678INDEX(Workstreams[Workstream], MATCH($A1, Workstreams[Code], 0))Industry887INDEX(Modules[Module], MATCH($A2, Modules[Code], 0))Industrial processes133744282513362533MIN(XI.a.Scenario.Output,3)12534MIN(XI.a.Scenario.Efficiency,3)3360613381530219310642194106443794423213211149174-1.0846829685525305E-201.3310779286029084E-2-1.0846829685525305E-201.3310779286029084E-211501065-1.1726082808074967E-2-8.0443288159370852E-33.7424021705030341E-3-1.1726082808074967E-2-8.0443288159370852E-33.7424021705030341E-31151106602.4923768380578082E-31.4E-202.4923768380578082E-31.4E-21152123-8.7738643384517312E-39.7999891756610502E-31.7000000000000001E-2-8.7738643384517312E-39.7999891756610502E-32.5000000000000001E-215291336106443794421231149174-2.4472451512579374E-3-6.7000000000000002E-3-1.5990474778403541E-211501065-2.4472451512579374E-3-5.175943317647369E-3-8.2604594862157876E-311511066-2.4472451512579374E-3-5.175943317647369E-3-8.2604594862157876E-31152123-2.4472451512579374E-3-6.2103898509814348E-3-1.2987458537368601E-223431836183418357879200712312312345INDEX(Vectors[Description], MATCH($C34, Vectors[Code], 0))Electricity (delivered to end user)$J65/$J$700.279906779718193720.279906779718193670.315906779718193640.405906779718193610.279906779718193670.345906779718193610.475906779718193620.279906779718193670.39090677971819360.6559067797181936747INDEX(Vectors[Description], MATCH($C35, Vectors[Code], 0))Solid hydrocarbons$J66/$J$700.133509819643676920.133509819643676890.133509819643676890.11550981964367690.133509819643676890.133509819643676890.105509819643676890.133509819643676890.133509819643676899.0509819643676895E-249INDEX(Vectors[Description], MATCH($C36, Vectors[Code], 0))Liquid hydrocarbons$J67/$J$700.199758453402547580.199758453402547640.181758453402547650.181758453402547650.199758453402547640.171758453402547640.171758453402547640.199758453402547640.156758453402547650.1567584534025476550INDEX(Vectors[Description], MATCH($C37, Vectors[Code], 0))Gaseous hydrocarbons$J68/$J$700.367229055387286950.367229055387286840.349229055387286770.277229055387286820.367229055387286840.329229055387286810.227229055387286830.367229055387286840.299229055387286787.7229055387286819E-2751INDEX(Vectors[Description], MATCH($C38, Vectors[Code], 0))Heat transport$J69/$J$701.959589184829489E-21.95958918482949E-21.95958918482949E-21.95958918482949E-21.95958918482949E-21.95958918482949E-21.95958918482949E-21.95958918482949E-21.95958918482949E-21.95958918482949E-2154413361064437912311491740-4.0000000000000001E-3-0.01115010650-2E-3-6.6679506523734666E-3115110660-1.1921561279377713E-3-8.0000000000000002E-31152123-2.6341839434337544E-2-2.6341839434337544E-2-4.4739429695181743E-218371554133680442200720102015202020252030203520402045205010000000000200000.010.020.050.10.160.2430000.011.9085841386831674E-23.6426934144329674E-26.9523868728723903E-20.132692153115533090.253254138764024690.483356832300883397171146109153111718387841527Preferences.EnergyUnitsTWh78794421741065106612314845INDEX(Vectors[Description], MATCH($C65, Vectors[Code], 0))Electricity (delivered to end user)(Unit.TWh)*22.142241186061522.142241186061501(Unit.TWh)*9.889680231257069.88968023125706(Unit.TWh)*7.839144759909877.8391447599098703(Unit.TWh)*74.501269284344574.501269284344502SUM($F65:$I65)114.3723354615729347INDEX(Vectors[Description], MATCH($C66, Vectors[Code], 0))Solid hydrocarbons(Unit.TWh)*1.060421283109341.06042128310934(Unit.TWh)*36.659918009207936.6599180092079(Unit.TWh)*8.807050921945168.8070509219451605(Unit.TWh)*8.025878895811218.0258788958112106SUM($F66:$I66)54.55326911007361449INDEX(Vectors[Description], MATCH($C67, Vectors[Code], 0))Liquid hydrocarbons(Unit.TWh)*2.232832754932242.23283275493224(Unit.TWh)*3.223856856205643.2238568562056402(Unit.TWh)*2.286214809879542.2862148098795401(Unit.TWh)*73.880130458105773.880130458105697SUM($F67:$I67)81.62303487912311150INDEX(Vectors[Description], MATCH($C68, Vectors[Code], 0))Gaseous hydrocarbons(Unit.TWh)*36.672272249266436.672272249266399(Unit.TWh)*23.623987577102323.623987577102302(Unit.TWh)*11.187051104250711.187051104250701(Unit.TWh)*78.56966297832778.569662978327003SUM($F68:$I68)150.0529739089464751INDEX(Vectors[Description], MATCH($C69, Vectors[Code], 0))Heat transport(Unit.TWh)*3.208444369045573.2084443690455702(Unit.TWh)*00(Unit.TWh)*00(Unit.TWh)*4.798606829922614.7986068299226101SUM($F69:$I69)8.0070511989681812148SUM(F$65:F$69)65.316211842415044SUM(G$65:G$69)73.3974426737729SUM(H$65:H$69)30.119461595985271SUM(I$65:I$69)239.77554844651104SUM(J$65:J$69)408.60866455868421152810614379442104010411042104311491743.06992494822456017.6208894999999999E-22.75311000000000040115010652.657966753059741.8177665240937134E-29.359210590723227E-30115110668.66776755383433081.8500882110586987E-200115212300010.6202961518875267171091145107110721171144317032353607Preferences.moneyunits&"/"&Preferences.EnergyUnits£m/TWhMGBP/Unit.PJ3.59999999999999961801179931762.3*(MGBP/Unit.PJ)8.27999999999999941.4*(MGBP/Unit.PJ)5.039999999999999131770.23*(MGBP/Unit.PJ)0.827999999999999960.14*(MGBP/Unit.PJ)0.5043608Preferences.moneyunits&"/"&Preferences.EnergyUnits£m/TWh1801179931763*(MGBP/Unit.PJ)10.7999999999999992.7*(MGBP/Unit.PJ)9.719999999999998931770.3*(MGBP/Unit.PJ)1.07999999999999980.27*(MGBP/Unit.PJ)0.971999999999999983609Preferences.moneyunits&"/"&Preferences.EnergyUnits£m/TWh1801179931762.63*(MGBP/Unit.PJ)9.46799999999999822.38*(MGBP/Unit.PJ)8.567999999999999631770.26*(MGBP/Unit.PJ)0.935999999999999940.238*(MGBP/Unit.PJ)0.85679999999999993610Preferences.moneyunits&"/"&Preferences.EnergyUnits£m/TWh1801179931762.5*(MGBP/Unit.PJ)92.38*(MGBP/Unit.PJ)8.567999999999999631770.25*(MGBP/Unit.PJ)0.899999999999999910.238*(MGBP/Unit.PJ)0.85679999999999993611Preferences.moneyunits&"/"&Preferences.EnergyUnits£m/TWh1801179931760*(MGBP/Unit.PJ)00*(MGBP/Unit.PJ)031770*(MGBP/Unit.PJ)00*(MGBP/Unit.PJ)036123613Preferences.moneyunits&"/"&Preferences.EnergyUnits£m/TWh18011799317611.04*(MGBP/Unit.PJ)39.7439999999999933.94*(MGBP/Unit.PJ)14.18399999999999931770.33*(MGBP/Unit.PJ)1.18799999999999990.12*(MGBP/Unit.PJ)0.431999999999999943614Preferences.moneyunits&"/"&Preferences.EnergyUnits£m/TWh1801179936150.14*(MGBP/Unit.PJ)0.5040.05*(MGBP/Unit.PJ)0.1836160.1*(MGBP/Unit.PJ)0.360.1*(MGBP/Unit.PJ)0.36812115321533437920072010201520202025203020352040204520501149174100F141*(1+INDEX($F18:$H18, ,MATCH($E$8, $F$17:$H$17, 0)))^(G$140-F$140)104.04662267555729111.158147518939118.75574086024533I141*(1+INDEX($J18:$L18, ,MATCH($E$8, $J$17:$L$17, 0)))^(J$140-I$140)126.87262519252491135.54429374648805144.80866569407675154.70625196010658165.28033236703581176.5771448874741911501065100101.1269275648017103.03343224197711104.97587947344165106.95494686949669108.97132481515393111.02571671097182113.11883921843237115.25142250994392117.4242105235570811511066100104.25907440000002111.76443834498164119.81009567229766128.4349408234614137.68066815875275147.59197351674163158.21677028360449169.60642101675933181.815985742537831152123100105.18719129999997114.43730546611327124.50087050042302140.86130739621069159.37164006658367180.3143824731813204.00917323245864230.81765410022987261.1489895291474621148Preferences.EnergyUnits & " / unit output index"TWh / unit output index4379153720072010201520202025203020352040204520501149174INDEX($F$26:$H$29, ,MATCH($E$9, $F$25:$H$25, 0))-1.5990474778403541E-2INDEX($F$70:$I$70, MATCH($D149, $F$64:$I$64, 0))/1000.6531621184241504$F149*(1+$E149)^(G$140-$F$140)0.62232736212417972$F149*(1+$E149)^(H$140-$F$140)0.574136831656279930.529677982242625970.488661847495933670.450821837424909330.415912005696050520.383705451071731370.353992842634499040.3265810592120752511501065-8.2604594862157876E-3INDEX($F$70:$I$70, MATCH($D150, $F$64:$I$64, 0))/1000.73397442673772906$F150*(1+$E150)^(G$140-$F$140)0.715935363637553060.686850089410490310.658946420702346660.632176354128610510.606493836469091940.581854685441406060.558216513693080120.535538655881522720.5137820987164093411511066-8.2604594862157876E-3INDEX($F$70:$I$70, MATCH($D151, $F$64:$I$64, 0))/1000.3011946159598527$F151*(1+$E151)^(G$140-$F$140)0.293792084638860860.281856617023396540.270406034449593270.259420638191669830.248881529795588170.238770578567566060.229070390383388170.219764277764855580.210836231171896481152123-1.2987458537368601E-2INDEX($F$70:$I$70, MATCH($D152, $F$64:$I$64, 0))/1002.3977554844651103$F152*(1+$E152)^(G$140-$F$140)2.30554129961196842.15966436083337812.02301739389306911.89501639709174021.77511431987043781.66279872482630631.55758959765802271.45903729568105531.366720626145113148SUM(F$149:F$152)4.0860866455868425SUM(G$149:G$152)3.93759611001256183.70250789892354513.48204783128763483.27527523690795433.08131152356002722.89933599453132912.72858195280622252.56833307196193242.4179200152454943315387879442200720102015202020252030203520402045205045INDEX(Vectors[Description], MATCH($C158, Vectors[Code], 0))Electricity (delivered to end user)INDEX($J$65:$J$69, MATCH($C158, $C$65:$C$69, 0))/$J$700.27990677971819372$F158+($J158-$F158)/($J$157-$F$157)*(G$157-$F$157)0.30090677971819368$F158+($J158-$F158)/($J$157-$F$157)*(H$157-$F$157)0.335906779718193660.37090677971819364INDEX($F$34:$H$38, MATCH($C158, $C$34:$C$38, 0), MATCH($E$9, $F$33:$H$33, 0))0.40590677971819361$J158+($L158-$J158)/($L$157-$J$157)*(K$157-$J$157)0.44090677971819359INDEX($J$34:$L$38, MATCH($C158, $C$34:$C$38, 0), MATCH($E$9, $J$33:$L$33, 0))0.47590677971819362$L158+($O158-$L158)/($O$157-$L$157)*(M$157-$L$157)0.53590677971819367$L158+($O158-$L158)/($O$157-$L$157)*(N$157-$L$157)0.59590677971819361INDEX($N$34:$P$38, MATCH($C158, $C$34:$C$38, 0), MATCH($E$9, $N$33:$P$33, 0))0.6559067797181936747INDEX(Vectors[Description], MATCH($C159, Vectors[Code], 0))Solid hydrocarbonsINDEX($J$65:$J$69, MATCH($C159, $C$65:$C$69, 0))/$J$700.13350981964367692$F159+($J159-$F159)/($J$157-$F$157)*(G$157-$F$157)0.130509819643676920.125509819643676910.12050981964367691INDEX($F$34:$H$38, MATCH($C159, $C$34:$C$38, 0), MATCH($E$9, $F$33:$H$33, 0))0.1155098196436769$J159+($L159-$J159)/($L$157-$J$157)*(K$157-$J$157)0.1105098196436769INDEX($J$34:$L$38, MATCH($C159, $C$34:$C$38, 0), MATCH($E$9, $J$33:$L$33, 0))0.10550981964367689$L159+($O159-$L159)/($O$157-$L$157)*(M$157-$L$157)0.100509819643676899.5509819643676899E-2INDEX($N$34:$P$38, MATCH($C159, $C$34:$C$38, 