75INDEX(Workstreams[Workstream], MATCH($A1, Workstreams[Code], 0))Nuclear power generation
754INDEX(Modules[Module], MATCH($A2, Modules[Code], 0))Nuclear power
1345
|
8261340
1340II.a.Scenario1
|
|
2275
|
745Preferences.EnergyUnitsTWh
|
78418442691692720721722723724725726727
45INDEX(Vectors[Description], MATCH(II.a.Inputs[Vector], Vectors[Code], 0))Electricity (delivered to end user)INDEX(INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(II.a.Inputs[Vector], INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-354.55512401053005INDEX(INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(II.a.Inputs[Vector], INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-360.93233792616286INDEX(INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(II.a.Inputs[Vector], INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-372.62479962516409INDEX(INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(II.a.Inputs[Vector], INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-381.79160355482168INDEX(INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(II.a.Inputs[Vector], INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-389.21911030353874INDEX(INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(II.a.Inputs[Vector], INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-398.37245385032895INDEX(INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(II.a.Inputs[Vector], INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-409.14816543679927INDEX(INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(II.a.Inputs[Vector], INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-421.50365395849326INDEX(INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(II.a.Inputs[Vector], INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-435.114318447144INDEX(INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(II.a.Inputs[Vector], INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-450.41059658387326
46INDEX(Vectors[Description], MATCH(II.a.Inputs[Vector], Vectors[Code], 0))Electricity (supplied to grid)INDEX(INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(II.a.Inputs[Vector], INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-12.534825528977441INDEX(INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(II.a.Inputs[Vector], INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-8.5191425414825446INDEX(INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(II.a.Inputs[Vector], INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Vectors"), 0))5.5023121613186241INDEX(INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(II.a.Inputs[Vector], INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Vectors"), 0))20.991614150298183INDEX(INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(II.a.Inputs[Vector], INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Vectors"), 0))33.071773846064474INDEX(INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(II.a.Inputs[Vector], INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Vectors"), 0))22.84653519362768INDEX(INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(II.a.Inputs[Vector], INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Vectors"), 0))5.6342574439369235INDEX(INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(II.a.Inputs[Vector], INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-12.404583169800217INDEX(INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(II.a.Inputs[Vector], INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-28.56716125629983INDEX(INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(II.a.Inputs[Vector], INDIRECT("'"&II.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-29.73668839654
|
|
1342
|
1578Preferences.PowerUnits & " per annum, for subsequent period"GW per annum, for subsequent period
|
1340794422007201020152020202520302035204020452050
1(Unit.GW)*0000000000
2(Unit.GW)*000(Unit.GW)*0.640.64(Unit.GW)*1.21.21.21.21.21.21.2
300(Unit.GW)*0.640.64(Unit.GW)*2.42.4(Unit.GW)*33(Unit.GW)*33(Unit.GW)*33(Unit.GW)*33(Unit.GW)*33
400(Unit.GW)*1.241.24(Unit.GW)*33(Unit.GW)*55(Unit.GW)*55(Unit.GW)*55(Unit.GW)*55(Unit.GW)*55
|
2274Preferences.PowerUnits & " per annum, for subsequent period"GW per annum, for subsequent period
|
1340794422007201020152020202520302035204020452050
1000000000
2000000000
3000000000
4000000000
|
717
|
|
|
|
784
|
738
|
715730442691692720721722723724725726727
7INDEX(Vectors[Description], MATCH($C47, Vectors[Code], 0))Nuclear fission'2007 (Actual, frozen)'!$AZ$94/'2007 (Actual, frozen)'!$U$940.100952999999999990.10.10.10.10.10.10.10.10.1
|
728
|
715730442691692720721722723724725726727
7INDEX(Vectors[Description], MATCH($C52, Vectors[Code], 0))Nuclear fission1090.386000000000000010.360.360.360.360.360.360.360.360.36
|
771
|
715730442691692720721722723724725726727
