{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Introduction","Instructions","Front-end. Target Setting","Back-end. Catalogues","Back-end. Calculations","Back-end. Data","Checks"],"not_rendered":{"charts":6,"images":6,"macros":1,"external_links":0,"defined_names":51,"comments":2,"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":"Introduction","index":0,"n_rows":18,"n_cols":1,"rows_kept":18,"cut":false,"hidden":false,"merged":[[17,0,39,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Science Based Target Setting - Excel Tool (Beta Version)\n\nThe SDA tool calculates emissions reduction targets  based on the relative contribution of the company to the total sector activity and their carbon intensity relative to the sector’s intensity in the base year. It is in line with IPCC recommendations and can provide companies a benchmark to develop long-term climate targets up to 2050.\n\nThis draft online tool will be subject to further revision and testing.\n\nThe following input data is needed to estimate a science-based target:\n\na) The sectors where the company operates. The sectors with the largest emissions must be included (See SDA Methodology http://sciencebasedtargets.org/wp-content/uploads/2015/05/Sectoral-Decarbonization-Approach-Report.pdf Appendix VI. Sector definitions). This Excel tool allows othe selection of only one sector at a time. \nb) The base year to which the target will be related and the target year for which the target is set. The range of base years is 2010-2015.\n                                                                                                                                                                                                                                                                                                               For the sectors selected, the following input needs to be provided:\n\n1) Activities in the base year (e.g. tonnes of cement, square meters, etc.)\n2)The expected activity for each sector in the target year\n3) The base year emissions for scopes 1 and 2 (although the methodology uses only CO2, please use CO2e for a more robust target setting)\n"]

{"sheet":"Instructions","index":1,"n_rows":136,"n_cols":4,"rows_kept":136,"cut":false,"hidden":false,"merged":[[6,0,64,13],[65,0,134,11],[135,0,148,13],[2,3,2,10],[3,3,3,9]]}
[]
[]
[null,null,null,"Science Based Target Setting - Excel Tool"]
[null,null,null," Version 8.1"]
[]
[]
["Instructions\n\n1. About the SDA methodology\n\nThe SDA methodology takes into account inherent differences between sectors such as mitigation potential and how fast each sector can grow relative to economic and population growth.\nUsing the detailed-sector scenarios from the International Energy Agency’s 2°C Scenario (IEA 2DS) model, it is possible to estimate the 2°C-compatible carbon intensity for any sector by dividing the total direct emissions of the sector in any given year by the total activity of the sector in the same year (IEA, 2012). This yields a sector intensity pathway.\nFor homogeneous sectors, physical indicators (activity) are used as the allocation method. The assumption is that the carbon intensity of each company in a homogeneous sector will converge with the sectoral carbon intensity in 2050.\nIn the absence of more sector-specific decarbonization pathways for heterogeneous sectors, the methodology estimates a linear absolute reduction using the carbon budget assigned to the sector.\n\n2. How to define the annual activity growth rate? (e.g. flat or negative activity growth rates in recent years)\n\nOnce your company has selected the activity indicator per each sector selected, the annual activity growth rate should be estimated, based on the same activity indicators. The recommendation is to use data for at least 5 years to derive an average growth rate, to avoid using flat or negative trends.\nFor the case of sectors using value added, although it may not be a common practice to estimate the annual growth rate of value added, an estimate can be used, to align it to the methodology.\n\n3. General Definitions\n\nGreenhouse gases (GHG): Includes the seven main greenhouse gases, as listed in the Greenhouse Gas Protocol: Corporate Accounting and Reporting Standard, namely: Carbon dioxide (CO2); Methane (CH4); Nitrous oxide (N2O); Hydrofluorocarbons (HFCs); Perfluorocarbons (PFCs); Sulphur hexafluoride (SF6); and Nitrogen trifluoride (NF3).\n\nScopes 1, 2 and 3: The GHG Protocol categorizes direct and indirect emissions into three scopes:\n\nScope 1: All direct GHG emissions.\n\nScope 2: Indirect GHG emissions from consumption of purchased electricity, heat, cooling, or steam.\n\nScope 3: Other indirect emissions, such as the extraction and production of purchased materials and fuels, transport-related activities in vehicles not owned or controlled by the reporting entity, electricity-related activities (e.g. T&D losses) not covered in Scope 2, outsourced activities, waste disposal, etc. GHG Protocol, FAQ on-line\n\nValue added: Added value is used as indicator for the company's contribution to GDP. The tool uses gross profit as a proxy input for value added. Companies that disclose value added in their annual reports can also use value added instead of gross profit. Value added is sometimes called Operating Profit or EBITDA plus all personnel costs. The annual activity growth rate for added value should not include inflation as the target is set in base year dollars.\n\n4. Treatment of scopes in the tool\n\nScope 1: Scope 1 emissions include process emissions as well as the generation of power, heat or steam from fossil fuels. Other scope 1 emissions come from buildings and fleet. When a company has the majority of its emissions in buildings and its fleet, it can then split up its activities and emissions in the 'Service buildings' sector and the 'Light road passenger transport' sector to obtain separate targets for each activity.\n\nScope 2: The decarbonization pathway in the methodology and tool for Scope 2 emissions considers only the power sector, due to the lack of data for heat & steam. Nevertheless, companies are expected to enter not only emissions from purchased electricity but the total scope 2 emissions (which would include heat & steam). This increases the robustness of the methodology. Scope 2 GHG emissions should be based on the actual emission factor associated with the qualifying contractual instruments of the purchased power it owns (i.e. market-based method according to GHG Protocol Scope 2 Guidance). The purchased power should meet the Quality Criteria identified in the Guidance. If not, the location-based method should be used (i.e. average energy generation emission factors for defined locations, including local, sub-national or national boundaries).\n\n5. Sector Definitions\n\nFind complete sector definitions using the \"Sector guidance\" links in the tool.\n\nIt is important to note that the tool currently does not account for differences in production technologies in sectors. For aluminium production, for example, we do not distinguish between virgin and recycled aluminium, which each have very different energy consumptions profiles and emissions. The performance of the company is always compared to the average performance of the sector as a whole.\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["6. FAQ\n\nhttp://sciencebasedtargets.org/sda-tool/\n\n7. Quick Guide to the SDA\n\nhttp://sciencebasedtargets.org/downloads/\n\nSources\n\nAll data used in the tool is from the International Energy Agency (IEA) ETP 2016.\nThe following sources have been used:\n\nActivities and emissions from the scenario, industry, buildings and transport summaries, GDP growth and electricity use of transport all from the IEA Energy Technology http://www.iea.org/etp/\n\nThe IEA plans to release regular updates of the underlying data of the 2DS every two years. The authors plan to update this methodology in line with the IPCC updates of the assessment report approximately every five years. An earlier revision will be considered if a significant change occurs in the IEA ETP 2DS data. A regular update to the methodology every five years fits with common practices in the business sector to adjust GHG emissions reduction targets in a similar timeframe.\n\nMethodology insights\n\nImpact of the annual activity growth rate on emission targets\nThe intensity of the company in any given year y, for an homogeneous sector is given by the following formula:\n\n\n\nWhere my represents the market share in the year y,\n\n\n\nmy Market share parameter in year y\nCAb Activity of the company in base year b\nSAb Activity of the sector in base year b\nCAy Activity of the company in year y\nSAy Activity of the sector in year y"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The figure above shows the effect of different annual activity growth levels. With all other parameter values fixed, a different annual activity growth results in a change in market share, causing the market share parameter my to change. The initial carbon intensity and the 2050 target intensity remain the same, but in order to limit emissions within the carbon budget, the pathway is altered in between.\n\nThen, the chart shows that different annual activity growths for companies result in different carbon intensity pathways compared to the sector. When the annual activity growth of the company exceeds that from the sector, it results in an increase of the parameter m. Therefore, the greater the annual activity growth of the company compared to the sector, the greater the m parameter.\n\nThe company that shows a high activity growth of 4% (thus a greater market share) has a stricter intensity pathway to discount this change in market share.\n\nAssumptions: The assumptions used in the methodology are described in more detail in Section 4.2 of the SDA Methodology at http://sciencebasedtargets.org/downloads/."]

{"sheet":"Front-end. Target Setting","index":2,"n_rows":99,"n_cols":16,"rows_kept":99,"cut":false,"hidden":false,"merged":[[40,11,42,18],[4,0,5,14],[18,11,19,18],[21,11,23,18],[88,5,88,6],[88,7,88,8],[87,9,88,10],[87,7,87,8],[87,5,87,6],[89,3,89,4],[90,3,90,4],[91,3,91,4],[91,7,91,8],[89,9,89,10],[90,9,90,10],[91,9,91,10],[90,7,90,8],[90,5,90,6],[91,5,91,6],[89,7,89,8],[89,5,89,6],[15,3,15,8],[16,4,16,8],[17,4,17,8],[18,4,18,8],[19,4,19,8],[79,3,79,7],[68,3,68,7],[72,3,72,7],[73,3,73,7],[75,3,75,7],[52,4,52,8],[22,5,22,8],[25,5,25,8],[85,5,85,10],[45,4,45,8],[46,4,46,8],[22,4,39,4],[26,5,26,8],[27,5,27,8],[28,5,28,8],[23,5,23,8],[24,5,24,8],[31,5,31,8],[32,5,32,8],[33,5,33,8],[43,4,43,8],[51,4,51,8],[20,4,20,8],[21,4,21,8],[40,4,40,8],[41,4,41,8],[42,4,42,8],[44,4,44,8],[47,4,47,8],[48,4,48,8],[49,4,49,8],[50,4,50,8],[2,0,2,14],[3,0,3,14],[16,3,39,3],[67,3,67,7],[40,3,44,3],[37,5,37,8],[38,5,38,8],[39,5,39,8],[22,9,39,9],[34,5,34,8],[35,5,35,8],[36,5,36,8],[45,3,52,3],[29,5,29,8],[30,5,30,8],[45,9,52,9],[93,9,94,10],[94,5,94,6],[94,7,94,8],[95,3,95,4],[95,5,95,6],[95,7,95,8],[95,9,95,10],[92,7,92,8],[93,5,93,6],[93,7,93,8],[98,3,98,4],[98,5,98,6],[98,7,98,8],[92,5,92,6],[98,9,98,10],[96,3,96,4],[96,5,96,6],[96,7,96,8],[96,9,96,10],[97,3,97,4],[97,5,97,6],[97,7,97,8],[97,9,97,10]]}
[]
[]
["Science Based Target Setting - Excel Tool"]
["Version 8.11"]
["This Tool is intended to support companies in their modeling of science-based emissions reductions targets, as well as to assist companies and interested third parties in assessing and evaluating companies' targets. However, to be approved by the Science Based Targets initiative, companies need to make sure their target(s) fulfill the SBTi criteria: https://sciencebasedtargets.org/wp-content/uploads/2017/02/SBTi-criteria.pdf"]
[]
["Also please note that the SBTi asseses \"forward-looking\" ambition of target(s) by using the year the target is submitted to the initiative (or the most recent completed GHG inventory).",null,null,null,null,null,null,null,null,"Support:",null,"info@sciencebasedtargets.org"]
[]
[]
[]
[]
[null,null,"Section 1. Sector definition"]
[null,null,"Section 1. Selection of the sector"]
[null,null,null,"Please select the relevant sector to the activities of the company"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,"Power Generation"]
[null,null,null,"Industry","Iron & Steel Industry"]
[null,null,null,null,"Cement"]
[null,null,null,null,"Chemical and Petrochemical Industry (not available)",null,null,null,null,null,null,"Disabled. This sector needs critical refinements. In the meantime, chemical companies can use the absolute contraction approach. Consult the SBTi methods here: https://sciencebasedtargets.org/methods/"]
[null,null,null,null,"Aluminium"]
[null,null,null,null,"Pulp & Paper"]
[null,null,null,null,"Manufacture of light-duty passenger vehicles (not available)",null,null,null,null,null,null,"To model scope 3 use-phase targets for road vehicle manufacturers please use the SDA Transport Tool: https://sciencebasedtargets.org/transport-2/"]
[null,null,null,null,"Other Industry \n(Please only use this sector with a 2014 base year or onwards. If your base year is prior to 2014, you can use the absolute contraction approach)","Construction industry"]
[null,null,null,null,null,"Manufacture of beverages"]
[null,null,null,null,null,"Manufacture of computer, electronic and optical products"]
[null,null,null,null,null,"Manufacture of electrical equipment"]
[null,null,null,null,null,"Manufacture of fabricated metal products"]
[null,null,null,null,null,"Manufacture of food products"]
[null,null,null,null,null,"Manufacture of furniture"]
[null,null,null,null,null,"Manufacture of leather and related products"]
[null,null,null,null,null,"Manufacture of machinery and equipment"]
[null,null,null,null,null,"Manufacture of other non-metallic mineral products"]
[null,null,null,null,null,"Manufacture of rubber and plastics products"]
[null,null,null,null,null,"Manufacture of textiles"]
[null,null,null,null,null,"Manufacture of tobacco products"]
[null,null,null,null,null,"Manufacture of wearing apparel"]
[null,null,null,null,null,"Manufacture of wood and cork products"]
[null,null,null,null,null,"Mining and quarrying"]
[null,null,null,null,null,"Non-ferrous metals basic industries"]
[null,null,null,null,null,"Other manufacturing / processing"]
[null,null,null,"Transport Services","Passenger transport - Aviation (not available)",null,null,null,null,null,null,"To model targets for transport activities use the SDA Transport tool: https://sciencebasedtargets.org/transport-2/"]
[null,null,null,null,"Passenger transport - Light Road (not available)"]
[null,null,null,null,"Passenger transport - Heavy Road (not available)"]
[null,null,null,null,"Passenger transport - Rail (not available)"]
[null,null,null,null,"Other transport (not available) "]
[null,null,null,"Services / Commercial Buildings","Trade / Retail"]
[null,null,null,null,"Finance"]
[null,null,null,null,"Real Estate"]
[null,null,null,null,"Public Administration"]
[null,null,null,null,"Health"]
[null,null,null,null,"Food and lodging"]
[null,null,null,null,"Education"]
[null,null,null,null,"Other commercial services"]
[]
[]
[]
[null,null,"Section 2. Target Setting Period"]
[]
[null,null,null,"Please select the base year",null,null,null,null,"Any base year between 2010 and the current year is eligible"]
[]
[null,null,null,"Please select the target year",null,null,null,null,"Any target year after the base year and up to 2050 is eligible"]
[null,null,null,null,null,null,"."]
