998INDEX(Workstreams[Workstream], MATCH($A1, Workstreams[Code], 0))Transfers1000INDEX(Modules[Module], MATCH($A2, Modules[Code], 0))Balancing imports32016823202Preferences.EnergyUnitsTWh78418442691692720721722723724725726727977INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Coal oversupply (imports)INDEX(INDIRECT("'"&F$8&"'!Year.NetBalance"), MATCH($C9, INDIRECT("'"&F$8&"'!Year.Vectors"), 0))-329.05563918270377-293.63796817039531-210.40544995976876-75.33233276970904188.882726981652127107.2699940445955983.56367994077689356.22425935498068820.787564066943702-11.605761552073517978INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Oil and petroleum products oversupply (imports)86.784557973583674-69.714456791004523-190.96977464186978-313.09395809458334-338.35299424000442-346.71125414477581-411.59975222125371-458.44295538112272-484.14165709375652-504.28688593352877979INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Gas oversupply (imports)-149.76767097151924-311.06381084258157-432.26544280838567-473.31187743652674-467.80904221710239-361.94169763623091-210.48513528024969-121.3768668153954-89.200753914241588-41.094047043885243350784184426916927207217227237247257267277INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Nuclear fissionINDEX(INDIRECT("'"&F$8&"'!Year.NetBalance"), MATCH($C15, INDIRECT("'"&F$8&"'!Year.Vectors"), 0))-163.91620313701554INDEX(INDIRECT("'"&G$8&"'!Year.NetBalance"), MATCH($C15, INDIRECT("'"&G$8&"'!Year.Vectors"), 0))-160.70999999999998INDEX(INDIRECT("'"&H$8&"'!Year.NetBalance"), MATCH($C15, INDIRECT("'"&H$8&"'!Year.Vectors"), 0))-134.99639999999999INDEX(INDIRECT("'"&I$8&"'!Year.NetBalance"), MATCH($C15, INDIRECT("'"&I$8&"'!Year.Vectors"), 0))-145.71040000000005INDEX(INDIRECT("'"&J$8&"'!Year.NetBalance"), MATCH($C15, INDIRECT("'"&J$8&"'!Year.Vectors"), 0))-222.85120000000001-351.41919999999999-454.27359999999999-582.84160000000008-711.40960000000007-839.97760000000017320331703208179918011799180114132043283Preferences.moneyunits&"/"&Preferences.EnergyUnits£m/TWh(F22*(GBP/(Constants.GCV.Coal*1000)))*(Price2009)4.5424816073855068(G22*(GBP/(Constants.GCV.Coal*1000)))*(Price2009)11.782061669156159202320560153Preferences.moneyunits&"/"&Preferences.EnergyUnits£m/TWh(F23*(USD2009_/Unit.boe))*(Price2009)23.703076768209044(G23*(USD2009_/Unit.boe))*(Price2009)60.44284575893306114320635121Preferences.moneyunits&"/"&Preferences.EnergyUnits£m/TWh((F24/100)*(GBP/Unit.therm))*(Price2009)12.290626819799765((G24/100)*(GBP/Unit.therm))*(Price2009)42.4904527198791873654320932017311321523207132161799691692720721722723724725726727141Preferences.moneyunits£m-$J22*F91494.7291887939136-$J22*G91333.8450696440716955.76288653592121342.19573604784779-403.74815252842228-487.27197497192833-379.58647917642827-255.39766400887228-94.42712743643963352.718958389995819202Preferences.moneyunits£m-$J23*F10-2057.0610399429421652.44712117117254526.571228743827421.29012437833448020.00699722421728218.12347339565719756.180524676197810866.50856524338511475.64686478124911953.15077048350914Preferences.moneyunits£m-$J24*F111840.7385535815013823.16921621095435312.81324465336645817.29965495115545749.6663608183594448.4903361717172586.99424884461861491.79777458456281096.3331784047366505.07159673168923148Preferences.moneyunits£mSUM(F36:F38)1278.40670243247276809.461407026197810795.14735993310813580.78551537733813365.92520551415512179.34183459544511963.58829434438712102.90867581907512477.55291574954612510.9413256051961801691692720721722723724725726727141Preferences.moneyunits£m-F9*$K223876.9538334342133-G9*$K223459.66064938931092479.0099869525457887.57019037410532-1047.2217706205954-1263.8616850834392-984.55243036386082-662.43769102301258-244.9203617882653136.73979832405166202Preferences.moneyunits£m-F10*$K23-5245.5056518545025-G10*$K234213.740158986489411542.75663329674218924.28981716475420451.01784292175220956.21485715892424878.26033792430527709.59684137063229262.89950519218530480.53446473294814Preferences.moneyunits£m-F11*$K246363.6961423817611-G11*$K2413217.24214747215618367.15436008735220111.23594997399119877.41799025775615379.0665907650788943.60868886282335157.35802070663163790.18041677066051746.1046629866969148Preferences.moneyunits£mSUM(F42:F44)4995.144323961471920890.64295584795832388.92098033663939923.09595751285139281.21406255890935071.4197628405632837.31659642326832204.51717105424932808.15956017457932363.3789260436973213683778Preferences.EnergyUnitsTWh78418442691692720721722723724725726727148SUBTOTAL(109,[2007])0SUBTOTAL(109,[2010])0SUBTOTAL(109,[2015])0SUBTOTAL(109,[2020])0SUBTOTAL(109,[2025])0SUBTOTAL(109,[2030])0SUBTOTAL(109,[2035])0SUBTOTAL(109,[2040])0SUBTOTAL(109,[2045])0SUBTOTAL(109,[2050])08891058106110571027442691692720721722723724725726727148SUBTOTAL(109,[2007])0SUBTOTAL(109,[2010])0SUBTOTAL(109,[2015])0SUBTOTAL(109,[2020])0SUBTOTAL(109,[2025])0SUBTOTAL(109,[2030])0SUBTOTAL(109,[2035])0SUBTOTAL(109,[2040])0SUBTOTAL(109,[2045])0SUBTOTAL(109,[2050])02613261878261444269169272072172272372472572672731893190784184426916927207217227237247257267273135INDEX(CostVectors[Description], MATCH(C79, CostVectors[Code], 0))Low estimate of fuel costsF391278.40670243247276809.461407026197810795.14735993310813580.78551537733813365.92520551415512179.34183459544511963.58829434438712102.90867581907512477.55291574954612510.9413256051963144INDEX(CostVectors[Description], MATCH(C80, CostVectors[Code], 0))High estimate of fuel costsF454995.144323961471920890.64295584795832388.92098033663939923.09595751285139281.21406255890935071.4197628405632837.31659642326832204.51717105424932808.15956017457932363.378926043697