2040Preferences.EnergyUnitsTWh74968910519321055INDEX(Vectors[Description], MATCH(G$5,Vectors[Code],FALSE))Heating and coolingINDEX(Vectors[Description], MATCH(H$5,Vectors[Code],FALSE))Lighting & appliancesINDEX(Vectors[Description], MATCH(I$5,Vectors[Code],FALSE))IndustryINDEX(Vectors[Description], MATCH(J$5,Vectors[Code],FALSE))Road transportINDEX(Vectors[Description], MATCH(K$5,Vectors[Code],FALSE))Rail transportINDEX(Vectors[Description], MATCH(L$5,Vectors[Code],FALSE))Domestic aviationINDEX(Vectors[Description], MATCH(M$5,Vectors[Code],FALSE))National navigationINDEX(Vectors[Description], MATCH(N$5,Vectors[Code],FALSE))International aviationINDEX(Vectors[Description], MATCH(O$5,Vectors[Code],FALSE))International shippingINDEX(Vectors[Description], MATCH(P$5,Vectors[Code],FALSE))Food consumption [UNUSED]937INDEX(Vectors[Description], MATCH(S$5,Vectors[Code],FALSE))Electricity (delivered to end user)INDEX(Vectors[Description], MATCH(T$5,Vectors[Code],FALSE))Electricity (supplied to grid)INDEX(Vectors[Description], MATCH(U$5,Vectors[Code],FALSE))Solid hydrocarbonsINDEX(Vectors[Description], MATCH(V$5,Vectors[Code],FALSE))Liquid hydrocarbonsINDEX(Vectors[Description], MATCH(W$5,Vectors[Code],FALSE))Gaseous hydrocarbonsINDEX(Vectors[Description], MATCH(X$5,Vectors[Code],FALSE))Coal and fossil wasteINDEX(Vectors[Description], MATCH(Y$5,Vectors[Code],FALSE))Oil and petroleum productsINDEX(Vectors[Description], MATCH(Z$5,Vectors[Code],FALSE))Natural gasINDEX(Vectors[Description], MATCH(AA$5,Vectors[Code],FALSE))Blast furnace gasINDEX(Vectors[Description], MATCH(AB$5,Vectors[Code],FALSE))Heat transportINDEX(Vectors[Description], MATCH(AC$5,Vectors[Code],FALSE))Edible biomassINDEX(Vectors[Description], MATCH(AD$5,Vectors[Code],FALSE))Energy crops (second generation)INDEX(Vectors[Description], MATCH(AE$5,Vectors[Code],FALSE))Energy crops (first generation)INDEX(Vectors[Description], MATCH(AF$5,Vectors[Code],FALSE))Dry biomass and wasteINDEX(Vectors[Description], MATCH(AG$5,Vectors[Code],FALSE))Wet biomass and wasteINDEX(Vectors[Description], MATCH(AH$5,Vectors[Code],FALSE))Gaseous wasteINDEX(Vectors[Description], MATCH(AI$5,Vectors[Code],FALSE))Domestic solar thermalINDEX(Vectors[Description], MATCH(AJ$5,Vectors[Code],FALSE))H2685INDEX(Vectors[Description], MATCH(AM$5,Vectors[Code],FALSE))Coal reservesINDEX(Vectors[Description], MATCH(AN$5,Vectors[Code],FALSE))Oil reservesINDEX(Vectors[Description], MATCH(AO$5,Vectors[Code],FALSE))Gas reservesINDEX(Vectors[Description], MATCH(AP$5,Vectors[Code],FALSE))Biomass oversupply (imports)INDEX(Vectors[Description], MATCH(AQ$5,Vectors[Code],FALSE))Electricity oversupply (imports)INDEX(Vectors[Description], MATCH(AR$5,Vectors[Code],FALSE))Petroleum products oversupplyINDEX(Vectors[Description], MATCH(AS$5,Vectors[Code],FALSE))Coal oversupply (imports)INDEX(Vectors[Description], MATCH(AT$5,Vectors[Code],FALSE))Oil