[]
[null,null,"Section 3. Activity and emissions data"]
[]
[null,null,null,"Activity data"]
[]
[null,null,null,"Activity in the base year",null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(sector),sector=0),\"<Please select a sector>\",CONCATENATE(\"in \",VLOOKUP(sector,sector_units,3)))","v":"in MWh"}]
[null,null,null,"Expected activity in the target year",null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(sector),sector=0),\"<Please select a sector>\",CONCATENATE(\"in \",VLOOKUP(sector,sector_units,3)))","v":"in MWh"}]
[]
[null,null,null,"Emissions data in the base year"]
[]
[null,null,null,"Scope 1 emissions",null,null,null,null,null,null,null,"in tCO2e "]
[null,null,null,"Scope 2 emissions",null,null,null,null,null,null,null,"in tCO2e ",{"$f":"IF(OR(sector=1),\"Scope 2 emissions are not required for this sector\",\"\")","v":"Scope 2 emissions are not required for this sector"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Section 4. Results"]
[]
[null,null,null,null,null,{"$f":"VLOOKUP(sector,Sector_type,2)","v":"Power Generation"}]
[]
[null,null,null,null,null,"Base year",null,"Target year",null,"Variation"]
[null,null,null,null,null,{"$f":"by","v":0},null,{"$f":"ty","v":0}]
[null,null,null,"Scope 1 emissions (tCO2e)",null,{"$f":"S1_by","v":0},null,{"$f":"S1_ty_SDA","v":{"$error":"#DIV/0!"}},null,{"$f":"(S1_ty_SDA-S1_by)/S1_by","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Scope 2 emissions (tCO2e)",null,{"$f":"IF(OR(sector=1),\"\",S2_by)","v":""},null,{"$f":"IF(OR(sector=1),\"\",S2_ty_SDA)","v":""},null,{"$f":"IF(OR(sector=1),\"\",((S2_ty_SDA-S2_by)/S2_by))","v":""}]
[null,null,null,"Scope 1+2 emissions(tCO2e)",null,{"$f":"IF(F91=\"\",S1_by,S2_by+S1_by)","v":0},null,{"$f":"IF(H91=\"\",S1_ty_SDA,S1_ty_SDA+S2_ty_SDA)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(J91=\"\",J90,((H92-F92)/F92))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,"Base year",null,"Target year",null,"Variation"]
[null,null,null,null,null,{"$f":"by","v":0},null,{"$f":"ty","v":0}]
[null,null,null,{"$f":"IF(OR(ISBLANK(sector),sector=0),\"<Please select a sector>\",CONCATENATE(\"Scope 1 carbon intensity \",\"(\",VLOOKUP(sector,sector_units,5),\")\"))","v":"Scope 1 carbon intensity (tCO2/MWh)"},{"$f":"IF(OR(ISBLANK(sector),sector=0),\"<Please select a sector>\",CONCATENATE(\"in \",VLOOKUP(sector,sector_units,3)))","v":"in MWh"},{"$f":"S1_CI_by","v":{"$error":"#DIV/0!"}},null,{"$f":"S1_CI_ty_SDA","v":{"$error":"#DIV/0!"}},null,{"$f":"(H96-F96)/F96","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(OR(ISBLANK(sector),sector=0),\"<Please select a sector>\",CONCATENATE(\"Scope 2 carbon intensity \",\"(\",VLOOKUP(sector,sector_units,5),\")\"))","v":"Scope 2 carbon intensity (tCO2/MWh)"},{"$f":"IF(OR(ISBLANK(sector),sector=0),\"<Please select a sector>\",CONCATENATE(\"in \",VLOOKUP(sector,sector_units,3)))","v":"in MWh"},{"$f":"IF(OR(sector=1),\"\",S2_CI_by)","v":""},null,{"$f":"IF(OR(sector=1),\"\",S2_CI_ty_SDA)","v":""},null,{"$f":"IF(OR(sector=1),\"\",(H97-F97)/F97)","v":""}]
[]
[null,null,null,{"$f":"IF(OR(ISBLANK(sector),sector=0),\"<Please select a sector>\",CONCATENATE(\"Scope 1+2 carbon intensity \",\"(\",VLOOKUP(sector,sector_units,5),\")\"))","v":"Scope 1+2 carbon intensity (tCO2/MWh)"},{"$f":"IF(OR(ISBLANK(abcd),abcd=0),\"<Please select a sector>\",CONCATENATE(\"in \",VLOOKUP(abcd,abcde,3)))","v":"in MWh"},{"$f":"IF(OR(sector=1),\"\",'Back-end. Calculations'!D88)","v":""},null,{"$f":"IF(OR(sector=1),\"\",'Back-end. Calculations'!E88)","v":""},null,{"$f":"IF(J97=\"\",\"\",(H99-F99)/F99)","v":""}]

{"sheet":"Back-end. Catalogues","index":3,"n_rows":42,"n_cols":9,"rows_kept":42,"cut":false,"hidden":true,"merged":[]}
["Base year","Target year","This year",null,"Code","Sector","Activity indicator","Type of Sector","Intensity Indicator"]
[2010,2010,{"$f":"YEAR(TODAY())","v":2018},null,1,"Power Generation","MWh","Homogeneous","tCO2/MWh"]
[2011,2011,null,null,2,"Iron & Steel Industry","tonnes crude steel","Homogeneous","tCO2/ton crude steel"]
[2012,2012,null,null,3,"Cement","tonnes cement","Homogeneous","tCO2/tons cement"]
[2013,2013,null,null,null,"Chemical and Petrochemical Industry","$ value added","Heterogeneous","Index"]
[2014,2014,null,null,4,"Aluminium","tonnes aluminium","Homogeneous","tCO2/ton aluminium"]
[2015,2015,null,null,5,"Pulp & Paper","tonnes paper and cardboard","Homogeneous","tCO2/ton paper and cardboard"]
[2016,2016,null,null,null,"Manufacture of light-road automotor vehicles","$ value added","Heterogeneous","Index"]
[2017,2017,null,null,6,"Other Industry","$ value added","Heterogeneous","Index"]
[2018,2018,null,null,null,"Passenger transport - Air","revenue passenger kilometres","Homogeneous","gCO2/passenger-km"]
[2019,2019,null,null,null,"Passenger transport - Light Road","revenue passenger kilometres","Homogeneous","gCO2/passenger-km"]
[2020,2020,null,null,null,"Passenger transport - Heavy Road","revenue passenger kilometres","Homogeneous","gCO2/passenger-km"]
[2021,2021,null,null,null,"Passenger transport - Rail","revenue passenger kilometres","Homogeneous","gCO2/passenger-km"]
[2022,2022,null,null,null,"Other transport","$ value added","Heterogeneous","Index"]
[2023,2023,null,null,11,"Services / Commercial Buildings","m2","Homogeneous","kgCO2/m2"]
[2024,2024]
[2025,2025]
[2026,2026]
[2027,2027]
[2028,2028]
[2029,2029]
[2030,2030]
[2031,2031]
[2032,2032]
[2033,2033]
[2034,2034]
[2035,2035]
[2036,2036]
[2037,2037]
[2038,2038]
[2039,2039]
[2040,2040]
[2041,2041]
[2042,2042]
[2043,2043]
[2044,2044]
[2045,2045]
[2046,2046]
[2047,2047]
[2048,2048]
[2049,2049]
[2050,2050]

{"sheet":"Back-end. Calculations","index":4,"n_rows":88,"n_cols":9,"rows_kept":88,"cut":false,"hidden":true,"merged":[[77,5,77,8],[71,5,71,8],[55,5,55,8],[2,0,2,14],[3,0,3,14],[23,5,23,8],[39,5,39,8],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4]]}
[]
[]
["Science Based Target Setting - Online Tool"]
["Version 0.1 (Draft)"]
[]
[]
[]
[]
[]
[]
[null,"I. SDA Methodology"]
[]
[null,null,"1. Sector:",{"$f":"VLOOKUP(sector,Sector_type,2)","v":"Power Generation"}]
[null,null,"2. Type of Sector:",{"$f":"VLOOKUP(sector,Sector_type,4)","v":"Homogeneous"}]
[null,null,"3. Base Year:",{"$f":"by","v":0}]
[null,null,"4. Target Year:",{"$f":"ty","v":0}]
[null,null,"5. Base year activity:",{"$f":"A_by","v":0},null,{"$f":"units","v":"in MWh"}]
[null,null,"6. Expected target year activity:",{"$f":"A_ty","v":0},null,{"$f":"units","v":"in MWh"}]
[null,null,"7. Scope 1 emissions",{"$f":"S1_by","v":0},null,"in tonnes of CO2"]
[null,null,"8. Scope 2 emissions",{"$f":"S2_by","v":0},null,"in tonnes of CO2"]
[null,null,"9. Electricity consumption",{"$f":"E_by","v":0},null,"in MWh"]
[]
[]
[null,null,null,"Base year","Target year","Forecast assuming a linear company growth"]
[null,null,"Scope 1",{"$f":"by","v":0},{"$f":"ty","v":0},2020,2030,2040,2050]
[null,null,"Sector emissions",{"$f":"VLOOKUP(sector,S1_SE,by-2010+3)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(sector,S1_SE,ty-2010+3)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(sector,S1_SE,F25-2010+3)","v":13018.15444230789},{"$f":"VLOOKUP(sector,S1_SE,G25-2010+3)","v":8904.3544078749601},{"$f":"VLOOKUP(sector,S1_SE,H25-2010+3)","v":3740.1089278877012},{"$f":"VLOOKUP(sector,S1_SE,I25-2010+3)","v":1382.4841662683787}]
[null,null,"Sector activity",{"$f":"VLOOKUP(sector,Activity,by-2010+3)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(sector,Activity,ty-2010+3)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(sector,Activity,F25-2010+3)","v":26871230053.650421},{"$f":"VLOOKUP(sector,Activity,G25-2010+3)","v":31683094173.207767},{"$f":"VLOOKUP(sector,Activity,H25-2010+3)","v":36414899897.679955},{"$f":"VLOOKUP(sector,Activity,I25-2010+3)","v":41558129114.676613}]
[null,null,"Sector intensity",{"$f":"IF($D$14=\"Homogeneous\",VLOOKUP(sector,S1_Intensity,by-2010+3),VLOOKUP(sector,S1_Intensity,by-2010+3)/VLOOKUP(sector,S1_Intensity,by-2010+3))","v":{"$error":"#VALUE!"}},{"$f":"IF($D$14=\"Homogeneous\",VLOOKUP(sector,S1_Intensity,ty-2010+3),VLOOKUP(sector,S1_Intensity,ty-2010+3)/VLOOKUP(sector,S1_Intensity,by-2010+3))","v":{"$error":"#VALUE!"}},{"$f":"IF($D$14=\"Homogeneous\",VLOOKUP(sector,S1_Intensity,F25-2010+3),VLOOKUP(sector,S1_Intensity,F25-2010+3)/VLOOKUP(sector,S1_Intensity,by-2010+3))","v":0.48446440361368537},{"$f":"IF($D$14=\"Homogeneous\",VLOOKUP(sector,S1_Intensity,G25-2010+3),VLOOKUP(sector,S1_Intensity,G25-2010+3)/VLOOKUP(sector,S1_Intensity,by-2010+3))","v":0.28104434368675912},{"$f":"IF($D$14=\"Homogeneous\",VLOOKUP(sector,S1_Intensity,H25-2010+3),VLOOKUP(sector,S1_Intensity,H25-2010+3)/VLOOKUP(sector,S1_Intensity,by-2010+3))","v":0.10270820291685022},{"$f":"IF($D$14=\"Homogeneous\",VLOOKUP(sector,S1_Intensity,I25-2010+3),VLOOKUP(sector,S1_Intensity,I25-2010+3)/VLOOKUP(sector,S1_Intensity,by-2010+3))","v":3.326627535261549E-2}]
[null,null,"Company emissions",{"$f":"S1_by","v":0},{"$f":"IF($D$14=\"Heterogeneous\",S1_by*E26/$D26,IF(OR(sector=7,sector=8,sector=9),E34*E33/1000000,IF(sector=11,E34*E33/1000,E34*E33)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($D$14=\"Heterogeneous\",S1_by*F26/$D26,IF(OR(sector=7,sector=8,sector=9),F34*F33/1000000,IF(sector=11,F34*F33/1000,F34*F33)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($D$14=\"Heterogeneous\",S1_by*G26/$D26,IF(OR(sector=7,sector=8,sector=9),G34*G33/1000000,IF(sector=11,G34*G33/1000,G34*G33)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($D$14=\"Heterogeneous\",S1_by*H26/$D26,IF(OR(sector=7,sector=8,sector=9),H34*H33/1000000,IF(sector=11,H34*H33/1000,H34*H33)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($D$14=\"Heterogeneous\",S1_by*I26/$D26,IF(OR(sector=7,sector=8,sector=9),I34*I33/1000000,IF(sector=11,I34*I33/1000,I34*I33)))","v":{"$error":"#DIV/0!"}}]
[null,null,"d",{"$f":"$D34-$I28","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"m",{"$f":"IF((D33/$D27)/(D33/D27)<=1,(D33/$D27)/(D33/D27),1)","v":{"$error":"#VALUE!"}},{"$f":"IF(($D33/$D27)/(E33/E27)<=1,($D33/$D27)/(E33/E27),1)","v":{"$error":"#VALUE!"}},{"$f":"IF(($D33/$D27)/(F33/F27)<=1,($D33/$D27)/(F33/F27),1)","v":{"$error":"#VALUE!"}},{"$f":"IF(($D33/$D27)/(G33/G27)<=1,($D33/$D27)/(G33/G27),1)","v":{"$error":"#VALUE!"}},{"$f":"IF(($D33/$D27)/(H33/H27)<=1,($D33/$D27)/(H33/H27),1)","v":{"$error":"#VALUE!"}},{"$f":"IF(($D33/$D27)/(I33/I27)<=1,($D33/$D27)/(I33/I27),1)","v":{"$error":"#VALUE!"}}]
[null,null,"py",{"$f":"(D28-$I28)/($D28-$I28)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(F28-$I28)/($D28-$I28)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"Company activity",{"$f":"IF($D$14=\"Homogeneous\",A_by,A_by/A_by)","v":0},{"$f":"IF($D$14=\"Homogeneous\",A_ty,A_ty/A_by)","v":0},{"$f":"IF($D$14=\"Homogeneous\",(A_ty-A_by)/(ty-by)*(F25-by)+A_by,((A_ty-A_by)/(ty-by)*(F25-by)+A_by)/A_by)","v":{"$error":"#DIV/0!"}},{"$f":"IF($D$14=\"Homogeneous\",(A_ty-A_by)/(ty-by)*(G25-by)+A_by,((A_ty-A_by)/(ty-by)*(G25-by)+A_by)/A_by)","v":{"$error":"#DIV/0!"}},{"$f":"IF($D$14=\"Homogeneous\",(A_ty-A_by)/(ty-by)*(H25-by)+A_by,((A_ty-A_by)/(ty-by)*(H25-by)+A_by)/A_by)","v":{"$error":"#DIV/0!"}},{"$f":"IF($D$14=\"Homogeneous\",(A_ty-A_by)/(ty-by)*(I25-by)+A_by,((A_ty-A_by)/(ty-by)*(I25-by)+A_by)/A_by)","v":{"$error":"#DIV/0!"}}]
[null,null,"Company intensity",{"$f":"IF($D$14=\"Homogeneous\",IF(OR(sector=9,sector=7,sector=8),D29/D33*1000000,IF(sector=11,D29/D33*1000,D29/D33)),1)","v":{"$error":"#DIV/0!"}},{"$f":"(E30*E31*E32)+$I28","v":{"$error":"#DIV/0!"}},{"$f":"(F30*F31*F32)+$I28","v":{"$error":"#DIV/0!"}},{"$f":"(G30*G31*G32)+$I28","v":{"$error":"#DIV/0!"}},{"$f":"(H30*H31*H32)+$I28","v":{"$error":"#DIV/0!"}},{"$f":"(I30*I31*I32)+$I28","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[null,null,null,"Base year","Target year","Forecast assuming a linear company growth"]
[null,null,"Scope 2",{"$f":"by","v":0},{"$f":"ty","v":0},2020,2030,2040,2050]
[null,null,"Sector emissions",{"$f":"VLOOKUP(sector,S2_SE,by-2010+3)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(sector,S2_SE,ty-2010+3)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(sector,S2_SE,F41-2010+3)","v":0},{"$f":"VLOOKUP(sector,S2_SE,G41-2010+3)","v":0},{"$f":"VLOOKUP(sector,S2_SE,H41-2010+3)","v":0},{"$f":"VLOOKUP(sector,S2_SE,I41-2010+3)","v":0}]
[null,null,"Sector activity",{"$f":"VLOOKUP(sector,Activity,by-2010+3)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(sector,Activity,ty-2010+3)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(sector,Activity,F41-2010+3)","v":26871230053.650421},{"$f":"VLOOKUP(sector,Activity,G41-2010+3)","v":31683094173.207767},{"$f":"VLOOKUP(sector,Activity,H41-2010+3)","v":36414899897.679955},{"$f":"VLOOKUP(sector,Activity,I41-2010+3)","v":41558129114.676613}]
[null,null,"Sector intensity",{"$f":"IF($D$14=\"Homogeneous\",VLOOKUP(sector,S2_Intensity,by-2010+3),VLOOKUP(sector,S2_Intensity,by-2010+3)/VLOOKUP(sector,S2_Intensity,by-2010+3))","v":{"$error":"#VALUE!"}},{"$f":"IF($D$14=\"Homogeneous\",VLOOKUP(sector,S2_Intensity,ty-2010+3),VLOOKUP(sector,S2_Intensity,ty-2010+3)/VLOOKUP(sector,S2_Intensity,by-2010+3))","v":{"$error":"#VALUE!"}},{"$f":"IF($D$14=\"Homogeneous\",VLOOKUP(sector,S2_Intensity,F41-2010+3),VLOOKUP(sector,S2_Intensity,F41-2010+3)/VLOOKUP(sector,S2_Intensity,by-2010+3))","v":0},{"$f":"IF($D$14=\"Homogeneous\",VLOOKUP(sector,S2_Intensity,G41-2010+3),VLOOKUP(sector,S2_Intensity,G41-2010+3)/VLOOKUP(sector,S2_Intensity,by-2010+3))","v":0},{"$f":"IF($D$14=\"Homogeneous\",VLOOKUP(sector,S2_Intensity,H41-2010+3),VLOOKUP(sector,S2_Intensity,H41-2010+3)/VLOOKUP(sector,S2_Intensity,by-2010+3))","v":0},{"$f":"IF($D$14=\"Homogeneous\",VLOOKUP(sector,S2_Intensity,I41-2010+3),VLOOKUP(sector,S2_Intensity,I41-2010+3)/VLOOKUP(sector,S2_Intensity,by-2010+3))","v":0}]
[null,null,"Company emissions",{"$f":"S2_by","v":0},{"$f":"IF($D14=\"Heterogeneous\",S2_by*E42/$D42,IF(OR(sector=7,sector=8,sector=9),E50*E49/1000000,IF(sector=11,E50*E49/1000,E50*E49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($D14=\"Heterogeneous\",S2_by*F42/$D42,IF(OR(sector=7,sector=8,sector=9),F50*F49/1000000,IF(sector=11,F50*F49/1000,F50*F49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($D14=\"Heterogeneous\",S2_by*G42/$D42,IF(OR(sector=7,sector=8,sector=9),G50*G49/1000000,IF(sector=11,G50*G49/1000,G50*G49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($D14=\"Heterogeneous\",S2_by*H42/$D42,IF(OR(sector=7,sector=8,sector=9),H50*H49/1000000,IF(sector=11,H50*H49/1000,H50*H49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($D14=\"Heterogeneous\",S2_by*I42/$D42,IF(OR(sector=7,sector=8,sector=9),I50*I49/1000000,IF(sector=11,I50*I49/1000,I50*I49)))","v":{"$error":"#DIV/0!"}}]
[null,null,"d",{"$f":"$D50-$I44","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"m",{"$f":"IF((D49/$D43)/(D49/D43)<=1,(D49/$D43)/(D49/D43),1)","v":{"$error":"#VALUE!"}},{"$f":"IF(($D49/$D43)/(E49/E43)<=1,($D49/$D43)/(E49/E43),1)","v":{"$error":"#VALUE!"}},{"$f":"IF(($D49/$D43)/(F49/F43)<=1,($D49/$D43)/(F49/F43),1)","v":{"$error":"#VALUE!"}},{"$f":"IF(($D49/$D43)/(G49/G43)<=1,($D49/$D43)/(G49/G43),1)","v":{"$error":"#VALUE!"}},{"$f":"IF(($D49/$D43)/(H49/H43)<=1,($D49/$D43)/(H49/H43),1)","v":{"$error":"#VALUE!"}},{"$f":"IF(($D49/$D43)/(I49/I43)<=1,($D49/$D43)/(I49/I43),1)","v":{"$error":"#VALUE!"}}]
[null,null,"py",{"$f":"(D44-$I44)/($D44-$I44)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"Company activity",{"$f":"IF($D$14=\"Homogeneous\",A_by,A_by/A_by)","v":0},{"$f":"IF($D$14=\"Homogeneous\",A_ty,A_ty/A_by)","v":0},{"$f":"IF($D$14=\"Homogeneous\",(A_ty-A_by)/(ty-by)*(F41-by)+A_by,((A_ty-A_by)/(ty-by)*(F41-by)+A_by)/A_by)","v":{"$error":"#DIV/0!"}},{"$f":"IF($D$14=\"Homogeneous\",(A_ty-A_by)/(ty-by)*(G41-by)+A_by,((A_ty-A_by)/(ty-by)*(G41-by)+A_by)/A_by)","v":{"$error":"#DIV/0!"}},{"$f":"IF($D$14=\"Homogeneous\",(A_ty-A_by)/(ty-by)*(H41-by)+A_by,((A_ty-A_by)/(ty-by)*(H41-by)+A_by)/A_by)","v":{"$error":"#DIV/0!"}},{"$f":"IF($D$14=\"Homogeneous\",(A_ty-A_by)/(ty-by)*(I41-by)+A_by,((A_ty-A_by)/(ty-by)*(I41-by)+A_by)/A_by)","v":{"$error":"#DIV/0!"}}]
[null,null,"Company intensity",{"$f":"IF($D$14=\"Homogeneous\",IF(OR(sector=9,sector=7,sector=8),D45/D49*1000000,IF(sector=11,D45/D49*1000,D45/D49)),1)","v":{"$error":"#DIV/0!"}},{"$f":"(E46*E47*E48)+$I44","v":{"$error":"#DIV/0!"}},{"$f":"(F46*F47*F48)+$I44","v":{"$error":"#DIV/0!"}},{"$f":"(G46*G47*G48)+$I44","v":{"$error":"#DIV/0!"}},{"$f":"(H46*H47*H48)+$I44","v":{"$error":"#DIV/0!"}},{"$f":"(I46*I47*I48)+$I44","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[null,null,null,"Base year","Target year","Forecast assuming a linear company growth"]
[null,null,"Rank",{"$f":"IF(D67<>1,RANK(D58,$D$58:$I$58)+COUNTIF($D58:$I58,D58)-1,RANK(D58,$D$58:$I$58))","v":6},{"$f":"IF(E67<>1,RANK(E58,$D$58:$I$58)+COUNTIF($D58:$I58,E58)-1,RANK(E58,$D$58:$I$58))","v":6},{"$f":"RANK(F58,$D$58:$I$58)","v":4},{"$f":"RANK(G58,$D$58:$I$58)","v":3},{"$f":"RANK(H58,$D$58:$I$58)","v":2},{"$f":"RANK(I58,$D$58:$I$58)","v":1}]
[null,null,"Scope 3. Average annual emissions",{"$f":"by","v":0},{"$f":"ty","v":0},2020,2030,2040,2050]
