74INDEX(Workstreams[Workstream], MATCH($A1, Workstreams[Code], 0))Hydrocarbon fuel power generation868INDEX(Modules[Module], MATCH($A2, Modules[Code], 0))Carbon Capture Storage (CCS)3179134182513362540I.b.1.Scenario22541I.b.2.Scenario213382586Preferences.PowerUnits & " per annum, average, following period"GW per annum, average, following period133679442200720102015202020252030203520402045205012641(Unit.GW)*0000(Unit.GW)*00000002(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)*1.51.53(Unit.GW)*0000(Unit.GW)*0.980.98(Unit.GW)*22(Unit.GW)*22(Unit.GW)*22(Unit.GW)*22(Unit.GW)*224(Unit.GW)*0000(Unit.GW)*222.8(Unit.GW)*33(Unit.GW)*33(Unit.GW)*33(Unit.GW)*331280(INDEX(F$16:F$19,ROUNDDOWN($E$7,0))*(1-MOD($E$7,1)))+(INDEX(F$16:F$19,ROUNDUP($E$7,0))*MOD($E$7,1))0000.541.13999999999999991.51.51.51.50254425422543133679442475011020.666660000000000031-F270.333339999999999973G270.33333999999999997F270.666660000000000034012547133679442200720102015202020252030203520402045205025450.70.70.70.70.50.30.30.30.325460.30.30.30.30.50.70.70.70.771710930793080784'2007 (Actual, frozen)'!$AZ$88/'2007 (Actual, frozen)'!$U$885.3497576519792589E-22587'2007 (Actual, frozen)'!$AZ$89/'2007 (Actual, frozen)'!$U$890.20281161546449455'2007 (Actual, frozen)'!$AZ$90/'2007 (Actual, frozen)'!$U$901.9761196093076236E-2715442200720102015202020252030203520402045205047254500.40.80.80.80.80.80.80.8472546000.450.450.450.450.450.450.4525481400.450.450.450.450.450.450.450.45258871573044220072010201520202025203020352040204520504725450.440.440.440.450.460.470.480.480.490.54725460.440.440.440.450.460.470.480.480.490.550140.560000000000000050.560000000000000050.579999999999999960.590.60.610.620.630.640.653084142473044220072010201520202025203020352040204520504725457.0000000000000007E-27.0000000000000007E-27.0000000000000007E-27.0000000000000007E-27.0000000000000007E-27.0000000000000007E-27.0000000000000007E-27.0000000000000007E-27.0000000000000007E-24725460.050.050.050.050.050.050.050.050.0550140.020.020.020.020.020.020.020.020.02308671573044220072010201520202025203020352040204520504725450.271000000000000020.271000000000000020.160.1580.1550.1530.1510.148000000000000020.146000000000000024725460.235999999999999990.235999999999999990.144000000000000020.140000000000000010.135000000000000010.133000000000000010.131000000000000010.1280.12650140.133000000000000010.133000000000000010.117999999999999990.112999999999999990.108000000000000010.107000000000000010.106000000000000010.105000000000000010.1309271573044220072010201520202025203020352040204520504725450.850.850.850.850.850.850.850.850.854725460.850.850.850.850.850.850.850.850.8550140.850.850.850.850.850.850.850.850.85105971573044220072010201520202025203020352040204520500.90.90.90.90.90.90.90.90.90.927388528121.2*Unit.GW1.2Preferences.PowerUnits&"peak"GWpeak75571710919921173081308230831183085440308730883089309030914543093317018011799377434333774343333613775336137753806166462465.8722182340272915.64604704175733138054323.2122863.9999999999998933.6752668117293583175Preferences.moneyunits&"/ 1.2 GW capacity"£m/ 1.2 GW capacity180117993176109D108*GBP*plantsize.Ib/Unit.kW5187.8399999999992F108*GBP*plantsize.Ib*10000001036.79999999999973177E108*GBP*plantsize.Ib/Unit.kW146.39999999999998G108*GBP*plantsize.Ib*100000040.4103201740752313178Preferences.moneyunits&"/ 1.2 GW capacity"£m/ 1.2 GW