and petroleum products oversupply (imports)INDEX(Vectors[Description], MATCH(AU$5,Vectors[Code],FALSE))Gas oversupply (imports)INDEX(Vectors[Description], MATCH(AV$5,Vectors[Code],FALSE))Nuclear fissionINDEX(Vectors[Description], MATCH(AW$5,Vectors[Code],FALSE))SolarINDEX(Vectors[Description], MATCH(AX$5,Vectors[Code],FALSE))WindINDEX(Vectors[Description], MATCH(AY$5,Vectors[Code],FALSE))TidalINDEX(Vectors[Description], MATCH(AZ$5,Vectors[Code],FALSE))WaveINDEX(Vectors[Description], MATCH(BA$5,Vectors[Code],FALSE))GeothermalINDEX(Vectors[Description], MATCH(BB$5,Vectors[Code],FALSE))HydroINDEX(Vectors[Description], MATCH(BC$5,Vectors[Code],FALSE))Environmental heatINDEX(Vectors[Description], MATCH(BD$5,Vectors[Code],FALSE))AgricultureINDEX(Vectors[Description], MATCH(BE$5,Vectors[Code],FALSE))Waste686INDEX(Vectors[Description], MATCH(BH$5,Vectors[Code],FALSE))Conversion lossesINDEX(Vectors[Description], MATCH(BI$5,Vectors[Code],FALSE))Distribution losses and own use931INDEX(Vectors[Description], MATCH(BL$5,Vectors[Code],FALSE))UnallocatedINDEX(IPCC[Sector_description], MATCH(BO$5, IPCC[Sector_code], 0))Fuel CombustionINDEX(IPCC[Sector_description], MATCH(BS$5, IPCC[Sector_code], 0))Fugitive Emissions from FuelsINDEX(IPCC[Sector_description], MATCH(BW$5, IPCC[Sector_code], 0))Industrial ProcessesINDEX(IPCC[Sector_description], MATCH(CA$5, IPCC[Sector_code], 0))Solvent and Other Product UseINDEX(IPCC[Sector_description], MATCH(CE$5, IPCC[Sector_code], 0))AgricultureINDEX(IPCC[Sector_description], MATCH(CI$5, IPCC[Sector_code], 0))Land Use, Land-Use Change and ForestryINDEX(IPCC[Sector_description], MATCH(CM$5, IPCC[Sector_code], 0))WasteINDEX(IPCC[Sector_description], MATCH(CQ$5, IPCC[Sector_code], 0))OtherINDEX(IPCC[Sector_description], MATCH(CU$5, IPCC[Sector_code], 0))International Aviation and ShippingINDEX(IPCC[Sector_description], MATCH(CY$5, IPCC[Sector_code], 0))Bioenergy creditINDEX(IPCC[Sector_description], MATCH(DC$5, IPCC[Sector_code], 0))Carbon capture1482006571336373839954955404546474950646566108751752178022387539172241131914649879889895960795979980981733891011121041015543435611053105310531053105210521052105222223333444455556666777710381038103810381039103910391039106610661066106610431044104510461043104410451046104310441045104610431044104510461043104410451046104310441045104610431044104510461043104410451046104310441045104610431044104510461043104410451046592676INDEX(Workstreams[Workstream], MATCH($C15, Workstreams[Code], 0))HeatingG14+G11693.03620933979801000000000693.03620933979801S14+S11-82.9078749103646690-3.6942594903305643-4.5993304878858314-601.83474445121703000AA14+AA11000AD14+AD110AE14+AE1100AG14+AG110AH14+AH110AI14+AI1100-693.03620933979812AM14+AM110000000AT14+AT110000000000000BH14+BH110BI14+BI1100-1.1368683772161603E-13BO14+BO11113.025257524017180.226745998580310190.2695089385141259400000000000000000000000000000000000000000SUM(BO15:DF15)113.52151246111161677INDEX(Workstreams[Workstream], MATCH($C19, Workstreams[Code], 