74INDEX(Workstreams[Workstream], MATCH($A1, Workstreams[Code], 0))Hydrocarbon fuel power generation
869INDEX(Modules[Module], MATCH($A2, Modules[Code], 0))Carbon Capture Storage (CCS)
1345
|
8261340
2568I.b.1.Scenario1
2569I.b.2.Scenario1
|
|
2275
|
745Preferences.EnergyUnitsTWh
|
78418442691692720721722723724725726727
45INDEX(Vectors[Description], MATCH(I.b.Inputs[Vector], Vectors[Code], 0))Electricity (delivered to end user)INDEX(INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.b.Inputs[Vector], INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Vectors"), 0))-354.55512401053005INDEX(INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.b.Inputs[Vector], INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Vectors"), 0))-360.93233792616286INDEX(INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.b.Inputs[Vector], INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Vectors"), 0))-372.62479962516409INDEX(INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.b.Inputs[Vector], INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Vectors"), 0))-381.79160355482168INDEX(INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.b.Inputs[Vector], INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Vectors"), 0))-389.21911030353874INDEX(INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.b.Inputs[Vector], INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Vectors"), 0))-398.37245385032895INDEX(INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.b.Inputs[Vector], INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Vectors"), 0))-409.14816543679927INDEX(INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.b.Inputs[Vector], INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Vectors"), 0))-421.50365395849326INDEX(INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.b.Inputs[Vector], INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Vectors"), 0))-435.114318447144INDEX(INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.b.Inputs[Vector], INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Vectors"), 0))-450.41059658387326
46INDEX(Vectors[Description], MATCH(I.b.Inputs[Vector], Vectors[Code], 0))Electricity (supplied to grid)INDEX(INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.b.Inputs[Vector], INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Vectors"), 0))44.935070471022556INDEX(INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.b.Inputs[Vector], INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Vectors"), 0))44.076857458517452INDEX(INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.b.Inputs[Vector], INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Vectors"), 0))49.682952161318624INDEX(INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.b.Inputs[Vector], INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Vectors"), 0))46.237694150298189INDEX(INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.b.Inputs[Vector], INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Vectors"), 0))41.487133846064481INDEX(INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.b.Inputs[Vector], INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Vectors"), 0))31.261895193627687INDEX(INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.b.Inputs[Vector], INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Vectors"), 0))5.6342574439369235INDEX(INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.b.Inputs[Vector], INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Vectors"), 0))-12.404583169800217INDEX(INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.b.Inputs[Vector], INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Vectors"), 0))-28.56716125629983INDEX(INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Matrix"), MATCH("Subtotal."&$A$2, INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Modules"), 0), MATCH(I.b.Inputs[Vector], INDIRECT("'"&I.b.Inputs[#Headers]&"'!Year.Vectors"), 0))-29.73668839654
|
|
1342
|
2667Preferences.PowerUnits & " per annum, average, following period"GW per annum, average, following period
|
1340794422007201020152020202520302035204020452050
12732(Unit.GW)*0000(Unit.GW)*0000000
