74INDEX(Workstreams[Workstream], MATCH($A1, Workstreams[Code], 0))Hydrocarbon fuel power generation
740INDEX(Modules[Module], MATCH($A2, Modules[Code], 0))Biomass/Coal power
|
1345
|
8261340
1340I.a.scenario1
|
682
|
745Preferences.EnergyUnitsTWh
|
78418442691692720721722723724725726727
45INDEX(Vectors[Description], MATCH(I.a.Inputs[Vector], Vectors[Code], 0))Electricity (delivered to end user)INDEX(INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.a.Inputs[Vector], INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-354.55512401053005INDEX(INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.a.Inputs[Vector], INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-360.93233792616286INDEX(INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.a.Inputs[Vector], INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-372.62479962516409INDEX(INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.a.Inputs[Vector], INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-381.79160355482168INDEX(INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.a.Inputs[Vector], INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-389.21911030353874INDEX(INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.a.Inputs[Vector], INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-398.37245385032895INDEX(INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.a.Inputs[Vector], INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-409.14816543679927INDEX(INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.a.Inputs[Vector], INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-421.50365395849326INDEX(INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.a.Inputs[Vector], INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-435.114318447144INDEX(INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.a.Inputs[Vector], INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-450.41059658387326
46INDEX(Vectors[Description], MATCH(I.a.Inputs[Vector], Vectors[Code], 0))Electricity (supplied to grid)INDEX(INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.a.Inputs[Vector], INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Vectors"), 0))44.935070471022556INDEX(INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.a.Inputs[Vector], INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Vectors"), 0))44.076857458517452INDEX(INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.a.Inputs[Vector], INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Vectors"), 0))54.762739586318624INDEX(INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.a.Inputs[Vector], INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Vectors"), 0))57.072338660298193INDEX(INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.a.Inputs[Vector], INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Vectors"), 0))52.363877071064479INDEX(INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.a.Inputs[Vector], INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Vectors"), 0))42.190051008627691INDEX(INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.a.Inputs[Vector], INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Vectors"), 0))16.584394003936925INDEX(INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.a.Inputs[Vector], INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-1.432465864800216INDEX(INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.a.Inputs[Vector], INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-17.563749331299832INDEX(INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.a.Inputs[Vector], INDIRECT("'"&I.a.Inputs[#Headers]&"'!Year.Vectors"), 0))-18.697883746540001
|
|
1342
|
2682
|
1340794422007201020152020202520302035204020452050
1(Unit.GW)*0.60.60.60.60.60.60.60.60.60.60.6