0), MATCH($E$9, $N$33:$P$33, 0))9.0509819643676895E-249INDEX(Vectors[Description], MATCH($C160, Vectors[Code], 0))Liquid hydrocarbonsINDEX($J$65:$J$69, MATCH($C160, $C$65:$C$69, 0))/$J$700.19975845340254758$F160+($J160-$F160)/($J$157-$F$157)*(G$157-$F$157)0.196758453402547610.19175845340254760.18675845340254763INDEX($F$34:$H$38, MATCH($C160, $C$34:$C$38, 0), MATCH($E$9, $F$33:$H$33, 0))0.18175845340254765$J160+($L160-$J160)/($L$157-$J$157)*(K$157-$J$157)0.17675845340254764INDEX($J$34:$L$38, MATCH($C160, $C$34:$C$38, 0), MATCH($E$9, $J$33:$L$33, 0))0.171758453402547640.166758453402547640.16175845340254766INDEX($N$34:$P$38, MATCH($C160, $C$34:$C$38, 0), MATCH($E$9, $N$33:$P$33, 0))0.1567584534025476550INDEX(Vectors[Description], MATCH($C161, Vectors[Code], 0))Gaseous hydrocarbonsINDEX($J$65:$J$69, MATCH($C161, $C$65:$C$69, 0))/$J$700.36722905538728695$F161+($J161-$F161)/($J$157-$F$157)*(G$157-$F$157)0.352229055387286940.327229055387286860.30222905538728684INDEX($F$34:$H$38, MATCH($C161, $C$34:$C$38, 0), MATCH($E$9, $F$33:$H$33, 0))0.27722905538728682$J161+($L161-$J161)/($L$157-$J$157)*(K$157-$J$157)0.25222905538728679INDEX($J$34:$L$38, MATCH($C161, $C$34:$C$38, 0), MATCH($E$9, $J$33:$L$33, 0))0.227229055387286830.177229055387286810.12722905538728679INDEX($N$34:$P$38, MATCH($C161, $C$34:$C$38, 0), MATCH($E$9, $N$33:$P$33, 0))7.7229055387286819E-2751INDEX(Vectors[Description], MATCH($C162, Vectors[Code], 0))Heat transportINDEX($J$65:$J$69, MATCH($C162, $C$65:$C$69, 0))/$J$701.959589184829489E-2$F162+($J162-$F162)/($J$157-$F$157)*(G$157-$F$157)1.959589184829489E-21.9595891848294893E-21.9595891848294897E-2INDEX($F$34:$H$38, MATCH($C162, $C$34:$C$38, 0), MATCH($E$9, $F$33:$H$33, 0))1.95958918482949E-2$J162+($L162-$J162)/($L$157-$J$157)*(K$157-$J$157)1.95958918482949E-2INDEX($J$34:$L$38, MATCH($C162, $C$34:$C$38, 0), MATCH($E$9, $J$33:$L$33, 0))1.95958918482949E-21.95958918482949E-21.95958918482949E-2INDEX($N$34:$P$38, MATCH($C162, $C$34:$C$38, 0), MATCH($E$9, $N$33:$P$33, 0))1.95958918482949E-24154515464379153720072010201520202025203020352040204520501149174INDEX($F$43:$H$46, ,MATCH($E$9, $F$42:$H$42, 0))-0.011$F167*(1+$E167)^(G$140-$F$140)0.97029899999999991$F167*(1+$E167)^(H$140-$F$140)0.922744694427919950.877521022998967730.834513761450087380.793614283643655270.754719287203632350.717730532598274680.682554595010386840.6491026283684019311501065-6.6679506523734666E-31$F168*(1+$E168)^(G$140-$F$140)0.98012923627305970.947884854087206020.916701250566113620.886543528115246060.857377937204355840.82917183859836130.801893666830751580.77551289487865060.7500000000000016711511066-8.0000000000000002E-31$F169*(1+$E169)^(G$140-$F$140)0.976191487999999890.937763612892315020.900848454913845580.865386465804204640.831320441426203870.798595429489210250.767158640904981760.736959364632990830.707948885877868421152123-4.4739429695181743E-21$F170*(1+$E170)^(G$140-$F$140)0.87169700943901940.693385596763453350.551548967809834090.438725963319760830.348981653714591940.277595138677961820.22081120940718030.175642810000449320.13971390667928088731115392114731153415511540200720102015202020252030203520402045205015411149174F$141:F$144*F$149:F$15265.316211842415044G$141:G$144*G$149:G$15264.751060227609429H$141:H$144*H$149:H$15263.819986629305014I$141:I$144*I$149:I$15262.902301198582911J$141:J$144*J$149:J$15261.99781142323836K$141:K$144*K$149:K$15261.106327559253394L$141:L$144*L$149:L$15260.227662590992324M$141:M$144*M$149:M$15259.361632191969626N$141:N$144*N$149:N$15258.508054686181808O$141:O$144*O$149:O$15257.6667510099954011150106573.397442673772972.40034365965479470.76852214767167569.17348003910531467.61438836797766866.09043685226227264.60083347276916863.14480406152138461.72159189940884360.3304573229106321151106630.11946159598527130.63049081049409831.50154649543650432.39737285777238933.31867431453170534.26617531462910935.24062090852128636.24277733406412937.27343261903013238.333397200759941152123239.77554844651104242.51341373233467247.14617016496757251.86742657718426266.93448723159929282.90288046342988299.82652524424873317.7625660536911336.77156583384465356.91771048644148Preferences.EnergyUnitsTWhSUM(F183:F186)408.60866455868427SUM(G183:G186)410.29530843009297413.23622543738077416.34058067264488429.86536133734705444.36582018957466459.89564221653154476.51177964124622494.27464503846545513.24831602010602154245INDEX(Vectors[Description], MATCH($B190, Vectors[Code], 0))Electricity (delivered to end user)Preferences.EnergyUnitsTWhF$187*INDEX(F$158:F$162, MATCH($B190, $C$158:$C$162, 0))114.37233546157294G$187*INDEX(G$158:G$162, MATCH($B190, $C$158:$C$162, 0))123.46063999318233H$187*INDEX(H$158:H$162, MATCH($B190, $C$158:$C$162, 0))138.80884974957209154.42354404329353174.48526453284023195.92390279661922218.86745409370008255.36589332532577294.54161202122515336.6430501565335547INDEX(Vectors[Description], MATCH($B191, Vectors[Code], 0))Solid hydrocarbonsPreferences.EnergyUnitsTWh54.55326911007361453.5475667038582351.86520412487947650.1731282872041549.6536703591409649.10678664496445148.52350626517920147.89411302982916447.20808220206625146.45401251540067749INDEX(Vectors[Description], MATCH($B192, Vectors[Code], 