7INDEX(Vectors[Description], MATCH($C57, Vectors[Code], 0))Nuclear fission1090.595999999999999970.60.70.80.80.80.80.80.80.8
|
881Preferences.PowerUnitsGW
|
7157304422007
7INDEX(Vectors[Description], MATCH($C62, Vectors[Code], 0))Nuclear fission11711*Unit.GW11
|
1246Preferences.PowerUnits & " per annum, following period"GW per annum, following period
|
7157304422007201020152020202520302035204020452050
71247118(-1/3)*Unit.GW-0.33333333333333331(-2.8/5)*Unit.GW-0.55999999999999994(-3.6/5)*Unit.GW-0.72-(Unit.GW)*(1.2+1.2)/5-0.48(Unit.GW)*00-(Unit.GW)*1.2/5-0.24(Unit.GW)*00(Unit.GW)*00(Unit.GW)*00
|
2927
|
85
30153*Unit.GW3Preferences.PowerUnits&"peak"GWpeak
|
|
755
|
1091569
875
1171148
118874
1680
|
|
813
|
716Preferences.PowerUnitsGW
|
7157304422007201020152020202520302035204020452050
7INDEX(Vectors[Description], MATCH($C89, Vectors[Code], 0))Nuclear fission$F$6211F89+(G$88-F$88)*(INDEX(F$24:F$27, MATCH($E$7, $C$24:$C$27, 0))+INDEX(F$32:F$35, MATCH($E$7, $C$32:$C$35, 0)))+(G$88-F$88)*F$67107.23.60000000000000051.20000000000000061.2000000000000006K89+(L$88-K$88)*(INDEX(K$24:K$27, MATCH($E$7, $C$24:$C$27, 0))+INDEX(K$32:K$35, MATCH($E$7, $C$32:$C$35, 0)))+(L$88-K$88)*K$670000
|
|
731
1776
|
762Preferences.PowerUnitsGWF$8911G$89107.23.60000000000000051.20000000000000061.200000000000000600001924
803F$570.59599999999999997G$570.60.70.80.80.80.80.80.80.8
763F95*F966.556G95*G9665.042.88000000000000080.960000000000000520.960000000000000520000
791Preferences.EnergyUnitsTWhF$97*Preferences.Unit.Power*Unit.year/Preferences.Unit.Energy57.46989599999999952.59599999999999744.18063999999999725.2460800000000068.41536000000000518.41536000000000510000
|
756Preferences.EnergyUnitsTWh-SUM(II.a.Inputs[2007])367.08994953950747-SUM(II.a.Inputs[2010])369.45148046764541-SUM(II.a.Inputs[2015])367.12248746384546-SUM(II.a.Inputs[2020])360.7999894045235-SUM(II.a.Inputs[2025])356.14733645747424-SUM(II.a.Inputs[2030])375.52591865670126-SUM(II.a.Inputs[2035])403.51390799286236-SUM(II.a.Inputs[2040])433.90823712829348-SUM(II.a.Inputs[2045])463.68147970344381-SUM(II.a.Inputs[2050])480.14728498041325
1775MAX(MIN(F$100,F$98),0)57.46989599999999952.59599999999999744.18063999999999725.2460800000000068.41536000000000518.41536000000000510000
|
1777F9857.469895999999999G9852.59599999999999744.18063999999999725.2460800000000068.41536000000000518.41536000000000510000
765F$47*F1035.8017584108879987G$47*G1035.25959999999999984.41806400000000022.52460800000000060.841536000000000510.841536000000000510000
764F103+F10463.271654410887997G103+G10457.85559999999999548.59870399999999827.7706880000000079.25689600000000479.25689600000000470000
766F$520.38600000000000001G$520.360.360.360.360.360.360.360.360.36
770F105/F106163.91620313701554G105/G106160.70999999999998134.9963999999999977.14080000000002725.71360000000001425.7136000000000140000
|
683
|
729Preferences.EnergyUnitsTWh
|
78418442691692720721722723724725726727
45INDEX(Vectors[Description], MATCH(II.a.Outputs[Vector], Vectors[Code], 0))Electricity (delivered to end user)0000000000
46INDEX(Vectors[Description], MATCH(II.a.Outputs[Vector], Vectors[Code], 0))Electricity (supplied to grid)F$10357.469895999999999G$10352.59599999999999744.18063999999999725.2460800000000068.41536000000000518.41536000000000510000
7INDEX(Vectors[Description], MATCH(II.a.Outputs[Vector], Vectors[Code], 0))Nuclear fission-F$107-163.91620313701554-G$107-160.70999999999998-134.99639999999999-77.140800000000027-25.713600000000014-25.7136000000000140000
34INDEX(Vectors[Description], MATCH(II.a.Outputs[Vector], Vectors[Code], 0))Conversion losses(F$107-F$105)100.64454872612754(G$107-G$105)102.8543999999999886.39769599999999649.3701120000000216.45670400000000916.4567040000000090000
35INDEX(Vectors[Description], MATCH(II.a.Outputs[Vector], Vectors[Code], 0))Distribution losses and own useF$1045.8017584108879987G$1045.25959999999999984.41806400000000022.52460800000000060.841536000000000510.841536000000000510000
148SUBTOTAL(109,II.a.Outputs[2007])0SUBTOTAL(109,II.a.Outputs[2010])7.9936057773011271E-15SUBTOTAL(109,II.a.Outputs[2015])0SUBTOTAL(109,II.a.Outputs[2020])0SUBTOTAL(109,II.a.Outputs[2025])2.6645352591003757E-15SUBTOTAL(109,II.a.Outputs[2030])2.6645352591003757E-15SUBTOTAL(109,II.a.Outputs[2035])0SUBTOTAL(109,II.a.Outputs[2040])0SUBTOTAL(109,II.a.Outputs[2045])0SUBTOTAL(109,II.a.Outputs[2050])0
|
2702
|
2708
|
782703442691692720721722723724725726727
2710INDEX(Vectors[Description], MATCH(II.a.info[Vector], Vectors[Code], 0))Installed Capacity Preferences.PowerUnitsGWF8911G89107.23.60000000000000051.20000000000000061.20000000000000060000
2711$F$72&" GW nuclear power station complexes"3 GW nuclear power station complexes2929F128/$F$723.6666666666666665G128/$F$723.33333333333333352.41.20000000000000020.400000000000000190.400000000000000190000
|