3807INDEX(Workstreams[Workstream], MATCH($A1, Workstreams[Code], 0))Carbon Capture381368213251040784184426916927207217227237247257267271063INDEX(IPCC[Sector_description], MATCH($C9, IPCC[Sector_code], 0))Carbon captureSUMIFS(INDIRECT("'"&F$8&"'!Year.Emissions"), INDIRECT("'"&F$8&"'!Year.IPCC"), $C9)00-2.8350150827586207-7.058883763500277-17.175601792433735-37.981900036311551-64.852330343509635-93.049065487808491-120.76998209435992SUMIFS(INDIRECT("'"&O$8&"'!Year.Emissions"), INDIRECT("'"&O$8&"'!Year.IPCC"), $C9)-150.43294644018053170356032791801179932813.18791.687000000000000132801.79630.9505000000000000132821.68680000000000010.5623000000000000232830.950500000000000010.3168000000000000332843.93582.063400000000000132852.21781.162700000000000132861.75310000000000011.753100000000000132870.987800000000000010.98780000000000001381218011799109E21*MGBP*Unit.PJ*Price20001.4160161871538932F19*GBP*1000000*Unit.PJ*Price20000.202303445814480984421093813731138092007201020152020202520302035204020452050-XVII.a.Inputs83[2007]0-XVII.a.Inputs83[2010]0-XVII.a.Inputs83[2015]2.8350150827586207-XVII.a.Inputs83[2020]7.058883763500277-XVII.a.Inputs83[2025]17.175601792433735-XVII.a.Inputs83[2030]37.981900036311551-XVII.a.Inputs83[2035]64.852330343509635-XVII.a.Inputs83[2040]93.049065487808491-XVII.a.Inputs83[2045]120.76998209435992-XVII.a.Inputs83[2050]150.432946440180523810141EF.IndustrialCoal.CO20.307999999999999941165EF.NaturalGas.CO20.18399999999999997202EF.Diesel.CO20.251236MAX(F40:F42)0.30799999999999994F44*F290.436132985643399033811MIN(F40:F42)0.18399999999999997F45*G293.7223834029864497E-2331891799Preferences.moneyunits£m20072010201520202025203020352040204520503237$F$45*F37*$G$290$F$45*G37*$G$2900.105530130912769440.262758717648639560.639341750484596411.41383194309056552.41405238115674783.46364297035217564.49552176927016065.59969103091277361801Preferences.moneyunits£m20072010201520202025203020352040204520503237$F$44*F37*$F$290$F$44*G37*$F$2901.23644359238758523.07861205108508877.490846489956240416.56515946324568528.28424045864685640.58176674252607852.67177286691303165.608770070089463318931903161784184426916927207217227237247257267273131INDEX(CostVectors[Description], MATCH(C59, CostVectors[Code], 0))Low estimate of capital costsF490G4900.105530130912769440.262758717648639560.639341750484596411.41383194309056552.41405238115674783.46364297035217564.49552176927016065.59969103091277363133INDEX(CostVectors[Description], MATCH(C60, CostVectors[Code], 0))Low estimate of operating costs00000000003140INDEX(CostVectors[Description], MATCH(C61, CostVectors[Code], 0))High estimate of capital costsF520G5201.23644359238758523.07861205108508877.490846489956240416.56515946324568528.28424045864685640.58176674252607852.67177286691303165.6087700700894633142INDEX(CostVectors[Description], MATCH(C62, CostVectors[Code], 0))High estimate of operating costs0000000000