0))Liquid hydrocarbonsPreferences.EnergyUnitsTWh81.62303487912312580.72907032502634279.24153947977863877.7551229351417778.13166324800350578.54541512166379478.9909642336828679.46236740106979879.95310213751540180.45601223077383750INDEX(Vectors[Description], MATCH($B193, Vectors[Code], 0))Gaseous hydrocarbonsPreferences.EnergyUnitsTWh150.05297390894643144.5179289181672135.22289970168202125.83022041608795119.17116806726744112.08197107281335104.5016523575920984.4517325867330362.88609619013043839.637682625348454751INDEX(Vectors[Description], MATCH($B194, Vectors[Code], 0))Heat transportPreferences.EnergyUnitsTWh8.0070511989681838.04010248985889588.09773238146852148.1585649909174468.42359513009486178.70774455351376289.01206526637727919.33767329828839199.6857524875281210.05755849204948155645INDEX(Vectors[Description], MATCH($B197, Vectors[Code], 0))Electricity (delivered to end user)Preferences.EnergyUnitsTWhF$186*INDEX(F$158:F$162, MATCH($B197, $C$158:$C$162, 0))67.11480162082665472.973930364662792H$186*INDEX(H$158:H$162, MATCH($B197, $C$158:$C$162, 0))83.01807413979896993.419336107651986108.35051810790574124.73379799813193142.68947610308609170.29111348882341200.6844592967234.1047461095514347INDEX(Vectors[Description], MATCH($B198, Vectors[Code], 0))Solid hydrocarbonsPreferences.EnergyUnitsTWh32.01239022805740631.650381887379431.01927124303056330.3524981509335130.8335544767994131.26354629669032231.63464260291102231.93825820356845632.16499151390916532.30455760376177249INDEX(Vectors[Description], MATCH($B199, Vectors[Code], 0))Liquid hydrocarbonsPreferences.EnergyUnitsTWh47.89719272142266247.71656421534631747.39236735519703147.03837105003465548.5175995590175950.00547561384167551.49774026501206952.98959406433841254.47564763923696855.94986828783260150INDEX(Vectors[Description], MATCH($B200, Vectors[Code], 0))Gaseous hydrocarbonsPreferences.EnergyUnitsTWh88.05254816098090585.42027063768654280.87340780566799576.12165441724921874.00199574550605171.35632630563343168.12929811130314356.31675941913600542.84712820233752227.564417631860877751INDEX(Vectors[Description], MATCH($B201, Vectors[Code], 0))Heat transportPreferences.EnergyUnitsTWh4.6986157152234224.75226662725962264.8430496212729914.93556685131485835.23081934237047545.54373424913247265.87536816193635856.22684087782479526.59933918166094556.9941208534333086154320072010201520202025203020352040204520501040INDEX(GHG[GHG_description], MATCH($B205, GHG[GHG_code], 0))CO_21149174$F$75:$F$78*F$167:F$170*F$141:F$144/$F$141:$F$1443.0699249482245601$F$75:$F$78*G$167:G$170*G$141:G$144/$F$141:$F$1443.0992836822979082$F$75:$F$78*H$167:H$170*H$141:H$144/$F$141:$F$1443.1488401585224626$F$75:$F$78*I$167:I$170*I$141:I$144/$F$141:$F$1443.1991890256952296$F$75:$F$78*J$167:J$170*J$141:J$144/$F$141:$F$1443.2503429538739419$F$75:$F$78*K$167:K$170*K$141:K$144/$F$141:$F$1443.3023148157061812$F$75:$F$78*L$167:L$170*L$141:L$144/$F$141:$F$1443.3551176896687225$F$75:$F$78*M$167:M$170*M$141:M$144/$F$141:$F$1443.4087648633586678$F$75:$F$78*N$167:N$170*N$141:N$144/$F$141:$F$1443.4632698368372119$F$75:$F$78*O$167:O$170*O$141:O$144/$F$141:$F$1443.5186463260268654115010652.65796675305974042.63450908757966482.59587212815571312.55780180736685512.52028981505236522.48332796292596482.44690818278845112.41102252476652762.3756631555774772.340822356819273115110668.66776755383433088.82177826588513629.08456786094343029.35518562501589739.63386474933714439.920845371613150810.21637478294783810.52070764093372710.83410618909030311.1568404828391761152123000000000015501444SUM(F206:F209)14.39565925511863SUM(G206:G209)14.55557103576270914.82928014762160615.11217645807798215.40449751826345115.70648815024529716.0184006554050116.34049502905892116.6730391815049917.0163091656853141041INDEX(GHG[GHG_description], MATCH($B212, GHG[GHG_code], 0))CH_41149174$G$75:$G$78*F$167:F$170*F$141:F$144/$F$141:$F$1447.6208894999999999E-2$G$75:$G$78*G$167:G$170*G$141:G$144/$F$141:$F$1447.6937706524732127E-2$G$75:$G$78*H$167:H$170*H$141:H$144/$F$141:$F$1447.8167913893596688E-2$G$75:$G$78*I$167:I$170*I$141:I$144/$F$141:$F$1447.9417791853628725E-2$G$75:$G$78*J$167:J$170*J$141:J$144/$F$141:$F$1448.0687654930790775E-2$G$75:$G$78*K$167:K$170*K$141:K$144/$F$141:$F$1448.1977822680207021E-2$G$75:$G$78*L$167:L$170*L$141:L$144/$F$141:$F$1448.3288619766577754E-2$G$75:$G$78*M$167:M$170*M$141:M$144/$F$141:$F$1448.4620376045879714E-2$G$75:$G$78*N$167:N$170*N$141:N$144/$F$141:$F$1448.5973426648372903E-2$G$75:$G$78*O$167:O$170*O$141:O$144/$F$141:$F$1448.7348112062934455E-2115010651.8177665240937134E-21.8017239761596644E-21.7753004058299087E-21.7492643560516968E-21.7236101435590668E-21.698332168435214E-21.6734249128901188E-21.6488829400560963E-21.6247008928010145E-21.6008734925589144E-2115110661.8500882110586987E-21.8829609664680089E-21.9390519874588945E-21.9968138888832188E-22.0562964441516542E-22.1175509093617026E-22.1806300674650544E-22.2455882737506417E-22.3124815026825726E-22.3813673961333045E-21152123000000000015491444SUM(F213:F216)0.112887442351524120.113784555951008860.115311437826484730.116878574302977880.118486720807897990.120136653458176190.121829169570129490.123565088183947080.125345250603208780.127170520949856651042INDEX(GHG[GHG_description], MATCH($B219, GHG[GHG_code], 