(1+'Key figures'!H36)","v":0},null,-72.271590687560689,"Transport electricity, district heating and oil products",69.674963394409559,null,null,null,{"$f":"-C14","v":56.123041902535078},null,null,null,null,null,{"$f":"-I14","v":13.551921491874481},{"$f":"-J14","v":0},null,{"$f":"-(L12+N12)","v":2.5966272931511298}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry Off-Grid RE",0,null,null,null,null,null,null,null,{"$f":"G14*-1","v":0}]
[{"$f":"SUM(A15:A19)","v":-16.576676902127314},0,-56.123041902535078,-6.221605249873801,0,0,0,-407.52675445358932,-13.551921491874481,0,0,{"$f":"'Key figures'!H4","v":-500},"Exit energy",354.50855975259554,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z15:Z19)","v":354.50855975259554},{"$f":"SUM(AA15:AA19)","v":145.49144024740448},{"$f":"SUM(AB15:AB19)","v":6.1947669895375679}]
[{"$f":"L15*'Key figures'!H10","v":-16.605249873801107},{"$f":"L15*'Key figures'!H11","v":0},{"$f":"L15*'Key figures'!H12","v":-0.68652195860676424},{"$f":"L15*'Key figures'!H13","v":-6.221605249873801},null,null,{"$f":"L15*'Key figures'!H14","v":0},{"$f":"L15*'Key figures'!H15","v":-55.136294800605754},{"$f":"L15*'Key figures'!H16","v":-6.3503281171125687},{"$f":"L15*'Key figures'!H17","v":0},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$12)","v":1.9843059061080259}]
[{"$f":"L16*'Key figures'!H19","v":0},null,{"$f":"L16*'Key figures'!H20","v":-51.036282306163017},{"$f":"L16*'Key figures'!H21","v":0},null,null,{"$f":"L16*'Key figures'!H22","v":0},{"$f":"L16*'Key figures'!H23","v":0},{"$f":"L16*'Key figures'!H24","v":-0.5155180030925558},{"$f":"L16*'Key figures'!H25","v":0},null,{"$f":"'Key figures'!H7*L14","v":-51.551800309255576},"Transport",0,0.3,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"-(Z16+L16)","v":51.551800309255576},{"$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$12)","v":3.878757455268389}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Electric cars",null,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,"Combustion Engine",null,0.3]
[{"$f":"L19*'Key figures'!H27","v":2.857297167379319E-2},null,{"$f":"L19*'Key figures'!H28","v":-4.4002376377653025},{"$f":"L19*'Key figures'!H29","v":0},null,null,{"$f":"L19*'Key figures'!H30","v":0},{"$f":"L19*'Key figures'!H31","v":-352.39045965298357},{"$f":"L19*'Key figures'!H32","v":-6.6860753716693555},{"$f":"L19*'Key figures'!H33","v":0},null,{"$f":"L14*'Key figures'!H8","v":-363.44819969074445},"Other ",290.75855975259554,0.8,null,null,null,null,null,null,null,null,null,null,{"$f":"-L19*O19","v":290.75855975259554},72.6896399381489,{"$f":"-(A19*'CO2-emission factors'!$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$12)","v":0.33170362816115262}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L14","v":-500},"Energy Services",354.50855975259554,{"$f":"Z20/L20*-1","v":0.70901711950519108},null,null,null,null,null,null,null,null,null,null,{"$f":"Z14","v":354.50855975259554},{"$f":"-(N20+L20)","v":145.49144024740446}]
[]
[-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":6505413.0087650362},null,{"$f":"-(A3+A2)","v":10.654929611707818},{"$f":"-(B3+B2)","v":6504969.3908722764},null,{"$f":"-(D3+D2)","v":14.997900458172357},{"$f":"-(E3+E2)","v":0},null,null,{"$f":"-(H3+H2)","v":417.96506269005977}]