0))Lighting and appliancesG17+G180H17+H18202.856599774040600000000SUM(G19:P19)202.8565997740406S17+S18-185.78766404416984T17+T18000-17.068935729870745X17+X180Y17+Y180Z17+Z180000AD17+AD180AE17+AE1800AG17+AG180AH17+AH180AI17+AI1800SUM(S19:AJ19)-202.8565997740406AM17+AM180000000000000000000SUM(AM19:BE19)0BH17+BH180BI17+BI180SUM(BH19:BI19)00BO17+BO183.14068417429621686.2954565417381401E-36.771069573905191E-3000000000000000000000000000000000000000003.1537507004118606678INDEX(Workstreams[Workstream], MATCH($C22, Workstreams[Code], 0))IndustryG210H210447.367695380356960000000SUM(G22:P22)447.36769538035696S21-125.221250963865540-59.727980324638843-89.365478931442155-164.28641618531597000AA210-8.76656897509441360AD210AE2100AG210AH210AI2100SUM(S22:AJ22)-447.36769538035696AM210000000000000000000SUM(AM22:BE22)0BH210BI210SUM(BH22:BI22)00BO2170.9662882509474290.142449355761988420.630100880276372340000014.5158557399321370.110218322788866012.76027941887105756.07181224131977610000000000000000000000000000000095.197004209897614679INDEX(Workstreams[Workstream], MATCH($C32, Workstreams[Code], 0))TransportG24+G25+G28+G31000343.2305393969396115.37488711306647813.86025127923951323.084767495533725212.0920501260326994.3485237114357320701.99101912224774S24+S25+S28+S31-16.82310030849149400-685.101456827311040000AA24+AA25+AA28+AA31000AD24+AD25+AD28+AD310AE24+AE25+AE28+AE3100AG24+AG25+AG28+AG310AH24+AH25+AH28+AH310AI24+AI25+AI28+AI310-6.6461986445285753E-2-701.99101912224774AM24+AM25+AM28+AM310000000AT24+AT25+AT28+AT310000000000000BH24+BH25+BH28+BH310BI24+BI25+BI28+BI31000BO24+BO25+BO28+BO3194.6652207474606370.117857826115852811.7032212988638320000000000000000000000000000076.6101434593671099.5379326169128795E-21.3783734619612975000000000174.57019611993789680INDEX(Workstreams[Workstream], MATCH($C35, Workstreams[Code], 0))Food consumption [UNUSED]G340H34000000000SUM(G35:P35)0S340T340000X340Y340Z340000AD340AE3400AG340AH340AI3400SUM(S35:AJ35)0AM340000000000000000000SUM(AM35:BE35)0BH340BI340SUM(BH35:BI35)00BO34000000000000000000000000000000000000000000000675INDEX(Workstreams[Workstream], MATCH($C38, Workstreams[Code], 0))GeosequestrationG370H37000000000SUM(G38:P38)0S3700000X370Y370Z370000AD370AE3700AG370AH370AI3700SUM(S38:AJ38)0AM370000000AT37000000000000SUM(AM38:BE38)0BH370BI370SUM(BH38:BI38)00BO37000000000000000000000000000000000000000000000SUM(AM39:BE39)001793619G$15+G$19+G$22+G$32+G$35+G$38693.03620933979801202.8565997740406447.36769538035696343.2305393969396115.37488711306647813.86025127923951323.084767495533725212.0920501260326994.34852371143573202045.2515236164434S$15+S$19+S$22+S$32+S$35+S$38-410.739890226891590-63.422239814969409-779.06626624663909-783.19009636640374X$15+X$19+X$22+X$32+X$35+X$380Y$15+Y$19+Y$22+Y$32+Y$35+Y$380Z$15+Z$19+Z$22+Z$32+Z$35+Z$3800-8.76