0))N_2O1149174$H$75:$H$78*F$167:F$170*F$141:F$144/$F$141:$F$1442.7531100000000004$H$75:$H$78*G$167:G$170*G$141:G$144/$F$141:$F$1442.7794389252108336$H$75:$H$78*H$167:H$170*H$141:H$144/$F$141:$F$1442.8238811941781865$H$75:$H$78*I$167:I$170*I$141:I$144/$F$141:$F$1442.8690340796851048$H$75:$H$78*J$167:J$170*J$141:J$144/$F$141:$F$1442.9149089442447558$H$75:$H$78*K$167:K$170*K$141:K$144/$F$141:$F$1442.9615173320529689$H$75:$H$78*L$167:L$170*L$141:L$144/$F$141:$F$1443.0088709718932796$H$75:$H$78*M$167:M$170*M$141:M$144/$F$141:$F$1443.0569817800884254$H$75:$H$78*N$167:N$170*N$141:N$144/$F$141:$F$1443.1058618634990309$H$75:$H$78*O$167:O$170*O$141:O$144/$F$141:$F$1443.1555235225702392115010659.359210590723227E-39.276611652665771E-39.1405635100704121E-39.0065106107596344E-38.8744236930640881E-38.7442739244577173E-38.6160328952640877E-38.4896726124549723E-38.3651654935399233E-38.2424843605454386E-31151106600000000001152123000000000015481444SUM(F220:F223)2.76246921059072382.78871553686349932.8330217576882572.87804059029586462.923783367937822.97026160597742673.01748700478854383.06547145270088043.11422702899257063.16376600693078471043INDEX(GHG[GHG_description], MATCH($B226, GHG[GHG_code], 0))HFCs, PFCs, and SF_61149174$I$75:$I$78*F$167:F$170*F$141:F$144/$F$141:$F$1440$I$75:$I$78*G$167:G$170*G$141:G$144/$F$141:$F$1440$I$75:$I$78*H$167:H$170*H$141:H$144/$F$141:$F$1440$I$75:$I$78*I$167:I$170*I$141:I$144/$F$141:$F$1440$I$75:$I$78*J$167:J$170*J$141:J$144/$F$141:$F$1440$I$75:$I$78*K$167:K$170*K$141:K$144/$F$141:$F$1440$I$75:$I$78*L$167:L$170*L$141:L$144/$F$141:$F$1440$I$75:$I$78*M$167:M$170*M$141:M$144/$F$141:$F$1440$I$75:$I$78*N$167:N$170*N$141:N$144/$F$141:$F$1440$I$75:$I$78*O$167:O$170*O$141:O$144/$F$141:$F$1440115010650000000000115110660000000000115212310.6202961518875269.73789398698609968.42711784027887497.29277964915761166.56329127785961225.90677279040014015.31592509311724734.7841792123037234.30562326114670313.874936712080395515471444SUM(F227:F230)10.6202961518875269.73789398698609968.42711784027887497.29277964915761166.56329127785961225.90677279040014015.31592509311724734.7841792123037234.30562326114670313.8749367120803955115420072010201520202025203020352040204520501040INDEX(GHG[GHG_description], MATCH($B237, GHG[GHG_code], 0))CO_21552SUM(F$190:F$194*SUMIFS(EF[CO2], EF[Vector], $B$190:$B$194))64.817912804929591SUM(G$190:G$194*SUMIFS(EF[CO2], EF[Vector], $B$190:$B$194))63.266217046987677SUM(H$190:H$194*SUMIFS(EF[CO2], EF[Vector], $B$190:$B$194))60.665881285517024SUM(I$190:I$194*SUMIFS(EF[CO2], EF[Vector], $B$190:$B$194))58.044864802804497SUM(J$190:J$194*SUMIFS(EF[CO2], EF[Vector], $B$190:$B$194))56.753741206993496SUM(K$190:K$194*SUMIFS(EF[CO2], EF[Vector], $B$190:$B$194))55.384326744462641SUM(L$190:L$194*SUMIFS(EF[CO2], EF[Vector], $B$190:$B$194))53.921285021892842SUM(M$190:M$194*SUMIFS(EF[CO2], EF[Vector], $B$190:$B$194))50.156097459413701SUM(N$190:N$194*SUMIFS(EF[CO2], EF[Vector], $B$190:$B$194))46.099406551599252SUM(O$190:O$194*SUMIFS(EF[CO2], EF[Vector], $B$190:$B$194))41.7151725155009811041INDEX(GHG[GHG_description], MATCH($B238, GHG[GHG_code], 0))CH_41552SUM(F$190:F$194*SUMIFS(EF[CH4], EF[Vector], $B$190:$B$194))0.13010783216178268SUM(G$190:G$194*SUMIFS(EF[CH4], EF[Vector], $B$190:$B$194))0.12687816936644983SUM(H$190:H$194*SUMIFS(EF[CH4], EF[Vector], $B$190:$B$194))0.12146474489223896SUM(I$190:I$194*SUMIFS(EF[CH4], EF[Vector], $B$190:$B$194))0.11600686293456713SUM(J$190:J$194*SUMIFS(EF[CH4], EF[Vector], $B$190:$B$194))0.11319803154744953SUM(K$190:K$194*SUMIFS(EF[CH4], EF[Vector], $B$190:$B$194))0.11021731931272186SUM(L$190:L$194*SUMIFS(EF[CH4], EF[Vector], $B$190:$B$194))0.10703243434930501SUM(M$190:M$194*SUMIFS(EF[CH4], EF[Vector], $B$190:$B$194))9.9214768632957473E-2SUM(N$190:N$194*SUMIFS(EF[CH4], EF[Vector], $B$190:$B$194))9.0792839822650601E-2SUM(O$190:O$194*SUMIFS(EF[CH4], EF[Vector], $B$190:$B$194))8.1692488605307284E-21042INDEX(GHG[GHG_description], MATCH($B239, GHG[GHG_code], 0))N_2O1552SUM(F$190:F$194*SUMIFS(EF[N2O], EF[Vector], $B$190:$B$194))0.57551021650787848SUM(G$190:G$194*SUMIFS(EF[N2O], EF[Vector], $B$190:$B$194))0.56654947738594685SUM(H$190:H$194*SUMIFS(EF[N2O], EF[Vector], $B$190:$B$194))0.55158110850446418SUM(I$190:I$194*SUMIFS(EF[N2O], EF[Vector], $B$190:$B$194))0.53655251312224361SUM(J$190:J$194*SUMIFS(EF[N2O], EF[Vector], $B$190:$B$194))0.53418731863515523SUM(K$190:K$194*SUMIFS(EF[N2O], EF[Vector], $B$190:$B$194))0.53174403916857893SUM(L$190:L$194*SUMIFS(EF[N2O], EF[Vector], $B$190:$B$194))0.52914965571494632SUM(M$190:M$194*SUMIFS(EF[N2O], EF[Vector], $B$190:$B$194))0.52159918751922363SUM(N$190:N$194*SUMIFS(EF[N2O], EF[Vector], $B$190:$B$194))0.51337987264991636SUM(O$190:O$194*SUMIFS(EF[N2O], EF[Vector], $B$190:$B$194))0.5043621437260568115571552SUM(F$197:F$201*SUMIFS(EF[CO2], EF[Vector], $B$197:$B$201))38.035783232217824SUM(G$197