2(Unit.GW)*0.60.60.6(Unit.GW)*1.51.5(Unit.GW)*2.42.4(Unit.GW)*3.33.3(Unit.GW)*4.24.2(Unit.GW)*5.15.0999999999999996(Unit.GW)*66(Unit.GW)*6.96.9(Unit.GW)*7.87.8
30.60.6(Unit.GW)*2.12.1(Unit.GW)*3.63.6(Unit.GW)*5.15.0999999999999996(Unit.GW)*6.66.6(Unit.GW)*8.18.1(Unit.GW)*9.69.6(Unit.GW)*11.111.1(Unit.GW)*12.612.6
40.60.6(Unit.GW)*3.353.35(Unit.GW)*6.16.1(Unit.GW)*8.858.85(Unit.GW)*11.611.6(Unit.GW)*14.3514.35(Unit.GW)*17.117.100000000000001(Unit.GW)*19.8519.850000000000001(Unit.GW)*22.622.6
|
2685
|
1340794422007201020152020202520302035204020452050
10000000000
200(Unit.GW)*-0.5-0.5-0.5-0.5-0.5-0.5-0.5-0.5-0.5
300(Unit.GW)*-0.5-0.5(Unit.GW)*-1-1-1-1-1-1-1-1
400(Unit.GW)*-0.5-0.5(Unit.GW)*-1-1(Unit.GW)*-2-2-2-2-2-2-2
|
717
1092683
1172684
2686
|
|
|
784
|
1788
|
715730442691692720721722723724725726727
472687'2007 (Actual, frozen)'!$AZ$88/'2007 (Actual, frozen)'!$U$885.3497576519792589E-20.050.050.050.050.050.050.050.050.05
49718'2007 (Actual, frozen)'!$AZ$89/'2007 (Actual, frozen)'!$U$890.202811615464494550.20.20.20.20.20.20.20.20.2
50737'2007 (Actual, frozen)'!$AZ$90/'2007 (Actual, frozen)'!$U$901.9761196093076236E-20.020.020.020.020.020.020.020.020.02
|
728
|
715730442691692720721722723724725726727
4726870.356999999999999980.350.350.350.350.350.350.350.350.35
497181090.275000000000000020.30.30.30.30.30.30.30.30.3
505671170.488999999999999990.50.50.50.50.50.50.50.50.5
|
771
|
715730442691692720721722723724725726727
497186.0299999999999999E-20.060.060.060.060.060.060.060.060.06
507370.632000000000000010.70.70.70.70.70.70.70.70.7
|
2688
|
1410.6
25650.9
|
2692
|
730442691692720721722723724725726727
14111828.137999999999998F7428.13799999999999822.82199999999999916.4550000000000028.01200000000000051.20000
7181184.09999999999999964.056800000000
|
870
|
730442691692720721722723724725726727
871440'2007 (Actual, frozen)'!$U$88/'2007 (Actual, frozen)'!$U$900.859927123817409880.859927123817409880.859927123817409880.859927123817409880.859927123817409880.859927123817409880.859927123817409880.859927123817409880.859927123817409880.85992712381740988
|
2927
|
85
30152*Unit.GW2Preferences.PowerUnits&"peak"GWpeak
|
755
717
109812
117742
1182263
2691
2701
440872
|
|
813
|
2689
|
7157304422007201020152020202520302035204020452050
47141F108-F10327.537999999999997F10227.537999999999997H74+INDEX($G$32:$O$35,MATCH($E$7,$C$32:$C$35,0),MATCH(H101,$G$31:$O$31,0))22.821999999999999I74+INDEX($G$32:$O$35,MATCH($E$7,$C$32:$C$35,0),MATCH(I101,$G$31:$O$31,0))16.455000000000002J74+INDEX($G$32:$O$35,MATCH($E$7,$C$32:$C$35,0),MATCH(J101,$G$31:$O$31,0))8.0120000000000005IF((K74+INDEX($G$32:$O$35,MATCH($E$7,$C$32:$C$35,0),MATCH(K101,$G$31:$O$31,0)))>0,K74+INDEX($G$32:$O$35,MATCH($E$7,$C$32:$C$35,0),MATCH(K101,$G$31:$O$31,0)),0)1.2
4725650.6INDEX($G$24:$O$27,MATCH($E$7,$C$24:$C$27,0),MATCH(G101,$G$23:$O$23,0))0.6INDEX($G$24:$O$27,MATCH($E$7,$C$24:$C$27,0),MATCH(H101,$G$23:$O$23,0))0.60.60.60.60.60.60.60.6
|
2690
|
71573044269169220152020202520302035204020452050
47256628.137999999999998G7428.137999999999998H102+H10323.42200000000000117.0550000000000038.61200000000000011.79999999999999980.60.60.60.6
497184.0999999999999996G754.0568H7500000000
5071927.8651651651651651651651651651
|
2567
|
715730442691201020152020202520302035204020452050
472566((F103*$D$69)+(F102*$D$68))/F1080.606397043144501930.606397043144501930.607685082401161260.610554089709762440.620901068276823010.700000000000000070.900000000000000130.900000000000000130.900000000000000130.90000000000000013
|
|
731
|
1867
22648
32705
42712
52713
|
2007201020152020202520302035204020452050
202
811Preferences.PowerUnitsGWF$1094.09999999999999964.056800000000
834771F$636.0299999999999999E-2G$630.060.060.060.060.060.060.060.060.06
8361263F128*F1290.247229999999999980.2434079999999999900000000