656897509441360000000-6.6461986445285753E-2SUM(S40:AJ40)-2045.2515236164436AM$15+AM$19+AM$22+AM$32+AM$35+AM$380000000000000000000SUM(AM40:BE40)0BH$15+BH$19+BH$22+BH$32+BH$35+BH$380BI$15+BI$19+BI$22+BI$32+BI$35+BI$380SUM(BH40:BI40)0-2.2737367544323206E-13BO$15+BO$19+BO$22+BO$32+BO$35+BO$38281.797450696721460.493348636999889572.60960218722823530000014.5158557399321370.110218322788866012.76027941887105756.07181224131977610000000000000000000076.6101434593671099.5379326169128795E-21.3783734619612975000000000SUM(BO40:DF40)386.442463491358920720019011902AJ$40-6.6461986445285753E-20SUM(BO44:DF44)0969INDEX(Modules[Module], MATCH($C45, Modules[Code], 0))H2 Production for TransportIFERROR(INDEX(INDIRECT($C45&".Outputs["&this.Year&"]"), MATCH(G$5, INDIRECT($C45&".Outputs[Vector]"), 0)), 0)0000000000SUM(G45:P45)0IFERROR(INDEX(INDIRECT($C45&".Outputs["&this.Year&"]"), MATCH(S$5, INDIRECT($C45&".Outputs[Vector]"), 0)), 0)-6.1032234703565995E-2000-3.0572513764831447E-2IFERROR(INDEX(INDIRECT($C45&".Outputs["&this.Year&"]"), MATCH(X$5, INDIRECT($C45&".Outputs[Vector]"), 0)), 0)0IFERROR(INDEX(INDIRECT($C45&".Outputs["&this.Year&"]"), MATCH(Y$5, INDIRECT($C45&".Outputs[Vector]"), 0)), 0)0IFERROR(INDEX(INDIRECT($C45&".Outputs["&this.Year&"]"), MATCH(Z$5, INDIRECT($C45&".Outputs[Vector]"), 0)), 0)00000000006.6461986445285753E-2SUM(S45:AJ45)-2.5142762023111692E-2IFERROR(INDEX(INDIRECT($C45&".Outputs["&this.Year&"]"), MATCH(AM$5, INDIRECT($C45&".Outputs[Vector]"), 0)), 0)000000000IFERROR(INDEX(INDIRECT($C45&".Outputs["&this.Year&"]"), MATCH(AV$5, INDIRECT($C45&".Outputs[Vector]"), 0)), 0)0000000000SUM(AM45:BE45)0IFERROR(INDEX(INDIRECT($C45&".Outputs["&this.Year&"]"), MATCH(BH$5, INDIRECT($C45&".Outputs[Vector]"), 0)), 0)2.5142762023111689E-2IFERROR(INDEX(INDIRECT($C45&".Outputs["&this.Year&"]"), MATCH(BI$5, INDIRECT($C45&".Outputs[Vector]"), 0)), 0)0SUM(BH45:BI45)2.5142762023111689E-2IFERROR(SUMIFS(INDIRECT($C45&".Emissions["&this.Year&"]"), INDIRECT($C45&".Emissions[GHG]"), BO$6, INDIRECT($C45&".Emissions[IPCC Sector]"), BO$5),0)5.6253425327289852E-31.1275918711285986E-51.2127798770053452E-500000000000000000000000000000000000000000SUM(BO45:DF45)5.6487462502103243E-3674INDEX(Workstreams[Workstream], MATCH($C46, Workstreams[Code], 0))H2 ProductionG450H45000000000SUM(G46:P46)0S45-6.1032234703565995E-2000-3.0572513764831447E-2000000AD450AE4500AG450AH450AI4506.6461986445285753E-2SUM(S46:AJ46)-2.5142762023111692E-2AM450AN45000000000000000000SUM(AM46:BE46)0BH452.5142762023111689E-2BI450SUM(BH46:BI46)2.5142762023111689E-2Q46+AK46+BF46+BJ460BO455.6253425327289852E-31.1275918711285986E-51.2127798770053452E-500000000000000000000000000000000000000000SUM(BO46:DF46)5.6487462502103243E-3672INDEX(Workstreams[Workstream], MATCH($C51, Workstreams[Code], 0))Agriculture and