[null,null,"Sector activity",{"$f":"VLOOKUP(sector,Activity,by-2010+3)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(sector,Activity,ty-2010+3)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(sector,Activity,F58-2010+3)","v":26871230053.650421},{"$f":"VLOOKUP(sector,Activity,G58-2010+3)","v":31683094173.207767},{"$f":"VLOOKUP(sector,Activity,H58-2010+3)","v":36414899897.679955},{"$f":"VLOOKUP(sector,Activity,I58-2010+3)","v":41558129114.676613}]
[null,null,"Sector intensity",{"$f":"HLOOKUP(by,S3_Intensity,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(ty,S3_Intensity,2,1)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(F58,S3_Intensity,2,1)","v":92.502758322265066},{"$f":"HLOOKUP(G58,S3_Intensity,2,1)","v":64.653185613592896},{"$f":"HLOOKUP(H58,S3_Intensity,2,1)","v":41.909605385252064},{"$f":"HLOOKUP(I58,S3_Intensity,2,1)","v":26.643244026955774}]
[null,null,"d",{"$f":"$D65-$I60","v":-26.643244026955774},-26.643244026955774,-26.643244026955774,-26.643244026955774,-26.643244026955774,-26.643244026955774]
[null,null,"m",{"$f":"IF((A_by/$D59)/(D64/D59)<=1,(A_by/$D59)/(D64/D59),1)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"py",{"$f":"(D60-$I60)/($D60-$I60)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Company activity",{"$f":"IF($D$14=\"Homogeneous\",A_by,A_by/A_by)","v":0},{"$f":"IF($D$14=\"Homogeneous\",A_ty,A_ty/A_by)","v":0},{"$f":"IF($D$14=\"Homogeneous\",(A_ty-A_by)/(ty-by)*(F58-by)+A_by,((A_ty-A_by)/(ty-by)*(F58-by)+A_by)/A_by)","v":{"$error":"#DIV/0!"}},{"$f":"IF($D$14=\"Homogeneous\",(A_ty-A_by)/(ty-by)*(G58-by)+A_by,((A_ty-A_by)/(ty-by)*(G58-by)+A_by)/A_by)","v":{"$error":"#DIV/0!"}},{"$f":"IF($D$14=\"Homogeneous\",(A_ty-A_by)/(ty-by)*(H58-by)+A_by,((A_ty-A_by)/(ty-by)*(H58-by)+A_by)/A_by)","v":{"$error":"#DIV/0!"}},{"$f":"IF($D$14=\"Homogeneous\",(A_ty-A_by)/(ty-by)*(I58-by)+A_by,((A_ty-A_by)/(ty-by)*(I58-by)+A_by)/A_by)","v":{"$error":"#DIV/0!"}}]
[null,null,"Company intensity",{"$f":"S3_CI_by","v":0},{"$f":"(E61*E62*E63)+$I60","v":{"$error":"#VALUE!"}},{"$f":"(F61*F62*F63)+$I60","v":{"$error":"#VALUE!"}},{"$f":"(G61*G62*G63)+$I60","v":{"$error":"#VALUE!"}},{"$f":"(H61*H62*H63)+$I60","v":{"$error":"#VALUE!"}},{"$f":"(I61*I62*I63)+$I60","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,{"$f":"COUNTIF(D58:I58,D58)","v":2},{"$f":"COUNTIF($D58:$I58,E58)","v":2},{"$f":"COUNTIF($D58:$I58,F58)","v":1},{"$f":"COUNTIF($D58:$I58,G58)","v":1},{"$f":"COUNTIF($D58:$I58,H58)","v":1},{"$f":"COUNTIF($D58:$I58,I58)","v":1}]
[]
[]
[null,null,"Carbon Intensity Charts"]
[]
[null,null,null,"Base year","Target year","Forecast assuming a linear company growth"]
[null,null,"Scope 3. Average annual emissions",{"$f":"HLOOKUP(6,$D$57:$I$65,2,0)","v":0},{"$f":"HLOOKUP(5,$D$57:$I$65,2,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(4,$D$57:$I$65,2,0)","v":2020},{"$f":"HLOOKUP(3,$D$57:$I$65,2,0)","v":2030},{"$f":"HLOOKUP(2,$D$57:$I$65,2,0)","v":2040},{"$f":"HLOOKUP(1,$D$57:$I$65,2,0)","v":2050}]
[null,null,"Sector intensity",{"$f":"HLOOKUP(6,$D$57:$I$65,4,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(5,$D$57:$I$65,4,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(4,$D$57:$I$65,4,0)","v":92.502758322265066},{"$f":"HLOOKUP(3,$D$57:$I$65,4,0)","v":64.653185613592896},{"$f":"HLOOKUP(2,$D$57:$I$65,4,0)","v":41.909605385252064},{"$f":"HLOOKUP(1,$D$57:$I$65,4,0)","v":26.643244026955774}]
[null,null,"Company intensity",{"$f":"HLOOKUP(6,$D$57:$I$65,9,0)","v":0},{"$f":"HLOOKUP(5,$D$57:$I$65,9,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(4,$D$57:$I$65,9,0)","v":{"$error":"#VALUE!"}},{"$f":"HLOOKUP(3,$D$57:$I$65,9,0)","v":{"$error":"#VALUE!"}},{"$f":"HLOOKUP(2,$D$57:$I$65,9,0)","v":{"$error":"#VALUE!"}},{"$f":"HLOOKUP(1,$D$57:$I$65,9,0)","v":{"$error":"#VALUE!"}}]
[]
[]
[null,null,null,"Base year","Target year","Forecast assuming a linear company growth"]
[null,null,"Scope 1+2",{"$f":"by","v":0},{"$f":"ty","v":0},2020,2030,2040,2050]
[null,null,"Sector emissions",{"$f":"+D26","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(sector,S1_SE,ty-2010+3)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(sector,S1_SE,F79-2010+3)","v":13018.15444230789},{"$f":"VLOOKUP(sector,S1_SE,G79-2010+3)","v":8904.3544078749601},{"$f":"VLOOKUP(sector,S1_SE,H79-2010+3)","v":3740.1089278877012},{"$f":"VLOOKUP(sector,S1_SE,I79-2010+3)","v":1382.4841662683787}]
[null,null,"Sector activity",{"$f":"VLOOKUP(sector,Activity,by-2010+3)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(sector,Activity,ty-2010+3)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(sector,Activity,F79-2010+3)","v":26871230053.650421},{"$f":"VLOOKUP(sector,Activity,G79-2010+3)","v":31683094173.207767},{"$f":"VLOOKUP(sector,Activity,H79-2010+3)","v":36414899897.679955},{"$f":"VLOOKUP(sector,Activity,I79-2010+3)","v":41558129114.676613}]
[null,null,"Sector intensity",{"$f":"+D44+D28","v":{"$error":"#VALUE!"}},{"$f":"+E44+E28","v":{"$error":"#VALUE!"}},0.48446440361368537,0.28104434368675912,0.10270820291685022,3.326627535261549E-2]
[null,null,"Company emissions",{"$f":"IF(OR(sector=1),D29,D45+D29)","v":0},{"$f":"E87*E88","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(sector=1),F29,F45+F29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(sector=1),G29,G45+G29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(sector=1),H29,H45+H29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(sector=1),I29,I45+I29)","v":{"$error":"#DIV/0!"}}]
[null,null,"d",{"$f":"$D88-$I82","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"m",{"$f":"IF((D87/$D81)/(D87/D81)<=1,(D87/$D81)/(D87/D81),1)","v":{"$error":"#VALUE!"}},{"$f":"IF(($D87/$D81)/(E87/E81)<=1,($D87/$D81)/(E87/E81),1)","v":{"$error":"#VALUE!"}},{"$f":"IF(($D87/$D81)/(F87/F81)<=1,($D87/$D81)/(F87/F81),1)","v":{"$error":"#VALUE!"}},{"$f":"IF(($D87/$D81)/(G87/G81)<=1,($D87/$D81)/(G87/G81),1)","v":{"$error":"#VALUE!"}},{"$f":"IF(($D87/$D81)/(H87/H81)<=1,($D87/$D81)/(H87/H81),1)","v":{"$error":"#VALUE!"}},{"$f":"IF(($D87/$D81)/(I87/I81)<=1,($D87/$D81)/(I87/I81),1)","v":{"$error":"#VALUE!"}}]
[null,null,"py",{"$f":"(D82-$I82)/($D82-$I82)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(F82-$I82)/($D82-$I82)","v":{"$error":"#VALUE!"}},{"$f":"(G82-$I82)/($D82-$I82)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"Company activity",{"$f":"IF($D$14=\"Homogeneous\",A_by,A_by/A_by)","v":0},{"$f":"IF($D$14=\"Homogeneous\",A_ty,A_ty/A_by)","v":0},{"$f":"IF($D$14=\"Homogeneous\",(A_ty-A_by)/(ty-by)*(F79-by)+A_by,((A_ty-A_by)/(ty-by)*(F79-by)+A_by)/A_by)","v":{"$error":"#DIV/0!"}},{"$f":"IF($D$14=\"Homogeneous\",(A_ty-A_by)/(ty-by)*(G79-by)+A_by,((A_ty-A_by)/(ty-by)*(G79-by)+A_by)/A_by)","v":{"$error":"#DIV/0!"}},{"$f":"IF($D$14=\"Homogeneous\",(A_ty-A_by)/(ty-by)*(H79-by)+A_by,((A_ty-A_by)/(ty-by)*(H79-by)+A_by)/A_by)","v":{"$error":"#DIV/0!"}},{"$f":"IF($D$14=\"Homogeneous\",(A_ty-A_by)/(ty-by)*(I79-by)+A_by,((A_ty-A_by)/(ty-by)*(I79-by)+A_by)/A_by)","v":{"$error":"#DIV/0!"}}]
[null,null,"Company intensity",{"$f":"IF($D$14=\"Homogeneous\",IF(OR(sector=9,sector=7,sector=8),D83/D87*1000000,IF(sector=11,D83/D87*1000,D83/D87)),1)","v":{"$error":"#DIV/0!"}},{"$f":"(E84*E85*E86)+$I82","v":{"$error":"#DIV/0!"}},{"$f":"(F84*F85*F86)+$I82","v":{"$error":"#DIV/0!"}},{"$f":"(G84*G85*G86)+$I82","v":{"$error":"#DIV/0!"}},{"$f":"(H84*H85*H86)+$I82","v":{"$error":"#DIV/0!"}},{"$f":"(I84*I85*I86)+$I82","v":{"$error":"#DIV/0!"}}]

{"sheet":"Back-end. Data","index":5,"n_rows":138,"n_cols":51,"rows_kept":138,"cut":false,"hidden":true,"merged":[[135,0,135,42],[117,0,117,42],[0,0,0,42],[17,0,17,42],[61,0,61,42],[78,0,78,42],[95,0,95,42],[43,0,43,42]]}
["Scope 1 Emissions (MT CO2)"]
["Code","Sector",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[1,"Power Generation",13491.479657651229,13067.914576999998,13358.541172000003,13655.577414000001,13564.516989472557,13473.456564945112,13382.396140417668,13291.335715890224,13200.275291362779,13109.214866835335,13018.15444230789,12675.442760758951,12332.731079210011,11990.019397661072,11647.307716112131,11304.596034563192,10824.547709225546,10344.4993838879,9864.4510585502539,9384.4027332126061,8904.3544078749601,8372.7867460397847,7841.2190842046111,7309.6514223694357,6778.0837605342613,6246.5160986990868,5745.2346645368098,5243.9532303745327,4742.6717962122548,4241.3903620499786,3740.1089278877012,3413.8162556335678,3087.5235833794345,2761.2309111253012,2434.9382388711679,2108.6455666170345,1963.4132865473034,1818.1810064775723,1672.9487264078409,1527.7164463381098,1382.4841662683787,"ETP2016_scenario_summary"]
[2,"Iron & Steel Industry",2791.1593234154961,2990.5249707660996,2551.7153761458931,2817.3431803343847,2821.0470937426398,2824.7510071508955,2828.4549205591507,2832.1588339674063,2835.8627473756615,2839.5666607839171,2843.2705741921723,2795.4463209150576,2747.6220676379435,2699.7978143608289,2651.9735610837147,2604.1493078066001,2511.6091554671107,2419.0690031276213,2326.5288507881314,2233.988698448642,2141.4485461091526,2088.8013159248953,2036.154085740638,1983.5068555563807,1930.8596253721234,1878.2123951878662,1823.7025527435198,1769.1927102991738,1714.6828678548275,1660.1730254104814,1605.6631829661351,1570.6277649625215,1535.5923469589081,1500.5569289552946,1465.5215109516812,1430.4860929480676,1406.5631090668792,1382.640125185691,1358.7171413045025,1334.7941574233143,1310.8711735421259,"ETP2016_industry_summary"]
[3,"Cement",2182.6244947880637,2162.6438430844769,2287.1635574020929,2228.5321444086053,2249.4765015989906,2270.4208587893759,2291.3652159797612,2312.3095731701469,2333.2539303605322,2354.1982875509175,2375.1426447413028,2354.6967580333308,2334.2508713253587,2313.8049846173863,2293.3590979094142,2272.9132112014422,2258.0132860625636,2243.1133609236845,2228.2134357848058,2213.3135106459267,2198.4135855070481,2176.0092505472981,2153.6049155875485,2131.2005806277984,2108.7962456680489,2086.3919107082988,2068.0702442493653,2049.7485777904312,2031.4269113314976,2013.1052448725641,1994.7835784136303,1970.6893429308911,1946.595107448152,1922.5008719654127,1898.4066364826735,1874.3124009999344,1836.8824749672888,1799.4525489346431,1762.0226229019977,1724.592696869352,1687.1627708367064,"ETP2016_industry_summary"]
[null,"Chemical and Petrochemical Industry",965.31230520124302,1272.5655335398646,1215.5919841453122,1224.5764818039158,1372.1469986311577,1519.7175154583997,1667.2880322856415,1814.8585491128833,1962.4290659401252,2109.999582767367,2257.570099594609,2267.8934805218637,2278.2168614491184,2288.540242376373,2298.8636233036277,2309.1870042308824,2295.5540443289051,2281.9210844269273,2268.28812452495,2254.6551646229723,2241.022204720995,2232.074700354478,2223.1271959879605,2214.1796916214435,2205.232187254926,2196.284682888409,2186.4243879385704,2176.5640929887322,2166.7037980388936,2156.8435030890555,2146.9832081392169,2142.6935276692175,2138.403847199218,2134.1141667292186,2129.8244862592192,2125.5348057892197,2120.9825400627824,2116.4302743363455,2111.8780086099082,2107.3257428834713,2102.773477157034,"ETP2016_industry_summary"]
[4,"Aluminium",162.15499850716208,150.33966749451628,164.78574420201568,243.51848131496749,253.07975537316801,262.64102943136851,272.20230348956903,281.76357754776956,291.32485160597008,300.88612566417061,310.44739972237113,319.37437208865464,328.3013444549382,337.22831682122171,346.15528918750528,355.08226155378878,345.86482472139528,336.64738788900178,327.42995105660827,318.21251422421477,308.99507739182127,304.4965812020119,299.99808501220258,295.49958882239321,291.00109263258389,286.50259644277452,290.11749654688208,293.73239665098964,297.34729675509726,300.96219685920482,304.57709696331239,301.49559732209963,298.41409768088681,295.33259803967405,292.25109839846124,289.16959875724848,283.89811429912885,278.62662984100916,273.35514538288953,268.08366092476984,262.81217646665021,"ETP2016_industry_summary"]
[5,"Pulp & Paper",238.54110371042191,237.35164856391825,237.35164856391825,220.6621176600182,217.64069084526267,214.61926403050711,211.59783721575158,208.57641040099602,205.5549835862405,202.53355677148494,199.51212995672941,195.9120777671244,192.31202557751936,188.71197338791436,185.11192119830932,181.51186900870431,178.26377525570027,175.01568150269625,171.76758774969221,168.5194939966882,165.27140024368416,161.76500873803229,158.25861723238046,154.7522257267286,151.24583422107676,147.7394427154249,144.94298331434621,142.14652391326752,139.35006451218882,136.55360511111013,133.75714571003144,131.71685781866904,129.67656992730662,127.63628203594422,125.59599414458182,123.55570625321941,121.75602955530618,119.95635285739296,118.15667615947973,116.3569994615665,114.55732276365327,"ETP2016_industry_summary"]
[null,"Manufacture of light-road automotor vehicles",2103.7841930268614,2084.4305413154134,1932.864508825658,2232.4497670955552,2216.1619801312718,2199.8741931669888,2183.5864062027053,2167.2986192384219,2151.0108322741385,2134.7230453098555,2118.435258345572,2095.4462653099399,2072.4572722743083,2049.4682792386761,2026.4792862030442,2003.4902931674123,1974.331381169711,1945.1724691720096,1916.0135571743081,1886.8546451766067,1857.6957331789054,1839.4163387399183,1821.1369443009312,1802.8575498619443,1784.5781554229573,1766.2987609839702,1737.3270784050562,1708.3553958261423,1679.3837132472286,1650.4120306683146,1621.4403480894007,1584.5961970390404,1547.7520459886798,1510.9078949383195,1474.0637438879589,1437.2195928375986,1398.3027945017254,1359.3859961658522,1320.4691978299793,1281.5523994941061,1242.6356011582329,"ETP2016_scenario_summary&ETP2015_industry_summary"]
[6,"Other Industry",2103.7841930268614,2084.4305413154134,1932.864508825658,2232.4497670955552,2216.1619801312718,2199.8741931669888,2183.5864062027053,2167.2986192384219,2151.0108322741385,2134.7230453098555,2118.435258345572,2095.4462653099399,2072.4572722743083,2049.4682792386761,2026.4792862030442,2003.4902931674123,1974.331381169711,1945.1724691720096,1916.0135571743081,1886.8546451766067,1857.6957331789054,1839.4163387399183,1821.1369443009312,1802.8575498619443,1784.5781554229573,1766.2987609839702,1737.3270784050562,1708.3553958261423,1679.3837132472286,1650.4120306683146,1621.4403480894007,1584.5961970390404,1547.7520459886798,1510.9078949383195,1474.0637438879589,1437.2195928375986,1398.3027945017254,1359.3859961658522,1320.4691978299793,1281.5523994941061,1242.6356011582329,"ETP2016_scenario_summary&ETP2015_industry_summary","See notes in cells D & E."]
[null,"Passenger transport - Air",885.38884953655895,910.45255721715716,935.51626489775526,960.57997257835348,985.64368025895158,1010.7073879395498,1007.8695750130779,1005.031762086606,1002.193949160134,999.35613623366214,996.51832330719026,989.1853390303105,981.85235475343086,974.5193704765511,967.18638619967146,959.8534019227917,946.48918124721718,933.12496057164265,919.760739896068,906.39651922049347,893.03229854491894,870.70215858888378,848.37201863284861,826.04187867681344,803.71173872077838,781.38159876474322,759.46357775635602,737.54555674796882,715.62753573958162,693.70951473119442,671.79149372280722,649.09037401574346,626.38925430867982,603.68813460161607,580.98701489455243,558.28589518748868,533.01434816521703,507.74280114294544,482.47125412067379,457.1997070984022,431.92816007613055,"ETP2016_transport_summary /Tank to Wheel emissions",null,null,null,null,null,null,"MoMo= Mobility models"]
[7,"Passenger transport - Light Road",3409.3325925804043,3469.1204255933508,3528.9082586062982,3588.6960916192456,3648.4839246321926,3708.27175764514,3708.380631044186,3708.4895044432315,3708.5983778422774,3708.7072512413229,3708.8161246403688,3694.0916611149664,3679.3671975895636,3664.6427340641603,3649.9182705387575,3635.1938070133547,3584.5581238772334,3533.922440741112,3483.2867576049903,3432.6510744688685,3382.0153913327472,3309.5382448155478,3237.061098298348,3164.5839517811487,3092.1068052639494,3019.62965874675,2934.203720022444,2848.7777812981385,2763.351842573833,2677.925903849527,2592.499965125221,2507.0670383340757,2421.6341115429309,2336.2011847517861,2250.7682579606408,2165.3353311694959,2093.3338931085227,2021.3324550475497,1949.3310169865767,1877.329578925604,1805.3281408646308,"ETP2016_transport_summary / Tank to Wheel emissions",null,null,null,null,null,null,"Only Ecofys saw these Excel Spreadsheets that can be acquired upon request to IEA."]
[8,"Passenger transport - Heavy Road",432.62758213249293,429.66605277511684,426.7045234177408,423.74299406036465,420.78146470298861,417.81993534561252,415.82892233464355,413.83790932367458,411.84689631270567,409.8558833017367,407.86487029076773,407.78469844029701,407.70452658982623,407.62435473935545,407.54418288888473,407.4640110384139,407.03599658876703,406.60798213912005,406.17996768947319,405.75195323982626,405.32393879017934,403.29251449487299,401.26109019956664,399.22966590426023,397.19824160895388,395.16681731364747,391.44693427486283,387.72705123607818,384.00716819729348,380.28728515850878,376.56740211972414,372.49515719759984,368.4229122754756,364.3506673533513,360.278422431227,356.20617750910276,351.86407820675072,347.52197890439874,343.17987960204675,338.83778029969471,334.49568099734273,"ETP2016_transport_summary / Tank to Wheel emissions",null,null,null,null,null,null,"We need to understand why we used this instead of the numbers in the ETP Transport."]