873Preferences.EnergyUnitsTWhF130*Preferences.Unit.Power*Unit.year/Preferences.Unit.Energy2.16721817999999992.133714528000000100000000
12201771F$50*F1310.439537020149821710.4267429056000000600000000P$50*P1310
836885F131+F1322.60675520014982182.5604574335999999000000000
20211772F$570.275000000000000020.30.30.30.30.30.30.30.30.3P$570
8362253F133/F1349.47910981872662368.534858112000000200000000
|
2693
Preferences.EnergyUnitsTWhMAX(-SUM(I.a.Inputs[2007])-F$131,0)307.45283535950745MAX(-SUM(I.a.Inputs[2010])-G$131,0)314.72176593964542MAX(-SUM(I.a.Inputs[2015])-H$131,0)317.86206003884547MAX(-SUM(I.a.Inputs[2020])-I$131,0)324.71926489452346MAX(-SUM(I.a.Inputs[2025])-J$131,0)336.85523323247423MAX(-SUM(I.a.Inputs[2030])-K$131,0)356.18240284170128MAX(-SUM(I.a.Inputs[2035])-L$131,0)392.56377143286232MAX(-SUM(I.a.Inputs[2040])-M$131,0)422.9361198232935MAX(-SUM(I.a.Inputs[2045])-N$131,0)452.67806777844385MAX(-SUM(I.a.Inputs[2050])-O$131,0)469.10848033041327
|
2570
2649Preferences.PowerUnitsGWIF(AND(F138=0,$E$7=1),0,F$108)28.13799999999999828.13799999999999823.42200000000000117.0550000000000038.61200000000000011.79999999999999980.60.60.60.6
834771F1150.60639704314450193G1150.606397043144501930.607685082401161260.610554089709762440.620901068276823010.700000000000000070.900000000000000130.900000000000000130.900000000000000130.90000000000000013
836791F141*F14217.06279999999999617.06279999999999614.233210.4135.34721.260.540.540.54O141*O1420.54
8581771
836791Preferences.EnergyUnitsTWhF143*Preferences.Unit.Power*Unit.year/Preferences.Unit.Energy149.57250479999996149.57250479999996124.768231291.280357999999993J143*Preferences.Unit.Power*Unit.year/Preferences.Unit.Energy46.87355519999999811.0451599999999994.73364000000000034.73364000000000034.73364000000000034.7336400000000003
|
2693
F$138*F$80/(1+F$80)142.14913532610211145.50988558720755146.96178337292477150.13217449925409155.74317302384881164.67898408911367181.49971069313597195.54219970279021209.29322652222078216.88973781990515
|
790IF(MIN(F145,F148)=0,(F$103*$D$69*Preferences.Unit.Power*Unit.year/Preferences.Unit.Energy),MIN(F145,F148))142.14913532610211IF(MIN(G145,G148)=0,(G$103*$D$69*Preferences.Unit.Power*Unit.year/Preferences.Unit.Energy),MIN(G145,G148))145.50988558720755IF(MIN(H145,H148)=0,(H$103*$D$69*Preferences.Unit.Power*Unit.year/Preferences.Unit.Energy),MIN(H145,H148))124.7682312IF(MIN(I145,I148)=0,(I$103*$D$69*Preferences.Unit.Power*Unit.year/Preferences.Unit.Energy),MIN(I145,I148))91.280357999999993IF(MIN(J145,J148)=0,(J$103*$D$69*Preferences.Unit.Power*Unit.year/Preferences.Unit.Energy),MIN(J145,J148))46.873555199999998K14511.045159999999999L1454.7336400000000003M1454.7336400000000003N1454.7336400000000003O1454.7336400000000003
12201771F$49*F1507.60463424433049977.27549427936037766.23841156000000034.56401789999999962.34367775999999980.552258000000000030.236682000000000030.236682000000000030.236682000000000030.23668200000000003
836885F150+F151149.75376957043261152.78537986656792131.0066427600000195.84437589999998949.21723295999999711.5974179999999994.97032200000000044.97032200000000044.97032200000000044.9703220000000004
20211772F$560.356999999999999980.350.350.350.350.350.350.350.350.35
8362254F152/F153419.47834613566562436.52965676162268374.30469360000006273.84107399999999140.620665633.13548000000000114.20092000000000214.20092000000000214.20092000000000214.200920000000002
O$154*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))4.3738833599999998
2571
2693
Preferences.EnergyUnitsTWhF$138-F$150165.30370003340533169.21188035243787193.09382883884547233.43890689452348289.98167803247424345.13724284170127387.83013143286234418.20247982329352447.94442777844387464.37484033041329
|