:G$201*SUMIFS(EF[CO2], EF[Vector], $B$197:$B$201))37.394788472483754SUM(H$197:H$201*SUMIFS(EF[CO2], EF[Vector], $B$197:$B$201))36.282734417895576SUM(I$197:I$201*SUMIFS(EF[CO2], EF[Vector], $B$197:$B$201))35.114546605770038SUM(J$197:J$201*SUMIFS(EF[CO2], EF[Vector], $B$197:$B$201))35.242501885781728SUM(K$197:K$201*SUMIFS(EF[CO2], EF[Vector], $B$197:$B$201))35.260105203077586SUM(L$197:L$201*SUMIFS(EF[CO2], EF[Vector], $B$197:$B$201))35.153695840429386SUM(M$197:M$201*SUMIFS(EF[CO2], EF[Vector], $B$197:$B$201))33.446665775904712SUM(N$197:N$201*SUMIFS(EF[CO2], EF[Vector], $B$197:$B$201))31.409600885323364SUM(O$197:O$201*SUMIFS(EF[CO2], EF[Vector], $B$197:$B$201))29.0091236581791781553200720102015202020252030203520402045205015611552F$21014.39565925511863G$21014.55557103576270914.82928014762160615.11217645807798215.40449751826345115.70648815024529716.0184006554050116.34049502905892116.6730391815049917.0163091656853148331555INDEX(F$51:F$53, MATCH($E$9,$C$51:$C$53, 0))0000.011.9085841386831674E-23.6426934144329674E-26.9523868728723903E-20.132692153115533090.253254138764024690.4833568323008833983515601552F246*F2470G246*G247000.151121764580779830.294007796277418350.572139209487679821.11366118441048292.16825546837949374.22251617849088588.22494929577814215581552F$237-F$24126.782129572711767G$237-G$24125.87142857450392324.38314686762144822.9303181970344621.51123932121176820.12422154138505418.76758918146345716.70943168350898814.68980566627588812.7060488573218048331555INDEX(F$51:F$53, MATCH($E$9,$C$51:$C$53, 0))0000.011.9085841386831674E-23.6426934144329674E-26.9523868728723903E-20.132692153115533090.253254138764024690.4833568323008833983515591552F250*F2510000.229303181970344610.410560101718824460.733063692793934021.30479540660668422.21721046742171433.72025408262358996.141555526735325934463617Preferences.EnergyUnitsTWh (F248+F252)/EF.IndustrialCoal.CO20001.23514593036079392.28755811037741234.23767176065459157.852131789016778114.2385257655883425.7882151334885646.6444961769917873652Preferences.moneyunits£m2007201020152020202520302035204020452050361236183619 (F257 * $G$126) + (F257 * ($G$132+$G$133))0 (G257 * $G$126) + (G257 * ($G$132+$G$133))0018.1862886786323333.68200561719702162.395479003878201115.61478846148303209.6480533725227379.70567962548557686.7935617100270136203619(F257 * $F$126) + (F257 * ($F$132+$F$133))0(G257 * $F$126) + (G257 * ($F$132+$F$133))0050.15680594009110492.893159746205939172.08337485666164318.85936768839326578.198054289011221047.20784014070321894.139700755282136183621F257 * $G$127 + (F257 * ($G$132+$G$133))0G257 * $G$127 + (G257 * ($G$132+$G$133))001.20056184431069162.22350648328684474.11901695135626247.632272098924308213.83984704415186725.06614510975087745.33845028403601436203621F257 * $F$127 + (F257 * ($F$132+$F$133))0G257 * $F$127 + (G257 * ($F$132+$F$133))002.53451944910034894.69406924249445018.695702452863221416.11257443106242729.21745487098727252.91741745391851795.714506155187138362236183623 ($G$94 * F190)576.43657072632755 ($G$94 * G190)622.24162556563886699.59660273784323778.29466197819931879.40573324551463987.456470094960651103.09196863224821287.04410235964181484.48972458697451696.680972788928836203623 ($F$94 * F190)947.00293762182389 ($F$94 * G190)1022.25409914354961149.33727592645691278.62694467847041444.7379903319171622.24991515600711812.22251989583652114.42959673369712438.80454753574392787.404455296097736183624 ($G$95 * F190)57.643657072632763 ($G$95 * G190)62.2241625565638969.95966027378433777.8294661978199487.9405733245514898.745647009496082110.30919686322484128.70441023596419148.44897245869748169.668097278892936203624 ($F$95 * F190)94.700293762182397 ($F$95 * G190)102.22540991435496114.93372759264568127.86269446784704144.47379903319171162.22499151560069181.22225198958364211.44295967336973243.88045475357441278.7404455296097636183625 ($G$100 * F191)530.25777574991548 ($G$100 * G191)520.48234836150198504.12978409382845487.68280695162429482.6336758908501477.3179661890544471.64848089754179465.53077864993941458.86255900408389451.5330016496945436203625 ($F$100 * F191)589.17530638879498 ($F$100 * G191)578.31372040166877560.14420454869833541.86978550180481536.25963987872228530.35329576561605524.05386766393531517.25642072215487509.84728778231545501.7033351663272936183626 ($G$101 * F191)53.025777574991551 ($G$101 * G191)52.04823483615020150.41297840938285248.76828069516243148.26336758908501447.73179661890544947.1648480897541846.55307786499394545.88625590040839345.15330016496945836203626 ($F$101 * F191)58.917530638879498 ($F$101 * G191)57.83137204016688356.01442045486982854.18697855018047753.62596398787223353.03532957656160152.40538676639352651.72564207221549350.98472877823154250.17033351663272436183627 ($G$106 * F192)699.34616284432695 ($G$106 * G192)691.68667454482568678.94151026274335666.20589330829466669.43209070889395672.97711676241533676.79458155419468680.83356389236599685.03817911423198689.3471127932701836203627 ($F$106 * F192)772.80689423553758 ($F$106 * G192)764.34283783734929750.25889579454395736.18550394992212739.75058763209699743.66799037191265747.88644936450919752.34969455332873756.99597103799567761.7575238009665136183628 ($G$107 * F192)69.934616284432678 ($G$107 * G192)69.16866745448255967.89415102627432966.62058933082946166.94320907088939567.29771167624153367.67945815541946868.08335638923659968.50381791142318468.93471127932701836203628 ($F$107 * F192)76.399160646859244 ($F$107 * G192)75.56240982422464574.17008095307279872.77879506729269173.13123680013127673.51850855387731173.93554252272714774.37677588740132374.83610360071440975.30682744800431336183629 ($G$112 * F193)1285.653880451853 ($G$112 * G193)1238.22961497085661158.58980464401161078.11332852504171021.0585680003475960.31832815186465895.37015739984906723.58244480312862538.8080721570376339.6156647339855136203629 ($F$112 * F193)1350.4767651805178 ($F$112 * G193)1300.66136026350481217.00609731513831132.47198374479151072.5405126054071008.7377396553201940.51487121832884760.06559328059723565.97486571117395356.7391436281361136183630 ($G$113 * F193)128.56538804518527 ($G$113 * G193)123.82296149708564115.85898046440114107.81133285250415102.1058568000347396.03183281518646289.53701573998489572.35824448031284853.88080721570375433.96156647339854836203630 ($F$113 * F193)135.04767651805176 ($F$113 * G193)130.06613602635048121.70060973151381113.24719837447915107.25405126054069100.87377396553294.05148712183287876.00655932805972356.59748657111738635.67391436281360536183631 ($G$118 * F194)0 ($G$118 * G194)00000000036203631 ($F$118 * F194)0 ($F$118 * G194)00000000036183632 ($G$119 * F194)0 ($G$119 * G194)00000000036203632 ($F$119 * F194)0 ($F$119 * G194)00000000036183633 F269+F274+F279+F2843091.6943897724232 G269+G274+G279+G2843072.64026344282323041.25770173842653010.29669076315993052.5300678456063098.06988119829523146.90518848383363156.99088970507553167.19853486232843177.176751965878836203633F270+F275+F280+F2853659.4619034266743G270+G275+G280+G2853665.57201764607233676.74647358483713689.15421787498923793.28873044814333905.0089409488564024.67770814260984144.10130528977794271.62267206722944407.604457891527136183634F271+F276+F281+F286309.16943897724229307.26402634428229304.12577017384268301.029669076316305.25300678456063309.80698811982955314.69051884838336315.6990889705076316.71985348623286317.7176751965879536203634F272+F277+F282+F287365.06466156597287365.68532780509696366.81883873210211368.07566645979932378.48505108173589389.65260361157158401.6146684005372413.55193696104624426.29877370363772439.8915208570604131833176 F294 + F2623091.6943897724232 G294 + G2623072.64026344282323041.25770173842653028.48297944179243086.21207346280293160.46536020217353262.51997694531663366.6389430775983546.9042144878143863.97031367590583177 F296 + F264309.16943897724229 G296 + G264307.26402634428229304.12577017384268302.2302309206267307.47651326784745313.92600507118584322.32279094730768329.5389360146595341.78599859598376363.056125480623963184 F301 + F3003400.8638287496656 G301 + G3003379.90428978710543345.38347191226923330.7132103624193393.68858673065053474.39136527335953584.84276789262413696.17787909225763888.6902130837984227.026439156529731853176 F295 + F2633659.4619034266743 G295 + G2633665.57201764607233676.74647358483713739.31102381508033886.18189019434934077.09231580551754343.53707583100284722.29935957878935318.83051220793286301.74415864680943177 F297 + F265365.06466156597287 G297 + G265365.68532780509696366.81883873210211370.61018590889967383.17912032423033398.34830606443478417.7272428315996442.76939183203353479.21619115755624535.606027012247523184 F305+ F3064024.5265649926473 G305+ G3064031.25734545116944043.56531231693914109.92120972397974269.36101051857994475.44062186995234761.26431866260285165.06875141082315798.04670336548866837.3501856590574683729Preferences.EnergyUnitsTWh7841844269169272072172272372472572672713INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))IndustryF187408.60866455868427G187410.29530843009297413.23622543738077416.34058067264488429.86536133734705444.36582018957466459.89564221653154476.51177964124622494.27464503846545513.2483160201060245INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Electricity (delivered to end user)-F190-114.37233546157294-G190-123.46063999318233-138.80884974957209-154.42354404329353-174.48526453284023-195.92390279661922-218.86745409370008-255.36589332532577-294.54161202122515-336.6430501565335547INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Solid hydrocarbons-F191-54.553269110073614-G191-53.54756670385823-51.865204124879476-50.17312828720415-49.65367035914096-49.106786644964451-48.523506265179201-47.894113029829164-47.208082202066251-46.45401251540067749INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Liquid hydrocarbons-F192-81.623034879123125-G192-80.729070325026342-79.241539479778638-77.75512293514177-78.131663248003505-78.545415121663794-78.99096423368286-79.462367401069798-79.953102137515401-80.45601223077383750INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Gaseous hydrocarbons-F193-150.05297390894643-G193-144.5179289181672-135.22289970168202-125.83022041608795-119.17116806726744-112.08197107281335-104.50165235759209-84.45173258673303-62.886096190130438-39.637682625348454751INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Heat