capacity180117993176109D107*GBP*plantsize.Ib/Unit.kW1996.8F107*GBP*plantsize.Ib/Unit.kW559.046661880832743177E107*GBP*plantsize.Ib/Unit.kW74.400000000000006G107*GBP*plantsize.Ib/Unit.kW18.775256450108795442109317981225491336794422007201020152020202520302035204020452050472545(INDEX($F$26:$G$29,MATCH($E$8,$C$26:$C$29,0),1))*(INDEX($G$34:$O$35,MATCH($D131,$C$34:$C$35,0),MATCH(G$130,$G$33:$O$33,0)))0.466661999999999970.466661999999999970.466661999999999970.466661999999999970.333330000000000020.199998000000000010.199998000000000010.199998000000000010.199998000000000014725460.199998000000000010.199998000000000010.199998000000000010.199998000000000010.333330000000000020.466661999999999970.466661999999999970.466661999999999970.466661999999999975014INDEX($F$26:$G$29,MATCH($E$8,$C$26:$C$29,0),2)0.333339999999999970.333339999999999970.333339999999999970.333339999999999970.333339999999999970.333339999999999970.333339999999999970.333339999999999970.333339999999999972589Preferences.PowerUnitsGW7157304422007201020152020202520302035204020452050472545F138+G46-F46+(F131*F$20*(G$137-F$137))00.40.800000000000000162.05998739999999984.71996079999999917.21993579999999918.719920799999998810.21990579999999911.7198908472546F139+G47-F47+(F132*F$20*(G$137-F$137))000.450.989994600000000172.12998319999999994.62995819999999998.129923200000000311.629888215.1298531999999995014F140+G48-F48+(F133*F$20*(G$137-F$137))00.450.451.35001799999999993.25005599999999985.75010599999999978.250156000000000510.75020613.250256148SUM(G138:G140)00.850000000000000091.70000000000000024.400000000000000410.09999999999999817.59999999999999825.09999999999999832.640.136717157304426916927207217227237247257267273672SUMPRODUCT(F$131:F$133,F$73:F$75)00.849999999999999870.849999999999999870.849999999999999870.849999999999999870.849999999999999870.849999999999999870.849999999999999870.849999999999999870.849999999999999877312591259025923186318725944725452007201020152020202520302035204020452050762Preferences.PowerUnitsGWF1380G1380H1380.4I1380.800000000000000162.05998739999999984.71996079999999917.21993579999999918.719920799999998810.219905799999999O13811.71989082072570F159*-F$6600-0.10840000000000001-0.12800000000000003-0.32547800919999997-0.7315939239999999-1.1046501773999999-1.3167080407999998-1.5125460584000001O159*-O$66-1.7111040568000002833771F$730G$730.850.850.850.850.850.850.850.850.858351993(F159+F160)*F161000.247860000000000020.571200000000000151.47433298217999983.39011184459999945.19799277920999896.29273084531999867.4012557803599996(O159+O160)*O1618.50746873171999951994Preferences.EnergyUnitsTWhF162*Preferences.Unit.Power*Unit.year/Preferences.Unit.Energy002.17274076000000045.007139200000001912.92400292178987829.71772042976359545.5656047025548555.16207859007511264.879408170635756O162*Preferences.Unit.Power*Unit.year/Preferences.Unit.Energy74.57647090225751212172570F167*F$660G167*G$660H167*H$660.807699240000000260.953740800000000392.42516919435011995.45117948711639948.23085893682513979.810923282804878911.270131935744242O167*O$6612.7496074376224818351995F164/(1-F$66)0G164/(1-G$66)0H164/(1-H$66)2.9804400000000006I164/(1-I$66)5.960880000000002215.34917211613999835.16889991687999453.79646363937999464.97300187287999176.14954010638000287.32607833987999917661764F$530.44G$530.440.440.450.460.470.480.480.49O$530.5835176500H167/H1686.773727272727274613.24640000000000533.3677654698695674.827446631659569112.07596591537499135.36042056849999155.40722470689798O167/O168174.652156679762595472546762Preferences.PowerUnitsGWF1390G1390H1390I1390.450.989994600000000172.12998319999999994.62995819999999998.129923200000000311.629888215.1298531999999992072570F176*-F$670G174*-G$6700-6.480000000000001E-2-0.13859924400000004-0.287547732-0.61578444060000004-1.0650199392000002-1.4886256896000001O174*-O$67-1.9063615031999999833771F$740G$740.85H$740.850.850.850.850.850.850.850.858351993(F174+F175)*F1760(G174+G175)*G1760(H174+H175)*H17600.327419999999999990.723686052600000071.56607014779999993.41204769549000016.005167771688.6200731338400001(O174+O175)*O17611.239967942281994Preferences.EnergyUnitsTWhF177*Preferences.Unit.Power*Unit.year/Preferences.Unit.Energy0002.87016371999999996.343831937091600513.728170915614829.91001009866534252.64130068654687775.56356109124