2(Unit.GW)*0000(Unit.GW)*0.540.54(Unit.GW)*1.141.1399999999999999(Unit.GW)*1.51.5(Unit.GW)*1.51.5(Unit.GW)*1.51.5(Unit.GW)*1.51.5
3(Unit.GW)*0000(Unit.GW)*0.980.98(Unit.GW)*22(Unit.GW)*22(Unit.GW)*22(Unit.GW)*22(Unit.GW)*22
4(Unit.GW)*0000(Unit.GW)*222.8(Unit.GW)*33(Unit.GW)*33(Unit.GW)*33(Unit.GW)*33
|
2572
|
25702571
1340794424750
110
20.666660000000000031-F350.33333999999999997
3G350.33333999999999997F350.66666000000000003
401
|
2575
|
1340794422007201020152020202520302035204020452050
25730.70.70.70.70.50.30.30.30.3
25740.30.30.30.30.50.70.70.70.7
|
717
1092666
|
|
784
|
2668
|
7154422007201020152020202520302035204020452050
47257300.40.80.80.80.80.80.80.8
472574000.450.450.450.450.450.450.45
25761400.450.450.450.450.450.450.450.45
|
2671
|
7157304422007201020152020202520302035204020452050
4725730.440.440.440.450.460.470.480.480.490.5
4725740.440.440.440.450.460.470.480.480.490.5
50140.560000000000000050.560000000000000050.579999999999999960.590.60.610.620.630.640.65
|
2670
|
14307304422007201020152020202520302035204020452050
4725737.0000000000000007E-27.0000000000000007E-27.0000000000000007E-27.0000000000000007E-27.0000000000000007E-27.0000000000000007E-27.0000000000000007E-27.0000000000000007E-27.0000000000000007E-2
4725740.050.050.050.050.050.050.050.050.05
50140.020.020.020.020.020.020.020.020.02
|
2672
7157304422007201020152020202520302035204020452050
4725730.271000000000000020.271000000000000020.160.1580.1550.1530.1510.148000000000000020.14600000000000002
4725740.235999999999999990.235999999999999990.144000000000000020.140000000000000010.135000000000000010.133000000000000010.131000000000000010.1280.126
50140.133000000000000010.133000000000000010.117999999999999990.112999999999999990.108000000000000010.107000000000000010.106000000000000010.105000000000000010.1
|
2669
|
7157304422007201020152020202520302035204020452050
4725730.850.850.850.850.850.850.850.850.85
4725740.850.850.850.850.850.850.850.850.85
50140.850.850.850.850.850.850.850.850.85
|
1062
|
7157304422007201020152020202520302035204020452050
0.90.90.90.90.90.90.90.90.90.9
|
2927
|
85
30151.2*Unit.GW1.2Preferences.PowerUnits&"peak"GWpeak
|
755
717
1092008
1172010
2011
2015
1182009
|
|
813
|
2577
|
1340794422007201020152020202520302035204020452050
472573(INDEX($F$34:$G$37,MATCH($E$8,$C$34:$C$37,0),1))*(INDEX($G$42:$O$43,MATCH($D109,$C$42:$C$43,0),MATCH(G$108,$G$41:$O$41,0)))0.70.70.70.70.50.30.30.30.3
4725740.30.30.30.30.50.70.70.70.7
5014INDEX($F$34:$G$37,MATCH($E$8,$C$34:$C$37,0),2)0INDEX($F$34:$G$37,MATCH($E$8,$C$34:$C$37,0),2)00000000
|
2673Preferences.PowerUnitsGW
|
7157304422007201020152020202520302035204020452050
472573G54+(G109*G25)0G116+H54-G54+(G109*INDEX($G$25:$O$28,MATCH($E$7,$C$25:$C$28,0),MATCH(G$115,$G$24:$O$24,0))*(H$115-G$115))0.40.800000000000000160.80.80.80.80.8N116+O54-N54+(N109*INDEX($G$25:$O$28,MATCH($E$7,$C$25:$C$28,0),MATCH(N$115,$G$24:$O$24,0))*(O$115-N$115))0.8
472574G55+(G110*G26)0G117+H55-G55+(G110*INDEX($G$25:$O$28,MATCH($E$7,$C$25:$C$28,0),MATCH(G$115,$G$24:$O$24,0))*(H$115-G$115))00.450.450.450.450.450.45N117+O55-N55+(N110*INDEX($G$25:$O$28,MATCH($E$7,$C$25:$C$28,0),MATCH(N$115,$G$24:$O$24,0))*(O$115-N$115))0.45
50140G56+(G111*G27)0G118+H56-G56+(H111*INDEX($G$25:$O$28,MATCH($E$7,$C$25:$C$28,0),MATCH(G$115,$G$24:$O$24,0))*(H$115-G$115))0.450.450.450.450.450.450.450.45
148SUM(G116:G118)00.850000000000000091.70000000000000021.71.71.71.71.71.7
|
731
|
2675
2674
2676
2677
|
2678
4725732007201020152020202520302035204020452050
762Preferences.PowerUnitsGWF1160G1160H1160.4I1160.800000000000000160.80.80.80.80.8O1160.8
2072650F131*-F$7400-0.10840000000000001-0.12800000000000003-0.12640000000000001-0.124-0.12240000000000001-0.1208-0.11840000000000002O131*-O$74-0.11680000000000001
834771F$810G$810.850.850.850.850.850.850.850.850.85
8362012(F131+F132)*F133000.247860000000000020.571200000000000150.572559999999999960.57460.575959999999999920.577320000000000060.57935999999999999(O131+O132)*O1330.58072000000000001
|
2013Preferences.EnergyUnitsTWhF134*Preferences.Unit.Power*Unit.year/Preferences.Unit.Energy002.17274076000000045.00713920000000195.019060965.03694359999999995.04886535999999975.06078712000000055.0786697599999995O134*Preferences.Unit.Power*Unit.year/Preferences.Unit.Energy5.0905915200000011
|