transport-F194-8.007051198968183-G194-8.0401024898588958-8.0977323814685214-8.158564990917446-8.4235951300948617-8.7077445535137628-9.0120652663772791-9.3376732982883919-9.68575248752812-10.05755849204948148SUBTOTAL(109,[2007])-5.5067062021407764E-14SUBTOTAL(109,[2010])-2.8421709430404007E-14SUBTOTAL(109,[2015])0SUBTOTAL(109,[2020])2.3092638912203256E-14SUBTOTAL(109,[2025])4.7961634663806763E-14SUBTOTAL(109,[2030])9.9475983006414026E-14SUBTOTAL(109,[2035])2.6645352591003757E-14SUBTOTAL(109,[2040])7.2830630415410269E-14SUBTOTAL(109,[2045])1.0658141036401503E-13SUBTOTAL(109,[2050])2.1316282072803006E-14889105810611057102744269169272072172272372472572672710401050INDEX(IPCC[Sector_description], MATCH([IPCC Sector], IPCC[Sector_code], 0))Fuel CombustionF23764.817912804929591G23763.26621704698767760.66588128551702458.04486480280449756.75374120699349655.38432674446264153.92128502189284250.15609745941370146.09940655159925241.71517251550098110411050INDEX(IPCC[Sector_description], MATCH([IPCC Sector], IPCC[Sector_code], 0))Fuel CombustionF2380.13010783216178268G2380.126878169366449830.121464744892238960.116006862934567130.113198031547449530.110217319312721860.107032434349305019.9214768632957473E-29.0792839822650601E-28.1692488605307284E-210421050INDEX(IPCC[Sector_description], MATCH([IPCC Sector], IPCC[Sector_code], 0))Fuel CombustionF2390.57551021650787848G2390.566549477385946850.551581108504464180.536552513122243610.534187318635155230.531744039168578930.529149655714946320.521599187519223630.513379872649916360.5043621437260568110402INDEX(IPCC[Sector_description], MATCH([IPCC Sector], IPCC[Sector_code], 0))Industrial ProcessesF21014.39565925511863G21014.55557103576270914.82928014762160615.11217645807798215.40449751826345115.70648815024529716.0184006554050116.34049502905892116.6730391815049917.01630916568531410412INDEX(IPCC[Sector_description], MATCH([IPCC Sector], IPCC[Sector_code], 0))Industrial ProcessesF2170.11288744235152412G2170.113784555951008860.115311437826484730.116878574302977880.118486720807897990.120136653458176190.121829169570129490.123565088183947080.125345250603208780.1271705209498566510422INDEX(IPCC[Sector_description], MATCH([IPCC Sector], IPCC[Sector_code], 0))Industrial ProcessesF2242.7624692105907238G2242.78871553686349932.8330217576882572.87804059029586462.923783367937822.97026160597742673.01748700478854383.06547145270088043.11422702899257063.163766006930784710432INDEX(IPCC[Sector_description], MATCH([IPCC Sector], IPCC[Sector_code], 0))Industrial ProcessesF23110.620296151887526G2319.73789398698609968.42711784027887497.29277964915761166.56329127785961225.90677279040014015.31592509311724734.7841792123037234.30562326114670313.874936712080395510401063INDEX(IPCC[Sector_description], MATCH([IPCC Sector], IPCC[Sector_code], 0))Carbon capture-(F$248+F$252)0-(G$248+G$252)00-0.38042494655112447-0.70456789799624286-1.3052029022816138-2.4184565910171671-4.385465935801208-7.9427702611144753-14.366504822513468148SUBTOTAL(109,[2007])93.414842913547659SUBTOTAL(109,[2010])91.155609809303385SUBTOTAL(109,[2015])87.543658322328952SUBTOTAL(109,[2020])83.716874504144613SUBTOTAL(109,[2025])81.70661754404864SUBTOTAL(109,[2030])79.424744400743378SUBTOTAL(109,[2035])76.612652443820863SUBTOTAL(109,[2040])70.705156262012153SUBTOTAL(109,[2045])62.979043725204818SUBTOTAL(109,[2050])52.116904730965224261326187826144426916927207217227237247257267272615INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))UK Land areaINDEX(Vectors[Comment], MATCH([Information type], Vectors[Description], 0))0F25202621INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Number of unitsF306365.0646615659728731893190784184426916927207217227237247257267273131INDEX(CostVectors[Description], MATCH(C355, CostVectors[Code], 0))Low estimate of capital costsF3003091.6943897724232G3003072.64026344282323041.25770173842653028.48297944179243086.21207346280293160.46536020217353262.51997694531663366.6389430775983546.9042144878143863.97031367590583133INDEX(CostVectors[Description], MATCH(C356, CostVectors[Code], 0))Low estimate of operating costsF301309.16943897724229307.26402634428229304.12577017384268302.2302309206267307.47651326784745313.92600507118584322.32279094730768329.5389360146595341.78599859598376363.056125480623963135INDEX(CostVectors[Description], MATCH(C357, CostVectors[Code], 0))Low estimate of fuel costs3140INDEX(CostVectors[Description], MATCH(C358, CostVectors[Code], 0))High estimate of capital costs F3053659.4619034266743 G3053665.57201764607233676.74647358483713739.31102381508033886.18189019434934077.09231580551754343.53707583100284722.29935957878935318.83051220793286301.74415864680943142INDEX(CostVectors[Description], MATCH(C359, CostVectors[Code], 0))High estimate of operating costs F306365.06466156597287365.68532780509696366.81883873210211370.61018590889967383.17912032423033398.34830606443478417.7272428315996442.76939183203353479.21619115755624535.606027012247523144INDEX(CostVectors[Description], MATCH(C360, CostVectors[Code], 0))High estimate of fuel costs