143998.52955898202648712172570F182*F$670G182*G$670H182*H$670I182*I$670.482831280000000031.03271682696840022.14254690590520054.58827144535466057.935570068973119911.09189887577855914.2044901964935228351995F179/(1-F67)0003.35299499999999997.376548764060000715.87071782152000134.49828154402000360.57687075551999886.655459967019993112.7340491785200117661764F540.440.440.440.450.460.470.480.480.49O540.583517650H182/H18307.451099999999999416.0359755740434833.76748472663830171.871419883375012126.201814074176.84787748371429225.46809835704002259650762Preferences.PowerUnitsGWF1400G1400H1400.450.451.35001799999999993.25005599999999985.75010599999999978.250156000000000510.75020613.2502562072551F188*-F$680G188*-G$680-5.9850000000000007E-2-5.3100000000000001E-2-0.15255203399999998-0.35100604800000001-0.61526134200000004-0.87451653600000012-1.1287716300000001-1.3250256833771F$750G$750.850.850.850.850.850.850.850.850.858351993(F188+F189)*F1900(G188+G189)*G1900(H188+H189)*H1900.331627499999999960.337365000000000031.01784607109999992.46419245924.36461795929999946.26929354440000098.1782192144999986(O188+O189)*O19010.136445841994Preferences.EnergyUnitsTWhF191*Preferences.Unit.Power*Unit.year/Preferences.Unit.Energy002.90704666499999982.95734159000000048.922438659262599721.60111109734720438.26024103122379954.95662721021041471.69026963430698688.85608423344001512172570F196*F$680G196*G$680H196*H$680.445948335000000030.395653410000000041.13668046053739992.61538116425280044.58437378537620086.51611016138960158.4105902922929996O196*O$689.87289824816000218351995F193/(1-F68)003.35299499999999993.352995000000000410.059119119824.21649226160000342.844614816661.47273737160001280.10085992659998198.72898248160001317661764F550.56000000000000005G550.560000000000000050.579999999999999960.590.60.610.620.630.640.658352563H196/H1975.78102586206896615.683042372881357316.76519853339.69916764196722269.10421744612902797.575773605714303125.15759363531247151.890742279384632611698F188+F174+F1590G188+G174+G15900.850000000000000091.70000000000000024.400000000000000410.09999999999999817.59999999999999825.132.6O188+O174+O15940.11914273931802007201020152020202520302035204020452050"Approximate total "&$F$85/Unit.GW&" GW locations"Approximate total 1.2 GW locations2740F159/$F$850G159/$F$8500.333333333333333370.666666666666666851.71665616666666663.93330066666666596.01661316666666587.26660066666666638.51658816666666679.766575666666666338203830"Approximate build rate of "&$F$85/Unit.GW&" GW locations"Approximate build rate of 1.2 GW locations2741F1380((G138-F138)/5)/$F$8506.6666666666666666E-26.6666666666666693E-20.20999789999999990.443328899999999860.416662500000000050.249997499999999980.249997500000000120.249997500000000123181"Approximate total "&$F$85/Unit.GW&" GW locations"Approximate total 1.2 GW locations2740F174/$F$850G174/$F$85000.3750.824995500000000211.7749863.85829850000000016.77493600000000039.691573500000000512.60821100000000138203830"Approximate build rate of "&$F$85/Unit.GW&" GW locations"Approximate build rate of 1.2 GW locations2741F1390((G139-F139)/5)/$F$850((H139-G139)/5)/$F$8507.4999999999999997E-28.999910000000004E-20.189998099999999950.416662500000000050.583327500000000110.583327499999999890.583327499999999893182"Approximate total "&$F$85/Unit.GW&" GW locations"Approximate total 1.2 GW locations2740F188/$F$850G188/$F$8500.3750.3751.12501500000000012.708384.79175500000000026.87513000000000048.958505000000000611.04188000000000138203830"Approximate build rate of "&$F$85/Unit.GW&" GW locations"Approximate build rate of 1.2 GW