[9,"Passenger transport - Rail",73.951330818737901,74.02679063893531,74.102250459132705,74.177710279330114,74.253170099527509,74.328629919724918,73.28716386868166,72.245697817638401,71.204231766595157,70.162765715551899,69.121299664508641,67.049047004269326,64.976794344030012,62.90454168379069,60.832289023551368,58.760036363312054,56.606362817391151,54.452689271470256,52.299015725549353,50.145342179628457,47.991668633707555,45.316584236786198,42.641499839864842,39.966415442943486,37.291331046022137,34.616246649100781,32.11556058222515,29.614874515349523,27.114188448473893,24.613502381598266,22.112816314722636,20.73673064877331,19.360644982823988,17.984559316874662,16.60847365092534,15.232387984976015,14.455850863442704,13.679313741909393,12.902776620376082,12.126239498842772,11.349702377309461,"ETP2016_transport_summary / Tank to Wheel emissions"]
[10,"Other transport",2901.5790064649864,3191.4821097861814,3380.5470507340324,3720.8692352418975,3665.1231894484099,3609.3771436549205,3641.3579876072372,3673.338831559553,3705.3196755118706,3737.3005194641873,3769.2813634165041,3777.4782877031412,3785.6752119897792,3793.8721362764172,3802.0690605630543,3810.2659848496933,3820.8297916132797,3831.3935983768679,3841.957405140457,3852.5212119040452,3863.0850186676334,3870.3406451035307,3877.5962715394298,3884.8518979753253,3892.1075244112244,3899.3631508471226,3882.2633787828063,3865.1636067184913,3848.0638346541764,3830.9640625898614,3813.8642905255465,3785.3919111849518,3756.9195318443567,3728.4471525037625,3699.9747731631683,3671.5023938225727,3636.9254342465438,3602.3484746705162,3567.7715150944873,3533.1945555184593,3498.6175959424304,"ETP2016_transport_summary"]
[11,"Services / Commercial Buildings",901.8000807862071,876.40176065756123,837.1377493596998,948.28282419375432,937.93387404110354,927.58492388845275,917.23597373580196,906.88702358315129,896.5380734305005,886.18912327784972,875.84017312519893,859.36305728131993,842.88594143744092,826.40882559356191,809.93170974968291,793.4545939058039,774.91558468191511,756.3765754580262,737.8375662341374,719.29855701024849,700.75954778635969,690.25108044155024,679.7426130967408,669.23414575193135,658.7256784071219,648.21721106231246,636.42313483520104,624.62905860808951,612.83498238097809,601.04090615386656,589.24682992675514,576.00455662687295,562.76228332699066,549.52001002710847,536.27773672722617,523.03546342734398,508.6607468120431,494.28603019674222,479.91131358144128,465.53659696614039,451.16188035083951,"ETP2016_buildings_summary"]
[null,"Total Industry",{"$f":"+SUM(C3:C16)-C9","v":30539.735518619858},30916.920478432592,30930.930088759553,32339.008414590389,32426.289312978224,32513.570211366048,32600.851109753876,32688.132008141703,32775.412906529535,32862.693804917362,32949.974703305197,32499.164125969226,32048.353548633266,31597.542971297316,31146.732393961349,30695.921816625392,29978.619217056737,29261.316617488083,28544.014017919424,27826.711418350766,27109.408818782114,26364.791169227585,25620.173519673073,24875.555870118547,24130.938220564025,23386.320571009506,22631.735713988444,21877.150856967382,21122.565999946328,20367.981142925266,19613.396285904204,19026.421311384023,18439.446336863846,17852.471362343666,17265.496387823481,16678.521413303301,16270.05270040293,15861.583987502567,15453.1152746022,15044.646561701833,14636.177848801464,"ETP2016_scenario_summary"]
["Sectoral Activity - Adjusted Units"]
["Code","Sector",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,"Unit"]
[1,"Power Generation",{"$f":"C46*1000000","v":21535927173.396137},{"$f":"D46*1000000","v":22129974663.559998},22668078072.998005,23290097603.524799,23801687953.542744,24313278303.560692,24824868653.578636,25336459003.596584,25848049353.614529,26359639703.632477,26871230053.650421,27338587612.754372,27805945171.858318,28273302730.962261,28740660290.066212,29208017849.170158,29703033113.97768,30198048378.785202,30693063643.592724,31188078908.400246,31683094173.207767,32165597241.802773,32648100310.397778,33130603378.992783,33613106447.587795,34095609516.182796,34559467592.482231,35023325668.781662,35487183745.081093,35951041821.380524,36414899897.679955,36929346346.708145,37443792795.736336,37958239244.764526,38472685693.792717,38987132142.820908,39501331537.192047,40015530931.563187,40529730325.934334,41043929720.305473,41558129114.676613,"MWh"]
[2,"Iron & Steel Industry",{"$f":"C47","v":1440.1995671230011},{"$f":"D47","v":1518.3000000000009},1546.0067013689998,1649.3039999999996,1663.7068393530662,1678.1096787061326,1692.5125180591992,1706.9153574122656,1721.3181967653322,1735.7210361183986,1750.1238754714652,1774.2816022265001,1798.4393289815348,1822.5970557365697,1846.7547824916044,1870.9125092466393,1894.5760011754717,1918.2394931043041,1941.9029850331367,1965.5664769619691,1989.2299688908015,2009.8908108404471,2030.5516527900925,2051.2124947397378,2071.8733366893834,2092.5341786390291,2108.8392030883037,2125.1442275375789,2141.4492519868536,2157.7542764361287,2174.0593008854034,2183.0871940168599,2192.1150871483169,2201.1429802797734,2210.1708734112303,2219.1987665426868,2222.2567460175624,2225.3147254924379,2228.3727049673134,2231.430684442189,2234.4886639170645,"M tonnes crude steel"]
[3,"Cement",{"$f":"C48","v":3409.1997904373338},{"$f":"D48","v":3635.1730407050004},3835.5792084920004,4074.3360000000011,4109.163733296431,4143.9914665928618,4178.8191998892917,4213.6469331857224,4248.4746664821523,4283.3023997785831,4318.130133075013,4325.9947150878461,4333.8592971006801,4341.7238791135132,4349.5884611263473,4357.4530431391804,4363.3532511256708,4369.2534591121603,4375.1536670986507,4381.0538750851401,4386.9540830716305,4388.4018877857552,4389.849692499879,4391.2974972140037,4392.7453019281274,4394.1931066422521,4419.4336564216092,4444.6742062009662,4469.9147559803232,4495.1553057596802,4520.3958555390373,4530.9504961162847,4541.5051366935322,4552.0597772707806,4562.6144178480281,4573.1690584252756,4571.6664504278833,4570.163842430492,4568.6612344330997,4567.1586264357084,4565.6560184383161,"M tonnes cement"]
[null,"Chemical and Petrochemical Industry",{"$f":"C49","v":1.0501639926970656},{"$f":"D49","v":1.0717952822356573},1.1202745514263825,1.1284818511389074,1.1815043044708946,1.2345267578028818,1.287549211134869,1.3405716644668564,1.3935941177988436,1.4466165711308308,1.4996390244628179,1.5467334492038975,1.5938278739449774,1.6409222986860565,1.6880167234271364,1.735111148168216,1.7652282338383598,1.7953453195085036,1.8254624051786472,1.855579490848791,1.8856965765189349,1.9085549054991024,1.93141323447927,1.9542715634594376,1.9771298924396052,1.9999882214197728,2.0212138481606936,2.0424394749016139,2.0636651016425347,2.084890728383455,2.1061163551243758,2.1251289542806129,2.14414155343685,2.1631541525930871,2.1821667517493242,2.2011793509055613,2.2172277230144002,2.2332760951232391,2.249324467232078,2.2653728393409169,2.2814212114497558,"Index (vs 2010 activity)"]
[4,"Aluminium",{"$f":"C50","v":77.721038457266943},{"$f":"D50","v":92.661824812873292},98.183826181181473,117.83400503043691,122.65274657892387,127.47148812741081,132.29022967589776,137.1089712243847,141.92771277287164,146.74645432135861,151.56519586984555,155.75503923182939,159.94488259381319,164.13472595579702,168.32456931778083,172.51441267976466,177.09880595004472,181.68319922032478,186.26759249060481,190.85198576088487,195.43637903116493,199.45686281161531,203.47734659206571,207.49783037251609,211.5183141529665,215.53879793341687,218.00168503544876,220.46457213748064,222.92745923951253,225.39034634154442,227.8532334435763,229.44561610148247,231.03799875938864,232.63038141729481,234.22276407520098,235.81514673310716,236.80798630666567,237.80082588022418,238.79366545378272,239.78650502734124,240.77934460089975,"M tonnes aluminium"]
[5,"Pulp & Paper",{"$f":"C51","v":407.77952433333337},{"$f":"D51","v":403.10187100000002},403.10187100000002,396.08539099999996,402.78090145841622,409.47641191683243,416.1719223752487,422.86743283366496,429.56294329208123,436.25845375049744,442.9539642089137,449.24009987848586,455.52623554805797,461.81237121763013,468.09850688720223,474.38464255677439,480.69087753861555,486.99711252045665,493.30334750229781,499.60958248413891,505.91581746598007,512.19076508306409,518.46571270014817,524.74066031723225,531.01560793431622,537.2905555514003,543.11156978324595,548.93258401509161,554.75359824693737,560.57461247878302,566.39562671062868,575.33620328928282,584.27677986793685,593.217356446591,602.15793302524503,611.09850960389917,611.09850960389917,611.09850960389917,611.09850960389917,611.09850960389917,611.09850960389917,"M tonnes paper and cardboard"]
[null,"Manufacture of light-road automotor vehicles",{"$f":"C36","v":1},{"$f":"D36","v":1.0369999999999999},1.0753689999999998,1.1151576529999998,1.1564184861609996,1.1992059701489566,1.2435765910444678,1.2895889249131129,1.3373037151348981,1.3867839525948893,1.4380949588409,1.4927425672768542,1.5494667848333747,1.608346522657043,1.6694636905180107,1.7329033107576952,1.7987536365664878,1.8671062747560143,1.938056313196743,2.0117024530982195,2.088147146315952,2.1466152664127987,2.206720493872357,2.2685086677007829,2.3320269103964049,2.3973236638875042,2.4644487264763542,2.5334532908176923,2.6043899829605879,2.6773129024834845,2.7522776637530222,2.829341438338107,2.9085629986115742,2.9900027625726984,3.0737228399247338,3.1597870794426264,3.24826111766702,3.3392124289616967,3.4327103769726244,3.5288262675278581,3.6276334030186383,"Index"]
[6,"Other Industry",{"$f":"C36","v":1},{"$f":"D36","v":1.0369999999999999},1.0753689999999998,1.1151576529999998,1.1564184861609996,1.1992059701489566,1.2435765910444678,1.2895889249131129,1.3373037151348981,1.3867839525948893,1.4380949588409,1.4927425672768542,1.5494667848333747,1.608346522657043,1.6694636905180107,1.7329033107576952,1.7987536365664878,1.8671062747560143,1.938056313196743,2.0117024530982195,2.088147146315952,2.1466152664127987,2.206720493872357,2.2685086677007829,2.3320269103964049,2.3973236638875042,2.4644487264763542,2.5334532908176923,2.6043899829605879,2.6773129024834845,2.7522776637530222,2.829341438338107,2.9085629986115742,2.9900027625726984,3.0737228399247338,3.1597870794426264,3.24826111766702,3.3392124289616967,3.4327103769726244,3.5288262675278581,3.6276334030186383,"Index"]
[null,"Passenger transport - Air",{"$f":"C54*10^9","v":4729108779189.7383},{"$f":"D54*10^9","v":5022251508399.7754},5315394237609.8115,5608536966819.8486,5901679696029.8848,6194822425239.9209,6399441660477.0703,6604060895714.2207,6808680130951.3691,7013299366188.5195,7217918601425.668,7429724593596.5381,7641530585767.4092,7853336577938.2793,8065142570109.1504,8276948562280.0205,8494692788983.9609,8712437015687.8994,8930181242391.8398,9147925469095.7793,9365669695799.7187,9567558127760.0859,9769446559720.4512,9971334991680.8184,10173223423641.184,10375111855601.551,10570626212522.227,10766140569442.9,10961654926363.578,11157169283284.254,11352683640204.93,11549867519074.373,11747051397943.814,11944235276813.258,12141419155682.699,12338603034552.141,12530290102741.848,12721977170931.553,12913664239121.262,13105351307310.967,13297038375500.674,"revenue passenger kilometres"]
[7,"Passenger transport - Light Road",{"$f":"C55*10^9","v":23214113418028.078},{"$f":"D55*10^9","v":24239765474683.32},25265417531338.559,26291069587993.801,27316721644649.035,28342373701304.277,29125298676889.871,29908223652475.461,30691148628061.047,31474073603646.641,32256998579232.234,33068751059259.777,33880503539287.316,34692256019314.859,35504008499342.406,36315760979369.953,36963388537062.234,37611016094754.516,38258643652446.805,38906271210139.086,39553898767831.375,40105727290480.766,40657555813130.164,41209384335779.57,41761212858428.969,42313041381078.367,42750317537727.68,43187593694376.977,43624869851026.281,44062146007675.594,44499422164324.906,44905147831535.484,45310873498746.062,45716599165956.656,46122324833167.234,46528050500377.812,46867005689138.039,47205960877898.266,47544916066658.492,47883871255418.719,48222826444178.953,"passenger kilometres"]
[8,"Passenger transport - Heavy Road",{"$f":"C56*10^9","v":12781010944934.193},{"$f":"D56*10^9","v":13111615765201.773},13442220585469.354,13772825405736.934,14103430226004.514,14434035046272.094,14721350757315.512,15008666468358.926,15295982179402.344,15583297890445.76,15870613601489.174,16205326420569.291,16540039239649.406,16874752058729.521,17209464877809.639,17544177696889.75,17853801727368.992,18163425757848.234,18473049788327.473,18782673818806.719,19092297849285.957,19374762036023.441,19657226222760.926,19939690409498.406,20222154596235.887,20504618782973.371,20787038195432.695,21069457607892.023,21351877020351.348,21634296432810.676,21916715845270.004,22215469282984.457,22514222720698.91,22812976158413.371,23111729596127.82,23410483033842.281,23725902660112.887,24041322286383.488,24356741912654.094,24672161538924.703,24987581165195.305,"revenue passenger kilometres"]
[9,"Passenger transport - Rail",{"$f":"C57*10^9","v":3477939882172.3833},{"$f":"D57*10^9","v":3709604383567.5493},3941268884962.7144,4172933386357.8794,4404597887753.0449,4636262389148.2109,4759551676479.1914,4882840963810.1738,5006130251141.1553,5129419538472.1367,5252708825803.1182,5356785982574.6328,5460863139346.1465,5564940296117.6611,5669017452889.1748,5773094609660.6895,5871748240358.8447,5970401871057,6069055501755.1543,6167709132453.3096,6266362763151.4648,6379563413377.9453,6492764063604.4248,6605964713830.9062,6719165364057.3867,6832366014283.8672,6982424281726.4482,7132482549169.0303,7282540816611.6123,7432599084054.1934,7582657351496.7754,7800643563761.7598,8018629776026.7432,8236615988291.7275,8454602200556.7119,8672588412821.6963,8966796173206.2949,9261003933590.8926,9555211693975.4902,9849419454360.0898,10143627214744.687,"revenue passenger kilometres"]
[10,"Other transport",{"$f":"C36","v":1},{"$f":"D36","v":1.0369999999999999},1.0753689999999998,1.1151576529999998,1.1564184861609996,1.1992059701489566,1.2435765910444678,1.2895889249131129,1.3373037151348981,1.3867839525948893,1.4380949588409,1.4927425672768542,1.5494667848333747,1.608346522657043,1.6694636905180107,1.7329033107576952,1.7987536365664878,1.8671062747560143,1.938056313196743,2.0117024530982195,2.088147146315952,2.1466152664127987,2.206720493872357,2.2685086677007829,2.3320269103964049,2.3973236638875042,2.4644487264763542,2.5334532908176923,2.6043899829605879,2.6773129024834845,2.7522776637530222,2.829341438338107,2.9085629986115742,2.9900027625726984,3.0737228399247338,3.1597870794426264,3.24826111766702,3.3392124289616967,3.4327103769726244,3.5288262675278581,3.6276334030186383,"Index"]
[11,"Services / Commercial Buildings",{"$f":"C59*1000000","v":35332127665.901825},{"$f":"D59*1000000","v":35954971930.147484},36577816194.393143,37200660458.638794,37823504722.884445,38446348987.130112,39069193251.375771,39692037515.621429,40314881779.867081,40937726044.11274,41560570308.358391,42183414572.60405,42806258836.849709,43429103101.09536,44051947365.341019,44674791629.586678,45297635893.832329,45920480158.077988,46543324422.323639,47166168686.569298,47789012950.814957,48362320626.918541,48935628303.022118,49508935979.125702,50082243655.229279,50655551331.332863,51228859007.436447,51802166683.540024,52375474359.643608,52948782035.747185,53522089711.850769,54095397387.954346,54668705064.05793,55242012740.161514,55815320416.265091,56388628092.368683,56961935768.472267,57535243444.575844,58108551120.679428,58681858796.783005,59255166472.886589,"m2"]
["GDP","GDP Growth",3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,"GDP Growth"]
["GDP Index (2010)","GDP Index (vs 2010 GDP)",{"$f":"C34/$C$34","v":1},{"$f":"C35*(1+C34)","v":1.0369999999999999},{"$f":"D35*(1+D34)","v":1.0753689999999998},1.1151576529999998,1.1564184861609996,1.1992059701489566,1.2435765910444678,1.2895889249131129,1.3373037151348981,1.3867839525948893,1.4380949588409,1.4927425672768542,1.5494667848333747,1.608346522657043,1.6694636905180107,1.7329033107576952,1.7987536365664878,1.8671062747560143,1.938056313196743,2.0117024530982195,2.088147146315952,2.1466152664127987,2.206720493872357,2.2685086677007829,2.3320269103964049,2.3973236638875042,2.4644487264763542,2.5334532908176923,2.6043899829605879,2.6773129024834845,2.7522776637530222,2.829341438338107,2.9085629986115742,2.9900027625726984,3.0737228399247338,3.1597870794426264,3.24826111766702,3.3392124289616967,3.4327103769726244,3.5288262675278581,3.6276334030186383,"GDP Index (2010)"]
["GDP Index (Base year)","GDP Index (vs base year GDP)",{"$f":"IF(by=\"\",C35,C35/HLOOKUP(by,Activity_matrix,17,1))","v":1},{"$f":"IF(by=\"\",D35,D35/HLOOKUP(by,Activity_matrix,17,1))","v":1.0369999999999999},1.0753689999999998,1.1151576529999998,1.1564184861609996,1.1992059701489566,1.2435765910444678,1.2895889249131129,1.3373037151348981,1.3867839525948893,1.4380949588409,1.4927425672768542,1.5494667848333747,1.608346522657043,1.6694636905180107,1.7329033107576952,1.7987536365664878,1.8671062747560143,1.938056313196743,2.0117024530982195,2.088147146315952,2.1466152664127987,2.206720493872357,2.2685086677007829,2.3320269103964049,2.3973236638875042,2.4644487264763542,2.5334532908176923,2.6043899829605879,2.6773129024834845,2.7522776637530222,2.829341438338107,2.9085629986115742,2.9900027625726984,3.0737228399247338,3.1597870794426264,3.24826111766702,3.3392124289616967,3.4327103769726244,3.5288262675278581,3.6276334030186383,"GDP Index (Base year)"]