wasteSUM(G48:G50)0SUM(H48:H50)011.0535214538620220000000SUM(G51:P51)11.053521453862022SUM(S48:S50)-4.42140858154480920-0.8842817163089618-3.6476620797744674-2.100169076233784388.8023398317396440000012.388159396787486SUM(AE48:AE50)1.324236253622050255.37284480867892751.40359658872984SUM(AH48:AH50)17.57553688439367100SUM(S51:AJ51)215.81319231008959SUM(AM48:AM50)00000000000000000-13.712395650409537-213.1543181135421SUM(AM51:BE51)-226.86671376395165SUM(BH48:BH50)0SUM(BI48:BI50)0SUM(BH51:BI51)0Q51+AK51+BF51+BJ51-2.8421709430404007E-14SUM(BO48:BO50)1.57070539859379332.7100184978588989E-31.9653037878895212E-20000000000000018.7356574099105821.417599999999993013.273591570430609000021.0451707869333971.51320861648434550000000000000000077.578296838729472957INDEX(Workstreams[Workstream], MATCH($C55, Workstreams[Code], 0))Fossil fuel productionSUM(G53:G54)0SUM(H53:H54)015.0727720483804260000000SUM(G55:P55)15.072772048380426SUM(S53:S54)-6.28132291535324860-4.4692473051785787E-2-42.437636670483883-15.812267360997016SUM(X53:X54)124.39544583847987SUM(Y53:Y54)210.18056977027507SUM(Z53:Z54)160.985973516285240-0.60801091386876160SUM(AD53:AD54)0SUM(AE53:AE54)00SUM(AG53:AG54)0SUM(AH53:AH54)0SUM(AI53:AI54)00SUM(S55:AJ55)430.37805879128547SUM(AM53:AM54)-124.39544583847987-210.18056977027507-160.985973516285240000000000000000SUM(AM55:BE55)-495.56198912504016SUM(BH53:BH54)0SUM(BI53:BI54)50.111158285374266SUM(BH55:BI55)50.111158285374266Q55+AK55+BF55+BJ550SUM(BO53:BO54)13.5021223620444211.9007074786884612E-20.1971214740915184201.09661057682964392.64031296125177750000000000000000000000000000000000000017.45517444900424776INDEX(Workstreams[Workstream], MATCH($C63, Workstreams[Code], 0))National renewable power generationSUM(G57:G62)00000000000SUM(S57:S62)020.5389133199999990000000000SUM(AE57:AE62)000SUM(AH57:AH62)00020.538913319999999SUM(AM57:AM62)00000000000-15.209185319999996000-5.3297280000000011000-20.538913319999999SUM(BH57:BH62)0SUM(BI57:BI62)000SUM(BO57:BO62)00000000000000000000000000000000000000000000077INDEX(Workstreams[Workstream], MATCH($C68, Workstreams[Code], 0))Distributed renewable power generationSUM(G65:G67)0SUM(H65:H67)000000000SUM(G68:P68)0SUM(S65:S67)000000000000SUM(AE65:AE67)000SUM(AH65:AH67)000SUM(S68:AJ68)0SUM(AM65:AM67)0000000000000000000SUM(AM68:BE68)0SUM(BH65:BH67)0SUM(BI65:BI67)0SUM(BH68:BI68)00SUM(BO65:BO67)0SUM(BP65:BP67)000000000000000000000000000000000000000000001324INDEX(Workstreams[Workstream], MATCH($C72, Workstreams[Code], 0))District heatingG710H71000000000SUM(G72:P72)0S710-1.339225698423310900000009.37457988896317570AD710AE71000AH710AI7100SUM(S72:AJ72)8.0353541905398647AM710AN71000000000000000000SUM(AM72:BE72)0BH71-8.0353541905398647BI710SUM(BH72:BI72)-8.0353541905398647Q72+AK72+BF72+BJ720BO7100000000000000000000000000000000000000000000075INDEX(Workstreams[Workstream], MATCH($C76, Workstreams[Code], 0))Nuclear power