locations2741F1400((G140-F140)/5)/$F$850((H140-G140)/5)/$F$857.4999999999999997E-2((I140-H140)/5)/$F$8500.1500030.316673000000000040.416674999999999960.416675000000000180.416674999999999960.4166749999999999631833176Preferences.moneyunits£m((F207+F213)*$G$113)+(F219*$G$119)00111.04849964106242146.88394.89556602211042833.668417157788551096.93212783919581096.9321278391961096.93212783919581096.93212783919583177Preferences.moneyunits£m((F207+F213)*$G$114)+(F219*$G$120)004.10216557869650885.724795357993992114.93931961454771531.53856363071183541.49811004041032441.49811004041033241.49811004041032441.4981100404103243184Preferences.moneyunits£mSUM(F222:F223)0SUM(G222:G223)0115.15066521975893152.60479535799399409.83488563665816865.206980788500351138.4302378796061138.43023787960651138.4302378796061138.43023787960631853176Preferences.moneyunits£m((F207+F213)*$F$113)+(F219*$F$119)00495.61599999999993734.943999999999961855.86242687999953917.93179007999835155.17340799999975155.17340800000065155.17340799999875155.17340799999873177Preferences.moneyunits£m((F207+F213)*$F$114)+(F219*$F$120)0015.33999999999999820.74000000000000255.079783999999989116.27954399999996152.99939999999998152.99940000000001152.99939999999998152.999399999999983184Preferences.moneyunits£mSUM(F227:F228)0SUM(G227:G228)0510.9559999999999755.683999999999971910.94221087999954034.21133407999835308.17280799999935308.17280800000035308.17280799999845308.17280799999842593255210401060(F$169+F$184)*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))0(G$169+G$184)*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))0(H$169+H$184)*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))2.0863080000000003(I$169+I$184)*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))6.3748300000000002(J$169+J$184)*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))15.216352241525215(K$169+K$184)*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))33.447238858355739(L$169+L$184)*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))56.655794826014997(M$169+M$184)*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))80.56116826988999(N$169+N$184)*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))102.33457147470855(O$169+O$184)*INDEX(EF[CO2], MATCH("V.03", EF[Vector], 0))123.2370385513343810411060(F$169+F$184)*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))0(G$169+G$184)*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))0(H$169+H$184)*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))6.1288189619848358E-3(I$169+I$184)*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))1.8726946828286999E-2(J$169+J$184)*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))4.470014405835581E-2(K$169+K$184)*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))9.8255900730441853E-2(L$169+L$184)*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))0.16643425114412783(M$169+M$184)*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))0.236659599489698(N$169+N$184)*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))0.30062198971618104(O$169+O$184)*INDEX(EF[CH4], MATCH("V.03", EF[Vector], 0))0.3620258843336047710421060(F$169+F$184)*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))0(G$169+G$184)*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))0(H$169+H$184)*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))1.8481587451384951E-2(I$169+I$184)*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))5.6471517212565124E-2(J$169+J$184)*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))0.13479426079122817(K$169+K$184)*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))0.29629281485191183(L$169+L$184)*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))0.50188611974105402(M$169+M$184)*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))0.71365219160627769(N$169+N$184)*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))0.906532176461879(O$169+O$184)*INDEX(EF[N2O], MATCH("V.03", EF[Vector], 