[{"$f":"-P3","v":-10.654929611707818},{"$f":"-Q3","v":-6504969.3908722764},null,{"$f":"-S3","v":-14.997900458172357},{"$f":"-T3","v":0},null,null,{"$f":"-W3","v":-417.96506269005977},null,null,null,{"$f":"SUM(A3:K3)","v":-6505413.0087650362},"Transport of fuels",{"$f":"SUM(P3:Z3)","v":6505413.0087650362},null,{"$f":"-(A14+A5)","v":10.654929611707818},{"$f":"-(B14+B5)","v":6504969.3908722764},null,{"$f":"-(D14+D5)","v":14.997900458172357},{"$f":"-(E14+E5)","v":0},null,null,{"$f":"-(H14+H5)","v":417.96506269005977},null,null,null,{"$f":"-(L3+N3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry On-Grid RE ",4.6097044913511027,null,null,null,null,null,null,{"$f":"-F5","v":4.4253163116970589},{"$f":"-G5","v":0.18438817965404411}]
[{"$f":"SUM(A7:A11)","v":0},{"$f":"SUM(B7:B11)","v":-6504969.3908722764},-8.804535578480607,-10.994145211872379,0,-4.4253163116970589,-0.18438817965404411,-0.71450419615942085,{"$f":"SUM(I6:I11)","v":-0.22089684117517119},0,0,-6504994.7346585952,"Entry electricity, district heating and oil products",79.385874876824701,null,{"$f":"SUM(P7:P11)","v":0},null,{"$f":"(C12+C5)*-1","v":65.049693908722773},null,null,null,null,null,{"$f":"(I12+I5)*-1","v":14.33618096810193},{"$f":"(J12+J5)*-1","v":0},null,{"$f":"-(L5+N5)","v":6504915.3487837184},{"$f":"SUM(AB6:AB11)","v":1.2958109810412517}]
[null,null,null,null,null,null,null,null,{"$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":-8.804535578480607},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$I76","v":-10.994145211872379},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$I77","v":0},{"$f":"X7*'Key figures'!I57*-1","v":-4.4253163116970589},{"$f":"X7*'Key figures'!I58*-1","v":-0.18438817965404411},{"$f":"-($X$7+$F$7+$G$7)/$O$7*'Key figures'!$I78","v":-0.71450419615942085},null,null,null,-25.122889477863509,"Electricity-only plants",14.33618096810193,{"$f":"'Key figures'!I68","v":0.47415730337078654},null,null,null,null,null,null,null,null,{"$f":"X5-X8","v":14.33618096810193},null,null,{"$f":"-(N7+L7)","v":10.78670850976158},{"$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$101*'CO2-emission factors'!B14","v":1.2958109810412517}]
[{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$I80","v":0},{"$f":"-($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":0},{"$f":"-($X$8+$Y$8+$F$8+$G$8)/$O$8*'Key figures'!$I83","v":0},{"$f":"-($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":0},null,null,null,0,"CHP plants",0,{"$f":"'Key figures'!I69","v":1.0000000000000001E-5},null,null,null,null,null,null,null,null,{"$f":"Y8*'Key figures'!I53","v":0},{"$f":"Y5*'Key figures'!I48","v":0},null,{"$f":"-(N8+L8)","v":0},{"$f":"-(1-'Key figures'!I102)*(A8*'CO2-emission factors'!$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$14","v":0}]
[{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$I87","v":0},{"$f":"-($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},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$I90","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$I91","v":0},null,{"$f":"Y9*'Key figures'!I65*-1","v":0},{"$f":"-($Y$9+$F$9+$G$9)/$O$9*'Key figures'!$I92","v":0},{"$f":"Y9*'Key figures'!I51*-1","v":0},null,null,0,"Heat Plants",0,{"$f":"'Key figures'!I70","v":1E-4},null,null,null,null,null,null,null,null,null,{"$f":"Y5*'Key figures'!I49","v":0},null,0,{"$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$14","v":0}]
[null,{"$f":"-R10/O10","v":-6504969.3908722764},null,null,null,null,null,null,null,null,null,-6504969.3908722764,"Oil refineries",65.049693908722773,{"$f":"'Key figures'!I71","v":1.0000000000000001E-5},null,null,{"$f":"-(C7+C8+C9+C11+C12)","v":65.049693908722773},null,null,null,null,null,null,null,null,{"$f":"-(N10+L10)","v":6504904.3411783678},{"$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":0},{"$f":"L11*'Key figures'!I43","v":0},null,null,null,{"$f":"L11*'Key figures'!I46","v":0},{"$f":"L11*'Key figures'!I40","v":-0.22089684117517119},{"$f":"L11*'Key figures'!I41","v":0},null,{"$f":"L14*'Key figures'!I38","v":-0.22089684117517119},"Energy Industry one use",0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(N11+L11)","v":0.22089684117517119},{"$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$101*'CO2-emission factors'!B18","v":0}]