12202650F139*F$740G139*G$740H139*H$740.807699240000000260.953740800000000390.941819040000000050.92393640000000010.912014639999999880.900092879999999980.88221024000000003O139*O$740.87028848000000025
8362014F136/(1-F$74)0G136/(1-G$74)0H136/(1-H$74)2.9804400000000006I136/(1-I$74)5.96088000000000225.96088000000000045.96088000000000045.96087999999999955.96088000000000045.96087999999999955.9608800000000013
17741772F$610.44G$610.440.440.450.460.470.480.480.49O$610.5
836177300H139/H1406.773727272727274613.24640000000000512.95843478260869712.6827234042553212.418512.41850000000000212.165061224489795O139/O14011.921760000000003
|
|
2679
472574
762Preferences.PowerUnitsGWF1170G1170H1170I1170.450.450.450.450.450.450.45
2072650F148*-F$750G146*-G$7500-6.480000000000001E-2-6.3000000000000014E-2-6.0750000000000005E-2-5.9850000000000007E-2-5.8950000000000002E-2-5.7600000000000005E-2O146*-O$75-5.67E-2
834771F$820G$820.85H$820.850.850.850.850.850.850.850.85
8362012(F146+F147)*F1480(G146+G147)*G1480(H146+H147)*H14800.327419999999999990.328950000000000020.33086250.331627499999999960.332392499999999980.33354(O146+O147)*O1480.33430499999999996
|
2013Preferences.EnergyUnitsTWhF149*Preferences.Unit.Power*Unit.year/Preferences.Unit.Energy0002.87016371999999992.88357570000000022.90034067499999982.90704666499999982.91375265499999972.92381163999999982.9305176299999998
|
12202650F154*F$750G154*G$750H154*H$750I154*I$750.482831280000000030.469419300000000090.452654325000000020.445948335000000030.439242344999999980.429183360000000010.42247737000000002
8362014F151/(1-F75)0003.35299499999999993.35299500000000043.35299499999999993.35299499999999993.35299499999999953.35299499999999993.3529949999999999
17741772F620.440.440.440.450.460.470.480.480.49O620.5
83617730H154/H15507.45109999999999947.28911956521739157.13403191489361716.98540625000000056.98540624999999966.84284693877551046.7059899999999999
|
2680
50
762Preferences.PowerUnitsGWF1180G1180H1180.450.450.450.450.450.450.450.45
2072580F160*-F$760G160*-G$760-5.9850000000000007E-2-5.3100000000000001E-2-5.0849999999999999E-2-4.8600000000000004E-2-4.8150000000000005E-2-4.7700000000000006E-2-4.7250000000000007E-2-4.5000000000000005E-2
834771F$830G$830.850.850.850.850.850.850.850.850.85
8362012(F160+F161)*F1620(G160+G161)*G1620(H160+H161)*H1620.331627499999999960.337365000000000030.339277500000000010.341189999999999990.34157250.341955000000000010.34233749999999996(O160+O161)*O1620.34425
|
2013Preferences.EnergyUnitsTWhF163*Preferences.Unit.Power*Unit.year/Preferences.Unit.Energy002.90704666499999982.95734159000000042.9741065652.99087153999999972.99422453499999992.997577533.00093052499999983.0176954999999999
|
12202650F168*F$760G168*G$760H168*H$760.445948335000000030.395653410000000040.378888434999999970.362123460000000010.358770465000000040.355417470000000010.35206447499999999O168*O$760.33529950000000003
8362014F165/(1-F76)003.35299499999999993.35299500000000043.35299499999999993.35299499999999953.35299499999999993.35299499999999993.35299499999999953.3529949999999999
17741772F630.56000000000000005G630.560000000000000050.579999999999999960.590.60.610.620.630.640.65
8362642H168/H1695.78102586206896615.68304237288135735.58832500000000025.49671311475409755.40805645161290285.32221428571428585.23905468749999955.1584538461538463
|
2700698F160+F146+F1310G160+G146+G13100.850000000000000091.70000000000000021.70000000000000021.70000000000000021.70000000000000021.70000000000000021.70000000000000021.70000000000000021924
|
2677
|
2581
10431063(F$141+F$156)*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))0(G$141+G$156)*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))0(H$141+H$156)*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))2.0863080000000003(I$141+I$156)*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))6.3748300000000002(J$141+J$156)*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))6.2362467391304346(K$141+K$156)*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))6.1035606382978722(L$141+L$156)*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))5.9764031249999983(M$141+M$156)*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))5.9764031249999992(N$141+N$156)*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))5.8544357142857129(O$141+O$156)*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))5.7373469999999998