741IF(F158>0,F158,0)165.30370003340533IF(G158>0,G158,0)169.21188035243787193.09382883884547233.43890689452348289.98167803247424345.13724284170127387.83013143286234418.20247982329352447.94442777844387464.37484033041329
12201771F$51*F1603.2665988312711756G$51*G1603.38423760704875763.86187657677690944.66877813789046945.79963356064948516.90274485683402537.75660262865724718.36404959646587018.9588885555688789.2874968066082655
836885F160+F161168.57029886467652G160+G161172.59611795948663196.95570541562239238.10768503241394295.78131159312375352.0399876985353395.58673406151956426.56652941975938456.90331633401274473.66233713702155
20212255F$580.48899999999999999G$580.50.50.50.50.50.50.50.50.5
8362256F162/F163344.72453755557569G162/G163345.19223591897327393.91141083124478476.21537006482788591.56262318624749704.0799753970706791.17346812303913853.13305883951875913.80663266802549947.3246742740431
|
890
10431063F$135*INDEX(EF[CO2], MATCH("V.04", EF[Vector], 0))+F$154*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))+F$164*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))194.99842297469257G$135*INDEX(EF[CO2], MATCH("V.04", EF[Vector], 0))+G$154*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))+G$164*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))200.10022021967083H$135*INDEX(EF[CO2], MATCH("V.04", EF[Vector], 0))+H$154*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))+H$164*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))187.76554522174905I$135*INDEX(EF[CO2], MATCH("V.04", EF[Vector], 0))+I$154*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))+I$164*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))171.9666788839283J$135*INDEX(EF[CO2], MATCH("V.04", EF[Vector], 0))+J$154*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))+J$164*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))152.15868767106952K$135*INDEX(EF[CO2], MATCH("V.04", EF[Vector], 0))+K$154*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))+K$164*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))139.75644331306097L$135*INDEX(EF[CO2], MATCH("V.04", EF[Vector], 0))+L$154*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))+L$164*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))149.94980149463919M$135*INDEX(EF[CO2], MATCH("V.04", EF[Vector], 0))+M$154*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))+M$164*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))161.35036618647143N$135*INDEX(EF[CO2], MATCH("V.04", EF[Vector], 0))+N$154*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))+N$164*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))172.51430377091665O$135*INDEX(EF[CO2], MATCH("V.04", EF[Vector], 0))+O$154*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))+O$164*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))178.6816234264239
1044F$135*INDEX(EF[CH4], MATCH("V.04", EF[Vector], 0))+F$154*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))+F$164*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))0.50963446257316281G$135*INDEX(EF[CH4], MATCH("V.04", EF[Vector], 0))+G$154*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))+G$164*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))0.52494096549736768H$135*INDEX(EF[CH4], MATCH("V.04", EF[Vector], 0))+H$154*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))+H$164*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))0.48395267487665244I$135*INDEX(EF[CH4], MATCH("V.04", EF[Vector], 0))+I$154*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))+I$164*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))0.42340971387922222J$135*INDEX(EF[CH4], MATCH("V.04", EF[Vector], 0))+J$154*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))+J$164*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))0.3454158547318249K$135*INDEX(EF[CH4], MATCH("V.04", EF[Vector], 