["Chemical Index (2010)","Chemical Index (vs 2010)",{"$f":"C49","v":1.0501639926970656},{"$f":"D49","v":1.0717952822356573},1.1202745514263825,1.1284818511389074,1.1815043044708946,1.2345267578028818,1.287549211134869,1.3405716644668564,1.3935941177988436,1.4466165711308308,1.4996390244628179,1.5467334492038975,1.5938278739449774,1.6409222986860565,1.6880167234271364,1.735111148168216,1.7652282338383598,1.7953453195085036,1.8254624051786472,1.855579490848791,1.8856965765189349,1.9085549054991024,1.93141323447927,1.9542715634594376,1.9771298924396052,1.9999882214197728,2.0212138481606936,2.0424394749016139,2.0636651016425347,2.084890728383455,2.1061163551243758,2.1251289542806129,2.14414155343685,2.1631541525930871,2.1821667517493242,2.2011793509055613,2.2172277230144002,2.2332760951232391,2.249324467232078,2.2653728393409169,2.2814212114497558]
["Chemical Index (Base year)","Chemical Index (vs base year)",{"$f":"IF(by=\"\",C37,C37/HLOOKUP(by,Activity_matrix,19,1))","v":1.0501639926970656},1.0717952822356573,1.1202745514263825,1.1284818511389074,1.1815043044708946,1.2345267578028818,1.287549211134869,1.3405716644668564,1.3935941177988436,1.4466165711308308,1.4996390244628179,1.5467334492038975,1.5938278739449774,1.6409222986860565,1.6880167234271364,1.735111148168216,1.7652282338383598,1.7953453195085036,1.8254624051786472,1.855579490848791,1.8856965765189349,1.9085549054991024,1.93141323447927,1.9542715634594376,1.9771298924396052,1.9999882214197728,2.0212138481606936,2.0424394749016139,2.0636651016425347,2.084890728383455,2.1061163551243758,2.1251289542806129,2.14414155343685,2.1631541525930871,2.1821667517493242,2.2011793509055613,2.2172277230144002,2.2332760951232391,2.249324467232078,2.2653728393409169,2.2814212114497558]
["Scope 1 Emissions index","Chemical and Petrochemical Industry",{"$f":"C6/$C$6","v":1},1.3182941175442358,1.2592732710393577,1.2685806191485591,1.421453959757718,1.574327300366877,1.7272006409760357,1.8800739815851943,2.032947322194353,2.1858206628035117,2.3386940034126709,2.3493883464471796,2.3600826894816889,2.3707770325161976,2.3814713755507064,2.3921657185852157,2.3780428696082359,2.3639200206312556,2.3497971716542758,2.3356743226772956,2.3215514737003162,2.3122824482063837,2.3030134227124508,2.2937443972185183,2.2844753717245854,2.2752063462306529,2.2649917297829916,2.2547771133353303,2.244562496887669,2.2343478804400081,2.2241332639923468,2.2196894374225558,2.2152456108527647,2.2108017842829737,2.2063579577131827,2.2019141311433916,2.1971982835343753,2.1924824359253599,2.1877665883163435,2.1830507407073276,2.1783348930983113]
["Scope 1 Emissions index","Manufacture of light-road automotor vehicles",{"$f":"C9/$C$9","v":1},0.99080055274890022,0.91875607547212845,1.0611591124675073,1.0534169747433668,1.0456748370192268,1.0379326992950864,1.0301905615709461,1.0224484238468057,1.0147062861226654,1.0069641483985252,0.9960367000833269,0.98510925176812891,0.97418180345293059,0.96325435513773239,0.95232690682253429,0.93846668670378319,0.92460646658503221,0.910746246466281,0.89688602634753001,0.88302580622877891,0.87433698990456876,0.86564817358035862,0.85695935725614858,0.84827054093193843,0.83958172460772829,0.82581050098367847,0.81203927735962877,0.79826805373557908,0.78449683011152938,0.77072560648747968,0.75321233151731737,0.73569905654715506,0.71818578157699275,0.70067250660683045,0.68315923163666814,0.66466075709499906,0.64616228255333008,0.62766380801166111,0.60916533346999202,0.59066685892832294]
["Scope 1 Emissions index","Other industry",{"$f":"C10/$C$10","v":1},0.99080055274890022,0.91875607547212845,1.0611591124675073,1.0534169747433668,1.0456748370192268,1.0379326992950864,1.0301905615709461,1.0224484238468057,1.0147062861226654,1.0069641483985252,0.9960367000833269,0.98510925176812891,0.97418180345293059,0.96325435513773239,0.95232690682253429,0.93846668670378319,0.92460646658503221,0.910746246466281,0.89688602634753001,0.88302580622877891,0.87433698990456876,0.86564817358035862,0.85695935725614858,0.84827054093193843,0.83958172460772829,0.82581050098367847,0.81203927735962877,0.79826805373557908,0.78449683011152938,0.77072560648747968,0.75321233151731737,0.73569905654715506,0.71818578157699275,0.70067250660683045,0.68315923163666814,0.66466075709499906,0.64616228255333008,0.62766380801166111,0.60916533346999202,0.59066685892832294]
["Scope 1 Emissions index","Other transport",{"$f":"C15/$C$15","v":1},1.0999121866663855,1.1650715156133473,1.2823601311394439,1.2631478175442326,1.2439355039490203,1.2549573799279479,1.265979255906875,1.2770011318858028,1.2880230078647303,1.2990448838436577,1.3018698712964805,1.3046948587493032,1.3075198462021262,1.3103448336549488,1.313169821107772,1.3168105307834519,1.3204512404591322,1.324091950134813,1.3277326598104935,1.3313733694861738,1.3338739481089621,1.3363745267317508,1.3388751053545382,1.3413756839773272,1.3438762626001157,1.3379829982684477,1.3320897339367803,1.3261964696051129,1.3203032052734456,1.3144099409417782,1.3045972219783601,1.2947845030149421,1.2849717840515242,1.2751590650881062,1.2653463461246879,1.2534297450261176,1.241513143927548,1.2295965428289777,1.2176799417304078,1.2057633406318375]
[]
["Sectoral Activity - Original Units"]
["Code","Sector",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,"Unit"]
[1,"Power Generation",21535.927173396136,22129.974663559999,22668.078072998003,23290.097603524799,23801.687953542743,24313.278303560692,24824.868653578636,25336.459003596585,25848.04935361453,26359.639703632478,26871.230053650423,27338.587612754371,27805.945171858319,28273.302730962263,28740.660290066211,29208.017849170159,29703.033113977679,30198.048378785203,30693.063643592723,31188.078908400246,31683.094173207766,32165.597241802774,32648.100310397778,33130.603378992782,33613.106447587794,34095.609516182798,34559.46759248223,35023.325668781661,35487.183745081093,35951.041821380524,36414.899897679956,36929.346346708146,37443.792795736335,37958.239244764525,38472.685693792715,38987.132142820905,39501.331537192047,40015.530931563189,40529.730325934332,41043.929720305474,41558.129114676616,"TWh","ETP2016_scenario_summary"]
[2,"Iron & Steel Industry",1440.1995671230011,1518.3000000000009,1546.0067013689998,1649.3039999999996,1663.7068393530662,1678.1096787061326,1692.5125180591992,1706.9153574122656,1721.3181967653322,1735.7210361183986,1750.1238754714652,1774.2816022265001,1798.4393289815348,1822.5970557365697,1846.7547824916044,1870.9125092466393,1894.5760011754717,1918.2394931043041,1941.9029850331367,1965.5664769619691,1989.2299688908015,2009.8908108404471,2030.5516527900925,2051.2124947397378,2071.8733366893834,2092.5341786390291,2108.8392030883037,2125.1442275375789,2141.4492519868536,2157.7542764361287,2174.0593008854034,2183.0871940168599,2192.1150871483169,2201.1429802797734,2210.1708734112303,2219.1987665426868,2222.2567460175624,2225.3147254924379,2228.3727049673134,2231.430684442189,2234.4886639170645,"M tonnes crude steel","ETP2016_industry_summary"]
[3,"Cement",3409.1997904373338,3635.1730407050004,3835.5792084920004,4074.3360000000011,4109.163733296431,4143.9914665928618,4178.8191998892917,4213.6469331857224,4248.4746664821523,4283.3023997785831,4318.130133075013,4325.9947150878461,4333.8592971006801,4341.7238791135132,4349.5884611263473,4357.4530431391804,4363.3532511256708,4369.2534591121603,4375.1536670986507,4381.0538750851401,4386.9540830716305,4388.4018877857552,4389.849692499879,4391.2974972140037,4392.7453019281274,4394.1931066422521,4419.4336564216092,4444.6742062009662,4469.9147559803232,4495.1553057596802,4520.3958555390373,4530.9504961162847,4541.5051366935322,4552.0597772707806,4562.6144178480281,4573.1690584252756,4571.6664504278833,4570.163842430492,4568.6612344330997,4567.1586264357084,4565.6560184383161,"M tonnes cement","ETP2016_industry_summary"]
[null,"Chemical and Petrochemical Industry",1.0501639926970656,1.0717952822356573,1.1202745514263825,1.1284818511389074,1.1815043044708946,1.2345267578028818,1.287549211134869,1.3405716644668564,1.3935941177988436,1.4466165711308308,1.4996390244628179,1.5467334492038975,1.5938278739449774,1.6409222986860565,1.6880167234271364,1.735111148168216,1.7652282338383598,1.7953453195085036,1.8254624051786472,1.855579490848791,1.8856965765189349,1.9085549054991024,1.93141323447927,1.9542715634594376,1.9771298924396052,1.9999882214197728,2.0212138481606936,2.0424394749016139,2.0636651016425347,2.084890728383455,2.1061163551243758,2.1251289542806129,2.14414155343685,2.1631541525930871,2.1821667517493242,2.2011793509055613,2.2172277230144002,2.2332760951232391,2.249324467232078,2.2653728393409169,2.2814212114497558,"Index (vs 2010 activity)","ETP2016_industry_summary"]
[4,"Aluminium",77.721038457266943,92.661824812873292,98.183826181181473,117.83400503043691,122.65274657892387,127.47148812741081,132.29022967589776,137.1089712243847,141.92771277287164,146.74645432135861,151.56519586984555,155.75503923182939,159.94488259381319,164.13472595579702,168.32456931778083,172.51441267976466,177.09880595004472,181.68319922032478,186.26759249060481,190.85198576088487,195.43637903116493,199.45686281161531,203.47734659206571,207.49783037251609,211.5183141529665,215.53879793341687,218.00168503544876,220.46457213748064,222.92745923951253,225.39034634154442,227.8532334435763,229.44561610148247,231.03799875938864,232.63038141729481,234.22276407520098,235.81514673310716,236.80798630666567,237.80082588022418,238.79366545378272,239.78650502734124,240.77934460089975,"M tonnes aluminium","ETP2016_industry_summary"]
[5,"Pulp & Paper",407.77952433333337,403.10187100000002,403.10187100000002,396.08539099999996,402.78090145841622,409.47641191683243,416.1719223752487,422.86743283366496,429.56294329208123,436.25845375049744,442.9539642089137,449.24009987848586,455.52623554805797,461.81237121763013,468.09850688720223,474.38464255677439,480.69087753861555,486.99711252045665,493.30334750229781,499.60958248413891,505.91581746598007,512.19076508306409,518.46571270014817,524.74066031723225,531.01560793431622,537.2905555514003,543.11156978324595,548.93258401509161,554.75359824693737,560.57461247878302,566.39562671062868,575.33620328928282,584.27677986793685,593.217356446591,602.15793302524503,611.09850960389917,611.09850960389917,611.09850960389917,611.09850960389917,611.09850960389917,611.09850960389917,"M tonnes paper and cardboard","ETP2016_industry_summary"]
[null,"Manufacture of light-road automotor vehicles",3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,"$ value added","GDP growth from IEA ETP2016 Energy Technology Perspectives p. 385"]
[6,"Other Industry",3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,"$ value added","GDP growth from IEA ETP2016 Energy Technology Perspectives p. 381"]
[null,"Passenger transport - Air",4729.108779189738,5022.251508399775,5315.3942376098112,5608.5369668198482,5901.6796960298852,6194.8224252399214,6399.4416604770704,6604.0608957142204,6808.6801309513694,7013.2993661885193,7217.9186014256684,7429.7245935965384,7641.5305857674093,7853.3365779382793,8065.1425701091503,8276.9485622800203,8494.6927889839608,8712.4370156878995,8930.18124239184,9147.9254690957787,9365.6696957997192,9567.558127760085,9769.4465597204508,9971.3349916808183,10173.223423641184,10375.11185560155,10570.626212522226,10766.140569442901,10961.654926363579,11157.169283284255,11352.68364020493,11549.867519074372,11747.051397943815,11944.235276813257,12141.419155682699,12338.603034552141,12530.290102741848,12721.977170931554,12913.664239121261,13105.351307310966,13297.038375500673,"passenger kilometres","ETP2016_transport_summary"]
[7,"Passenger transport - Light Road",23214.113418028079,24239.765474683321,25265.417531338557,26291.069587993799,27316.721644649035,28342.373701304277,29125.29867688987,29908.223652475463,30691.148628061048,31474.073603646641,32256.998579232233,33068.751059259776,33880.503539287318,34692.25601931486,35504.008499342403,36315.760979369952,36963.388537062237,37611.016094754516,38258.643652446801,38906.271210139086,39553.898767831372,40105.727290480769,40657.555813130166,41209.38433577957,41761.212858428968,42313.041381078365,42750.317537727678,43187.593694376978,43624.869851026284,44062.14600767559,44499.422164324904,44905.147831535483,45310.873498746063,45716.599165956657,46122.324833167237,46528.050500377816,46867.005689138037,47205.960877898266,47544.916066658494,47883.871255418722,48222.826444178951,"passenger kilometres","ETP2016_transport_summary"]
[8,"Passenger transport - Heavy Road",12781.010944934193,13111.615765201774,13442.220585469353,13772.825405736934,14103.430226004513,14434.035046272094,14721.350757315511,15008.666468358926,15295.982179402345,15583.29789044576,15870.613601489174,16205.32642056929,16540.039239649406,16874.752058729522,17209.464877809638,17544.17769688975,17853.801727368991,18163.425757848236,18473.049788327473,18782.673818806717,19092.297849285958,19374.76203602344,19657.226222760924,19939.690409498406,20222.154596235887,20504.618782973372,20787.038195432695,21069.457607892022,21351.877020351349,21634.296432810675,21916.715845270002,22215.469282984457,22514.222720698912,22812.97615841337,23111.729596127821,23410.48303384228,23725.902660112886,24041.322286383489,24356.741912654095,24672.161538924702,24987.581165195304,"passenger kilometres","ETP2016_transport_summary"]
[9,"Passenger transport - Rail",3477.9398821723835,3709.6043835675491,3941.2688849627143,4172.9333863578795,4404.5978877530451,4636.2623891482108,4759.5516764791919,4882.8409638101739,5006.130251141155,5129.419538472137,5252.7088258031181,5356.7859825746327,5460.8631393461465,5564.9402961176611,5669.0174528891748,5773.0946096606895,5871.7482403588447,5970.4018710569999,6069.0555017551542,6167.7091324533094,6266.3627631514646,6379.5634133779449,6492.7640636044252,6605.9647138309065,6719.1653640573868,6832.3660142838671,6982.4242817264485,7132.4825491690299,7282.5408166116122,7432.5990840541936,7582.6573514967749,7800.6435637617597,8018.6297760267435,8236.6159882917273,8454.602200556712,8672.5884128216967,8966.796173206294,9261.0039335908932,9555.2116939754906,9849.4194543600897,10143.627214744687,"passenger kilometres","ETP2016_transport_summary"]
[10,"Other transport",3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7000000000000005E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,2.7999999999999997E-2,"$ value added","GDP growth from IEA ETP2016 Energy Technology Perspectives p. 385"]
[11,"Services / Commercial Buildings",35332.127665901826,35954.971930147483,36577.816194393141,37200.660458638791,37823.504722884449,38446.348987130114,39069.193251375771,39692.037515621429,40314.881779867079,40937.726044112736,41560.570308358394,42183.414572604052,42806.258836849709,43429.103101095359,44051.947365341017,44674.791629586674,45297.635893832332,45920.480158077989,46543.32442232364,47166.168686569297,47789.012950814955,48362.320626918539,48935.628303022117,49508.935979125701,50082.243655229278,50655.551331332863,51228.859007436447,51802.166683540025,52375.474359643609,52948.782035747186,53522.089711850771,54095.397387954348,54668.705064057933,55242.012740161517,55815.320416265095,56388.628092368679,56961.935768472264,57535.243444575841,58108.551120679425,58681.858796783003,59255.166472886587,"M m2","Transition to Sustainable Buildings, 2013 (http://www.iea.org/w/bookshop/add.aspx?id=457) "]
[]
[]
["Scope 1. Carbon Intensity"]
["Code","Sector",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,"Unit"]
[1,"Power Generation",0.62646384105150521,0.59050743508161763,0.58931070949118391,0.5863254695821164,0.56989727014102609,0.55416042200166482,0.53907218310653682,0.52459326356549973,0.51068748402543895,0.49732147382230057,0.48446440361368537,0.46364658409951764,0.44352856926768491,0.42407565581401746,0.40525539770350555,0.38703742557745568,0.36442566884294791,0.34255522920332626,0.32139023895092633,0.30089710753825866,0.28104434368675912,0.26030254259225805,0.24017382358101055,0.22063140048346622,0.20165002515025454,0.18320587862593579,0.16624198996012829,0.14972744964219017,0.13364463718171607,0.11797684148133844,0.10270820291685022,9.2441827255300799E-2,8.2457554452950763E-2,7.2743914524595596E-2,6.3290050979311466E-2,5.4085680344285611E-2,4.9704989936824616E-2,4.5436883233840576E-2,4.127707519774311E-2,3.7221495523181096E-2,3.326627535261549E-2,"tCO2 / MWh"]
[2,"Iron & Steel Industry",1.9380364965608379,1.9696535406481577,1.6505202557571912,1.7082012657062526,1.6956395363738519,1.6832934360576801,1.6711574599179535,1.6592262889127924,1.6474947820250547,1.6359579688761818,1.6246110427047484,1.5755370046147827,1.5277813509527371,1.4812916578918505,1.4360182446668557,1.3919139964782283,1.3256840337409566,1.261088102827463,1.1980664681600617,1.1365622707920586,1.076521357308541,1.0392610905323019,1.0027590694099544,0.96699238164890966,0.93193902888745905,0.89757788157584295,0.86478976209887715,0.83250477185219141,0.80071141833687209,0.76939855642530286,0.73855537533507742,0.71945260329825911,0.70050717499350479,0.68171715440519376,0.66308063714990528,0.64459574983300705,0.63294356585373746,0.62132340623402282,0.60973513913348387,0.59817863343444388,0.58665375873698333,"tCO2 / ton crude steel"]
[3,"Cement",0.64021607091207622,0.59492184247302204,0.59630200110019793,0.54696817945515652,0.5474292697006814,0.54788260957884827,0.54832839287243285,0.54876680695739455,0.54919803306548309,0.54962224653403247,0.55003961704366788,0.54431336908961414,0.53860790378842138,0.53292310820323641,0.52725887021401963,0.52161507851017441,0.51749495310287674,0.51338595527014563,0.509288039992988,0.50520116249492908,0.50112527824038144,0.49585459722907044,0.49058739283648212,0.48532366162390694,0.48006340015716947,0.4748066050066197,0.46794915480728594,0.46116958919750162,0.45446658878978408,0.4478388638303899,0.44128515337198521,0.43493949991730707,0.42862334157027537,0.42233647316425654,0.41607869143105525,0.40984979497900631,0.40179713347096147,0.39373917675075371,0.38567591959368325,0.37760735676817397,0.36953348303576339,"tCO2 / ton cement"]