[null,null,{"$f":"-R12*1","v":-56.245158330242162},null,null,null,null,null,{"$f":"-X12*(1+'Key figures'!I35)","v":-14.115284126926758},{"$f":"-Y12*(1+'Key figures'!I36)","v":0},null,-70.360442457168915,"Transport electricity, district heating and oil products",68.090756648091883,null,null,null,{"$f":"-C14","v":56.245158330242162},null,null,null,null,null,{"$f":"-I14","v":11.845598317849714},{"$f":"-J14","v":0},null,{"$f":"-(L12+N12)","v":2.269685809077032}]
[null,null,null,null,null,null,null,null,null,null,null,0,"Entry Off-Grid RE",0,null,null,null,null,null,null,null,{"$f":"G14*-1","v":0}]
[{"$f":"SUM(A15:A19)","v":-10.654929611707818},0,-56.245158330242162,-4.0037552462999777,0,0,0,-417.25055849390037,{"$f":"SUM(I15:I19)","v":-11.845598317849714},0,0,{"$f":"'Key figures'!I4","v":-500},"Exit energy",407.57538104705111,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z15:Z19)","v":407.57538104705111},{"$f":"SUM(AA15:AA19)","v":92.424618952948933},{"$f":"SUM(AB15:AB19)","v":5.5150643952497456}]
[{"$f":"L15*'Key figures'!I10","v":-10.685884691848905},{"$f":"L15*'Key figures'!I11","v":0},{"$f":"L15*'Key figures'!I12","v":-0.44179368235034239},{"$f":"L15*'Key figures'!I13","v":-4.0037552462999777},null,null,{"$f":"L15*'Key figures'!I14","v":0},{"$f":"L15*'Key figures'!I15","v":-35.481555113761878},{"$f":"L15*'Key figures'!I16","v":-4.0865915617406667},{"$f":"L15*'Key figures'!I17","v":0},null,{"$f":"'Key figures'!I6*L14","v":-54.69958029600177},"Industry",41.024685222001324,0.75,null,null,null,null,null,null,null,null,null,null,{"$f":"-L15*O15","v":41.024685222001324},{"$f":"-(Z15+L15)","v":13.674895074000446},{"$f":"-(A15*'CO2-emission factors'!$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$12)","v":1.2769494146233709}]
[{"$f":"L16*'Key figures'!I19","v":0},null,{"$f":"L16*'Key figures'!I20","v":-51.036282306163017},{"$f":"L16*'Key figures'!I21","v":0},null,null,{"$f":"L16*'Key figures'!I22","v":0},{"$f":"L16*'Key figures'!I23","v":0},{"$f":"L16*'Key figures'!I24","v":-0.5155180030925558},{"$f":"L16*'Key figures'!I25","v":0},null,{"$f":"'Key figures'!I7*L14","v":-51.551800309255576},"Transport",51.551800309255576,null,null,null,null,null,null,null,null,null,null,null,{"$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":51.551800309255576},{"$f":"-(Z16+L16)","v":0},{"$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$12)","v":3.878757455268389}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Electric car",null,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,"Combustion Engine",null,0.3]
[{"$f":"L19*'Key figures'!I27","v":3.0955080141088026E-2},null,{"$f":"L19*'Key figures'!I28","v":-4.7670823417288029},{"$f":"L19*'Key figures'!I29","v":0},null,null,{"$f":"L19*'Key figures'!I30","v":0},{"$f":"L19*'Key figures'!I31","v":-381.76900338013849},{"$f":"L19*'Key figures'!I32","v":-7.243488753016492},{"$f":"L19*'Key figures'!I33","v":0},null,{"$f":"L14*'Key figures'!I8","v":-393.74861939474266},"Other ",314.99889551579417,0.8,null,null,null,null,null,null,null,null,null,null,{"$f":"-L19*O19","v":314.99889551579417},78.749723878948487,{"$f":"-(A19*'CO2-emission factors'!$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$12)","v":0.3593575253579856}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L14","v":-500},"Energy Services",407.57538104705111,{"$f":"Z20/L20*-1","v":0.8151507620941022},null,null,null,null,null,null,null,null,null,null,{"$f":"Z14","v":407.57538104705111},{"$f":"-(N20+L20)","v":92.42461895294889}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-L16","v":51.551800309255576}]

