672INDEX(Workstreams[Workstream], MATCH($A1, Workstreams[Code], 0))Agriculture and waste2205INDEX(Modules[Module], MATCH($A2, Modules[Code], 0))Marine algae3333134182513361336VI.c.Scenario213382206Preferences.AreaUnitskm^21336794422007201020152020202520302035204020452050100000000002000(Unit.ha)*1001(Unit.ha)*5005(Unit.ha)*100010(Unit.ha)*250025(Unit.ha)*10000100(Unit.ha)*25000250(Unit.ha)*56254.5562.544999999999963000(Unit.ha)*1001(Unit.ha)*100010(Unit.ha)*500050(Unit.ha)*10000100(Unit.ha)*25000250(Unit.ha)*50000500(Unit.ha)*1125091125.08999999999994000(Unit.ha)*1001(Unit.ha)*500050(Unit.ha)*25000250(Unit.ha)*50000500(Unit.ha)*1000001000(Unit.ha)*2500002500(Unit.ha)*5860095860.091280(INDEX(F$15:F$18,ROUNDDOWN($E$7,0))*(1-MOD($E$7,1)))+(INDEX(F$15:F$18,ROUNDUP($E$7,0))*MOD($E$7,1))0(INDEX(G$15:G$18,ROUNDDOWN($E$7,0))*(1-MOD($E$7,1)))+(INDEX(G$15:G$18,ROUNDUP($E$7,0))*MOD($E$7,1))00151025100250562.5449999999999678422082209142479442200720102015202020252030203520402045205022102207000152020202020202211Preferences.EnergyUnits & " / M tonnes"TWh / M tonnes14247944220072210220714*Unit.PJ3.888888888888889331703334179918013335Preferences.moneyunits&"/"&Preferences.EnergyUnits£m/TWh(47-6)*(20/47)*GBP*Price2010/Unit.GJ62.808510638297875(47-6)*GBP*Price2010/Unit.GJ147.6000000000000232093333812731122122213Preferences.AreaUnitskm^2F190G1900151025100250562.544999999999968332207"M tonnes / " & Preferences.AreaUnitsM tonnes / km^2F$28/(1000000*Unit.ha)0001.5E-32E-32E-32E-32E-32E-32E-3833902F$333.8888888888888893835916INDEX(Vectors[Description], MATCH($C57, Vectors[Code], 0))Wet biomass and wastePreferences.EnergyUnitsTWhF54*F55*$F560G54*G55*$F56005.8333333333333345E-33.8888888888888896E-27.7777777777777793E-20.194444444444444480.77777777777777791.94444444444444464.37535000000000012774839IFERROR(F57*Conversion.to.average.power/(F54*Global.UKIncidentSolarEnergy*Unit.W/Unit.m2),0%)0006.6544984409460783E-38.8726645879281044E-38.8726645879281044E-38.8726645879281044E-38.8726645879281044E-38.8726645879281044E-38.8726645879281044E-32333620072010201520202025203020352040204520503337Preferences.moneyunits&"/yr"£m/yrF57*$F$400G57*$F$40000.366382978723404362.44255319148936234.885106382978724712.21276595744681148.851063829787243122.1276595744681274.80921702127663338Preferences.moneyunits&"/yr"£m/yrF57*$G$400G57*$G$40000.861000000000000325.74000000000000211.48000000000000428.70000000000001114.80000000000004287.00000000000006645.80166000000008683729Preferences.EnergyUnitsTWh78418442691692720721722723724725726727916INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Wet biomass and wasteF570G57005.8333333333333345E-33.8888888888888896E-27.7777777777777793E-20.194444444444444480.77777777777777791.94444444444444464.37535000000000011012INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Agriculture-F570-G5700-5.8333333333333345E-3-3.8888888888888896E-2-7.7777777777777793E-2-0.19444444444444448-0.7777777777777779-1.9444444444444446-4.3753500000000001148SUBTOTAL(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])02613261878261444269169272072172272372472572672726622819Preferences.AreaUnitskm^2F540G5400151025100250562.5449999999999631893190784184426916927207217227237247257267273135INDEX(CostVectors[Description], MATCH(C89, CostVectors[Code], 0))Low estimate of fuel costsF620G62000.366382978723404362.44255319148936234.885106382978724712.21276595744681148.851063829787243122.1276595744681274.80921702127663144INDEX(CostVectors[Description], MATCH(C90, CostVectors[Code], 0))High estimate of fuel costsF630000.861000000000000325.74000000000000211.48000000000000428.70000000000001114.80000000000004287.00000000000006645.80166000000008