0))1.0916969619232562255310401060(F$198)*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))0(G$198)*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))0(H$198)*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))1.0637087586206895(I$198)*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))1.0456797966101696(J$198)*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))3.0847965300719995(K$198)*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))7.3046468461219671(L$198)*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))12.715176010087738(M$198)*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))17.95394234345143(N$198)*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))23.028997228897492(O$198)*INDEX(EF[CO2], MATCH("V.05", EF[Vector], 0))27.94789657940676610411060F$198*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))0G$198*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))0H$198*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))2.1321890044749166E-3I$198*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))2.0960502077889014E-3J$198*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))6.1834305576187638E-3K$198*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))1.4642060207410141E-2L$198*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))2.5487388591053192E-2M$198*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))3.598842083553299E-2N$198*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))4.6161295822372758E-2O$198*INDEX(EF[CH4], MATCH("V.05", EF[Vector], 0))5.602115927115596E-210421060F$198*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))0G$198*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))0H$198*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))2.2932729339482151E-3I$198*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))2.2544039011694319E-3J$198*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))6.6505801816699349E-3K$198*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))1.5748247599261495E-2L$198*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))2.7412925538126433E-2M$198*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))3.8707296240836943E-2N$198*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))4.964871785908772E-2O$198*INDEX(EF[N2O], MATCH("V.05", EF[Vector], 0))6.0253480350623126E-2183910401060(F239+F234)*F$800(G239+G234)*G$8002.83501508275862076.678458816949152816.47103389443749336.67669713402993662.43387375249246788.663599552007284112.82721183324544136.06644161766704683729Preferences.EnergyUnitsTWh7841844269169272072172272372472572672746INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Electricity (supplied to grid)F$179+F$193+F$164005.079787425000000110.83464451000000228.19027351814407865.047002442725599113.73585583244399162.7600064868324212.1332388961842261.9621141177240147INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Solid hydrocarbons-F$184-F$16900-6.7737272727272746-20.697500000000005-49.403741043913044-108.59493135829787-183.94738579875002-261.56223464250002-332.25510219061226-400.1202550368000250INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Gaseous hydrocarbons-F$1980-G$1980-5.7810258620689661-5.6830423728813573-16.765198533-39.699167641967222-69.104217446129027-97.575773605714303-125.15759363531247-O$198-151.8907422793846334INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Conversion losses(F$184-F$182)+(F$198-F$196)+(F$169-F$167)00(H$184-H$182)+(H$198-H$196)+(H$169-H$167)6.221318134796240113.71367237288135933.38409957691304473.0379890002651121.91224324487904172.11539824821429214.50683582592472253.2218873161846235INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Distribution losses and own