[null,"Chemical and Petrochemical Industry",0.95223222939854102,1.2299868635308848,1.1240755843609906,1.1241480027953119,1.203088261616007,1.2752476124282204,1.3414637872005297,1.4024419815951408,1.4587800681918464,1.5109882649103348,1.5595046309563789,1.5189355009141412,1.4807638441158071,1.4447832383133321,1.4108102973741083,1.3786815450472221,1.3471588681976581,1.3166937830536165,1.2872339441163758,1.2587304042732745,1.2311373434139576,1.2115357234649236,1.192398074942967,1.1737081171862054,1.1554503224397374,1.1376098728299036,1.1206096434794053,1.103962756812632,1.0876583100141357,1.0716858442612176,1.0560353223509351,1.0444963506574372,1.0331620164265469,1.022026923801417,1.0110858649754726,1.0003338120710283,0.9909664491057355,0.98173371430117418,0.97263272604175022,0.96366068436772645,0.95481486810323069,"Index"]
[4,"Aluminium",2.0863720007590882,1.6224552861776789,1.6783389954464776,2.0666231386437715,2.0633843304138137,2.0603903923115143,2.0576145657653369,2.05503385396023,2.0526283832402781,2.0503808903298135,2.0482763073718018,2.0482763073718018,2.0482763073718018,2.0482763073718018,2.0482763073718018,2.0482763073718018,1.9529483717634739,1.8529362612156228,1.7578471202558952,1.6673261897463183,1.5810519971951993,1.5266287502456377,1.4743561877364315,1.4241092945014875,1.3757725603946369,1.3292390937954448,1.3292390937954448,1.3292390937954448,1.3292390937954448,1.3292390937954448,1.3292390937954448,1.314017685082943,1.291623452779584,1.2695358028489983,1.2477484823150209,1.2262554070987106,1.198853631276952,1.1716806651518872,1.1447336547367335,1.1180097933126056,1.0915063204539852,"tCO2 / ton aluminium"]
[5,"Pulp & Paper",0.58497567797305583,0.58881306597537042,0.58881306597537042,0.55710743863314616,0.54034511084615633,0.52413095793683429,0.50843852225321606,0.49324302182201774,0.47852121975631734,0.46425130568889061,0.45041278795877759,0.43609659471653645,0.4221755204640249,0.4086334302616233,0.39545505587975688,0.38262593837442987,0.37084909155859674,0.35937724681138555,0.34819870698098621,0.33730236549663895,0.32667766956070254,0.31582960835265783,0.30524413351883206,0.29491182488731299,0.28482370755434566,0.27497122588318285,0.26687515305960519,0.25895078567491181,0.25119271862777526,0.24359577132344448,0.23615497613714437,0.22893893529665635,0.22194373351037022,0.21515938576122168,0.2085765000447421,0.20218623398919031,0.19924124775598914,0.19629626152278798,0.19335127528958682,0.19040628905638568,0.18746130282318452,"tCO2 / ton paper and cardboard"]
[null,"Manufacture of light-road automotor vehicles",1,0.95544894189865026,0.85436354913720647,0.95157766223706075,0.91093059074179084,0.87197267446003524,0.83463512160785913,0.79885189898041042,0.76455962267604116,0.73169745310651424,0.70020699412654586,0.66725282839649547,0.63577306813586509,0.60570392619343572,0.57698430975689463,0.54955570856757063,0.52173164107962844,0.49520826912000815,0.46992764878129012,0.44583433547353751,0.42287527858689067,0.40730959272719153,0.39227812311713189,0.37776331625160087,0.36374817852669927,0.35021625876176482,0.33508934152767489,0.3205266425486521,0.30650864845829784,0.29301649029660576,0.28003192288256035,0.26621471742899216,0.25294245195938575,0.24019569164512802,0.22795565608771276,0.21620419808703523,0.20462048247290371,0.19350739023041114,0.18284787793988327,0.17262548147397086,0.16282429708493015,"Index"]
[6,"Other Industry",1,0.95544894189865026,0.85436354913720647,0.95157766223706075,0.91093059074179084,0.87197267446003524,0.83463512160785913,0.79885189898041042,0.76455962267604116,0.73169745310651424,0.70020699412654586,0.66725282839649547,0.63577306813586509,0.60570392619343572,0.57698430975689463,0.54955570856757063,0.52173164107962844,0.49520826912000815,0.46992764878129012,0.44583433547353751,0.42287527858689067,0.40730959272719153,0.39227812311713189,0.37776331625160087,0.36374817852669927,0.35021625876176482,0.33508934152767489,0.3205266425486521,0.30650864845829784,0.29301649029660576,0.28003192288256035,0.26621471742899216,0.25294245195938575,0.24019569164512802,0.22795565608771276,0.21620419808703523,0.20462048247290371,0.19350739023041114,0.18284787793988327,0.17262548147397086,0.16282429708493015,"Index"]
[null,"Passenger transport - Air",187.22107925127006,181.28374409254781,176.00129418028484,171.27104238790841,167.01070390553446,163.15356899038247,157.49336090329209,152.18390289811418,147.19357201174591,142.4944357931746,138.06172919577673,133.13889721872872,128.48896483934277,124.08985159431302,119.92179652027924,115.96706137538017,111.42123732533776,107.1026348760315,102.99463302378859,99.082193256006676,95.35167559298219,91.005682637303053,86.839312078403395,82.841653536461081,79.002662701092547,75.313077067489473,71.846602319234094,68.506030735035594,65.284625409840743,62.176121659327571,59.174686357302612,56.198945394289915,53.323104929831331,50.542217279788971,47.851656173374579,45.247091070529201,42.538069254165478,39.910683246868814,37.361297706583755,34.886489982404996,32.483034784042069,"gCO2 / pKm"]
[7,"Passenger transport - Light Road",146.86464786256781,143.11691378435967,139.67345895745174,136.49867228140752,133.56229096938065,130.83843282591712,127.32506787944753,123.99564573057768,120.83608934894964,117.83372238195521,114.97709917215256,111.70943996327802,108.59836228003594,105.6328747263907,102.80299112159013,100.0996181541787,96.975906856674939,93.959770505481671,91.045746139048475,88.228734538156147,85.503970447618499,82.520339821915613,79.617700414075415,76.792798601301484,74.042552732992448,71.364041916804268,68.635834515918461,65.962873538588681,63.343497688597104,60.776111617056372,58.259182682233181,55.83028136861941,53.444878117610052,51.101814819407274,48.799974114532937,46.538277617109991,44.665407194846168,42.819432492347239,40.999778278156882,39.205885608364596,37.437211254185094,"gCO2 / pKm"]
[8,"Passenger transport - Heavy Road",33.849245884885711,32.769878287270323,31.743603722661408,30.766598833370729,29.835398761865292,28.946856094375612,28.246655431941583,27.573263100763963,26.925168418887218,26.300972116628952,25.699376251747246,25.163621383318709,24.649550142087101,24.155872235674494,23.681397753069216,23.225027589104364,22.798281441918395,22.386084407201039,21.987704918444233,21.602459647334921,21.229709592307575,20.815353176727143,20.412904936452836,20.021858800479897,19.641736973115989,19.272087986429,18.831299129515774,18.402327124493539,17.984703069958698,17.577982549123405,17.181744052268385,16.767377382520831,16.364007625133709,15.971202741075922,15.588553030301494,15.215669706352058,14.830376877432428,14.455194051503069,14.089728455173802,13.733607400596746,13.386477017761727,"gCO2 / pKm"]
[9,"Passenger transport - Rail",21.262969839647308,19.955440792245152,18.801622680923415,17.775915264267411,16.858104188350076,16.032015378098738,15.397913259530942,14.795832662398183,14.223407741011941,13.678500108893564,13.159172144658193,12.516655924350282,11.898630799930645,11.303722652276354,10.730658271751945,10.17825626224505,9.6404614946385578,9.1204395361463249,8.6173236857736129,8.1303026946866268,7.6586164011947009,7.1033989789579195,6.5675418700171635,6.0500497920108192,5.549994534366343,5.0665094019745771,4.5994856924226291,4.1521131402978062,3.7231769970483271,3.3115606133531097,2.9162357323660006,2.6583358769405545,2.4144580213325733,2.1834888675688591,1.9644299349568117,1.7563831303761868,1.6121533917140067,1.4770875641562686,1.3503391692003239,1.2311628675205615,1.1188997916654146,"gCO2 / pKm"]
[10,"Other transport",1,1.0606674895529273,1.0834155676919714,1.1499361795972396,1.0922930000345685,1.0372992921261956,1.0091516589854119,0.98169209695420678,0.95490733887401757,0.92878418837673904,0.90330953172291473,0.87213287798942152,0.84202828451699041,0.81295904071845104,0.78488968708769435,0.75778597279821758,0.73206830775170373,0.70721804018985646,0.68320612828364036,0.66000449408691364,0.63758599188523246,0.62138473017477147,0.60559301934368615,0.59020056851338265,0.5751973435629506,0.56057356077688891,0.54291370881206502,0.52579999748360773,0.50921577731516798,0.49314490063852001,0.47757170660951448,0.46109571800024668,0.44516295628907393,0.42975605244788856,0.41485818061570279,0.40045304139539994,0.38587715076501033,0.37179819204062658,0.35819990846806699,0.34506656021449911,0.33238290826975342,"Index"]
[11,"Services / Commercial Buildings",25.523514726131605,24.374981083567942,22.886487944242585,25.491021194317067,24.79764582666035,24.126736304634832,23.47721817121224,22.848084410537794,22.238390238272366,21.647248367506545,21.073824700356813,20.372060109127151,19.690717300243108,19.028917628573325,18.385832141144277,17.760678113164932,17.107197084151288,16.471443087142241,15.852704451000653,15.250307095964544,14.663612083965621,14.272497090583272,13.890546349739255,13.517441498522579,13.152878751635997,12.796568076465872,12.423137020147511,12.057971675662815,11.700800610851941,11.35136414937906,11.009413741113422,10.647940202674883,10.294048170110765,9.9475015983188761,9.608074140356452,9.275548654430354,8.9298360378683022,8.591013100915994,8.2588759197379549,7.9332285396464215,7.6138825895844509,"kgCO2 / m2"]
[]
["Electricity Consumption (TWh)"]
["Code","Sector",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[1,"Power Generation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Iron & Steel Industry",1030.7404457091263,1095.6183852076497,1054.0276909243225,1172.139947313771,1187.9048965324744,1203.6698457511779,1219.4347949698813,1235.1997441885846,1250.964693407288,1266.7296426259916,1282.4945918446949,1296.4155389701734,1310.3364860956522,1324.2574332211307,1338.1783803466094,1352.0993274720879,1363.3049069020099,1374.5104863319316,1385.7160657618535,1396.9216451917753,1408.1272246216972,1424.0098693947054,1439.8925141677139,1455.7751589407221,1471.6578037137306,1487.5404484867388,1500.9028775601989,1514.2653066336591,1527.627735707119,1540.9901647805791,1554.3525938540392,1574.5587332955959,1594.7648727371525,1614.9710121787089,1635.1771516202655,1655.3832910618221,1667.1386576757056,1678.8940242895892,1690.649390903473,1702.4047575173565,1714.1601241312401,"ETP2016_industry_summary",null,"Note: Conversion from Petajoules to Terawatts (See ETPcomparison.doc)"]
[3,"Cement",357.78839417947347,358.02009202866287,369.3802808887005,364.04773323246587,361.14485083943146,358.24196844639704,355.33908605336262,352.43620366032815,349.53332126729373,346.63043887425931,343.72755648122489,345.63779158617751,347.54802669113013,349.45826179608281,351.36849690103543,353.27873200598805,355.23081991896777,357.18290783194749,359.13499574492715,361.08708365790687,363.03917157088659,366.53157040659221,370.02396924229782,373.5163680780035,377.00876691370911,380.50116574941472,388.50672018514854,396.51227462088235,404.51782905661622,412.52338349235004,420.52893792808385,426.79839066630302,433.06784340452225,439.33729614274142,445.60674888096065,451.87620161917982,458.07908482810973,464.28196803703963,470.48485124596948,476.68773445489938,482.89061766382929,"ETP2016_industry_summary",null,"Note: Conversion from Petajoules to Terawatts (See ETPcomparison.doc)"]
[null,"Chemical and Petrochemical Industry",1153.9816794898525,1162.7102503195372,1077.7039519327363,1133.2999573706638,1222.1412635955346,1310.9825698204054,1399.8238760452762,1488.6651822701469,1577.5064884950177,1666.3477947198885,1755.1891009447593,1790.1421088958491,1825.0951168469387,1860.0481247980285,1895.0011327491181,1929.954140700208,1958.7917065492304,1987.6292723982529,2016.4668382472755,2045.304404096298,2074.1419699453204,2068.5123343157466,2062.8826986861727,2057.2530630565989,2051.623427427025,2045.9937917974512,2007.1684830459467,1968.343174294442,1929.5178655429374,1890.6925567914327,1851.8672480399282,1849.5023750529642,1847.1375020660003,1844.7726290790363,1842.4077560920723,1840.0428831051083,1837.2005347324314,1834.3581863597544,1831.5158379870777,1828.6734896144008,1825.8311412417238,"ETP2016_industry_summary",null,"Note: Conversion from Petajoules to Terawatts (See ETPcomparison.doc)"]
[4,"Aluminium",566.10416357375834,676.83423319179531,735.95134010405422,872.48789107498033,905.07350962611395,937.65912817724745,970.24474672838107,1002.8303652795147,1035.4159838306482,1068.0016023817818,1100.5872209329154,1133.1956700284259,1165.8041191239363,1198.4125682194469,1231.0210173149574,1263.6294664104678,1297.8644649454218,1332.0994634803758,1366.3344620153298,1400.5694605502838,1434.8044590852378,1466.6140780559501,1498.4236970266625,1530.2333159973746,1562.0429349680869,1593.8525539387992,1611.8628887789603,1629.8732236191215,1647.8835584592825,1665.8938932994438,1683.9042281396048,1691.173006897196,1698.4417856547871,1705.7105644123783,1712.9793431699693,1720.2481219275605,1727.7257991120848,1735.2034762966091,1742.6811534811332,1750.1588306656574,1757.6365078501817,"ETP2016_industry_summary",null,"Note: Conversion from Petajoules to Terawatts (See ETPcomparison.doc)"]
[5,"Pulp & Paper",513.52308367341209,505.5942558801807,495.25612349594763,488.53194799821711,490.66451494644156,492.79708189466595,494.9296488428904,497.06221579111485,499.1947827393393,501.3273496875637,503.45991663578815,506.26496603066835,509.07001542554849,511.87506482042869,514.68011421530889,517.48516361018903,520.32151454689892,523.15786548360882,525.99421642031871,528.8305673570286,531.66691829373849,534.19937794066777,536.73183758759717,539.26429723452645,541.79675688145585,544.32921652838513,546.70730294007853,549.08538935177205,551.46347576346545,553.84156217515897,556.21964858685237,558.1955445703785,560.17144055390463,562.14733653743087,564.123232520957,566.09912850448313,566.92764373526461,567.75615896604609,568.58467419682756,569.41318942760904,570.24170465839052,"ETP2016_industry_summary",null,"Note: Conversion from Petajoules to Terawatts (See ETPcomparison.doc)"]
[null,"Manufacture of light-road automotor vehicles",4027.2320530634333,4035.5639209654391,4293.5000008428233,4143.8700189038518,4212.2283963903701,4280.5867738768884,4348.9451513634067,4417.3035288499259,4485.6619063364442,4554.0202838229625,4622.3786613094808,4686.7080631219251,4751.0374649343703,4815.3668667468146,4879.6962685592598,4944.0256703717041,5021.5999147125576,5099.1741590534111,5176.7484033942646,5254.3226477351182,5331.8968920759717,5423.7382470272451,5515.5796019785175,5607.4209569297909,5699.2623118810634,5791.1036668323368,5906.6293954333496,6022.1551240343624,6137.6808526353761,6253.206581236389,6368.7323098374018,6470.0873592421522,6571.4424086469035,6672.7974580516538,6774.1525074564051,6875.5075568611555,6964.4996585843219,7053.4917603074882,7142.4838620306555,7231.4759637538218,7320.4680654769882,"ETP2016_scenario_summary&ETP2016_industry_summary"]
[6,"Other Industry",4049.3385489656253,4035.5639209654391,4293.5000008428233,4143.8700189038518,4212.2283963903701,4280.5867738768884,4348.9451513634067,4417.3035288499259,4485.6619063364442,4554.0202838229625,4622.3786613094808,4686.7080631219251,4751.0374649343703,4815.3668667468146,4879.6962685592598,4944.0256703717041,5021.5999147125576,5099.1741590534111,5176.7484033942646,5254.3226477351182,5331.8968920759717,5423.7382470272451,5515.5796019785175,5607.4209569297909,5699.2623118810634,5791.1036668323368,5906.6293954333496,6022.1551240343624,6137.6808526353761,6253.206581236389,6368.7323098374018,6470.0873592421522,6571.4424086469035,6672.7974580516538,6774.1525074564051,6875.5075568611555,6964.4996585843219,7053.4917603074882,7142.4838620306555,7231.4759637538218,7320.4680654769882,"ETP2016_scenario_summary&ETP2016_industry_summary"]
[null,"Passenger transport - Air",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ETP2016_transport_summary"]
[7,"Passenger transport - Light Road",22.222222224000003,25.000000002000007,27.777777780000001,30.555555558000002,30.952380954857144,31.349206351714287,31.746031748571429,32.142857145428572,32.539682542285711,32.936507939142857,33.333333335999995,45.000000003599993,56.666666671199998,68.333333338800003,80.000000006400001,91.666666673999998,117.77777778719999,143.88888890039999,170.00000001360002,196.11111112680001,222.22222224000001,273.33333335520001,324.44444447040001,375.55555558560002,426.66666670080002,477.77777781600003,552.77777782199996,627.77777782800001,702.77777783399995,777.77777784,852.77777784599994,934.44444451920003,1016.1111111924,1097.7777778656,1179.4444445388001,1261.1111112120002,1342.2222223296001,1423.3333334472002,1504.4444445648001,1585.5555556824002,1666.6666668,"ETP2016_transport_summary",null,null,"Note: Conversion from Exajoules to Terawatts"]
[8,"Passenger transport - Heavy Road",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ETP2016_transport_summary"]
[9,"Passenger transport - Rail",114.81481482400001,119.44444445400001,105.555555564,119.44444445400001,119.44444445400001,119.44444445400001,119.44444445400001,119.44444445400001,119.44444445400001,119.44444445400001,119.44444445400001,122.22222223200001,125.00000000999999,127.77777778799999,130.55555556599998,133.33333334399998,135.55555556639999,137.77777778879999,140.0000000112,142.22222223360001,144.44444445600001,147.77777778960001,151.1111111232,154.44444445680003,157.77777779040002,161.11111112400002,165.5555555688,170.00000001360002,174.4444444584,178.88888890320001,183.333333348,188.888888904,194.44444446,200.000000016,205.555555572,211.111111128,218.33333335080002,225.5555555736,232.77777779640002,240.0000000192,247.22222224200002,"ETP2016_transport_summary",null,null,"Note: Conversion from Exajoules to Terawatts"]