10441063(F$141+F$156)*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))0(G$141+G$156)*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))0(H$141+H$156)*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))6.1288189619848358E-3(I$141+I$156)*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))1.8726946828286999E-2(J$141+J$156)*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))1.8319839288541626E-2(K$141+K$156)*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))1.7930055473891805E-2(L$141+L$156)*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))1.7556512651519057E-2(M$141+M$156)*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))1.7556512651519061E-2(N$141+N$156)*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))1.7198216474957444E-2(O$141+O$156)*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))1.6854252145458298E-2
10451063(F$141+F$156)*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))0(G$141+G$156)*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))0(H$141+H$156)*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))1.8481587451384951E-2(I$141+I$156)*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))5.6471517212565124E-2(J$141+J$156)*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))5.5243875534031088E-2(K$141+K$156)*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))5.406847392692405E-2(L$141+L$156)*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))5.2942047386779788E-2(M$141+M$156)*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))5.2942047386779795E-2(N$141+N$156)*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))5.1861597440110811E-2(O$141+O$156)*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))5.0824365491308601E-2
|
2582
10431063(F$170)*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))0(G$170)*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))0(H$170)*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))1.0637087586206895(I$170)*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))1.0456797966101696(J$170)*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))1.0282517999999998(K$170)*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))1.0113952131147537(L$170)*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))0.99508238709677399(M$170)*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))0.97928742857142848(N$170)*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))0.96398606249999974(O$170)*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))0.94915550769230761
10441063F$170*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))0G$170*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))0H$170*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))2.1321890044749166E-3I$170*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))2.0960502077889014E-3J$170*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))2.0611160376590859E-3K$170*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))2.0273272501564778E-3L$170*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))1.9946284235410508E-3M$170*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))1.9629676549134151E-3N$170*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))1.9322962853053928E-3O$170*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))1.9025686501468486E-3
10451063F$170*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))0G$170*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))0H$170*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))2.2932729339482151E-3I$170*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))2.2544039011694319E-3J$170*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))2.2168305028166077E-3K$170*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))2.1804890191638761E-3L$170*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))2.1453198414354267E-3M$170*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))2.1112671455396264E-3N$170*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))2.0782785963905696E-3O$170*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))2.0463050795230223E-3
|
1847