useF$181+F$195+F$166001.25364757500000021.83222549000000034.5945664818559210.209107557274417.40350416755600124.26260351316760130.77262110381580136.826995882276002148SUBTOTAL(109,[2007])0SUBTOTAL(109,[2010])0SUBTOTAL(109,[2015])0SUBTOTAL(109,[2020])-2.2204460492503131E-15SUBTOTAL(109,[2025])0SUBTOTAL(109,[2030])0SUBTOTAL(109,[2035])0SUBTOTAL(109,[2040])-4.6185277824406512E-14SUBTOTAL(109,[2045])0SUBTOTAL(109,[2050])0889105810611057102744269169272072172272372472572672710401050INDEX(IPCC[Sector_description], MATCH([IPCC Sector], IPCC[Sector_code], 0))Fuel CombustionF$239+F$2340G$239+G$2340H$239+H$2343.1500167586206897I$239+I$2347.420509796610169918.30114877159721240.75188570447770869.37097083610274298.51511061334142125.36356870360605151.1849351307411410411050INDEX(IPCC[Sector_description], MATCH([IPCC Sector], IPCC[Sector_code], 0))Fuel CombustionF$2400G$2400H$240+H$2358.2610079664597533E-3I$240+I$2352.0822997036075902E-25.0883574615974578E-20.1128979609378520.1919216397351810.2726480203252310.346783285538553810.4180470436047607510421050INDEX(IPCC[Sector_description], MATCH([IPCC Sector], IPCC[Sector_code], 0))Fuel CombustionF$2410G$2410H$241+H$2362.0774860385333167E-2I$241+I$2365.8725921113734557E-20.141444840972898110.312041062451173360.529299045279180480.752359487847114590.956180894320966761.151950442273879310401063INDEX(IPCC[Sector_description], MATCH([IPCC Sector], IPCC[Sector_code], 0))Carbon capture-F2440-G2440-2.8350150827586207-6.6784588169491528-16.471033894437493-36.676697134029936-62.433873752492467-88.663599552007284-112.82721183324544-136.06644161766704148SUBTOTAL(109,[2007])0SUBTOTAL(109,[2010])0SUBTOTAL(109,[2015])0.34403754421386168SUBTOTAL(109,[2020])0.82159989781082743SUBTOTAL(109,[2025])2.0224432927485907SUBTOTAL(109,[2030])4.5001275938367939SUBTOTAL(109,[2035])7.6583177686246344SUBTOTAL(109,[2040])10.876518569506487SUBTOTAL(109,[2045])13.839321050220121SUBTOTAL(109,[2050])16.688490998952744261326187826144426916927207217227237247257267272620INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Installed Capacity Preferences.PowerUnitsGWF1410G14100.850000000000000091.70000000000000024.400000000000000410.09999999999999817.59999999999999825.09999999999999832.640.13670INDEX(Vectors[Description], MATCH([Vector], Vectors[Code], 0))Load factor839F1460G1460.849999999999999870.849999999999999870.849999999999999870.849999999999999870.849999999999999870.849999999999999870.849999999999999870.849999999999999870.849999999999999872621$F$85&" GW CCS power stations"1.2 GW CCS power stations2740F277/$F$85000.708333333333333481.4166666666666673.6666666666666678.416666666666666114.66666666666666620.91666666666666427.16666666666666833.41666666666667131893190Preferences.moneyunits£m784184426916927207217227237247257267273131INDEX(CostVectors[Description], MATCH(C287,CostVectors[Code], 0))Low estimate of capital costsF2220G2220111.04849964106242146.88394.89556602211042833.668417157788551096.93212783919581096.9321278391961096.93212783919581096.93212783919583133INDEX(CostVectors[Description], MATCH(C288, CostVectors[Code], 0))Low estimate of operating costsF223004.10216557869650885.724795357993992114.93931961454771531.53856363071183541.49811004041032441.49811004041033241.49811004041032441.4981100404103243135INDEX(CostVectors[Description], MATCH(C289, CostVectors[Code], 0))Low estimate of fuel costs3140INDEX(CostVectors[Description], MATCH(C290, CostVectors[Code], 0))High estimate of capital costsF2270G2270495.61599999999993734.943999999999961855.86242687999953917.93179007999835155.17340799999975155.17340800000065155.17340799999875155.17340799999873142INDEX(CostVectors[Description], MATCH(C291, CostVectors[Code], 0))High estimate of operating costsF2280015.33999999999999820.74000000000000255.079783999999989116.27954399999996152.99939999999998152.99940000000001152.99939999999998152.999399999999983144INDEX(CostVectors[Description], MATCH(C292, CostVectors[Code], 0))High estimate of fuel costs