675INDEX(Workstreams[Workstream], MATCH($A1, Workstreams[Code], 0))Geosequestration949INDEX(Modules[Module], MATCH($A2, Modules[Code], 0))Geosequestration3544133782513361339XIV.a.Scenario113381659157513368044220072010201520202025203020352040204520501104000000000002104000000.10.20.40.60.813104000000.10.20.40.60.814104000000.10.20.40.60.811576157513368044220072010201520202025203020352040204520501104000000000002104000000000003104000005101520253041040000051015202530157715751336804422007201020152020202520302035204020452050110400000000000210400000000000310400000000000410400000016324864807171098867841578Preferences.EnergyUnits & " / Mt CO2"TWh / Mt CO21336804422007201020152020202520302035204020452050104015783.3*Unit.TWh3.33.33.33.33.33.33.33.33.33.33170"Cost of a typical plant in "&Preferences.moneyunits&"/ MtCO2e captured"Cost of a typical plant in £m/ MtCO2e captured3449330617991801179918014421660G5643.750000000000007H561562.50.9375000000000001131.25158070*USD2009_*100000043.7500000000000072500*USD2009_*10000001562.51.5*USD2009_*10000000.9375000000000001150*USD2009_*100000031.2546115*USD2009_*10000009.375500*USD2009_*1000000312.544210935447311579200720102015202020252030203520402045205016601361INDEX(F$16:F$19, MATCH($E$8, $C$16:$C$19, 0))0INDEX(G$16:G$19, MATCH($E$8, $C$16:$C$19, 0))00000000015801361INDEX(F$24:F$27, MATCH($E$8, $C$24:$C$27, 0))00000000004611361INDEX(F$32:F$35, MATCH($E$8, $C$32:$C$35, 0))0000000000148SUM(F67:F69)0SUM(G67:G69)0000000001581Preferences.EnergyUnitsTWhF68*F$460G68*G$4600000000O68*O$46031893511Preferences.moneyunits£m20072010201520202025203020352040204520501660F$67*$G550(G$67-F$67)*$G55/(G$66-F$66)0(H$67-G$67)*$G55/(H$66-G$66)000000001580F$68*$G560(G$68-F$68)*$G56/(G$66-F$66)0(H$68-G$68)*$G56/(H$66-G$66)00000000461F$69*$G570(G$69-F$69)*$G57/(G$66-F$66)0(H$69-G$69)*$G57/(H$66-G$66)00000000148SUM(F76:F78)0SUM(G76:G78)0000000003545Preferences.moneyunits£m20072010201520202025203020352040204520501660F$67*$H550(G$67-F$67)*$H55/(G$66-F$66)0(H$67-G$67)*$H55/(H$66-G$66)000000001580F$68*$H560(G$68-F$68)*$H56/(G$66-F$66)0(H$68-G$68)*$H56/(H$66-G$66)00000000461F$69*$H570(G$69-F$69)*$H57/(G$66-F$66)0(H$69-G$69)*$H57/(H$66-G$66)00000000148SUM(F82:F84)0SUM(G82:G84)0000000003519Preferences.moneyunits£m20072010201520202025203020352040204520501660F$67*$I$550G$67*$I$550000000001580F$68*$I$560G$68*$I$56000000000461F$69*$I$570G$69*$I$57000000000148SUM(F88:F90)0SUM(G88:G90)0000000003546Preferences.moneyunits£m20072010201520202025203020352040204520501660F$67*$J$550G$67*$J$550000000001580F$68*$J$560G$68*$J$56000000000461F$69*$J$570G$69*$J$57000000000148SUM(F94:F96)0SUM(G94:G96)000000000683729Preferences.EnergyUnitsTWh7841844269169272072172272372472572672745INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Electricity (delivered to end user)-F720-G7200000000-O72034INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Conversion lossesF720G72000000000148SUBTOTAL(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])0889105810611057102744269169272072172272372472572672710401063INDEX(IPCC[Sector_description], MATCH([IPCC Sector], IPCC[Sector_code], 0))Carbon capture-F700-G70000000000148SUBTOTAL(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])0261326187826144426916927207217227237247257267272615INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))UK Land areaINDEX(Vectors[Comment], MATCH([Information type], Vectors[Description], 0))02621INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Number of units318931903161784184426916927207217227237247257267273131INDEX(CostVectors[Description], MATCH(C133, CostVectors[Code], 0))Low estimate of capital costsF790G790000000003133INDEX(CostVectors[Description], MATCH(C134, CostVectors[Code], 0))Low estimate of operating costsF910G910000000003140INDEX(CostVectors[Description], MATCH(C135, CostVectors[Code], 0))High estimate of capital costsF850G850000000003142INDEX(CostVectors[Description], MATCH(C136, CostVectors[Code], 0))High estimate of operating costsF970G97000000000