0))+K$154*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))+K$164*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))0.28966329795596246L$135*INDEX(EF[CH4], MATCH("V.04", EF[Vector], 0))+L$154*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))+L$164*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))0.304653736071542M$135*INDEX(EF[CH4], MATCH("V.04", EF[Vector], 0))+M$154*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))+M$164*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))0.32750600506315025N$135*INDEX(EF[CH4], MATCH("V.04", EF[Vector], 0))+N$154*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))+N$164*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))0.34988395839979902O$135*INDEX(EF[CH4], MATCH("V.04", EF[Vector], 0))+O$154*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))+O$164*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))0.36224626250793296
1045F$135*INDEX(EF[N2O], MATCH("V.04", EF[Vector], 0))+F$154*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))+F$164*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))1.3238998032411702G$135*INDEX(EF[N2O], MATCH("V.04", EF[Vector], 0))+G$154*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))+G$164*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))1.3663612519634845H$135*INDEX(EF[N2O], MATCH("V.04", EF[Vector], 0))+H$154*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))+H$164*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))1.1775217791967774I$135*INDEX(EF[N2O], MATCH("V.04", EF[Vector], 0))+I$154*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))+I$164*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))0.9360637414113091J$135*INDEX(EF[N2O], MATCH("V.04", EF[Vector], 0))+J$154*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))+J$164*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))0.6183392874664817K$135*INDEX(EF[N2O], MATCH("V.04", EF[Vector], 0))+K$154*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))+K$164*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))0.36970879284178654L$135*INDEX(EF[N2O], MATCH("V.04", EF[Vector], 0))+L$154*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))+L$164*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))0.35259640440958717M$135*INDEX(EF[N2O], MATCH("V.04", EF[Vector], 0))+M$154*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))+M$164*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))0.37717513070813363N$135*INDEX(EF[N2O], MATCH("V.04", EF[Vector], 0))+N$154*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))+N$164*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))0.40124370746018889O$135*INDEX(EF[N2O], MATCH("V.04", EF[Vector], 0))+O$154*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))+O$164*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))0.41453996654084296
|
2714
|
202Preferences.PowerUnitsGWF$1284.09999999999999964.056800000000
2698Preferences.PowerUnitsGWF14128.13799999999999828.13799999999999823.42200000000000117.0550000000000038.61200000000000011.79999999999999980.60.60.60.61924
14Preferences.PowerUnitsGWF160*Preferences.Unit.Energy/(Preferences.Unit.Power*Unit.year*F$64)29.83760978720382127.57600475089434931.46798162361811538.04291041597788647.25753365804150356.24608761802112963.20363277482193468.1533326526667273.00029786813401275.6779179835098721924
|
|
|
2795683
|
729Preferences.EnergyUnitsTWh
|
78418442691692720721722723724725726727
46INDEX(Vectors[Description], MATCH(I.a.Outputs[Vector], Vectors[Code], 0))Electricity (supplied to grid)F$131+F$150+F$160309.62005353950747G$131+G$150+G$160316.85548046764541317.86206003884547324.71926489452346336.85523323247423356.18240284170128392.56377143286232422.9361198232935452.67806777844385469.10848033041327