generationG750H75000000000SUM(G76:P76)0S7500000000000AD750AE7500AG750AH750AI7500SUM(S76:AJ76)0AM750AN75000000000000000000SUM(AM76:BE76)0BH750BI750SUM(BH76:BI76)00BO7500000000000000000000000000000000000000000000074INDEX(Workstreams[Workstream], MATCH($C82, Workstreams[Code], 0))Hydrocarbon fuel power generationG79+G810000000000SUM(G82:P82)0S79+S810433.90823712829348-33.6048262500000020-858.45527312523302000000AD79+AD810AE79+AE81000AH79+AH81000SUM(S82:AJ82)-458.15186224693957AM79+AM810000000000000000000SUM(AM82:BE82)0BH79+BH81447.85637795547365BI79+BI8110.29548429146587SUM(BH82:BI82)458.151862246939520BO79+BO81168.306056740042860.347025485369582720.432228445240453060000000000000000000000000000000000000-6.2601214982142848000162.8251891724386SUM(AM83:BE83)001794249G$51+G$55+G$63+G$68+G$72+G$76+G$82+G$460026.1262935022424470000000SUM(G84:P84)26.126293502242447S$51+S$55+S$63+S$68+S$72+S$76+S$82+S$46-10.763763731601623453.10792474987016-34.533800439360746-46.085298750258353-876.39828207622861213.1977856702195210.18056977027507160.9859735162852408.7665689750944136012.3881593967874861.324236253622050255.37284480867892751.4035965887298417.57553688439367106.6461986445285753E-2SUM(S84:AJ84)216.58851360295236AM$51+AM$55+AM$63+AM$68+AM$72+AM$76+AM$82+AM$46-124.39544583847987-210.18056977027507-160.9859735162852400000000-15.209185319999996000-5.32972800000000110-13.712395650409537-213.1543181135421SUM(AM84:BE84)-742.9676162089919BH$51+BH$55+BH$63+BH$68+BH$72+BH$76+BH$82+BH$46439.84616652695689BI$51+BI$55+BI$63+BI$68+BI$72+BI$76+BI$82+BI$4660.406642576840134SUM(BH84:BI84)500.252809103797010BO$51+BO$55+BO$63+BO$68+BO$72+BO$76+BO$82+BO$46183.384509843213810.368753854573037550.6490150850096366701.09661057682964392.64031296125177750000000000018.7356574099105821.417599999999993013.273591570430609000021.0451707869333971.51320861648434550000000000000-6.260121498214284800DF$51+DF$99+DF$55+DF$63+DF$68+DF$76+DF$82+DF$460SUM(BO84:DF84)257.86430920642249097500673INDEX(Workstreams[Workstream], MATCH($C93, Workstreams[Code], 0))Electricity distribution, storage, and balancingG$89+G$91+G$920000000000SUM(G93:P93)0S$89+S$91+S$920-31.604270791376905000X$89+X$91+X$920Y$89+Y$91+Y$920Z$89+Z$91+Z$9200000000000SUM(S93:AJ93)-31.604270791376905AM$89+AM$91+AM$920000000000000000000SUM(AM93:BE93)0BH$89+BH$91+BH$920BI$89+BI$91+BI$9231.60427079137688SUM(BH93:BI93)31.604270791376880BO$89+BO$91+BO$9200000000000000000000000000000000000000000000SUM(BO93:DF93)0671INDEX(Workstreams[Workstream], MATCH($C99, Workstreams[Code], 0))BioenergyG$96+G980H$96+H98000000000SUM(G99:P99)0S$96+S980053.6265607077798595.901172245164053461.268593984814032000000AD$96+AD98-12.388159396787486AE$96+AE98-1.3242362536220502-55.372844808678927-51.40359658872984AH$96+AH98-17.57553688439367100SUM(S99:AJ99)-17.268046994454018AM$96+AM98000-0.93040000000000012000000000000000SUM(AM99:BE99)-0.93040000000000012BH$96+BH9818.198446994454017BI$96+BI980SUM(BH99:BI99)18.198446994454017Q99+AK99+BF99+BJ990BO$96+BO98000000000000000000000000000000000000-29.265695052492990000000-29.265695052492997941000INDEX(Workstreams[Workstream], MATCH($C104, Workstreams[Code], 