76INDEX(Workstreams[Workstream], MATCH($A1, Workstreams[Code], 0))National renewable power generation804INDEX(Modules[Module], MATCH($A2, Modules[Code], 0))Geothermal electricity133782513361339III.d.Scenario213382013Preferences.PowerUnitsGW13367944220072010201520202025203020352040204520501000000000020(Unit.GW)*00(Unit.GW)*0.0131.2999999999999999E-2(Unit.GW)*0.0525.1999999999999998E-2(Unit.GW)*0.2080.20799999999999999(Unit.GW)*0.8320.83199999999999996(Unit.GW)*11(Unit.GW)*11(Unit.GW)*11(Unit.GW)*1130(Unit.GW)*00(Unit.GW)*0.0131.2999999999999999E-2(Unit.GW)*0.1040.104(Unit.GW)*0.8320.83199999999999996(Unit.GW)*33(Unit.GW)*33(Unit.GW)*33(Unit.GW)*33(Unit.GW)*3340(Unit.GW)*00(Unit.GW)*0.0131.2999999999999999E-2(Unit.GW)*0.1560.156(Unit.GW)*1.8721.8720000000000001(Unit.GW)*55(Unit.GW)*55(Unit.GW)*55(Unit.GW)*55(Unit.GW)*551280(INDEX(F$16:F$19,ROUNDDOWN($E$8,0))*(1-MOD($E$8,1)))+(INDEX(F$16:F$19,ROUNDUP($E$8,0))*MOD($E$8,1))0(INDEX(G$16:G$19,ROUNDDOWN($E$8,0))*(1-MOD($E$8,1)))+(INDEX(G$16:G$19,ROUNDUP($E$8,0))*MOD($E$8,1))01.2999999999999999E-25.1999999999999998E-20.207999999999999990.83199999999999996111171710912457842007715730442200720102015202020252030203520402045205011INDEX(Vectors[Description], MATCH($C31, Vectors[Code], 0))Geothermal0.80.80.80.80.80.80.80.80.80.8273885281210*Unit.MW0.01Preferences.PowerUnits&"peak"GWpeak31701801179937743433377434333361377533613775314504.651162790695473.023255813953373956454.102325581395233252180117993176109D45*GBP*plantsize.III.d/Unit.kW145.04651162790694F45*GBP*plantsize.III.d/Unit.kW39.5599999999999953177E45*GBP*plantsize.III.d/Unit.kW4.7302325581395337G45*GBP*plantsize.III.d/Unit.kW4.54102325581395234421093254812762Preferences.PowerUnitsGW71579442200720102015202020252030203520402045205011INDEX(Vectors[Description], MATCH($C63, Vectors[Code], 0))GeothermalF200G2001.2999999999999999E-25.1999999999999998E-20.207999999999999990.8319999999999999611117312014801Preferences.PowerUnitsGWF$630G$6301.2999999999999999E-25.1999999999999998E-20.207999999999999990.831999999999999961111833800F$310.8G$310.80.80.80.80.80.80.80.80.88351260F71*F720G71*G7201.04E-24.1599999999999998E-20.166399999999999990.665599999999999970.80.80.80.8548Preferences.EnergyUnitsTWhF$73*Preferences.Unit.Power*Unit.year/Preferences.Unit.Energy009.1166399999999995E-20.364665599999999981.45866239999999995.83464959999999977.01280000000000137.01280000000000137.01280000000000137.0128000000000013273932532740F71/plantsize.III.d001.29999999999999985.199999999999999320.79999999999999783.1999999999999891001001001003820H781.2999999999999998I785.199999999999999320.7999999999999973249(G78-F78+G79)/(G$30-F$30)0(H78-G78+H79)/(H$30-G$30)0.259999999999999950.779999999999999923.119999999999999712.4799999999999993.36000000000000210.259999999999999951.03999999999999984.159999999999999331832883176Preferences.moneyunits£m(F80*$G$50)0(G80*$G$50)0(H80*$G$50)10.28559999999999730.856799999999993123.42719999999997493.70879999999988132.9216000000000710.28559999999999741.142399999999988164.569599999999953177Preferences.moneyunits£mF78*$G$510G78*$G$5105.903330232558136723.61332093023254794.453283720930187377.81313488372075454.10232558139523454.10232558139523454.10232558139523O78*$G$51454.102325581