{"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",27,null,null,null,null,132,null,9904,null,null,10063]
["Imports",1,631,441,null,null,null,null,null,3,null,1076]
["Exports",null,null,-29,null,null,null,null,null,null,null,-29]
["International marine bunkers",null,null,-22,null,null,null,null,null,null,null,-22]
["International aviation bunkers",null,null,-64,null,null,null,null,null,null,null,-64]
["Stock changes"]
["TES",28,631,326,null,null,132,null,9904,3,null,11024]
["Transfers"]
["Statistical differences",-3,null,-90,null,null,null,null,null,-1,null,-95]
["Electricity plants",-22,null,-150,null,null,-132,null,null,165,null,-138]
["CHP plants"]
["Heat plants"]
["Gas works"]
["Oil refineries",null,-631,564,null,null,null,null,null,null,null,-68]
["Coal transformation",-1,null,null,null,null,null,null,null,null,null,-1]
["Liquefication plants"]
["Other transformation",null,null,null,null,null,null,null,-879,null,null,-879]
["Energy industry own use",null,null,-16,null,null,null,null,null,-6,null,-23]
["Losses",null,null,null,null,null,null,null,null,-21,null,-21]
["Total final consumption",3,null,633,null,null,null,null,9025,139,null,9800]
["Industry",3,null,112,null,null,null,null,872,35,null,1022]
["Transport",null,null,296,null,null,null,null,null,null,null,296]
["Residential",null,null,169,null,null,null,null,7374,60,null,7603]
["Commercial and public services",null,null,null,null,null,null,null,null,34,null,34]
["Agriculture / forestry",null,null,40,null,null,null,null,463,6,null,509]
["Fishing"]
["Non-specified",null,null,null,null,null,null,null,316,5,null,321]
["Non-energy use",null,null,15]
["Other ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L29)","v":8467}]
[null,{"$f":"SUM(B9,B10:B21,B22*-1)","v":-1},{"$f":"SUM(C9,C10:C21,C22*-1)","v":0},1,0,0,0,0,0,1,0,{"$f":"SUM(L9,L10:L21,L22*-1)","v":-1}]

{"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",49,null,null,null,null,184,null,12461,null,null,12693]
["Imports",null,null,850,null,null,null,null,null,5,null,855]
["Exports"]
["International marine bunkers",null,null,-24,null,null,null,null,null,null,null,-24]
["International aviation bunkers",null,null,-60,null,null,null,null,null,null,null,-60]
["Stock changes"]
["TES",49,null,767,null,null,184,null,12461,5,null,13464]
["Transfers"]
["Statistical differences",null,null,35,null,null,null,null,null,2,null,38]
["Electricity plants",-19,null,-80,null,null,-184,null,null,213,null,-70]
["CHP plants"]
["Heat plants"]
["Gas works"]
["Oil refineries"]
["Coal transformation"]
["Liquefication plants"]
["Other transformation",null,null,null,null,null,null,null,-1298,null,null,-1298]
["Energy industry own use",null,null,null,null,null,null,null,null,-6,null,-6]
["Losses",null,null,null,null,null,null,null,null,-47,null,-47]
["Total final consumption",30,null,722,null,null,null,null,11163,167,null,12081]
["Industry",30,null,109,null,null,null,null,1055,33,null,1227]
["Transport",null,null,479,null,null,null,null,null,null,null,479]
["Residential",null,null,94,null,null,null,null,9165,91,null,9351]
["Commercial and public services",null,null,null,null,null,null,null,null,32,null,32]
["Agriculture / forestry",null,null,22,null,null,null,null,560,6,null,587]
