Microsoft Macintosh Excel0falseWorksheets77Named Ranges267ContentsInstructionsCHANGELOGGlossaryControlPreferencesCost ChartsCostsGlobal cost assumptionsIntermediate outputConversionsGlobal assumptionsConstantsCombustion Emissions Factors{Workstreams}{Modules}{Energy vectors}{Emissions}I.aI.bII.aIII.a.1III.a.2III.bIII.cIII.dIV.aIV.bIV.cV.aV.bVI.bVI.aVI.cVII.aVII.bVII.cVIII.aIX.aIX.cX.aX.bXI.aXII.aXII.bXII.cXII.eXIII.aXIV.aXV.aXV.bXVI.aXVI.bXVII.aXVIII2007 (Actual, frozen)2007 (Consistent)2007201020152020202520302035204020452050DUKES 09 (1.2)DUKES 09 (1.9)DUKES 09 (2.5)DUKES 09 (5.1)DUKES 09 (5.6)DUKES 09 (7.2)DUKES 09 (7.4)DUKES 09 (A.1)DECC Energy Cons. (1.14)DECC Energy Cons. (4.1)Constants.Density.DieselConstants.Density.EthanolConstants.Density.JetFuelConstants.Density.MotorSpiritConstants.GCV.ATFConstants.GCV.CoalConstants.GCV.CokeConstants.GCV.CokeBreezeConstants.GCV.CrudeOilConstants.GCV.DieselConstants.GCV.LandfillGasConstants.GCV.MotorSpiritConstants.GCV.NaturalGasProducedConstants.GCV.PetroleumProductsConversion.to.annual.energyConversion.to.average.powerConversion.to.energy.per.secondConversion.UKgallons.to.litresConversion.USgallons.to.litresConversions.Area.m2Conversions.Area.UnitsConversions.Energy.JoulesConversions.Energy.UnitsConversions.Money.GBPConversions.Money.UnitsConversions.Power.UnitsConversions.Power.Wattsdiscount_factorsDiscount_rateEF.BlastFurnaceGas.CO2EF.Diesel.CH4EF.Diesel.CO2EF.Diesel.N2OEF.IndustrialCoal.CH4EF.IndustrialCoal.CO2EF.IndustrialCoal.N2OEF.NaturalGas.CH4EF.NaturalGas.CO2EF.NaturalGas.N2OEuro2002_GBPGBPppyrGGBPGlobal.UKIncidentSolarEnergyGlobal.UKIncidentSolarEnergy_SouthFacingGWP.CH4GWP.N2OI.a.scenarioI.b.1.ScenarioI.b.2.ScenarioI.b.ScenarioII.a.ScenarioIII.a.1.ScenarioIII.a.2.ScenarioIII.a.ScenarioIII.b.ScenarioIII.c.ScenarioIII.d.ScenarioIV.a.ScenarioIV.b.ScenarioIV.c.ScenarioIX.a.Scenario.ElectrificationIX.a.Scenario.FuelIX.a.Scenario.InsulationIX.a.Scenario.ServiceDemandIX.c.Scenario.DemandIX.c.Scenario.ElectrificationIX.c.Scenario.FuelkGBPMGBPPeak_Electricity_Generation_CapacitypercentGDPplantsize.I.aplantsize.Ibplantsize.II.aplantsize.III.a.1plantsize.III.a.2plantsize.III.bplantsize.III.c.TidalRangeplantsize.III.c.TidalStreamplantsize.III.c.Waveplantsize.III.dplantsize.IV.aplantsize.IV.bPreferences.AreaUnitsPreferences.EnergyUnitsPreferences.moneyunitsPreferences.PowerUnitsPreferences.Unit.EnergyPreferences.Unit.PowerPrice1990Price1991Price1992Price1993Price1994Price1995Price1996Price1997Price1998Price1999Price2000Price2001Price2002Price2003Price2004Price2005Price2006Price2007Price2008Price2009Price2010TGBP'2007'!this.Year'2007 (Consistent)'!this.Year'2010'!this.Year'2015'!this.Year'2020'!this.Year'2025'!this.Year'2030'!this.Year'2035'!this.Year'2040'!this.Year'2045'!this.Year'2050'!this.YearUnit.acreunit.bcmUnit.boeUnit.BtuUnit.calorieUnit.dayUnit.GJUnit.GWUnit.GWhUnit.GWyearUnit.haUnit.hourUnit.JUnit.km2Unit.ktoeUnit.kWUnit.kWhUnit.kWh.p.dUnit.m2Unit.MboeUnit.mcm.dUnit.MhaUnit.minuteUnit.MJUnit.MtoeUnit.Mtoe.yUnit.MWUnit.MWhUnit.PJUnit.thermUnit.TJUnit.toeUnit.TWhUnit.WUnit.WalesUnit.yearUSD2009_V.a.ScenarioV.b.ScenarioVI.a.2.ScenarioVI.a.ScenarioVI.b.ScenarioVI.c.ScenarioVII.a.ScenarioVII.c.ScenarioX.a.Scenario.DemandX.a.Scenario.TechnologyX.b.Scenario.DemandX.b.Scenario.TechnologyXI.a.ScenarioXI.a.Scenario.EfficiencyXI.a.Scenario.OutputXII.a.Scenario.DemandXII.a.Scenario.TechnologyXII.b.ScenarioXII.c.ScenarioXII.e.ScenarioXIV.a.Scenario'2007'!Year.Emissions'2010'!Year.Emissions'2015'!Year.Emissions'2020'!Year.Emissions'2025'!Year.Emissions'2030'!Year.Emissions'2035'!Year.Emissions'2040'!Year.Emissions'2045'!Year.Emissions'2050'!Year.Emissions'2007'!Year.EmissionsBySector'2010'!Year.EmissionsBySector'2015'!Year.EmissionsBySector'2020'!Year.EmissionsBySector'2025'!Year.EmissionsBySector'2030'!Year.EmissionsBySector'2035'!Year.EmissionsBySector'2040'!Year.EmissionsBySector'2045'!Year.EmissionsBySector'2050'!Year.EmissionsBySector'2007'!Year.GHG'2010'!Year.GHG'2015'!Year.GHG'2020'!Year.GHG'2025'!Year.GHG'2030'!Year.GHG'2035'!Year.GHG'2040'!Year.GHG'2045'!Year.GHG'2050'!Year.GHG'2007'!Year.IPCC'2010'!Year.IPCC'2015'!Year.IPCC'2020'!Year.IPCC'2025'!Year.IPCC'2030'!Year.IPCC'2035'!Year.IPCC'2040'!Year.IPCC'2045'!Year.IPCC'2050'!Year.IPCC'2007'!Year.Matrix'2007 (Consistent)'!Year.Matrix'2010'!Year.Matrix'2015'!Year.Matrix'2020'!Year.Matrix'2025'!Year.Matrix'2030'!Year.Matrix'2035'!Year.Matrix'2040'!Year.Matrix'2045'!Year.Matrix'2050'!Year.Matrix'2007'!Year.Modules'2007 (Consistent)'!Year.Modules'2010'!Year.Modules'2015'!Year.Modules'2020'!Year.Modules'2025'!Year.Modules'2030'!Year.Modules'2035'!Year.Modules'2040'!Year.Modules'2045'!Year.Modules'2050'!Year.Modules'2007'!Year.NetBalance'2007 (Actual, frozen)'!Year.NetBalance'2007 (Consistent)'!Year.NetBalance'2010'!Year.NetBalance'2015'!Year.NetBalance'2020'!Year.NetBalance'2025'!Year.NetBalance'2030'!Year.NetBalance'2035'!Year.NetBalance'2040'!Year.NetBalance'2045'!Year.NetBalance'2050'!Year.NetBalance'2007'!Year.Vectors'2007 (Actual, frozen)'!Year.Vectors'2007 (Consistent)'!Year.Vectors'2010'!Year.Vectors'2015'!Year.Vectors'2020'!Year.Vectors'2025'!Year.Vectors'2030'!Year.Vectors'2035'!Year.Vectors'2040'!Year.Vectors'2045'!Year.Vectors'2050'!Year.VectorsDefrafalsefalsefalse12.0000