[10,"Other transport",109.25925926799999,113.888888898,111.11111112,119.44444445400001,120.2380952477143,121.03174604142858,121.82539683514287,122.61904762885715,123.41269842257144,124.20634921628572,125.00000001000001,129.44444445480002,133.8888888996,138.33333334440002,142.7777777892,147.22222223400001,155.00000001240002,162.7777777908,170.55555556920001,178.33333334759999,186.111111126,197.77777779359999,209.44444446119999,221.11111112880002,232.77777779640002,244.44444446400001,260.00000002080003,275.55555557760005,291.11111113440006,306.66666669120002,322.22222224800004,341.11111113840002,360.0000000288,378.88888891919999,397.77777780960002,416.66666670000001,437.77777781280003,458.88888892560004,480.0000000384,501.11111115120002,522.22222226400004,"ETP2016_transport_summary",null,null,"Note: Conversion from Exajoules to Terawatts",null,null,null,"(See ETP2015_flows_download_transport)"]
[11,"Services / Commercial Buildings",4217.7894971992837,4242.5226272365953,4377.3701423252869,4923.8443690688173,4993.1727299790691,5062.5010908893209,5131.8294517995728,5201.1578127098246,5270.4861736200764,5339.8145345303283,5409.1428954405801,5478.877068141067,5548.6112408415538,5618.3454135420407,5688.0795862425275,5757.8137589430144,5818.4241065136985,5879.0344540843826,5939.6448016550657,6000.2551492257498,6060.8654967964339,6092.0782597233647,6123.2910226502954,6154.5037855772252,6185.716548504156,6216.9293114310867,6248.1059859979614,6279.2826605648361,6310.4593351317117,6341.6360096985863,6372.812684265461,6405.8958154663396,6438.9789466672182,6472.0620778680968,6505.1452090689754,6538.228340269854,6571.8100208939122,6605.3917015179704,6638.9733821420277,6672.5550627660859,6706.1367433901441,"ETP2016_buildings_summary"]
[]
["Scope 2 Emissions (MT CO2)"]
["Code","Sector",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[1,"Power Generation",{"$f":"D98+((D98-E98))","v":0},{"$f":"D81*D$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Iron & Steel Industry",{"$f":"+C82*C$64","v":645.7216187460798},{"$f":"+D82*D$64","v":646.97080247723295},621.14980636196685,687.25550502470401,676.98375772101519,667.02618967215153,657.36337708048598,647.97746495915999,638.85201188082249,629.97185280515419,621.32297757581694,601.07863621705599,581.17166693725028,561.58533945983845,542.30401172559812,523.31304282980614,496.82330253463778,470.84575468781026,445.35561749333965,420.32968249579079,395.74619167126252,370.67338967991111,345.82449067333425,321.18971210613216,296.75983313144212,272.52615485663154,249.51308110249025,226.72708244390685,204.15925448730437,181.80115239461998,159.64476161389314,145.55508642663671,131.50041133337683,117.47931326962762,103.49044528625191,89.532531527641211,82.865110203062244,76.283711743638762,69.785062041341234,63.366051060574485,57.02372268782338]
[3,"Cement",224.14149170132296,211.41352625153041,217.67975540257288,213.45045813783059,205.81546461888004,198.52352041296248,191.55341686186773,184.88565827680665,178.50229242104967,172.38676073261752,166.52376565626597,160.25378140463221,154.14747903012412,148.19674155080043,142.39397995211206,136.7320909468655,129.45522914259863,122.35487285988333,115.42248209810205,108.65005904208941,102.03010570672457,95.409099717169198,88.870071509544914,82.409439392547768,76.023827330015891,69.710050389314347,64.58613027646183,59.368771630808446,54.061638497806918,48.668205821622365,43.191771489125145,39.454023102814766,35.709715279350348,31.959114718074524,28.202473853401241,24.440031795964916,22.768816301651025,21.095525569276674,19.420238584278863,17.743030373968377,16.063972252399516]
[null,"Chemical and Petrochemical Industry",722.92779543628001,686.58904765929549,635.10248053493365,664.48262968274696,696.49496984979942,726.49465412850282,754.60611282438117,780.94372632342595,805.61281964332568,828.71054117063534,850.32664101844341,829.99327384226717,809.48182595256094,788.80112836935734,767.95943770083738,746.96448209915923,713.83397778322262,680.87280097762414,648.07275898091075,615.42617922783779,582.92586865644421,538.43902000583569,495.4504253425718,453.89462445107807,413.70991573951102,374.838090289462,333.67568280681019,294.71500350771981,257.86971507612509,223.05793606252934,190.20195708675394,170.97137906291468,152.31044115869466,134.19598244703892,116.6060808077461,99.519971195400586,91.318034090804304,83.347518722667729,75.5996169704501,68.065962107042367,60.738601491927369]
[4,"Aluminium",354.64378874766624,399.67564701752053,433.70400638770781,511.56187243924825,515.79892241288007,519.61357816441659,523.03195376651729,526.07805412456287,528.77398370219828,531.14013094108634,533.19533161410823,525.40230152504375,517.06743300141318,508.21759580342291,498.87791195334705,489.07189556332145,472.97512570523008,456.31763703414805,439.12655923399223,421.42729958599966,403.24367752244609,381.7633735195642,359.88214865928722,337.61751957495926,314.98599712209216,292.00315754454942,267.95929417349527,244.03676101258617,220.23080028800601,196.53689977451822,172.95077715630458,156.33512296241821,140.04935602579653,124.08006350131376,108.41454995573483,93.040790035431698,85.876593458458444,78.842237739443277,71.932781017930438,65.143529080477634,58.47002003995366]
[5,"Pulp & Paper",321.70364346665923,298.55716723180456,291.85973751725032,286.4387238159207,279.62836762304772,273.08863886393704,266.80280628588861,260.75548997695961,254.9325276357788,249.32085641404703,243.90840825635286,234.72802214937772,225.7870955987718,217.07375380856598,208.57689437641068,200.28612549821602,189.61851595212929,179.21046252026053,169.04940690213149,159.12358809554618,149.42198011182552,139.05345632915842,128.90893767107517,118.97863712958576,109.25332965147192,99.724312375850047,90.885709966493351,82.213154983429831,73.700136137376418,65.340478186515583,57.128320533397556,51.60061610585349,46.190367062461462,40.892797799307949,35.703388144865343,30.617856507472137,28.179132826769017,25.797070300234065,23.469512353106719,21.19441048112002,18.969817564710858]
[null,"Manufacture of light-road automotor vehicles",2522.9152607678575,2383.0305000772173,2530.2055316970827,2429.6565347210544,2400.5374643133837,2372.1317730263613,2344.3953569560599,2317.2876743587813,2290.771393135713,2264.8120793674871,2239.377921427923,2172.9761841381469,2107.2208493595099,2042.0798620007458,1977.5232519872948,1913.5229674495188,1829.9999075808141,1746.7487728022197,1663.756406355709,1581.0104867762618,1498.4994626389623,1411.8128560560685,1324.6978422726088,1237.1731388277581,1149.2563885287143,1060.9642354958969,981.92982465382954,901.68192807131254,820.26813068762056,737.73356158458773,654.1210504018801,598.10669798976835,541.86507024543198,485.40540792844826,428.73645753854646,371.86650392511257,346.17038544495222,320.48868150394799,294.82084347170598,269.1663502108546,243.52470637618592]
[6,"Other Industry",2536.7641811029343,2383.0305000772173,2530.2055316970827,2429.6565347210544,2400.5374643133837,2372.1317730263613,2344.3953569560599,2317.2876743587813,2290.771393135713,2264.8120793674871,2239.377921427923,2172.9761841381469,2107.2208493595099,2042.0798620007458,1977.5232519872948,1913.5229674495188,{"$f":"+S88*S$64","v":1829.9999075808141},1746.7487728022197,1663.756406355709,1581.0104867762618,1498.4994626389623,1411.8128560560685,1324.6978422726088,1237.1731388277581,1149.2563885287143,1060.9642354958969,981.92982465382954,901.68192807131254,820.26813068762056,737.73356158458773,654.1210504018801,598.10669798976835,541.86507024543198,485.40540792844826,428.73645753854646,371.86650392511257,346.17038544495222,320.48868150394799,294.82084347170598,269.1663502108546,243.52470637618592]
[null,"Passenger transport - Air",0,{"$f":"+D89*D$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Passenger transport - Light Road",13.921418691147164,14.762685878221459,16.369741931620243,17.915500460886797,17.639677410538173,17.372489421283259,17.113402639671829,16.861926330240017,16.617608608506387,16.38003267085443,16.148813455081417,20.864096286147419,25.133285593846139,28.978503149609473,32.420431818874079,35.478430680771709,42.921245444936453,49.289891317088468,54.636340626028385,59.00926609416814,62.454298602053932,71.149361647575816,77.923062768072825,82.859348188197174,86.037344070991594,87.531697572727424,91.894877790866943,93.995565616227921,93.922481137997579,91.759765603937339,87.587273049987573,86.381751919919395,83.786037281395636,79.856652840055702,74.647099022126355,68.208052439639062,66.715142053875141,64.671830474673513,62.099066469128118,59.016749017587372,55.443792258794652]
[8,"Passenger transport - Heavy Road",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Passenger transport - Rail",71.927329904260347,70.532832529280284,62.20501934015693,70.033319983466569,68.071062827846021,66.19138374438306,64.389177431765262,62.659750930891917,60.998782819029557,59.4022871557492,57.866581547375084,56.66791583891893,55.441071162895895,54.187444913903889,52.908343593301439,51.60499008112248,49.399924002662708,47.196498249567334,44.994633456729261,42.794255297753665,40.595294091335056,38.466931297266605,36.292933344033919,34.075294077394702,31.815892859585436,29.516502669873201,27.522285006711911,25.453666441208625,23.31356448800889,21.104746088905593,18.829837202928928,17.461234038509271,16.033413367134209,14.548782906083021,13.009621591232571,11.418088073595966,10.852256137074889,10.248541441341702,9.6083858384655407,8.9331589262781161,8.2241625183878746]
[10,"Other transport",68.446975231473544,67.252235667453306,65.478967726480974,70.033319983466569,68.523362248629056,67.071003461916391,65.672682629740649,64.325126370915626,63.025320454213265,61.770484650330559,60.558050456555321,60.016474502127778,59.383547334479609,58.663799058965523,57.861465121184985,56.980509881239421,56.485978675175815,55.760378980335602,54.814890758793183,53.659984181948921,52.305475079220166,51.482058427920713,50.303073054047012,48.784054110802479,46.939644747064428,44.783659223255889,43.222917393091194,41.258230571370845,38.90543882712312,36.179564723838155,33.094865386965999,31.532934410719687,29.684719605437053,27.56186094985728,25.175375836006815,22.535700145255195,21.759740040750668,20.850480863419328,19.812996096501731,18.652104980330694,17.372388241088991]
[11,"Services / Commercial Buildings",2642.2926091621603,2505.2411548852078,2579.6311042792395,2886.9753618435338,2845.5955081576863,2805.4377409111148,2766.4265059120175,2728.492351288643,2691.5713235968997,2655.6044342503646,2620.5371869008241,2540.2626373447861,2460.9676050730482,2382.603515837518,2305.1249548919068,2228.4894142157573,2120.3830966281862,2013.8939949131277,1908.943862087549,1805.4594188935707,1703.3719657208771,1585.7834606770105,1470.6542178091977,1357.8767894926978,1247.3498975782088,1138.9779968560663,1038.6975725940906,940.18097834879939,843.35904829365086,748.16618624855778,654.54013832661394,592.17271438879357,530.94245711621568,470.8031305903134,411.71097190979918,353.62452802978436,326.65175095525507,300.12841145565153,274.03740353049136,248.36247839692723,223.08819145790866]
["Scope 2 Emissions index","Chemical and Petrochemical Industry",{"$f":"C101/$C$101","v":1},{"$f":"D101/$C$101","v":0.94973391809474639},0.87851440288259408,0.91915490575616621,0.9634364237295252,1.0049339072515122,1.0438194762852957,1.0802513491020689,1.11437521800797,1.1463254648695813,1.1762262377880759,1.1480998228064729,1.119727075183278,1.0911202105506588,1.062290649977542,1.0332490835386587,0.98742084934281804,0.94182683979763693,0.89645572223406489,0.8512968834687481,0.8063403735979664,0.74480331701853142,0.68533874125502703,0.62785609754727578,0.57227003630402817,0.51850003922348953,0.46156156245927726,0.4076686570473641,0.35670189568586608,0.30854801471275012,0.26309952153931065,0.23649855510083836,0.21068555133749806,0.18562847257249657,0.16129699472597459,0.13766239425797874,0.12631694986315298,0.1152916228271017,0.10457422919370039,9.4153195570472165E-2,8.4017521356018976E-2]
["Scope 2 Emissions index","Manufacture of light-road automotor vehicles",{"$f":"C104/$C$104","v":1},{"$f":"D104/$C$104","v":0.94455431664079526},1.0028896217968917,0.96303533158762555,0.95149349708351771,0.94023442242146305,0.92924062627554738,0.91849603924212153,0.90798586411440119,0.89769645242788854,0.8876151951082023,0.8612957469989676,0.83523251142338029,0.80941278280556761,0.78382468200118194,0.75845709017873708,0.72535131719955104,0.69235332631449187,0.65945790262069259,0.62666016229775234,0.5939555267436486,0.55959582868684166,0.5250663242131377,0.49037443233476674,0.45552714607581957,0.42053106261404477,0.38920444135526611,0.35739683456386984,0.32512710333282036,0.29241313533457963,0.2592719068189378,0.23706967383745287,0.21477735644617471,0.19239861737596115,0.169936923449446,0.14739555850636607,0.13721046870975528,0.12703109235876842,0.11685721199449889,0.10668862105536313,9.6525123202936422E-2]
["Scope 2 Emissions index","Other industry",{"$f":"C105/$C$105","v":1},{"$f":"D105/$C$105","v":0.9393977247980233},0.99741456085878666,0.95777784660483822,0.94629902227241236,0.9351014141152868,0.92416763624309917,0.91348170697966524,0.90302890990037998,0.89279567105161195,0.88276945019551889,0.85659368747211662,0.83067273854494916,0.80499396720151195,0.77954555914909962,0.75431645625710364,0.72139141714984589,0.68857357172347344,0.65585773354476373,0.62323904545548658,0.59071295384951572,0.55654083519984132,0.52219983715500773,0.48769733822473793,0.45304029325620665,0.41823526341128442,0.38707966312694708,0.35544570314741641,0.32335214159756243,0.29081676849593324,0.25785646741412177,0.23577544276493351,0.21360482550247925,0.19134825836172273,0.16900918923892264,0.14659088404639664,0.1364613975645321,0.12633759333695965,0.11621925509194307,0.1061061773955774,9.5998164981305534E-2]
["Scope 2 Emissions index","Other transport",{"$f":"C110/$C$110","v":1},{"$f":"D110/$C$110","v":0.98254503489774569},0.95663785733474149,1.0231762579226962,1.0011160028167378,0.97989725966846741,0.95946800289785183,0.93978040889873249,0.92079044020681178,0.90245747809067567,0.8847439971125165,0.87683165397980622,0.86758468337945838,0.85706926946847051,0.8453472914691913,0.83247666808566922,0.82525164164160492,0.81465073937548749,0.80083729884951871,0.78396428769104742,0.76417511368959468,0.75214512042086612,0.73492032166406773,0.71272768366790318,0.68578114063220819,0.65428251682133209,0.63148031373074132,0.60277653514774066,0.56840260209531479,0.52857799196365263,0.48351099920845286,0.46069142287269538,0.4336892829091345,0.40267463765416595,0.367808449546074,0.32924318524002133,0.31790652497299871,0.30462238532685054,0.28946488912765345,0.27250444475089108,0.25380797591623527]
[]
[]
["Scope 2 Carbon Intensity"]
["Code","Sector",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,"Unit"]
[1,"Power Generation",{"$f":"C98/C20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"tCO2 / MWh"]
[2,"Iron & Steel Industry",{"$f":"C99/C21","v":0.44835565395704052},0.42611526212028755,0.40177691714527131,0.41669425710766733,0.40691288976383655,0.39748664711024523,0.38839498678230355,0.37961897884703144,0.37114114815107446,0.36294533493352327,0.3550165712746699,0.33877296335755153,0.3231533349898274,0.30812369508239101,0.29365242037924083,0.27971005605202176,0.26223455919761912,0.24545723116451762,0.22933978727353369,0.21384658693684241,0.19894441460276782,0.1844246402245662,0.17031061002469547,0.15658529427341725,0.14323261363343301,0.13023737324753321,0.11831773647658349,0.10668785652568027,9.5336956641808718E-2,8.4254798787790255E-2,7.343164997793597E-2,6.6673968325936042E-2,5.9987914003385358E-2,5.3371959169456397E-2,4.6824635385101378E-2,4.0344530141896609E-2,3.7288720284711585E-2,3.4279965377372858E-2,3.1316602418339556E-2,2.8397051049970066E-2,2.551980845043118E-2,"tCO2 / ton crude steel"]
[3,"Cement",{"$f":"C100/C22","v":6.5746071066304382E-2},5.8157761373177762E-2,5.6752772806940945E-2,5.238901704175368E-2,5.0086946633730721E-2,4.7906353575623083E-2,4.5839125288536654E-2,4.3877823939326613E-2,4.2015618883012952E-2,4.0246227009685033E-2,3.8563859940386185E-2,3.7044377526794549E-2,3.5568178028587048E-2,3.413315670849594E-2,3.2737345435029604E-2,3.1378901755958213E-2,2.96687482520929E-2,2.8003610686560182E-2,2.6381355006130237E-2,2.4799982410619849E-2,2.3257618788497955E-2,2.1741194666496128E-2,2.0244445193962041E-2,1.8766535276835892E-2,1.7306677739008999E-2,1.586412993182771E-2,1.4614119205662397E-2,1.3357283093546066E-2,1.2094556932093069E-2,1.0826812982248551E-2,9.5548648546344445E-3,8.7076703081688661E-3,7.8629692589864599E-3,7.0208029511501348E-3,6.181209120603934E-3,5.3442222414538491E-3,4.9804194047271292E-3,4.6159232571534479E-3,4.2507504031842743E-3,3.8849166024731122E-3,3.5184368221183255E-3,"tCO2 / tons cement"]
[null,"Chemical and Petrochemical Industry",{"$f":"C112/C23","v":0.95223222939854102},0.88611503879145348,0.78419562576337298,0.81450570501290709,0.81543200484654577,0.81402359317024309,0.81070258694442787,0.80581395067132311,0.79964116077650016,0.7924183143937652,0.78433957679209443,0.74227386974620546,0.70253952355079308,0.66494325259907594,0.62931287068104447,0.59549446421889229,0.55937290737512368,0.52459369769347375,0.49108418759592809,0.45877683368840344,0.42760875935114667,0.39024463738116005,0.35483796477132551,0.32127372126105613,0.28944483541134319,0.25925154641931403,0.22835859890792787,0.19959889243082801,0.1728487318034094,0.14799241538763352,0.12492164590012569,0.11128668433247928,9.8261027122854672E-2,8.5813797574238487E-2,7.3915980342323329E-2,6.2540289686683043E-2,5.6970670424154976E-2,5.1624437783963098E-2,4.6491393623786501E-2,4.1561898304503776E-2,3.6826834489992778E-2,"Index"]