["Fishing"]
["Non-specified",null,null,null,null,null,null,null,382,5,null,387]
["Non-energy use",null,null,17,null,null,null,null,null,null,null,17]
["Other",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L29)","v":10357}]
[null,{"$f":"SUM(B9,B10:B21,B22*-1)","v":0},{"$f":"SUM(C9,C10:C21,C22*-1)","v":0},0,0,0,0,0,0,0,0,0]

{"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",19,null,null,334,null,153,null,13506,null,null,14013]
["Imports",null,null,1489,null,null,null,null,null,4,null,1493]
["Exports"]
["International marine bunkers",null,null,-33,null,null,null,null,null,null,null,-33]
["International aviation bunkers",null,null,-52,null,null,null,null,null,null,null,-52]
["Stock changes"]
["TES",19,null,1404,334,null,153,null,13506,4,null,15421]
["Transfers"]
["Statistical differences",null,null,null,null,null,null,null,null,-36,null,-36]
["Electricity plants",-12,null,-201,-280,null,-153,null,null,306,null,-339]
["CHP plants"]
["Heat plants"]
["Gas works"]
["Oil refineries"]
["Coal transformation"]
["Liquefication plants"]
["Other transformation",null,null,null,null,null,null,null,-1530,null,null,-1530]
["Energy industry own use",null,null,null,null,null,null,null,null,-4,null,-4]
["Losses",null,null,null,null,null,null,null,null,-47,null,-47]
["Total final consumption",7,null,1203,55,null,null,null,11976,224,null,13465]
["Industry",7,null,90,55,null,null,null,1102,62,null,1316]
["Transport",null,null,906,null,null,null,null,null,null,null,906]
["Residential",null,null,165,null,null,null,null,9845,83,null,10093]
["Commercial and public services",null,null,null,null,null,null,null,null,59,null,59]
["Agriculture / forestry",null,null,19,null,null,null,null,630,10,null,659]
["Fishing"]
["Non-specified",null,null,null,null,null,null,null,399,9,null,408]
["Non-energy use",null,null,24,null,null,null,null,null,null,null,24]
["Other",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L29)","v":11219}]
[null,{"$f":"SUM(B9,B10:B21,B22*-1)","v":0},{"$f":"SUM(C9,C10:C21,C22*-1)","v":0},0,-1,0,0,0,0,-1,0,0]

{"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,null,null,643,null,232,1,14770,null,null,15646]
["Imports",null,null,1641,null,null,null,null,null,5,null,1646]
["Exports"]
["International marine bunkers",null,null,-42,null,null,null,null,null,null,null,-42]
["International aviation bunkers",null,null,-84,null,null,null,null,null,null,null,-84]
["Stock changes"]
["TES",null,null,1514,643,null,232,1,14770,5,null,17166]
["Transfers"]
["Statistical differences",null,null,null,-2,null,null,null,null,-20,null,-23]
["Electricity plants",null,null,-63,-541,null,-232,-1,-30,458,null,-409]
["CHP plants"]
["Heat plants"]
["Gas works"]
["Oil refineries"]
["Coal transformation"]
["Liquefication plants"]
["Other transformation",null,null,null,null,null,null,null,-1794,null,null,-1794]
["Energy industry own use",null,null,null,null,null,null,null,null,-1,null,-1]
["Losses",null,null,null,null,null,null,null,null,-90,null,-90]
["Total final consumption",null,null,1451,100,null,null,null,12947,352,null,14850]
["Industry",null,null,64,100,null,null,null,1159,89,null,1412]
["Transport",null,null,1162,null,null,null,null,null,null,null,1162]
["Residential",null,null,175,null,null,null,null,10655,150,null,10980]
["Commercial and public services",null,null,null,null,null,null,null,null,85,null,85]
["Agriculture / forestry",null,null,17,null,null,null,null,713,15,null,745]
["Fishing"]
["Non-specified",null,null,null,null,null,null,null,420,13,null,433]
["Non-energy use",null,null,33,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L29)","v":12243}]