0))TransfersSUM(G102:G103)0SUM(H102:H103)000000000SUM(G104:P104)0SUM(S102:S103)0-5.6843418860808015E-1444.329479546550303819.250392751733441598.3197844578183-213.1977856702195-210.18056977027504-160.98597351628518000SUM(AD102:AD103)0SUM(AE102:AE103)00SUM(AG102:AG103)0SUM(AH102:AH103)0SUM(AI102:AI103)00SUM(S104:AJ104)1877.5353277993222SUM(AM102:AM103)00005.6843418860808015E-140168.86830612366919-609.0698229814584-1455.75502231412130000000000SUM(AM104:BE104)-1895.9565391719104SUM(BH102:BH103)0SUM(BI102:BI103)18.421211372588278SUM(BH104:BI104)18.4212113725882784.6185277824406512E-14SUM(BO102:BO103)000007.2667727606484727000000000000000000000000000000000000007.2667727606484727017951004G$93+G$99+G$1040000000000SUM(G106:P106)0S$93+S$99+S$1040-31.60427079137696297.956040254330162825.151564996897491659.5883784426323-213.1977856702195-210.18056977027504-160.98597351628518000-12.388159396787486-1.3242362536220502-55.372844808678927-51.40359658872984-17.57553688439367100SUM(S106:AJ106)1828.6630100134912AM$93+AM$99+AM$104000-0.930400000000000125.6843418860808015E-140168.86830612366919-609.0698229814584-1455.75502231412130000000000SUM(AM106:BE106)-1896.8869391719104BH$93+BH$99+BH$10418.198446994454017BI$93+BI$99+BI$10450.025482163965158SUM(BH106:BI106)68.2239291584191680BO$93+BO$99+BO$104000007.2667727606484727000000000000000000000000000000-29.26569505249299000000DF$93+DF$1040SUM(BO106:DF106)-21.99892229184451900593G$40+G$84+G$106693.03620933979801202.8565997740406473.49398888259941343.2305393969396115.37488711306647813.86025127923951323.084767495533725212.0920501260326994.3485237114357320SUM(G109:P109)2071.3778171186855S$40+S$84+S$106-421.5036539584932421.50365395849320000000000000000SUM(S109:AJ109)0AM$40+AM$84+AM$106-124.39544583847987-210.18056977027507-160.98597351628524-0.930400000000000125.6843418860808015E-140168.86830612366919-609.0698229814584-1455.755022314121300-15.209185319999996000-5.32972800000000110-13.712395650409537-213.1543181135421SUM(AM109:BE109)-2639.8545553809026BH$40+BH$84+BH$106458.04461352141089BI$40+BI$84+BI$106110.43212474080529SUM(BH109:BI109)568.47673826221614-1.0231815394945443E-12BO$40+BO$84+BO$106465.181960539935290.862102491572927183.258617272237871901.09661057682964399.90708572190025020014.5158557399321370.110218322788866012.76027941887105756.07181224131977610000018.7356574099105821.417599999999993013.273591570430609000021.0451707869333971.51320861648434550000076.6101434593671099.5379326169128795E-21.37837346196129750-29.26569505249299000-6.2601214982142848000SUM(BO109:DF109)622.307850405937072352SUM(DH63,DH68,DH76,DH82)162.825189172438679410052353T109-MIN(T103,0)-T72422.842879656916582354DH112/DH1130.38507255769459947&L&"+,Regular"Pathways to 2050 -- Energy Flow Model&R&"+,Regular"&F | This version printed &D