10431063(F182+F177)*F$880(G182+G177)*G$8802.83501508275862076.67845881694915286.53804868521739116.40346026627136316.27433696088709516.26012149821428486.13657959910714196.017852256923077
|
683
|
729Preferences.EnergyUnitsTWh
|
78418442691692720721722723724725726727
46INDEX(Vectors[Description], MATCH(I.b.Outputs[Vector], Vectors[Code], 0))Electricity (supplied to grid)F$151+F$165+F$136005.079787425000000110.83464451000000210.87674322510.92815581510.95013656000000110.97211730500000111.00341192499999811.038804649999999
47INDEX(Vectors[Description], MATCH(I.b.Outputs[Vector], Vectors[Code], 0))Solid hydrocarbons-F$156-F$14100-6.7737272727272746-20.697500000000005-20.247554347826089-19.816755319148939-19.403906249999999-19.403906250000002-19.007908163265306-18.627750000000002
50INDEX(Vectors[Description], MATCH(I.b.Outputs[Vector], Vectors[Code], 0))Gaseous hydrocarbons-F$1700-G$1700-5.7810258620689661-5.6830423728813573-5.5883250000000002-5.4967131147540975-5.4080564516129028-5.3222142857142858-5.2390546874999995-O$170-5.1584538461538463
34INDEX(Vectors[Description], MATCH(I.b.Outputs[Vector], Vectors[Code], 0))Conversion losses(F$156-F$154)+(F$170-F$168)+(F$141-F$139)00(H$156-H$154)+(H$170-H$168)+(H$141-H$139)6.221318134796240113.71367237288135913.16900934782608712.64659843390303412.14509270161290312.05925053571428811.58009285076530611.119333846153847
35INDEX(Vectors[Description], MATCH(I.b.Outputs[Vector], Vectors[Code], 0))Distribution losses and own useF$153+F$167+F$138001.25364757500000021.83222549000000031.79012677500000011.73871418500000011.71673344000000011.6947526951.66345807500000011.6280653500000004
148SUBTOTAL(109,I.b.Outputs[2007])0SUBTOTAL(109,I.b.Outputs[2010])0SUBTOTAL(109,I.b.Outputs[2015])0SUBTOTAL(109,I.b.Outputs[2020])-2.2204460492503131E-15SUBTOTAL(109,I.b.Outputs[2025])0SUBTOTAL(109,I.b.Outputs[2030])-2.6645352591003757E-15SUBTOTAL(109,I.b.Outputs[2035])0SUBTOTAL(109,I.b.Outputs[2040])1.7763568394002505E-15SUBTOTAL(109,I.b.Outputs[2045])0SUBTOTAL(109,I.b.Outputs[2050])-3.1086244689504383E-15
|
|
890
|
10611064
|
10601030442691692720721722723724725726727
10431053INDEX(IPCC[Sector_description], MATCH(I.b.Emissions[IPCC Sector], IPCC[Sector_code], 0))Fuel CombustionF$182+F$1770G$182+G$1770H$182+H$1773.1500167586206897I$182+I$1777.42050979661016997.26449853913043427.11495585141262596.97148551209677256.95569055357142756.81842177678571296.6865025076923077
10441053INDEX(IPCC[Sector_description], MATCH(I.b.Emissions[IPCC Sector], IPCC[Sector_code], 0))Fuel CombustionF$1830G$1830H$183+H$1788.2610079664597533E-3I$183+I$1782.0822997036075902E-22.0380955326200711E-21.9957382724048282E-21.9551141075060108E-21.9519480306432475E-21.9130512760262838E-21.8756820795605148E-2
10451053INDEX(IPCC[Sector_description], MATCH(I.b.Emissions[IPCC Sector], IPCC[Sector_code], 0))Fuel CombustionF$1840G$1840H$184+H$1792.0774860385333167E-2I$184+I$1795.8725921113734557E-25.7460706036847699E-25.624896294608793E-25.5087367228215216E-25.5053314532319424E-25.3939876036501383E-25.2870670570831627E-2
10431066INDEX(IPCC[Sector_description], MATCH(I.b.Emissions[IPCC Sector], IPCC[Sector_code], 0))Carbon capture-F1870-G1870-2.8350150827586207-6.6784588169491528-6.5380486852173911-6.4034602662713631-6.2743369608870951-6.2601214982142848-6.1365795991071419-6.017852256923077
148SUBTOTAL(109,I.b.Emissions[2007])0SUBTOTAL(109,I.b.Emissions[2010])0SUBTOTAL(109,I.b.Emissions[2015])0.34403754421386168SUBTOTAL(109,I.b.Emissions[2020])0.82159989781082743SUBTOTAL(109,I.b.Emissions[2025])0.80429151527609122SUBTOTAL(109,I.b.Emissions[2030])0.78770193081139972SUBTOTAL(109,I.b.Emissions[2035])0.77178705951295257SUBTOTAL(109,I.b.Emissions[2040])0.77014185019589476SUBTOTAL(109,I.b.Emissions[2045])0.754912566475336SUBTOTAL(109,I.b.Emissions[2050])0.74027774213566744
|
2702
|
2708
|
782703442691692720721722723724725726727
2710INDEX(Vectors[Description], MATCH(I.b.Info[Vector], Vectors[Code], 0))Installed Capacity Preferences.PowerUnitsGWF1190G11900.850000000000000091.70000000000000021.71.71.71.71.71.7
2711$F$93&" GW CCS power stations"1.2 GW CCS power stations2929F220/$F$93000.708333333333333481.4166666666666671.41666666666666671.41666666666666671.41666666666666671.41666666666666671.41666666666666671.4166666666666667
|