[null,{"$f":"SUM(B9,B10:B21,B22*-1)","v":0},{"$f":"SUM(C9,C10:C21,C22*-1)","v":0},0,0,0,0,0,-1,0,0,-1]

{"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",158,null,null,731,null,181,1,16193,null,null,17264]
["Imports",null,null,2622,null,null,null,null,null,6,null,2628]
["Exports"]
["International marine bunkers",null,null,-54,null,null,null,null,null,null,null,-54]
["International aviation bunkers",null,null,-111,null,null,null,null,null,null,null,-111]
["Stock changes"]
["TES",158,null,2457,731,null,181,1,16193,6,null,19728]
["Transfers"]
["Statistical differences",null,null,263,null,null,null,null,null,-39,null,224]
["Electricity plants",null,null,-462,-593,null,-181,-1,-28,582,null,-683]
["CHP plants"]
["Heat plants"]
["Gas works"]
["Oil refineries"]
["Coal transformation"]
["Liquefication plants"]
["Other transformation",null,null,null,null,null,null,null,-2088,null,null,-2088]
["Energy industry own use",null,null,null,null,null,null,null,null,-1,null,-1]
["Losses",null,null,null,null,null,null,null,null,-96,null,-96]
["Total final consumption",158,null,2258,138,null,null,null,14077,451,null,17083]
["Industry",158,null,186,138,null,null,null,1224,117,null,1824]
["Transport",null,null,1899,null,null,null,null,null,null,null,1899]
["Residential",null,null,104,null,null,null,null,11596,204,null,11904]
["Commercial and public services",null,null,null,null,null,null,null,null,102,null,102]
["Agriculture / forestry",null,null,22,null,null,null,null,814,15,null,851]
["Fishing"]
["Non-specified",null,null,null,null,null,null,null,443,13,null,457]
["Non-energy use",null,null,47,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L29)","v":13314}]
[null,{"$f":"SUM(B9,B10:B21,B22*-1)","v":0},{"$f":"SUM(C9,C10:C21,C22*-1)","v":0},0,0,0,0,0,0,1,0,1]

{"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",387,null,null,622,null,192,8,17271,null,null,18480]
["Imports",null,null,2583,null,null,null,null,null,10,null,2593]
["Exports"]
["International marine bunkers",null,null,-5,null,null,null,null,null,null,null,-5]
["International aviation bunkers",null,null,-139,null,null,null,null,null,null,null,-139]
["Stock changes"]
["TES",387,null,2439,622,null,192,8,17271,10,null,20929]
["Transfers"]
["Statistical differences",null,null,61,null,null,null,null,null,29,null,90]
["Electricity plants",null,null,-382,-477,null,-192,-8,-31,622,null,-468]
["CHP plants"]
["Heat plants"]
["Gas works"]
["Oil refineries"]
["Coal transformation"]
["Liquefication plants"]
["Other transformation",null,null,null,null,null,null,null,-2273,null,null,-2273]
["Energy industry own use",null,null,null,null,null,null,null,null,-8,null,-8]
["Losses",null,null,null,null,null,null,null,null,-105,null,-105]
["Total final consumption",387,null,2117,145,null,null,null,14967,548,null,18164]
["Industry",387,null,16,145,null,null,null,1285,148,null,1981]
["Transport",null,null,1867,null,null,null,null,null,null,null,1867]
["Residential",null,null,154,null,null,null,null,12333,234,null,12720]
["Commercial and public services",null,null,null,null,null,null,null,null,140,null,140]
["Agriculture / forestry",null,null,24,null,null,null,null,884,14,null,922]
["Fishing"]
["Non-specified",null,null,null,null,null,null,null,465,12,null,478]
["Non-energy use",null,null,56,null,null,null,null,null,null,null,56]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L29)","v":14260}]
[null,{"$f":"SUM(B9,B10:B21,B22*-1)","v":0},{"$f":"SUM(C9,C10:C21,C22*-1)","v":0},1,0,0,0,0,0,0,0,1]

{"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]