395233184Preferences.moneyunits£mSUM(F83:F84)0SUM(G83:G84)016.18893023255813554.47012093023254217.88048372093016871.52193488372063587.02392558139536464.38792558139522495.24472558139524618.6719255813951631853176Preferences.moneyunits£m(F80*$F$50)0(G80*$F$50)037.712093023255797113.1362790697674452.545116279069591810.1804651162784487.356279069767637.712093023255797150.84837209302319603.393488372092753177Preferences.moneyunits£mF78*$F$510G78*$F$5106.149302325581392624.5972093023255798.388837209302281393.55534883720912473.02325581395337473.02325581395337473.02325581395337473.023255813953373184Preferences.moneyunits£mSUM(F88:F89)0SUM(G88:G89)043.861395348837192137.73348837209298550.933953488371912203.7358139534876960.37953488372091510.73534883720919623.871627906976531076.4167441860461683729Preferences.EnergyUnitsTWh7841844269169272072172272372472572672746INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Electricity (supplied to grid)F$750G$7509.1166399999999995E-20.364665599999999981.45866239999999995.83464959999999977.01280000000000137.01280000000000137.01280000000000137.012800000000001311INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Geothermal-F750-G750-9.1166399999999995E-2-0.36466559999999998-1.4586623999999999-5.8346495999999997-7.0128000000000013-7.0128000000000013-7.0128000000000013-7.0128000000000013148SUBTOTAL(109,[2007])0SUBTOTAL(109,[2010])0SUBTOTAL(109,[2015])0SUBTOTAL(109,[2020])0SUBTOTAL(109,[2025])0SUBTOTAL(109,[2030])0SUBTOTAL(109,[2035])0SUBTOTAL(109,[2040])0SUBTOTAL(109,[2045])0SUBTOTAL(109,[2050])0261326187826144426916927207217227237247257267272621$F$36&" GW geothermal power stations"0.01 GW geothermal power stations2740F109/$F$360G109/$F$3601.29999999999999985.199999999999999320.79999999999999783.1999999999999891001001001002620INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Installed Capacity Preferences.PowerUnitsGWF630G6301.2999999999999999E-25.1999999999999998E-20.207999999999999990.83199999999999996111131893190784184426916927207217227237247257267273131INDEX(CostVectors[Description], MATCH(C117, CostVectors[Code], 0))Low estimate of capital costsF830G83010.28559999999999730.856799999999993123.42719999999997493.70879999999988132.9216000000000710.28559999999999741.142399999999988164.569599999999953133INDEX(CostVectors[Description], MATCH(C118, CostVectors[Code], 0))Low estimate of operating costsF84005.903330232558136723.61332093023254794.453283720930187377.81313488372075454.10232558139523454.10232558139523454.10232558139523454.102325581395233135INDEX(CostVectors[Description], MATCH(C119, CostVectors[Code], 0))Low estimate of fuel costs3140INDEX(CostVectors[Description], MATCH(C120, CostVectors[Code], 0))High estimate of capital costsF880G88037.712093023255797113.1362790697674452.545116279069591810.1804651162784487.356279069767637.712093023255797150.84837209302319603.393488372092753142INDEX(CostVectors[Description], MATCH(C121, CostVectors[Code], 0))High estimate of operating costsF89006.149302325581392624.5972093023255798.388837209302281393.55534883720912473.02325581395337473.02325581395337473.02325581395337473.023255813953373144INDEX(CostVectors[Description], MATCH(C122, CostVectors[Code], 0))High estimate of fuel costs