[4,"Aluminium",{"$f":"C102/C24","v":4.5630346144005607},4.313271919958936,4.4172652793891043,4.3413772816014369,4.2053597395878679,4.0763121682948453,3.9536703129770858,3.8369338594453719,3.7256570501379151,3.6194409834117547,3.5179272428215125,3.3732603716469352,3.2327850983174486,3.0963441334181199,2.9637854650411306,2.8349625284420532,2.6706850064175187,2.5116116349359183,2.3575038113843738,2.2081368339232195,2.0632989595971973,1.914014730494058,1.7686595323104153,1.6270893963991926,1.4891665451451148,1.3547591447306555,1.2291615733608803,1.1069205298908797,0.98790342400749631,0.87198455020206045,0.7590446470408887,0.68136025267648648,0.60617455473914927,0.53337858428189411,0.46286939864191251,0.39454967725518575,0.36264230272727582,0.33154736720365569,0.3012340418714024,0.27167304128749764,0.24283652792921162,"tCO2 / ton aluminium"]
[5,"Pulp & Paper",{"$f":"C103/C25","v":0.78891563766621919},0.74064942068156403,0.72403468828664974,0.72317416982420524,0.69424435620097802,0.66692153910785779,0.64108795413959041,0.61663649108567753,0.59346955228965703,0.57149805183291014,0.55064053595717799,0.52250015573602815,0.49566211115616693,0.47004750703456033,0.44558333621574975,0.42220195919231462,0.3944708019487983,0.36799081126529815,0.3426885460195343,0.31849586892300624,0.29534949284694639,0.2714876288458804,0.2486354150590262,0.22673797959101771,0.20574410246899177,0.18560592838544665,0.16734261434122188,0.14976912899229458,0.132852020014425,0.11655982403054085,0.10086292661751853,8.968776136604141E-2,7.9055626809098584E-2,6.8933920012486424E-2,5.9292398533207571E-2,5.0102980168153198E-2,4.6112259126657208E-2,4.2214258249386287E-2,3.840544852305261E-2,3.468247778064093E-2,3.1042159760799749E-2,"tCO2 / ton paper and cardboard"]
[null,"Manufacture of light-road automotor vehicles",{"$f":"C113/C35","v":1},0.91085276435949403,0.93260045788644819,0.8635867126023532,0.82279339916315408,0.78404748293962712,0.7472323240622335,0.71223939776313283,0.67896757770003635,0.64732249803450514,0.61721598400123545,0.57698880294556898,0.53904512158561624,0.50325770684565552,0.46950687604231295,0.43767998218383519,0.40325217553645776,0.37081623883727011,0.34026766824589544,0.31150738089155983,0.28444141390684291,0.26068752861428229,0.23793966008434098,0.21616599456583929,0.19533528710369286,0.17541689048866721,0.15792758728307851,0.14107101791030738,0.12483810238097529,0.10921888699051061,9.4202670840046382E-2,8.3789701244648074E-2,7.3843116531668862E-2,6.4347304218011811E-2,5.5287002862498574E-2,4.6647307176268991E-2,4.2241206522307902E-2,3.8042231532501747E-2,3.4042257913281221E-2,3.0233458086930565E-2,2.660829044153569E-2,"Index"]
[6,"Other Industry",{"$f":"C114/C35","v":1},0.90588015891805529,0.92750912557344212,0.85887214603981954,0.81830153495199842,0.77976714375357503,0.74315296934537811,0.70835107942727704,0.67526089973457415,0.6437885795988999,0.61384642562618275,0.57383885624348707,0.53610232027934523,0.50051027925974223,0.46694370388326195,0.43529056213025874,0.40105070671426601,0.36879184705940393,0.3384100498416136,0.30980677311181742,0.28288856697273024,0.25926436092568872,0.23664067950837331,0.21498588264996013,0.1942688959705004,0.17445923957262968,0.15706541546936137,0.1403008709241659,0.1241565755179207,0.1086226298861708,9.3688391549313077E-2,8.3332269329580391E-2,7.3439985863962789E-2,6.3996013902368531E-2,5.4985175320186368E-2,4.6392646200785995E-2,4.2010599708973514E-2,3.7834548123146329E-2,3.3856411502574575E-2,3.006840500252532E-2,2.6463028182898311E-2,"Index"]
[null,"Passenger transport - Air",{"$f":"C106/C28*1000000000000","v":0},{"$f":"D106/D28*1000000000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"gCO2 / pKm"]
[7,"Passenger transport - Light Road",{"$f":"C107/C29*1000000000000","v":0.59969633302195346},{"$f":"D107/D29*1000000000000","v":0.60902758707133597},0.64791099974166855,0.68142912181359749,0.64574650062349415,0.61295111003648217,0.5875786143697419,0.56378896072767537,0.54144629156410384,0.52042938188200116,0.5006297599392393,0.63093088241399253,0.74182148930289549,0.83530177839906805,0.91314849193646841,0.97694306064317604,1.1611826497427429,1.3105174077964559,1.4280783480554506,1.5167032012769743,1.5789669425166029,1.774044917132406,1.9165702711255441,2.010691242389067,2.0602213916214374,2.0686694861851747,2.1495718180284529,2.1764483171116371,2.1529572800728487,2.0825078648677904,1.9682788852077751,1.9236492048525489,1.849137542751506,1.74677588221658,1.6184591581655601,1.465955519436285,1.4234991349007204,1.3699928837790638,1.3061137048189244,1.232497445805592,1.1497416544626315,"gCO2 / pKm"]
[8,"Passenger transport - Heavy Road",{"$f":"C108/C30*1000000000000","v":0},{"$f":"D108/D30*1000000000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"gCO2 / pKm"]
[9,"Passenger transport - Rail",{"$f":"C109/C31*1000000000000","v":20.681015871767528},{"$f":"D109/D31*1000000000000","v":19.01357267144709},15.782993029856527,16.7827553184575,15.454546490411111,14.276884737868331,13.528412297730574,12.832642184192155,12.18481736569375,11.580703568935,11.016521849281741,10.578715674521426,10.152437398300025,9.7372913329739319,9.3328948151918407,8.9388782915088125,8.4131543077949971,7.9050789660180225,7.4137785432538772,6.9384360349580128,6.4782866274596209,6.0297121926245678,5.5897508346986013,5.1582615944119814,4.7350959733447198,4.3200997440953062,3.9416517668139832,3.568696630624649,3.201295409814966,2.8394839880686495,2.483276815773829,2.2384350593361577,1.9995203438708722,1.7663544017062323,1.5387621182668918,1.3165721155076697,1.2102713084415302,1.1066339583518456,1.005564936308379,0.90697314371393045,0.8107713684936394,"gCO2 / pKm"]
[10,"Other transport",{"$f":"C115/C35","v":1},0.947487979650671,0.88959032419080486,0.9175171377519088,0.86570390805509823,0.81712173226318396,0.77153913141128205,0.72874416858228752,0.68854249770324516,0.65075563962363192,0.61521945520594645,0.58739642936516001,0.55992467335965257,0.53288844001886049,0.50635859663823668,0.48039418178598597,0.45879081207411415,0.43631728433987649,0.4132167333819991,0.38970190968533414,0.36595845989005288,0.35038655141858432,0.33303733921210305,0.31418336364140015,0.29407085208791056,0.27292206166285715,0.25623593095954811,0.23792683975365092,0.21824788369412049,0.1974285454170642,0.17567667883811344,0.16282637953491233,0.14910774946809113,0.13467366742754819,0.1196622040115629,0.1041979022517234,9.7869756604212557E-2,9.1225818005705797E-2,8.4325462197290965E-2,7.7222403170841225E-2,6.9965166740673337E-2,"Index"]
[11,"Services / Commercial Buildings",{"$f":"C111/C33*1000000000","v":74.784418140551793},{"$f":"D111/D33*1000000000","v":69.677182887316235},70.524470093287306,77.60548673734948,75.233522884937969,72.970199116962519,70.808385730222412,68.741554278104303,66.763716145660339,64.869368449747284,63.053446270293328,60.219464523731453,57.490835965195991,54.8619093120858,52.327424614729338,49.882480318943458,46.810016787584601,43.856117966982069,41.014342782355264,38.278695708597603,35.643589614918575,32.789647810952253,30.052832032778348,27.426903096144404,24.906030691537683,22.484761628713226,20.275633553410039,18.149452784328016,16.102174893970538,14.129998037413781,12.229345712218834,10.946822520628256,9.7119998817254789,8.5225557005824779,7.3763075951065016,6.2712029001755747,5.7345619763163453,5.2164272450635858,4.7159565717164833,4.2323553392712689,3.7648732547226449,"kgCO2 / m2"]
[]
[]
["Scope 3 Carbon Intensity"]
["Code","Sector",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,"Unit"]
[null,"Manufacture of light-road automotor vehicles",{"$f":"AVERAGE(J73,K73)","v":122.41586753976367},119.33490586545243,116.40541077705389,113.34326956771528,110.15390112165699,107.11561850321331,104.21793292399042,101.45130463788442,98.537762505426826,95.467838681078305,92.502758322265066,89.637240338602311,86.86635249288733,84.012155134767056,81.069020117995507,78.20524950768845,75.417675667146966,72.703297324898358,69.999938216361357,67.299354027253571,64.653185613592896,62.059804652826742,59.517647149644773,57.044732025426299,54.637579743114728,52.273346468508663,49.950894466970105,47.669125865821464,45.601842405978076,43.742419843596707,41.909605385252064,40.102831943260739,38.321548431274849,{"$f":"AI138*($AI$138/$AH$138)","v":36.619385789220587},34.992829634341582,33.438521685377424,31.953252828863288,30.53395649340996,29.17770231828441,27.88169010321872,26.643244026955774,"gCO2/pkm"]

{"sheet":"Checks","index":6,"n_rows":43,"n_cols":15,"rows_kept":43,"cut":false,"hidden":true,"merged":[]}
[null,null,"2010-2050"]
[null,null,"SDA v8",null,"SDA v8","SDA v8",null,"SDA v7","SDA v7","SDA v7"]
[null,null,"Scope 1",null,"Scope 2","Total",null,"Scope 1","Scope 2","Total",null,null,null,{"$f":"+F2","v":"SDA v8"},{"$f":"+J2","v":"SDA v7"}]
[null,"Power Generation",{"$f":"+SUM('Back-end. Data'!C3:AQ3)","v":338317.72939351347},{"$f":"SUM('Back-end. Data'!C46:AQ46)","v":1297339.9058852931},{"$f":"+SUM('Back-end. Data'!C98:AQ98)","v":0},{"$f":"+E4+C4","v":338317.72939351347},null,337329.78550488729,0,{"$f":"+I4+H4","v":337329.78550488729},null,null,{"$f":"+B4","v":"Power Generation"},{"$f":"+F4","v":338317.72939351347},{"$f":"+J4","v":337329.78550488729}]
[null,"Iron & Steel Industry",{"$f":"+SUM('Back-end. Data'!C4:AQ4)","v":88894.806982533526},{"$f":"SUM('Back-end. Data'!C47:AQ47)","v":80035.605134094789},{"$f":"+SUM('Back-end. Data'!C99:AQ99)","v":15744.848968426622},{"$f":"+E5+C5","v":104639.65595096015},null,94240.218168354797,15653.117153167153,{"$f":"+I5+H5","v":109893.33532152195},null,null,"Iron & Steel Industry",{"$f":"+F5","v":104639.65595096015},{"$f":"+J5","v":109893.33532152195}]
[null,"Cement",{"$f":"+SUM('Back-end. Data'!C5:AQ5)","v":86992.978088018746},{"$f":"SUM('Back-end. Data'!C48:AQ48)","v":177943.87062748618},{"$f":"+SUM('Back-end. Data'!C100:AQ100)","v":4423.6688800932379},91416.646968111978,null,89784.519296351937,4688.2794040630379,94472.798700414976,null,null,"Cement",91416.646968111978,94472.798700414976]
[null,"Chemical and Petrochemical Industry",{"$f":"+SUM('Back-end. Data'!C6:AQ6)","v":83300.576307984491},null,{"$f":"+SUM('Back-end. Data'!C101:AQ101)","v":19965.14911028507},103265.72541826956,null,78294.240928621613,18610.14657607043,96904.387504692044,null,null,"Chemical and Petrochemical Industry",103265.72541826956,96904.387504692044]
[null,"Aluminium",{"$f":"+SUM('Back-end. Data'!C7:AQ7)","v":11824.108418742468},{"$f":"SUM('Back-end. Data'!C50:AQ50)","v":7607.4217676999915},{"$f":"+SUM('Back-end. Data'!C102:AQ102)","v":13879.096478888599},25703.204897631069,null,11544.178316879637,11739.116746122823,23283.295063002461,null,null,"Aluminium",25703.204897631069,23283.295063002461]
[null,"Pulp & Paper",{"$f":"+SUM('Back-end. Data'!C8:AQ8)","v":6895.8154391649878},{"$f":"SUM('Back-end. Data'!C51:AQ51)","v":20764.769903841938},{"$f":"+SUM('Back-end. Data'!C103:AQ103)","v":6247.6736542111375},13143.489093376125,null,8446.7501013823112,6891.2250424930426,15337.975143875354,null,null,"Pulp & Paper",13143.489093376125,15337.975143875354]
[null,"Manufacture of light-road automotor vehicles"]
[null,"Other Industry",{"$f":"+SUM('Back-end. Data'!C10:AQ10)","v":74920.120306384721},null,{"$f":"+SUM('Back-end. Data'!C105:AQ105)","v":58822.098622488411},133742.21892887313,null,52525.69199951426,63707.544410608352,116233.23641012261,null,null,{"$f":"+B11","v":"Other Industry"},133742.21892887313,116233.23641012261]
[null,"Passenger transport - Air",{"$f":"+SUM('Back-end. Data'!C11:AQ11)","v":33309.803025785528},{"$f":"SUM('Back-end. Data'!C54:AQ54)","v":379687.23053959088},{"$f":"+SUM('Back-end. Data'!C106:AQ106)","v":0},33309.803025785528,null,36600.310298142584,0,36600.310298142584,null,null,"Passenger transport - Air",33309.803025785528,36600.310298142584]
[null,"Passenger transport - Light Road",{"$f":"+SUM('Back-end. Data'!C12:AQ12)","v":126702.79237870048},{"$f":"SUM('Back-end. Data'!C55:AQ55)","v":1563358.5499542155},{"$f":"+SUM('Back-end. Data'!C107:AQ107)","v":2157.776038335352},128860.56841703583,null,96069.624501008162,1623.5333328540312,97693.157833862191,null,null,"Passenger transport - Light Road",128860.56841703583,97693.157833862191]
[null,"Passenger transport - Heavy Road",{"$f":"+SUM('Back-end. Data'!C13:AQ13)","v":16133.435551426746},{"$f":"SUM('Back-end. Data'!C56:AQ56)","v":777170.48561050184},{"$f":"+SUM('Back-end. Data'!C108:AQ108)","v":0},16133.435551426746,null,14922.070582013428,0,14922.070582013428,null,null,"Passenger transport - Heavy Road",16133.435551426746,14922.070582013428]
[null,"Passenger transport - Rail",{"$f":"+SUM('Back-end. Data'!C14:AQ14)","v":1866.7185272384056},{"$f":"SUM('Back-end. Data'!C57:AQ57)","v":265944.90312258038},{"$f":"+SUM('Back-end. Data'!C109:AQ109)","v":1616.7971972164157},3483.5157244548213,null,1285.5285769561583,1048.8927907249613,2334.4213676811196,null,null,"Passenger transport - Rail",3483.5157244548213,2334.4213676811196]
[null,"Other transport",{"$f":"+SUM('Back-end. Data'!C15:AQ15)","v":152320.39582111294},null,{"$f":"+SUM('Back-end. Data'!C110:AQ110)","v":1957.9818400894935},154278.37766120242,null,95160.682177061433,2173.2838395873578,97333.966016648788,null,null,"Other transport",154278.37766120242,97333.966016648788]
[null,"Services / Commercial Buildings",{"$f":"+SUM('Back-end. Data'!C16:AQ16)","v":29290.565797925072},{"$f":"SUM('Back-end. Data'!C59:AQ59)","v":1948946.8474735776},{"$f":"+SUM('Back-end. Data'!C111:AQ111)","v":65954.414070850064},95244.979868775132,null,26698.120337255958,59739.029981962289,86437.150319218243,null,null,"Services / Commercial Buildings",95244.979868775132,86437.150319218243]
[null,null,{"$f":"+SUM(C4:C17)","v":1050769.8460385315},null,{"$f":"+SUM(E4:E17)","v":190769.50486088439},{"$f":"+SUM(F4:F17)","v":1241539.350899416},null,{"$f":"+SUM(H4:H17)","v":942901.72078842961},{"$f":"+SUM(I4:I17)","v":185874.16927765345},1128775.8900660831]
[]
[null,null,"2011-2050"]
[null,null,"SDA v8",null,"SDA v8","SDA v8",null,"SDA v7","SDA v7","SDA v7"]
[null,null,"Scope 1",null,"Scope 2","Total",null,"Scope 1","Scope 2","Total"]
[null,{"$f":"+B4","v":"Power Generation"},{"$f":"SUM('Back-end. Data'!D3:AQ3)","v":324826.24973586225},null,{"$f":"+SUM('Back-end. Data'!D98:AQ98)","v":0},{"$f":"+E23+C23","v":324826.24973586225},null,324558.15890388732,0,{"$f":"+I23+H23","v":324558.15890388732}]
[null,{"$f":"+B5","v":"Iron & Steel Industry"},{"$f":"SUM('Back-end. Data'!D4:AQ4)","v":86103.647659118025},null,{"$f":"+SUM('Back-end. Data'!D99:AQ99)","v":15099.127349680541},101202.77500879856,null,94240.218168354797,14981.033503143548,109221.25167149835]
[null,"Cement",{"$f":"SUM('Back-end. Data'!D5:AQ5)","v":84810.353593230713},null,{"$f":"+SUM('Back-end. Data'!D100:AQ100)","v":4199.5273883919144},89009.880981622628,null,89784.519296351937,4483.3144905843865,94267.833786936317]
[null,"Chemical and Petrochemical Industry",{"$f":"SUM('Back-end. Data'!D6:AQ6)","v":82335.264002783253},null,{"$f":"+SUM('Back-end. Data'!D101:AQ101)","v":19242.22131484879},101577.48531763205,null,78294.240928621613,17872.902769339024,96167.143697960637]
[null,"Aluminium",{"$f":"SUM('Back-end. Data'!D7:AQ7)","v":11661.953420235306},null,{"$f":"+SUM('Back-end. Data'!D102:AQ102)","v":13524.452690140935},25186.406110376243,null,11544.178316879637,11373.740300403586,22917.918617283223]
[null,"Pulp & Paper",{"$f":"SUM('Back-end. Data'!D8:AQ8)","v":6657.2743354545655},null,{"$f":"+SUM('Back-end. Data'!D103:AQ103)","v":5925.9700107444769},12583.244346199042,null,8446.7501013823112,6586.2798375268576,15033.029938909169]
[null,"Manufacture of light-road automotor vehicles"]
[null,"Other Industry",{"$f":"SUM('Back-end. Data'!D10:AQ10)","v":72816.336113357858},null,{"$f":"+SUM('Back-end. Data'!D105:AQ105)","v":56285.334441385472},{"$f":"+E30+C30","v":129101.67055474332},null,52525.69199951426,61473.489572134691,{"$f":"+I30+H30","v":113999.18157164895}]
[null,"Passenger transport - Air",{"$f":"SUM('Back-end. Data'!D11:AQ11)","v":32424.414176248971},null,{"$f":"+SUM('Back-end. Data'!D106:AQ106)","v":0},32424.414176248971,null,36600.310298142584,0,36600.310298142584]
[null,"Passenger transport - Light Road",{"$f":"SUM('Back-end. Data'!D12:AQ12)","v":123293.45978612007},null,{"$f":"+SUM('Back-end. Data'!D107:AQ107)","v":2143.8546196442048},125437.31440576428,null,96069.624501008162,1608.7550229373617,97678.379523945521]
[null,"Passenger transport - Heavy Road",{"$f":"SUM('Back-end. Data'!D13:AQ13)","v":15700.807969294254},null,{"$f":"+SUM('Back-end. Data'!D108:AQ108)","v":0},15700.807969294254,null,14922.070582013428,0,14922.070582013428]
[null,"Passenger transport - Rail",{"$f":"SUM('Back-end. Data'!D14:AQ14)","v":1792.7671964196677},null,{"$f":"+SUM('Back-end. Data'!D109:AQ109)","v":1544.8698673121555},3337.6370637318232,null,1285.5285769561583,1009.4839642805091,2295.0125412366674]
[null,"Other transport",{"$f":"SUM('Back-end. Data'!D15:AQ15)","v":149418.81681464796},null,{"$f":"+SUM('Back-end. Data'!D110:AQ110)","v":1889.53486485802},151308.35167950598,null,95160.682177061433,2109.2129433642376,97269.895120425674]
[null,"Services / Commercial Buildings",{"$f":"SUM('Back-end. Data'!D16:AQ16)","v":28388.76571713886},null,{"$f":"+SUM('Back-end. Data'!D111:AQ111)","v":63312.121461687908},91700.887178826772,null,26698.120337255958,57310.339563087124,84008.459900343078]
[null,null,{"$f":"+SUM(C23:C36)","v":1020230.1105199117},null,{"$f":"+SUM(E23:E36)","v":183167.01400869442},{"$f":"+SUM(F23:F36)","v":1203397.1245286062},null,{"$f":"+SUM(H23:H36)","v":930130.09418742964},{"$f":"+SUM(I23:I36)","v":178808.55196680134},1108938.6461542309]
[]
[]
[null,null,"scope 1",null,"scope 2"]
[null,"RCP ",979,null,0]
[null,"SDA v8 s1+2",{"$f":"+C37/1000","v":1020.2301105199117},null,{"$f":"+E37/1000","v":183.16701400869442}]
[null,"SDA v7 s1+2",{"$f":"+H37/1000","v":930.13009418742968},null,{"$f":"+I37/1000","v":178.80855196680133}]