47INDEX(Vectors[Description], MATCH(I.a.Outputs[Vector], Vectors[Code], 0))Solid hydrocarbons-F$154-419.47834613566562-G$154-436.52965676162268-374.30469360000006-273.84107399999999-140.6206656-33.135480000000001-14.200920000000002-14.200920000000002-14.200920000000002-14.200920000000002
49INDEX(Vectors[Description], MATCH(I.a.Outputs[Vector], Vectors[Code], 0))Liquid hydrocarbons-F$135-9.4791098187266236-G$135-8.534858112000000200000000
50INDEX(Vectors[Description], MATCH(I.a.Outputs[Vector], Vectors[Code], 0))Gaseous hydrocarbons-F$164-344.72453755557569-G$164-345.19223591897327-393.91141083124478-476.21537006482788-591.56262318624749-704.0799753970706-791.17346812303913-853.13305883951875-913.80663266802549-947.3246742740431
34INDEX(Vectors[Description], MATCH(I.a.Outputs[Vector], Vectors[Code], 0))Conversion losses(F$154+F$164)-(F$152+F$162)+(F$135-F$133)452.75116987470909(G$154+G$164)-(G$152+G$162)+(G$135-G$133)462.31479553294139440.25375625562242416.104383132414387.18474423312369373.57804969853532404.81733206151955435.79712741975936466.13391433401273482.89293513702154
35INDEX(Vectors[Description], MATCH(I.a.Outputs[Vector], Vectors[Code], 0))Distribution losses and own useF$132+F$151+F$16111.310770095751497G$132+G$151+G$16111.08647479200913510.1002881367769119.23279603789046998.14331132064948457.45500285683402547.99328462865724728.60073159646587029.1955705555688789.5241788066082655
148SUBTOTAL(109,I.a.Outputs[2007])1.3145040611561853E-13SUBTOTAL(109,I.a.Outputs[2010])0SUBTOTAL(109,I.a.Outputs[2015])-4.2632564145606011E-14SUBTOTAL(109,I.a.Outputs[2020])6.0396132539608516E-14SUBTOTAL(109,I.a.Outputs[2025])-7.460698725481052E-14SUBTOTAL(109,I.a.Outputs[2030])5.4178883601707639E-14SUBTOTAL(109,I.a.Outputs[2035])0SUBTOTAL(109,I.a.Outputs[2040])-2.1316282072803006E-14SUBTOTAL(109,I.a.Outputs[2045])-2.8421709430404007E-14SUBTOTAL(109,I.a.Outputs[2050])-2.4868995751603507E-14
0
|
890
|
10611064
|
10601030442691692720721722723724725726727
10431053F$167194.99842297469257G$167200.10022021967083187.76554522174905171.9666788839283152.15868767106952139.75644331306097149.94980149463919161.35036618647143172.51430377091665178.6816234264239
10441053F$1680.50963446257316281G$1680.524940965497367680.483952674876652440.423409713879222220.34541585473182490.289663297955962460.3046537360715420.327506005063150250.349883958399799020.36224626250793296
10451053F$1691.3238998032411702G$1691.36636125196348451.17752177919677740.93606374141130910.61833928746648170.369708792841786540.352596404409587170.377175130708133630.401243707460188890.41453996654084296
148SUBTOTAL(109,I.a.Emissions[2007])196.83195724050691SUBTOTAL(109,I.a.Emissions[2010])201.99152243713169SUBTOTAL(109,I.a.Emissions[2015])189.42701967582249SUBTOTAL(109,I.a.Emissions[2020])173.32615233921882SUBTOTAL(109,I.a.Emissions[2025])153.12244281326781SUBTOTAL(109,I.a.Emissions[2030])140.41581540385872SUBTOTAL(109,I.a.Emissions[2035])150.60705163512031SUBTOTAL(109,I.a.Emissions[2040])162.05504732224273SUBTOTAL(109,I.a.Emissions[2045])173.26543143677665SUBTOTAL(109,I.a.Emissions[2050])179.45840965547268
|
|
|
2702
|
2708
|
782703442691692720721722723724725726727
2710INDEX(Vectors[Description], MATCH(I.a.Info[Vector], Vectors[Code], 0))Installed Capacity Preferences.PowerUnitsGWSUM(F$173:F$175)62.07560978720381759.77080475089434954.88998162361811255.09791041597789355.86953365804150558.04608761802112663.80363277482193568.75333265266671473.60029786813400776.277917983509866
2711$F$85&" GW thermal power stations"2 GW thermal power stations2929F210/$F$8531.037804893601908G210/$F$8529.88540237544717527.44499081180905627.54895520798894627.93476682902075229.02304380901056331.90181638741096734.37666632633335736.80014893406700338.138958991754933
|
|
|
|
|
|
|